Essex Property Trust, Inc. Financial Ratios — EXP Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	3.4	7.84	8.61	3.01	3.75	6.7	6.95	6.22	7.04	9.31	8.15	6.97	7.29	13.53	12.09
Return on Assets (%)	1.21	2.82	3.12	1.46	1.97	3.43	3.5	3.14	3.5	4.44	3.77	3.22	3.28	5.86	5.13
Return on Capital (%)	3.41	5.17	5.28	3.37	3.67	5.17	5.25	4.86	5.18	6.1	5.26	- -	4.98	7.47	7.16
Return on Invested Capital (%)	3.57	3.87	3.88	2.48	2.89	3.54	3.94	4.24	3.94	3.95	4.14	- -	4.9	5.79	7.2
Gross Margin (%)	65.32	67.83	67.68	67.81	69.57	86.92	87.06	86.88	87.04	85.85	84.97	68.39	68.17	68.06	67.78
EBITDA Margin (%)	63.89	63.11	62.6	57.89	65.69	66.65	69.05	70.85	66.08	67.99	72.89	70.61	67.86	72.32	79.84
Operating Margin (%)	26.34	31.62	31.8	26.46	28.25	49.64	49.65	48.79	50.19	46.35	44.18	31.94	31.47	29.78	31.89
Incremental Operating Margin (%)	26.31	68.08	33.02	17.42	36.01	306.15	49.89	16.39	82.88	- -	103.05	- -	19.58	2.93	65.02
Pretax Margin (%)	10.05	23.85	23.07	13.85	20.78	51.2	50.38	46.17	48.44	57.78	54.18	26.95	25.8	45.72	37.24
Profit Margin (%)	10.07	23.41	25.6	12.58	19.43	32.07	31.75	27.87	30.08	38.03	33.91	25.41	24.31	41.79	35.48
Net Income to Common Margin (%)	9.05	22.39	24.7	12.04	18.99	31.97	31.75	27.87	30.08	38.03	33.91	25.41	24.31	41.79	35.48
Effective Tax Rate (%)	- -	- -	- -	- -	- -	0.67	- -	- -	0.21	0.18	2.01	- -	- -	- -	- -
Dvd Payout Ratio (%)	254.26	110.47	115.88	180.49	139.71	60.25	65.92	72.29	69.46	60.02	67.21	123.66	128.84	70.42	88.88
Sustainable Growth Rate (%)	-5.25	-0.82	-1.37	-2.42	-1.49	2.66	2.37	1.72	2.15	3.72	2.67	-1.65	-2.1	4	1.34

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	2,361	2,819	3,034	5,081	5,319	5,563	5,689	5,606	5,886	6,326	6,358	6,027	6,271	6,654	6,852
ST Debt	150	141	219	243	15	125	179	- -	55	- -	341	52	- -	138	- -
LT Debt	2,211	2,678	2,814	4,838	5,304	5,438	5,510	5,606	5,831	6,326	6,017	5,975	6,271	6,516	6,852
Total Debt/EBITDA	7.91	8.35	7.94	9.04	6.78	6.45	6.04	5.65	6.1	6.22	6.05	5.31	5.54	5.19	4.55
Net Debt/EBITDA	7.86	8.29	7.89	8.99	6.74	6.38	5.99	5.52	5.95	6.08	5.94	5.22	5.13	5.09	4.46
Total Debt/EBIT	17.54	16.88	16.08	25.21	16.06	13.22	12.03	10.95	12.23	12.87	12	10.13	10.73	9.46	7.62
Net Debt/EBIT	17.44	16.76	15.98	25.09	15.97	13.07	11.93	10.69	11.93	12.57	11.77	9.95	9.95	9.29	7.48
EBITDA to Interest Expense	3.26	3.02	3.28	3.42	3.83	3.93	4.23	4.5	4.44	4.61	5.17	5.07	5.32	5.45	5.83
EBITDA-CapEx/Interest Expense	1.09	3.02	3.28	3.42	3.83	3.93	4.23	4.5	4.44	4.61	5.17	5.07	5.32	5.45	5.83
EBIT to Interest Expense	1.34	1.51	1.67	1.56	1.65	2.92	3.04	3.1	3.37	3.14	3.13	2.29	2.47	2.24	2.33
Interest Expense	92	112	117	165	205	220	223	220	217	221	203	224	213	236	258
Common Equity/Total Assets	33.78	34.89	34.91	51.61	51.33	50.68	50.24	50.61	48.96	46.38	46.11	46.2	43.87	42.83	42.11
Long-Term Debt/Equity (%)	141.9	142.09	140.52	78.55	83.1	85.82	85.61	87.19	90.52	101.77	96.87	100.89	111.46	113.3	119.43
Long-Term Debt/Capital (%)	56.41	56.93	55.88	43.04	45.33	45.7	45.44	46.58	47.3	50.44	47.87	50	52.71	52.53	54.43
Long-Term Debt/Total Assets (%)	54.77	55.24	54.25	41.97	44.17	44.51	44.1	45.27	45.89	48.9	46.29	48.29	50.73	50.41	52.07
Total Debt/Equity (%)	151.52	149.57	151.48	82.49	83.33	87.79	88.39	87.19	91.38	101.77	102.37	101.77	111.46	115.7	119.43
Total Debt/Capital (%)	60.24	59.93	60.24	45.2	45.45	46.75	46.92	46.58	47.75	50.44	50.58	50.44	52.71	53.64	54.43
Total Debt/Total Assets (%)	58.48	58.15	58.49	44.08	44.29	45.54	45.53	45.27	46.32	48.9	48.92	48.71	50.73	51.47	52.07
Net Debt to Equity	150.7	148.59	150.56	82.07	82.87	86.77	87.7	85.1	89.1	99.4	100.45	100.04	103.34	113.62	117.21
Net Debt/Capital (%)	60.11	59.77	60.09	45.08	45.32	46.46	46.72	45.98	46.82	49.55	49.83	49.72	50.53	52.96	53.74
EBITDA	299	338	382	562	785	862	942	992	965	1,017	1,050	1,135	1,133	1,283	1,507
EBITDA-CapEx	100	338	382	562	785	862	942	992	965	1,017	1,050	1,135	1,133	1,283	1,507
Operating Income (Loss)	123	169	194	257	337	642	677	683	733	693	636	513	525	529	602

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.36	0.43	0.31	0.29	0.58	0.5	0.49	1.09	0.54	0.62	0.35	0.37	1.36	0.26	0.42
Current Ratio	0.79	0.87	0.69	0.59	1.07	1.11	0.73	1.37	0.91	1.36	0.85	0.66	1.88	0.66	0.77
Quick Ratio	0.63	0.69	0.51	0.34	0.65	0.6	0.7	1.32	0.88	1.17	0.84	0.64	1.85	0.65	0.75
CFO/Avg Current Liab	1.29	1.07	1.01	1.17	1.58	2.06	1.73	2.08	2.58	2.13	1.72	1.8	2.64	2.42	2.26
Common Equity/Total Assets	33.78	34.89	34.91	51.61	51.33	50.68	50.24	50.61	48.96	46.38	46.11	46.2	43.87	42.83	42.11
Long-Term Debt/Equity (%)	141.9	142.09	140.52	78.55	83.1	85.82	85.61	87.19	90.52	101.77	96.87	100.89	111.46	113.3	119.43
Long-Term Debt/Capital (%)	56.41	56.93	55.88	43.04	45.33	45.7	45.44	46.58	47.3	50.44	47.87	50	52.71	52.53	54.43
Long-Term Debt/Total Assets (%)	54.77	55.24	54.25	41.97	44.17	44.51	44.1	45.27	45.89	48.9	46.29	48.29	50.73	50.41	52.07
Total Debt/Equity (%)	151.52	149.57	151.48	82.49	83.33	87.79	88.39	87.19	91.38	101.77	102.37	101.77	111.46	115.7	119.43
Total Debt/Capital (%)	60.24	59.93	60.24	45.2	45.45	46.75	46.92	46.58	47.75	50.44	50.58	50.44	52.71	53.64	54.43
Total Debt/Total Assets (%)	58.48	58.15	58.49	44.08	44.29	45.54	45.53	45.27	46.32	48.9	48.92	48.71	50.73	51.47	52.07
CFO/Total Liabilities	8.74	9.03	9.58	9.19	10.99	12.19	12.7	13.88	14.67	11.95	13.34	15.12	14.55	14.89	14.48
CFO/CapEx	1.09	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	1.56	1.79	1.72	1.76	1.84	2.09	1.57	2.19	1.4	1.58	1.63	1.53

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	95.58	70.72	116.07	155.17	190.92	193.63
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.82	5.16	3.14	2.35	1.91	1.89
Inventory Turnover	- -	- -	- -	11.1	8.74	2.63	- -	- -	- -	7.3	7.48	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	32.87	41.76	138.9	- -	- -	- -	49.97	48.82	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	3.65	2.51	1.81	- -	- -	- -	1.73	0.95	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	100.12	145.62	201.39	- -	- -	- -	210.5	383.78	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	-156.71	-329.8	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	-46.16	-43.66	- -	- -	- -	- -
Inventories	- -	- -	- -	56	27	102	- -	- -	- -	58	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	56	27	102	- -	- -	- -	58	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	13,396	15,801	14,967	15,920	16,138	19,694	15,274	22,885	13,628	15,875	17,974	16,915
- Cash & Cash Equivalents	13	19	18	26	30	65	45	134	70	74	48	33	392	67	76
+ Preferred Equity and Hybrid Capital	78	78	78	74	74	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	116	115	114	137	145	145	159	162	220	215	218	206	203	214	196
+ Total Debt	2,361	2,819	3,034	5,081	5,319	5,563	5,689	5,606	5,886	6,326	6,358	6,027	6,271	6,654	6,852
Enterprise Value	- -	- -	- -	18,545	21,171	20,471	21,533	21,562	25,585	21,593	29,221	19,715	21,870	24,706	23,788
Total Capital	3,919	4,703	5,036	11,240	11,701	11,900	12,125	12,035	12,327	12,541	12,569	11,949	11,897	12,405	12,589
Total Debt/Capital (%)	60.24	59.93	60.24	45.2	45.45	46.75	46.92	46.58	47.75	50.44	50.58	50.44	52.71	53.64	54.43
Total Debt / EV	- -	- -	- -	0.27	0.25	0.27	0.26	0.26	0.23	0.29	0.22	0.31	0.29	0.27	0.29
EV/Sales	- -	- -	- -	19.1	17.73	15.82	15.79	15.4	17.52	14.44	20.28	12.27	13.1	13.92	12.6
EV/EBITDA	- -	- -	- -	32.99	26.98	23.73	22.86	21.74	26.52	21.23	27.83	17.38	19.31	19.25	15.79
EV/EBIT	- -	- -	- -	92.03	63.93	48.65	45.53	42.11	53.18	43.94	55.13	33.12	37.43	35.14	26.45
EV/Cash Flow to Firm	- -	- -	- -	28.19	25.72	21.89	21.7	20.59	22.52	21.1	26.46	- -	18.33	18.95	17.85
EV/Free Cash Flow to Firm	- -	- -	- -	28.19	25.72	21.89	21.7	20.59	22.52	21.1	26.46	- -	18.33	18.95	17.85
Diluted Market Cap	- -	- -	- -	11,927	15,724	14,980	15,882	16,186	19,648	15,407	22,829	13,732	15,888	17,966	16,904
Diluted Enterprise Value	- -	- -	- -	17,075	21,094	20,484	21,495	21,610	25,540	21,726	29,165	19,819	21,883	24,697	23,777
EV per Share	- -	- -	- -	291.2	323.82	312.39	325.99	327.25	387.12	332.21	447.84	305.16	340.64	384.34	369.14
TTM Sales	467	535	611	971	1,194	1,294	1,364	1,400	1,460	1,496	1,441	1,607	1,669	1,774	1,887
TTM EBITDA	299	338	382	562	785	862	942	992	965	1,017	1,050	1,135	1,133	1,283	1,507
TTM Operating Income	123	169	194	257	337	642	677	683	733	693	636	513	525	529	602
TTM Cash Flow to Firm	308	379	422	658	823	935	993	1,047	1,136	1,023	1,104	- -	1,193	1,304	1,333
TTM Free Cash Flow to Firm	110	379	422	658	823	935	993	1,047	1,136	1,023	1,104	- -	1,193	1,304	1,333

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	24.18	25.44	20.9	20.64	19.58	21.38	19.18	25.22	14.07	16.21	16.82	15.73
EV/EBIT	- -	- -	- -	92.03	63.93	48.65	45.53	42.11	53.18	43.94	55.13	33.12	37.43	35.14	26.45
Enterprise Value	- -	- -	- -	18,545	21,171	20,471	21,533	21,562	25,585	21,593	29,221	19,715	21,870	24,706	23,788
Low Price	- -	- -	- -	165.33	205.51	190.14	219.21	215.48	235.91	186.85	225.68	206.31	193.74	223.45	245.34
EV/Sales	- -	- -	- -	19.1	17.73	15.82	15.79	15.4	17.52	14.44	20.28	12.27	13.1	13.92	12.6
EV/EBITDA	- -	- -	- -	32.99	26.98	23.73	22.86	21.74	26.52	21.23	27.83	17.38	19.31	19.25	15.79
Price/Earnings	- -	- -	- -	101.79	69.11	36.15	36.64	41.46	44.66	27.04	46.7	33.62	39.15	24.22	25.23
Price/Earnings Average	- -	- -	- -	90.74	63.92	34.87	37.61	40.5	44.3	27.84	40.33	44.65	35.25	23.33	26.36
Price/Earnings High	- -	- -	- -	102.09	69.4	37.92	40.78	45.08	49.37	37.57	47.32	56.81	39.5	27.2	30.49
Price/Earnings Low	- -	- -	- -	80	58.77	30.09	33.32	36.47	35.36	21.5	30.05	32.88	30.67	19.35	23.59
Price/Book Value	- -	- -	- -	2.25	2.56	2.42	2.54	2.58	3.17	2.55	3.82	2.38	2.93	3.25	3.05
Price/Book Value Average	- -	- -	- -	2.01	2.37	2.33	2.6	2.52	3.14	2.62	3.3	3.17	2.64	3.13	3.19
Price/Book Value High	- -	- -	- -	2.26	2.57	2.54	2.82	2.8	3.5	3.54	3.87	4.03	2.95	3.65	3.69
Price/Book Value Low	- -	- -	- -	1.77	2.18	2.01	2.31	2.27	2.51	2.02	2.46	2.33	2.29	2.59	2.85
Price/Tangible Book Value	- -	- -	- -	2.25	2.56	2.42	2.54	2.58	3.17	2.55	3.82	2.38	2.93	3.25	3.05
Price/Tangible Book Value Average	- -	- -	- -	2.01	2.37	2.33	2.6	2.52	3.14	2.62	3.3	3.17	2.64	3.13	3.19
Price/Tangible Book Value High	- -	- -	- -	2.26	2.57	2.54	2.82	2.8	3.5	3.54	3.87	4.03	2.95	3.65	3.69
Price/Tangible Book Value Low	- -	- -	- -	1.77	2.18	2.01	2.31	2.27	2.51	2.02	2.46	2.33	2.29	2.59	2.85
Price/Sales	- -	- -	- -	12.25	13.13	11.56	11.63	11.55	13.44	10.28	15.84	8.54	9.52	10.12	8.95
Price/Sales Average	- -	- -	- -	10.92	12.14	11.15	11.94	11.28	13.33	10.59	13.68	11.35	8.57	9.75	9.35
Price/Sales High	- -	- -	- -	12.29	13.18	12.12	12.95	12.56	14.85	14.29	16.05	14.44	9.6	11.37	10.82
Price/Sales Low	- -	- -	- -	9.63	11.16	9.62	10.58	10.16	10.64	8.18	10.19	8.36	7.46	8.09	8.37
Price/Cash Flow	- -	- -	- -	24.11	25.36	20.86	20.62	19.57	21.35	19.15	25.2	14.07	16.21	16.81	15.73
Price/Cash Flow Average	- -	- -	- -	21.5	23.46	20.13	21.16	19.11	21.17	19.72	21.76	18.69	14.59	16.19	16.43
Price/Cash Flow High	- -	- -	- -	24.18	25.47	21.89	22.95	21.28	23.59	26.61	25.54	23.77	16.36	18.88	19.01
Price/Cash Flow Low	- -	- -	- -	18.95	21.57	17.37	18.75	17.22	16.9	15.23	16.22	13.76	12.7	13.43	14.7
Price/Free Cash Flow Average	- -	- -	- -	21.55	23.53	20.16	21.19	19.13	21.2	19.76	21.78	18.69	14.6	16.2	16.43
Price/Free Cash Flow High	- -	- -	- -	24.25	25.54	21.93	22.97	21.29	23.63	26.66	25.55	23.78	16.36	18.88	19.01
Price/Free Cash Flow Low	- -	- -	- -	19	21.63	17.4	18.77	17.23	16.93	15.25	16.23	13.77	12.7	13.44	14.71
EV/Sales Average	- -	- -	- -	17.6	16.73	15.41	16.1	15.13	17.41	14.74	18.12	15.05	12.15	13.55	13
EV/Sales High	- -	- -	- -	19.14	17.78	16.39	17.11	16.41	18.94	18.41	20.49	18.12	13.19	15.17	14.47
EV/Sales Low	- -	- -	- -	16.15	15.75	13.88	14.73	14.02	14.71	12.34	14.62	12.08	11.04	11.89	12.02
EV/EBITDA Average	- -	- -	- -	30.4	25.47	23.12	23.31	21.36	26.35	21.68	24.85	21.32	17.91	18.74	16.29
EV/EBITDA High	- -	- -	- -	33.06	27.07	24.59	24.78	23.16	28.67	27.08	28.12	25.66	19.43	20.97	18.13
EV/EBITDA Low	- -	- -	- -	27.89	23.97	20.83	21.33	19.78	22.27	18.16	20.06	17.11	16.27	16.44	15.05
EV/EBIT Average	- -	- -	- -	84.81	60.35	47.39	46.43	41.38	52.85	44.86	49.24	40.63	34.72	34.2	27.29
EV/EBIT High	- -	- -	- -	92.22	64.13	50.39	49.34	44.86	57.49	56.04	55.71	48.91	37.67	38.28	30.37
EV/EBIT Low	- -	- -	- -	77.8	56.79	42.69	42.48	38.33	44.65	37.57	39.74	32.62	31.55	30	25.22
Last Price	- -	- -	- -	210.36	241.68	228.4	241.01	244.92	297.97	234.99	350.74	210.94	247.27	279.62	262.48
High Price	- -	- -	- -	210.98	242.71	239.62	268.29	266.29	329.36	326.51	355.38	356.41	249.48	313.99	317.18
Enterprise Value Average	- -	- -	- -	17,091	19,986	19,943	21,957	21,188	25,425	22,048	26,096	24,186	20,288	24,044	24,541
Enterprise Value High	- -	- -	- -	18,584	21,238	21,205	23,335	22,970	27,660	27,542	29,523	29,112	22,012	26,915	27,313
Enterprise Value Low	- -	- -	- -	15,677	18,806	17,963	20,093	19,622	21,484	18,464	21,060	19,415	18,433	21,095	22,683

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	34	36	37	64	65	66	66	66	66	65	65	65	64	64	64
Diluted Weighted Avg Shares	33	37	37	57	65	66	66	66	66	66	65	65	64	64	64
Basic Weighted Avg Shares	33	35	37	57	65	65	66	66	66	65	65	65	64	64	64
Revenue per Share	14.36	15.28	16.4	17.17	18.41	19.76	20.72	21.2	22.18	22.85	22.14	24.69	25.98	27.63	29.32
EBITDA per Share	9.18	9.64	10.26	9.94	12.09	13.17	14.31	15.02	14.65	15.54	16.14	17.43	17.63	19.98	23.41
Operating Income per Share	3.78	4.83	5.21	4.54	5.2	9.81	10.29	10.34	11.13	10.59	9.78	7.89	8.18	8.23	9.35
Basic EPS, GAAP	1.3	3.42	4.05	2.07	3.5	6.32	6.58	5.91	6.67	8.69	7.51	6.27	6.32	11.55	10.4
Basic EPS from Cont Ops	1.44	3.64	3.78	2.38	3.83	10.05	10.44	9.79	10.72	13.18	12	6.65	6.7	12.63	10.92
Diluted EPS, GAAP	1.3	3.21	4.04	2.06	3.49	6.31	6.57	5.9	6.66	8.68	7.51	6.27	6.32	11.54	10.4
Diluted EPS from Cont Ops	1.44	3.42	3.77	2.37	3.82	10.03	10.43	9.78	10.7	13.16	11.99	6.65	6.7	12.63	10.91
Dividend per Share	4.26	4.46	4.85	4.61	5.66	6.28	7.13	7.33	7.71	8.19	8.35	8.7	9.14	9.66	10.16
Cash Flow per Share	6.66	7.64	8.19	8.72	9.53	10.95	11.69	12.52	13.96	12.27	13.92	14.99	15.25	16.63	16.69
Free Cash Flow per Basic Share	0.56	7.64	8.19	8.72	9.53	10.95	11.69	12.52	13.96	12.27	13.92	14.99	15.25	16.63	16.69
Cash & Equivalents per Share	2.57	3.05	2.9	2.24	2.56	3.11	3.55	5.22	3.24	3.41	3.68	2.26	7.47	2.12	2.7
Book Value per Share	40.24	46.4	48.39	93.42	94.28	94.5	95.03	95.11	94.12	92.32	91.86	88.48	84.46	86.14	85.99
Tangible Book Value per Share	40.24	46.4	48.39	93.42	94.28	94.5	95.03	95.11	94.12	92.32	91.86	88.48	84.46	86.14	85.99