Digital Realty Trust, Inc. Financial Ratios — FQI 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 (%)	7.67	7.08	9.35	4.62	7.19	9.39	2.72	2.82	5.92	2.22	9.77	1.97	5.15	2.88	5.92
Return on Assets (%)	2.73	2.82	3.41	2.09	2.83	3.61	1.48	1.47	2.48	1.21	4.72	0.97	2.22	1.35	2.76
Return on Capital (%)	- -	5.41	6.07	4.46	5.17	6.13	3.2	3.07	4.16	2.37	5.85	1.83	3.48	2.54	4.04
Return on Invested Capital (%)	- -	5.44	4.64	2.93	4.14	4.54	2.85	2.62	2.67	1.84	2	1.53	1.25	1.07	1.5
Gross Margin (%)	64.19	64.64	63.1	63.21	63.56	64.4	63.6	63.96	62.83	61.21	59.84	57	52.56	54.65	55.39
EBITDA Margin (%)	51.88	53.33	52.58	44.23	49.15	47.43	42.57	57.01	54.78	49.29	49.25	46.21	40.52	40.39	41.77
Operating Margin (%)	29.17	29.41	25.95	23.41	21.27	24.17	22.63	19.53	19.55	17.18	17.16	14.1	13.28	13.63	15.09
Incremental Operating Margin (%)	30.52	30.59	4.19	- -	- -	37.68	12.21	6.59	19.89	6.22	16.99	- -	8.38	37.74	29.62
Pretax Margin (%)	15.25	17.1	21.71	12.91	17.47	20.64	10.75	11.27	19.05	10.27	41.11	8.78	18.73	11.58	22.01
Profit Margin (%)	14.7	16.44	21.22	12.38	16.83	19.89	10.1	10.87	18.07	9.13	38.6	8.05	17.32	10.85	21.41
Net Income to Common Margin (%)	12.31	13.42	18.32	8.21	12.32	15.98	7.3	8.2	15.73	7.17	37.57	7.18	16.58	10.11	20.74
Effective Tax Rate (%)	- -	1.21	0.4	2.51	2.09	2.35	2.99	0.61	1.96	9.49	4	7.66	7.37	8.52	2.38
Dvd Payout Ratio (%)	183.24	182.66	141.43	317.35	206.38	147.46	330.69	315	169.54	397.5	76.64	411.96	162.44	298.54	132.16
Sustainable Growth Rate (%)	-6.38	-5.85	-3.87	-10.04	-7.65	-4.46	-6.28	-6.07	-4.12	-6.6	2.28	-6.16	-3.22	-5.72	-1.91

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	2,940	4,279	4,962	4,673	5,899	5,839	8,649	11,101	10,994	14,773	14,960	18,068	18,968	18,009	19,655
ST Debt	275	724	725	526	960	199	551	1,648	234	532	398	2,150	1,812	1,611	899
LT Debt	2,665	3,555	4,237	4,147	4,939	5,639	8,098	9,454	10,760	14,242	14,562	15,917	17,156	16,397	18,756
Total Debt/EBITDA	5.33	6.27	6.37	6.54	6.81	5.75	8.27	6.39	6.25	7.68	6.86	8.33	8.55	8.03	7.7
Net Debt/EBITDA	5.26	6.19	6.29	6.49	6.74	5.74	8.27	6.32	5.71	6.86	6.1	7.59	7.12	5.72	5.86
Total Debt/EBIT	9.66	11.69	13	18.07	14.68	11.74	19.16	20.19	18.5	26.5	21.56	30.63	36.17	38.16	29.85
Net Debt/EBIT	9.53	11.53	12.85	17.93	14.54	11.72	19.16	19.96	16.88	23.67	19.17	27.89	30.13	27.22	22.7
EBITDA to Interest Expense	3.69	4.34	4.12	3.74	4.25	4.22	4.05	5.4	4.98	5.78	7.42	7.25	5.07	4.95	5.83
EBITDA-CapEx/Interest Expense	-1.96	4.34	4.12	3.74	4.25	4.22	4.05	5.4	4.98	5.78	7.42	7.25	5.07	4.95	5.83
EBIT to Interest Expense	2.08	2.39	2.03	1.98	1.84	2.15	2.15	1.85	1.78	2.01	2.59	2.21	1.66	1.67	2.11
Interest Expense	149	157	189	191	204	241	259	322	353	333	294	299	438	453	438
Common Equity/Total Assets	32.03	32.83	30.29	29.71	28.12	33.49	42.51	36.22	36.61	46.48	47.49	40.62	41.68	45.51	44.92
Long-Term Debt/Equity (%)	103.28	101.61	116.2	105.95	108.87	109.88	72.93	86.94	101.04	77.03	78.61	81.12	81.71	70.75	75.49
Long-Term Debt/Capital (%)	48.28	45.71	49.22	48.29	47.33	51.4	41	43.02	49.71	42.82	43.49	42.23	42.93	39.81	42.15
Long-Term Debt/Total Assets (%)	43.7	40.31	44.01	43.53	43.26	46.25	37.83	39.78	46.64	39.48	40.04	38.37	38.89	36.21	37.96
Total Debt/Equity (%)	113.94	122.3	136.07	119.39	130.03	113.76	77.89	102.09	103.23	79.91	80.76	92.08	90.34	77.7	79.11
Total Debt/Capital (%)	53.26	55.02	57.64	54.42	56.53	53.22	43.79	50.52	50.8	44.42	44.68	47.94	47.46	43.73	44.17
Total Debt/Total Assets (%)	48.21	48.51	51.54	49.05	51.67	47.89	40.41	46.71	47.66	40.95	41.13	43.55	43	39.77	39.78
Net Debt to Equity	112.37	120.69	134.51	118.5	128.78	113.56	77.89	100.93	94.21	71.38	71.83	83.86	75.25	55.42	60.17
Net Debt/Capital (%)	52.91	54.69	57.36	54.23	56.29	53.17	43.79	50.23	46.55	39.8	39.91	43.82	41.21	34.42	36.42
EBITDA	551	682	779	715	867	1,016	1,046	1,737	1,758	1,924	2,181	2,168	2,219	2,244	2,553
EBITDA-CapEx	-292	682	779	715	867	1,016	1,046	1,737	1,758	1,924	2,181	2,168	2,219	2,244	2,553
Operating Income (Loss)	310	376	385	378	375	518	556	595	627	671	760	662	728	757	922

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	0.05	0.03	0.04	0.03	0.03	0.01	- -	0.04	0.06	0.04	0.05	0.03	0.34	0.84	0.74
Current Ratio	0.24	0.17	0.14	0.23	0.24	0.21	0.22	0.13	0.41	0.27	0.31	0.23	0.7	1.11	1.1
Quick Ratio	0.17	0.14	0.11	0.13	0.13	0.16	0.14	0.13	0.26	0.27	0.31	0.23	0.6	1.11	1.03
CFO/Avg Current Liab	0.76	0.46	0.41	0.44	0.5	0.57	0.62	0.53	0.64	0.82	0.65	0.45	0.34	0.48	0.52
Common Equity/Total Assets	32.03	32.83	30.29	29.71	28.12	33.49	42.51	36.22	36.61	46.48	47.49	40.62	41.68	45.51	44.92
Long-Term Debt/Equity (%)	103.28	101.61	116.2	105.95	108.87	109.88	72.93	86.94	101.04	77.03	78.61	81.12	81.71	70.75	75.49
Long-Term Debt/Capital (%)	48.28	45.71	49.22	48.29	47.33	51.4	41	43.02	49.71	42.82	43.49	42.23	42.93	39.81	42.15
Long-Term Debt/Total Assets (%)	43.7	40.31	44.01	43.53	43.26	46.25	37.83	39.78	46.64	39.48	40.04	38.37	38.89	36.21	37.96
Total Debt/Equity (%)	113.94	122.3	136.07	119.39	130.03	113.76	77.89	102.09	103.23	79.91	80.76	92.08	90.34	77.7	79.11
Total Debt/Capital (%)	53.26	55.02	57.64	54.42	56.53	53.22	43.79	50.52	50.8	44.42	44.68	47.94	47.46	43.73	44.17
Total Debt/Total Assets (%)	48.21	48.51	51.54	49.05	51.67	47.89	40.41	46.71	47.66	40.95	41.13	43.55	43	39.77	39.78
CFO/Total Liabilities	11.4	10.2	10.98	11.69	11.58	12.91	9.93	10.75	12.19	9.7	9.54	7.59	7.07	10.23	9.82
CFO/CapEx	0.48	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	0.63	0.98	0.92	1.37	1.33	0.89	1.19	1.26	1.66	0.67	- -	- -	- -

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	12.95	9.88	10.2	12.52	11.26	11.24	10.24	10.58	10.61	9.76	8.57	7.28	6.44	5.98	6.21
Days Sales Outstanding	28.19	36.94	35.77	29.15	32.43	32.49	35.66	34.5	34.41	37.39	42.61	50.13	56.67	61.04	58.74
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	- -	- -	6,325	9,087	11,219	15,597	23,394	21,746	24,697	39,209	49,862	29,423	42,120	59,968	53,154
- Cash & Cash Equivalents	41	56	57	35	57	11	- -	127	90	109	143	142	1,625	3,871	3,452
+ Preferred Equity and Hybrid Capital	570	573	695	1,048	1,290	1,013	1,250	1,250	1,434	951	732	732	732	732	732
+ Minority/Non Controlling Interest	57	30	36	36	36	36	754	1,015	770	771	519	2,039	1,879	1,835	1,920
+ Total Debt	2,940	4,279	4,962	4,673	5,899	5,839	8,649	11,101	10,994	14,773	14,960	18,068	18,968	18,009	19,655
Enterprise Value	- -	- -	11,961	14,809	18,388	22,474	34,046	34,986	37,806	55,595	65,931	50,120	62,073	76,673	72,010
Total Capital	5,521	7,777	8,608	8,587	10,436	10,971	19,752	21,976	21,644	33,262	33,484	37,690	39,964	41,184	44,501
Total Debt/Capital (%)	53.26	55.02	57.64	54.42	56.53	53.22	43.79	50.52	50.8	44.42	44.68	47.94	47.46	43.73	44.17
Total Debt / EV	- -	- -	0.41	0.32	0.32	0.26	0.25	0.32	0.29	0.27	0.23	0.36	0.31	0.23	0.27
EV/Sales	- -	- -	8.07	9.16	10.43	10.49	13.85	11.48	11.78	14.24	14.89	10.68	11.33	13.8	11.78
EV/EBITDA	- -	- -	15.35	20.72	21.22	22.12	32.54	20.15	21.51	28.9	30.23	23.12	27.97	34.17	28.2
EV/EBIT	- -	- -	31.33	57.25	45.75	45.19	75.44	63.63	63.62	99.72	95	84.95	118.36	162.49	109.36
EV/Cash Flow to Firm	- -	- -	14.15	17.58	18.45	19.6	26.72	20.52	20.33	27.69	33.23	25.89	30.42	28.65	25.36
EV/Free Cash Flow to Firm	- -	- -	14.15	17.58	18.45	19.6	26.72	20.52	20.33	27.69	33.23	25.89	30.42	28.65	25.36
Diluted Market Cap	- -	- -	25,236	35,814	42,572	59,117	79,651	87,088	99,055	146,894	198,612	120,431	167,105	236,245	215,249
Diluted Enterprise Value	- -	- -	30,872	41,537	49,741	65,994	90,303	100,328	112,164	163,281	214,680	141,127	187,058	252,950	234,105
EV per Share	- -	- -	93.12	109.19	125.61	141.33	165.7	169.48	180.98	198.35	231.81	172.15	199.2	227.76	209.6
TTM Sales	1,063	1,279	1,482	1,616	1,763	2,142	2,458	3,046	3,209	3,904	4,428	4,692	5,477	5,555	6,113
TTM EBITDA	551	682	779	715	867	1,016	1,046	1,737	1,758	1,924	2,181	2,168	2,219	2,244	2,553
TTM Operating Income	310	376	385	378	375	518	556	595	627	671	760	662	728	757	922
TTM Cash Flow to Firm	- -	698	845	842	996	1,147	1,274	1,705	1,860	2,008	1,984	1,936	2,040	2,676	2,840
TTM Free Cash Flow to Firm	- -	698	845	842	996	1,147	1,274	1,705	1,860	2,008	1,984	1,936	2,040	2,676	2,840

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	- -	- -	38.45	54.6	53.43	64.87	77.84	62.86	65.43	86.08	116.68	72.58	102.22	104.47	89.24
EV/EBIT	- -	- -	31.33	57.25	45.75	45.19	75.44	63.63	63.62	99.72	95	84.95	118.36	162.49	109.36
Enterprise Value	- -	- -	11,961	14,809	18,388	22,474	34,046	34,986	37,806	55,595	65,931	50,120	62,073	76,673	72,010
Low Price	- -	- -	44.15	48.78	61.65	72.37	97.39	98.52	101.17	110.85	125.6	88.12	86.8	131	133.01
EV/Sales	- -	- -	8.07	9.16	10.43	10.49	13.85	11.48	11.78	14.24	14.89	10.68	11.33	13.8	11.78
EV/EBITDA	- -	- -	15.35	20.72	21.22	22.12	32.54	20.15	21.51	28.9	30.23	23.12	27.97	34.17	28.2
Price/Earnings	- -	- -	92.79	269.31	195.07	171.81	441.72	347.37	195.17	520.03	119.08	343.51	177.78	410.13	165.87
Price/Earnings Average	- -	- -	106.36	239.48	172.55	162.43	438.98	364.84	196.13	522.13	102.97	431.66	150.09	353.91	177.81
Price/Earnings High	- -	- -	138.61	281.03	195.07	197.41	493.13	410.97	223.74	601.88	119.28	598.39	181.48	453.55	199.28
Price/Earnings Low	- -	- -	83.19	196.06	156.91	126.78	377.83	324.87	167.02	412.08	85.31	299.51	114.17	301.59	142.6
Price/Book Value	- -	- -	2.17	3.21	3.5	3.82	2.57	2.53	2.92	2.34	2.89	1.75	2.29	2.91	2.39
Price/Book Value Average	- -	- -	2.49	2.86	3.09	3.61	2.55	2.65	2.94	2.35	2.5	2.19	1.93	2.51	2.57
Price/Book Value High	- -	- -	3.24	3.35	3.5	4.39	2.87	2.99	3.35	2.71	2.89	3.04	2.34	3.22	2.88
Price/Book Value Low	- -	- -	1.95	2.34	2.81	2.82	2.2	2.36	2.5	1.85	2.07	1.52	1.47	2.14	2.06
Price/Tangible Book Value	- -	- -	2.66	3.89	7.71	8.74	9.26	21.81	8.78	7.38	7.55	6.47	6.34	6.31	5.14
Price/Tangible Book Value Average	- -	- -	3.05	3.46	6.82	8.26	9.2	22.91	8.83	7.41	6.53	8.13	5.35	5.45	5.51
Price/Tangible Book Value High	- -	- -	3.98	4.06	7.71	10.04	10.34	25.81	10.07	8.54	7.57	11.26	6.47	6.98	6.17
Price/Tangible Book Value Low	- -	- -	2.39	2.83	6.2	6.45	7.92	20.4	7.52	5.85	5.41	5.64	4.07	4.64	4.42
Price/Sales	- -	- -	17	22.11	24.04	27.46	32.25	28.5	30.7	37.28	44.74	24.67	29.48	41.48	34.4
Price/Sales Average	- -	- -	19.49	19.66	21.26	25.96	32.05	29.93	30.85	37.43	38.68	31	24.89	35.79	36.88
Price/Sales High	- -	- -	25.4	23.07	24.04	31.55	36	33.72	35.19	43.15	44.81	42.98	30.09	45.87	41.33
Price/Sales Low	- -	- -	15.24	16.1	19.33	20.26	27.59	26.65	26.27	29.54	32.05	21.51	18.93	30.5	29.58
Price/Cash Flow	- -	- -	38.39	54.49	53.19	64.56	77.46	62.67	65.08	85.28	116.37	69.75	98.76	101.88	87.18
Price/Cash Flow Average	- -	- -	44.01	48.46	47.05	61.04	76.98	65.82	65.4	85.63	100.63	87.65	83.38	87.91	93.46
Price/Cash Flow High	- -	- -	57.35	56.87	53.19	74.18	86.48	74.14	74.61	98.7	116.57	121.51	100.81	112.67	104.74
Price/Cash Flow Low	- -	- -	34.42	39.67	42.78	47.64	66.26	58.61	55.69	67.58	83.37	60.82	63.42	74.92	74.95
Price/Free Cash Flow Average	- -	- -	44.07	48.56	47.26	61.33	77.35	66.03	65.75	86.42	100.89	91.2	86.3	90.15	95.66
Price/Free Cash Flow High	- -	- -	57.44	56.98	53.43	74.54	86.9	74.37	75.01	99.62	116.88	126.43	104.35	115.53	107.21
Price/Free Cash Flow Low	- -	- -	34.47	39.75	42.97	47.87	66.58	58.79	56	68.21	83.59	63.28	65.64	76.82	76.72
EV/Sales Average	- -	- -	8.69	8.54	9.69	10.09	13.79	11.84	11.82	14.28	13.37	12.29	10.14	12.32	12.41
EV/Sales High	- -	- -	10.18	9.41	10.43	11.58	14.96	12.79	12.91	15.82	14.91	15.34	11.49	14.95	13.53
EV/Sales Low	- -	- -	7.63	7.63	9.18	8.58	12.47	11.02	10.67	12.16	11.7	9.88	8.58	10.95	10.56
EV/EBITDA Average	- -	- -	16.53	19.31	19.72	21.28	32.4	20.77	21.57	28.98	27.14	26.6	25.01	30.51	29.7
EV/EBITDA High	- -	- -	19.35	21.27	21.22	24.41	35.14	22.44	23.56	32.1	30.27	33.19	28.36	37	32.4
EV/EBITDA Low	- -	- -	14.51	17.26	18.69	18.1	29.31	19.33	19.48	24.67	23.75	21.38	21.18	27.1	25.28
EV/EBIT Average	- -	- -	33.75	53.36	42.53	43.48	75.12	65.62	63.83	100	85.28	97.75	105.85	145.07	115.17
EV/EBIT High	- -	- -	39.51	58.78	45.75	49.87	81.47	70.88	69.71	110.79	95.12	121.96	120.03	175.95	125.61
EV/EBIT Low	- -	- -	29.61	47.7	40.29	36.97	67.94	61.07	57.63	85.12	74.62	78.57	89.62	128.86	98.03
Last Price	- -	- -	49.24	67	76.64	98.08	113.86	105.35	118.23	139.89	175.31	101.06	135.17	178.14	154.72
High Price	- -	- -	73.56	69.91	76.64	112.7	127.11	124.63	135.53	161.9	175.62	176.05	137.98	197	185.88
Enterprise Value Average	- -	- -	12,887	13,803	17,093	21,623	33,901	36,079	37,927	55,753	59,185	57,671	55,513	68,453	75,837
Enterprise Value High	- -	- -	15,085	15,205	18,388	24,798	36,769	38,967	41,422	61,766	66,016	71,953	62,949	83,023	82,716
Enterprise Value Low	- -	- -	11,307	12,338	16,193	18,386	30,662	33,577	34,244	47,456	51,790	46,351	47,001	60,803	64,553

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	106	125	128	136	146	159	205	206	209	280	284	291	312	337	344
Diluted Weighted Avg Shares	397	464	513	535	555	603	700	827	838	1,050	1,133	1,192	1,236	1,326	1,391
Basic Weighted Avg Shares	394	463	512	533	553	600	696	824	833	1,040	1,130	1,145	1,194	1,293	1,359
Revenue per Share	2.7	2.76	2.9	3.03	3.19	3.57	3.53	3.7	3.85	3.75	3.92	4.1	4.59	4.3	4.5
EBITDA per Share	1.4	1.47	1.52	1.34	1.57	1.69	1.5	2.11	2.11	1.85	1.93	1.89	1.86	1.73	1.88
Operating Income per Share	0.79	0.81	0.75	0.71	0.68	0.86	0.8	0.72	0.75	0.64	0.67	0.58	0.61	0.59	0.68
Basic EPS, GAAP	0.33	0.37	0.53	0.25	0.39	0.57	0.26	0.3	0.61	0.27	1.47	0.29	0.76	0.43	0.93
Basic EPS from Cont Ops	0.41	0.47	0.63	0.38	0.55	0.72	0.37	0.41	0.72	0.35	1.55	0.33	0.8	0.45	0.97
Diluted EPS, GAAP	0.33	0.37	0.53	0.25	0.39	0.57	0.26	0.3	0.6	0.27	1.47	0.28	0.73	0.42	0.91
Diluted EPS from Cont Ops	0.41	0.47	0.63	0.38	0.54	0.72	0.37	0.41	0.72	0.35	1.54	0.32	0.77	0.44	0.94
Dividend per Share	0.73	0.81	0.87	0.95	0.99	1.01	1.03	1.13	1.2	1.19	1.22	1.27	1.27	1.26	1.27
Cash Flow per Share	1.02	1.17	1.28	1.23	1.44	1.52	1.47	1.68	1.82	1.64	1.51	1.45	1.37	1.75	1.77
Free Cash Flow per Basic Share	-1.12	1.17	1.28	1.23	1.44	1.52	1.47	1.68	1.82	1.64	1.51	1.45	1.37	1.75	1.77
Cash & Equivalents per Share	0.38	0.45	0.44	0.26	0.39	0.07	- -	0.61	0.43	0.39	0.5	0.49	5.22	11.5	10.05
Book Value per Share	18.42	23.14	22.7	20.87	21.93	25.68	44.29	41.71	40.43	59.82	60.73	57.88	59	61.22	64.6
Tangible Book Value per Share	14.98	18.66	18.48	17.21	9.94	11.23	12.3	4.83	13.46	18.95	23.21	15.63	21.33	28.22	30.12