Healthpeak Properties, Inc. Financial Ratios — HC5 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 (%)	6.31	8.45	9.13	8.6	-5.57	8.43	7.64	18.87	0.76	6.45	7.63	7.6	4.71	3.3	0.9
Return on Assets (%)	3.51	4.46	4.86	4.45	-2.61	3.37	2.78	7.92	0.34	2.76	3.24	3.23	1.94	1.36	0.35
Return on Capital (%)	6.32	- -	7.12	- -	- -	5.98	- -	- -	- -	- -	- -	- -	- -	3.08	1.84
Return on Invested Capital (%)	6.01	- -	6.47	- -	- -	3.65	- -	- -	- -	- -	- -	- -	- -	1.94	2.75
Gross Margin (%)	87.09	85.07	85.8	76.71	68.53	65.32	63.95	68.22	67.33	52.43	59.22	58.13	58.64	60.2	60
EBITDA Margin (%)	72.87	80.31	80.28	70.6	56.59	57.83	46.79	67.54	71.67	49.13	40.81	51.2	52.55	49.7	54.62
Operating Margin (%)	61	62.61	60.73	43.91	37.56	33.78	30.22	26.13	24.75	13.08	17.95	17.3	19.89	17.45	19.28
Incremental Operating Margin (%)	86.64	77.35	44.61	120.18	3.35	- -	57.15	37.64	- -	- -	49.81	9.86	64.53	7.18	59.73
Pretax Margin (%)	28.96	39.63	40.57	16.76	7.02	17.25	22.2	70.39	14.22	13.23	6.77	24.6	14.44	10.12	10.07
Profit Margin (%)	31.8	44.28	46.23	56.34	-28.82	29.48	22.41	89.07	3.67	25.14	26.66	24.28	14.03	9	2.53
Net Income to Common Margin (%)	30.56	43.38	46.23	56.34	-28.82	29.48	22.41	89.07	3.67	25.14	26.66	24.28	14.03	9	2.53
Effective Tax Rate (%)	0.27	- -	0.68	- -	- -	1.22	- -	- -	- -	- -	- -	- -	- -	1.59	3.27
Dvd Payout Ratio (%)	144.47	106.24	103.45	350.6	632.47	253.54	161.21	82.03	379.01	449.25	411.14	122.39	180.75	272.69	649.62
Sustainable Growth Rate (%)	-2.8	-0.53	-0.31	-21.54	29.66	-12.94	-4.67	3.39	-2.11	-22.54	-23.74	-1.7	-3.8	-5.69	-4.93

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	7,673	8,682	8,662	9,721	11,069	9,189	7,880	5,568	6,155	6,478	6,375	6,706	7,083	9,023	10,144
ST Debt	454	- -	- -	839	397	900	1,017	80	93	130	1,166	996	720	150	1,079
LT Debt	7,219	8,682	8,662	8,883	10,672	8,290	6,863	5,488	6,062	6,348	5,209	5,711	6,363	8,873	9,065
Total Debt/EBITDA	6.21	5.75	5.14	8.41	10.08	7.46	9.11	6.92	6.92	8.02	8.24	6.35	6.18	6.72	6.58
Net Debt/EBITDA	6.19	5.59	4.96	8.25	9.77	7.39	9.05	6.78	6.66	7.74	7.77	6.09	5.9	6.41	6.08
Total Debt/EBIT	8.59	7.5	6.83	13.86	18.66	13.85	23.88	21.83	26.89	58.37	71.23	19.45	16.78	28.59	19.53
Net Debt/EBIT	8.55	7.28	6.59	13.59	18.08	13.71	23.71	21.4	25.87	56.35	67.18	18.64	16.02	27.24	18.06
EBITDA to Interest Expense	2.97	3.63	3.87	2.63	2.29	2.65	2.81	3.08	4.08	3.7	4.9	6.1	5.72	4.79	5.05
EBITDA-CapEx/Interest Expense	2.49	3.63	3.87	2.63	2.29	2.65	2.81	3.08	4.08	3.7	4.9	6.1	5.72	4.79	5.05
EBIT to Interest Expense	2.49	2.83	2.93	1.63	1.52	1.55	1.82	1.19	1.41	0.99	2.15	2.06	2.17	1.68	1.78
Interest Expense	415	416	435	440	480	464	308	261	218	218	158	173	200	280	305
Common Equity/Total Assets	50.25	52.98	53.41	50.33	43.56	35.2	37.63	46.74	43.36	42.3	42.7	42.2	40.45	42.14	36.88
Long-Term Debt/Equity (%)	78.29	80.74	79.24	80.77	109.49	139.53	122.67	84.26	90.91	86.4	72.89	78.35	91.89	97.96	109.19
Long-Term Debt/Capital (%)	42.73	44.67	44.21	42.87	51.27	54.79	50.93	45.43	47.27	45.92	38.52	40.81	45.42	49.08	49.14
Long-Term Debt/Total Assets (%)	41.47	43.6	43.14	41.64	49.75	52.6	48.72	43.15	43.2	39.88	34.14	36.21	40.53	44.5	44.58
Total Debt/Equity (%)	83.22	80.74	79.24	88.4	113.57	154.67	140.85	85.49	92.31	88.17	89.2	92.01	102.28	99.62	122.18
Total Debt/Capital (%)	45.42	44.67	44.21	46.92	53.18	60.73	58.48	46.09	48	46.86	47.15	47.92	50.56	49.9	54.99
Total Debt/Total Assets (%)	44.08	43.6	43.14	45.57	51.6	58.31	55.94	43.78	43.86	40.69	41.78	42.52	45.12	45.26	49.88
Net Debt to Equity	82.85	78.44	76.49	86.73	110.08	153.08	139.86	83.79	88.82	85.12	84.13	88.16	97.6	94.91	112.98
Net Debt/Capital (%)	45.31	43.96	43.34	46.45	52.4	60.49	58.31	45.59	46.48	45.38	44.99	46.15	48.66	47.86	52.17
EBITDA	1,235	1,510	1,686	1,156	1,098	1,231	865	805	889	808	774	1,055	1,146	1,342	1,542
EBITDA-CapEx	1,036	1,510	1,686	1,156	1,098	1,231	865	805	889	808	774	1,055	1,146	1,342	1,542
Operating Income (Loss)	1,034	1,177	1,275	719	729	719	559	311	307	215	340	357	434	471	544

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	0.04	0.81	0.94	0.14	0.4	0.07	0.04	0.23	0.08	0.03	0.08	0.04	0.09	0.14	0.26
Current Ratio	0.74	3.12	3.49	1.2	8.47	1.45	0.6	0.76	4.17	2.28	0.37	0.34	0.41	1.06	0.72
Quick Ratio	0.56	2.81	3.34	1.17	1.79	0.72	0.29	0.47	0.33	0.22	0.32	0.28	0.28	0.97	0.64
CFO/Avg Current Liab	1.23	1.89	3.67	1.57	1.15	1.12	0.62	0.89	1.19	0.67	0.49	0.49	0.61	0.95	0.93
Common Equity/Total Assets	50.25	52.98	53.41	50.33	43.56	35.2	37.63	46.74	43.36	42.3	42.7	42.2	40.45	42.14	36.88
Long-Term Debt/Equity (%)	78.29	80.74	79.24	80.77	109.49	139.53	122.67	84.26	90.91	86.4	72.89	78.35	91.89	97.96	109.19
Long-Term Debt/Capital (%)	42.73	44.67	44.21	42.87	51.27	54.79	50.93	45.43	47.27	45.92	38.52	40.81	45.42	49.08	49.14
Long-Term Debt/Total Assets (%)	41.47	43.6	43.14	41.64	49.75	52.6	48.72	43.15	43.2	39.88	34.14	36.21	40.53	44.5	44.58
Total Debt/Equity (%)	83.22	80.74	79.24	88.4	113.57	154.67	140.85	85.49	92.31	88.17	89.2	92.01	102.28	99.62	122.18
Total Debt/Capital (%)	45.42	44.67	44.21	46.92	53.18	60.73	58.48	46.09	48	46.86	47.15	47.92	50.56	49.9	54.99
Total Debt/Total Assets (%)	44.08	43.6	43.14	45.57	51.6	58.31	55.94	43.78	43.86	40.69	41.78	42.52	45.12	45.26	49.88
CFO/Total Liabilities	8.84	11.3	12.56	12.08	10.44	12.37	9.97	13.68	11.49	8.85	9.8	10.61	10.9	9.84	10.4
CFO/CapEx	3.65	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	1.3	1.21	1.23	0.9	0.74	1.13	1.46	1.05	1.14	0.7	- -	- -	- -

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	10.34	5.93	5.7	4.15	4.8	9.24	43.06	26.8	26.67	37.77	41.69	40.36	39.92	40.72	36.39
Days Sales Outstanding	35.31	61.52	64.04	87.93	76	39.51	8.48	13.62	13.69	9.67	8.75	9.04	9.14	8.96	10.03
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	- -	- -	15,281	18,602	16,295	13,765	12,239	13,406	17,154	16,150	19,305	13,697	10,932	14,054	11,188
- Cash & Cash Equivalents	34	248	301	184	340	95	55	111	80	44	158	72	118	120	467
+ Preferred Equity and Hybrid Capital	285	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	187	203	208	262	403	394	294	568	582	614	631	634	574	656	802
+ Total Debt	7,673	8,682	8,662	9,721	11,069	9,189	7,880	5,568	6,155	6,478	6,375	6,706	7,083	9,023	10,144
Enterprise Value	- -	- -	23,850	28,401	27,427	23,253	20,358	19,431	23,811	23,197	26,152	20,964	18,472	23,614	21,667
Total Capital	16,894	19,436	19,593	20,718	20,815	15,131	13,475	12,080	12,822	13,825	13,521	13,994	14,008	18,081	18,447
Total Debt/Capital (%)	45.42	44.67	44.21	46.92	53.18	60.73	58.48	46.09	48	46.86	47.15	47.92	50.56	49.9	54.99
Total Debt / EV	- -	- -	0.36	0.34	0.4	0.4	0.39	0.29	0.26	0.28	0.24	0.32	0.38	0.38	0.47
EV/Sales	- -	- -	11.36	17.35	14.13	10.92	11.01	16.31	19.2	14.1	13.79	10.17	8.47	8.74	7.68
EV/EBITDA	- -	- -	14.15	24.58	24.97	18.88	23.54	24.15	26.79	28.7	33.8	19.87	16.12	17.6	14.05
EV/EBIT	- -	- -	18.79	40.48	46.23	35.06	61.68	76.18	104.02	209.01	292.23	60.81	43.77	74.83	41.71
EV/Cash Flow to Firm	- -	- -	15.08	- -	- -	13.9	- -	- -	- -	- -	- -	- -	- -	17.54	14
EV/Free Cash Flow to Firm	- -	- -	15.08	- -	- -	13.9	- -	- -	- -	- -	- -	- -	- -	17.54	14
Diluted Market Cap	- -	- -	15,239	18,564	16,201	13,745	12,226	13,347	16,614	15,929	19,311	13,509	10,935	13,587	11,204
Diluted Enterprise Value	- -	- -	23,808	28,363	27,332	23,233	20,345	19,372	23,271	22,976	26,157	20,777	18,474	23,146	21,683
EV per Share	- -	- -	52.19	61.78	58.92	49.68	43.37	40.69	47.13	43.08	48.51	38.35	33.76	33.76	31.17
TTM Sales	1,694	1,880	2,100	1,637	1,940	2,129	1,848	1,191	1,240	1,645	1,896	2,061	2,181	2,700	2,823
TTM EBITDA	1,235	1,510	1,686	1,156	1,098	1,231	865	805	889	808	774	1,055	1,146	1,342	1,542
TTM Operating Income	1,034	1,177	1,275	719	729	719	559	311	307	215	340	357	434	471	544
TTM Cash Flow to Firm	1,139	- -	1,581	- -	- -	1,673	- -	- -	- -	- -	- -	- -	- -	1,346	1,547
TTM Free Cash Flow to Firm	940	- -	1,581	- -	- -	1,673	- -	- -	- -	- -	- -	- -	- -	1,346	1,547

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	- -	- -	13.26	14.87	13.26	11.32	14.43	15.73	19.64	21	24.28	15.01	11.43	12.69	8.95
EV/EBIT	- -	- -	18.79	40.48	46.23	35.06	61.68	76.18	104.02	209.01	292.23	60.81	43.77	74.83	41.71
Enterprise Value	- -	- -	23,850	28,401	27,427	23,253	20,358	19,431	23,811	23,197	26,152	20,964	18,472	23,614	21,667
Low Price	- -	- -	32.59	32.79	29.81	23.8	25.08	21.81	27.11	20.06	28.56	21.74	15.54	16.37	16.1
EV/Sales	- -	- -	11.36	17.35	14.13	10.92	11.01	16.31	19.2	14.1	13.79	10.17	8.47	8.74	7.68
EV/EBITDA	- -	- -	14.15	24.58	24.97	18.88	23.54	24.15	26.79	28.7	33.8	19.87	16.12	17.6	14.05
Price/Earnings	- -	- -	15.67	20.11	- -	21.89	29.51	12.45	362.62	38.48	38.18	26.98	35.72	55.83	157.03
Price/Earnings Average	- -	- -	18.56	18.61	- -	23.56	33.75	11.17	347.75	36.82	35.61	30.85	36.59	56.03	179.91
Price/Earnings High	- -	- -	23.49	20.65	- -	27.21	38.16	13.31	401.91	48.1	39.29	39.23	49.79	63.81	205.59
Price/Earnings Low	- -	- -	15.27	16.3	- -	17.71	28.38	9.67	289.58	25.73	30.44	23.41	27.78	45.49	157.03
Price/Book Value	- -	- -	1.43	1.73	1.74	2.48	2.31	2.26	2.82	2.4	2.96	2.06	1.72	1.67	1.49
Price/Book Value Average	- -	- -	1.69	1.6	1.8	2.67	2.64	2.02	2.7	2.29	2.76	2.35	1.76	1.68	1.71
Price/Book Value High	- -	- -	2.14	1.78	2.25	3.09	2.99	2.41	3.12	3	3.05	2.99	2.4	1.91	1.95
Price/Book Value Low	- -	- -	1.39	1.4	1.49	2.01	2.22	1.75	2.25	1.6	2.36	1.79	1.34	1.36	1.49
Price/Tangible Book Value	- -	- -	1.5	1.82	1.87	2.72	2.5	2.38	2.94	2.6	3.22	2.2	1.81	1.87	1.65
Price/Tangible Book Value Average	- -	- -	1.78	1.69	1.93	2.92	2.86	2.13	2.82	2.49	3	2.51	1.86	1.88	1.89
Price/Tangible Book Value High	- -	- -	2.25	1.87	2.42	3.38	3.24	2.54	3.26	3.25	3.31	3.19	2.52	2.14	2.16
Price/Tangible Book Value Low	- -	- -	1.46	1.48	1.59	2.2	2.41	1.85	2.35	1.74	2.57	1.91	1.41	1.52	1.65
Price/Sales	- -	- -	7.25	11.33	8.35	6.45	6.61	11.09	13.31	9.67	10.18	6.55	5.01	5.03	3.97
Price/Sales Average	- -	- -	8.58	10.48	8.62	6.95	7.56	9.95	12.77	9.26	9.49	7.49	5.13	5.05	4.55
Price/Sales High	- -	- -	10.86	11.63	10.78	8.02	8.55	11.85	14.75	12.09	10.48	9.53	6.99	5.75	5.2
Price/Sales Low	- -	- -	7.06	9.18	7.11	5.22	6.36	8.61	10.63	6.47	8.12	5.68	3.9	4.1	3.97
Price/Cash Flow	- -	- -	13.24	14.86	13.26	11.32	14.43	15.57	19.51	20.98	24.27	15	11.43	12.68	8.95
Price/Cash Flow Average	- -	- -	15.68	13.74	13.68	12.18	16.5	13.97	18.71	20.08	22.64	17.15	11.71	12.73	10.25
Price/Cash Flow High	- -	- -	19.85	15.25	17.12	14.07	18.66	16.64	21.63	26.23	24.98	21.81	15.93	14.49	11.72
Price/Cash Flow Low	- -	- -	12.91	12.04	11.29	9.16	13.88	12.09	15.58	14.03	19.35	13.01	8.89	10.33	8.95
Price/Free Cash Flow Average	- -	- -	15.7	13.75	13.68	12.19	16.51	14.11	18.83	20.1	22.65	17.16	11.72	12.74	10.25
Price/Free Cash Flow High	- -	- -	19.88	15.26	17.12	14.08	18.67	16.81	21.76	26.25	24.99	21.82	15.94	14.51	11.72
Price/Free Cash Flow Low	- -	- -	12.93	12.05	11.29	9.16	13.88	12.21	15.68	14.04	19.36	13.02	8.9	10.34	8.95
EV/Sales Average	- -	- -	12.7	16.5	14.4	11.41	11.97	15.16	18.63	13.68	13.11	11.13	8.59	8.76	8.25
EV/Sales High	- -	- -	14.99	17.65	16.58	12.49	12.96	17.09	20.7	16.56	14.09	13.19	10.45	9.49	8.9
EV/Sales Low	- -	- -	11.17	15.2	12.89	9.69	10.76	13.8	16.41	10.85	11.73	9.29	7.36	7.78	7.68
EV/EBITDA Average	- -	- -	15.82	23.37	25.45	19.74	25.57	22.44	26	27.84	32.12	21.73	16.35	17.63	15.11
EV/EBITDA High	- -	- -	18.67	25	29.3	21.6	27.69	25.3	28.88	33.7	34.53	25.76	19.88	19.09	16.3
EV/EBITDA Low	- -	- -	13.92	21.52	22.77	16.75	23	20.43	22.9	22.08	28.74	18.15	14	15.66	14.05
EV/EBIT Average	- -	- -	21.01	38.49	47.11	36.64	67.01	70.79	100.95	202.72	277.74	66.52	44.41	74.99	44.84
EV/EBIT High	- -	- -	24.8	41.18	54.23	40.11	72.55	79.8	112.14	245.38	298.56	78.86	53.98	81.2	48.37
EV/EBIT Low	- -	- -	18.49	35.45	42.15	31.1	60.27	64.45	88.93	160.8	248.53	55.55	38.02	66.58	41.71
Last Price	- -	- -	33.44	40.46	35.01	29.41	26.07	28.08	33.95	30	35.81	25.06	19.98	20.09	16.1
High Price	- -	- -	50.12	41.54	45.21	36.57	33.72	30.01	37.63	37.49	36.86	36.44	27.86	22.96	21.07
Enterprise Value Average	- -	- -	26,660	27,008	27,947	24,305	22,117	18,055	23,107	22,499	24,855	22,931	18,740	23,664	23,297
Enterprise Value High	- -	- -	31,474	28,895	32,175	26,604	23,947	20,354	25,669	27,234	26,718	27,187	22,781	25,622	25,127
Enterprise Value Low	- -	- -	23,462	24,873	25,008	20,628	19,892	16,438	20,355	17,846	22,241	19,151	16,044	21,011	21,667

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	409	453	457	460	465	468	469	477	505	538	539	547	547	699	695
Diluted Weighted Avg Shares	400	428	456	459	463	467	469	475	489	531	539	539	547	676	696
Basic Weighted Avg Shares	398	427	455	458	463	467	469	471	486	531	539	539	547	676	696
Revenue per Share	4.25	4.4	4.62	3.57	4.19	4.56	3.94	2.53	2.55	3.1	3.52	3.83	3.99	4	4.06
EBITDA per Share	3.1	3.54	3.7	2.52	2.37	2.64	1.84	1.71	1.83	1.52	1.44	1.96	2.1	1.99	2.21
Operating Income per Share	2.59	2.76	2.8	1.57	1.58	1.54	1.19	0.66	0.63	0.41	0.63	0.66	0.79	0.7	0.78
Basic EPS, GAAP	1.3	1.91	2.13	2.01	-1.21	1.34	0.88	2.26	0.09	0.78	0.94	0.93	0.56	0.36	0.1
Basic EPS from Cont Ops	1.35	1.88	2	0.59	0.33	0.8	0.9	1.78	0.36	0.3	0.26	0.95	0.61	0.4	0.15
Diluted EPS, GAAP	1.29	1.9	2.13	2.01	-1.21	1.34	0.88	2.23	0.09	0.78	0.94	0.93	0.56	0.36	0.1
Diluted EPS from Cont Ops	1.34	1.87	2	0.59	0.33	0.8	0.9	1.76	0.36	0.3	0.26	0.95	0.61	0.4	0.15
Dividend per Share	1.98	2.03	2.1	2.18	2.26	2.1	1.48	1.48	1.48	1.48	1.21	1.2	1.2	1.18	1.22
Cash Flow per Share	1.82	2.42	2.53	2.72	2.64	2.6	1.81	1.8	1.74	1.43	1.48	1.67	1.75	1.58	1.8
Free Cash Flow per Basic Share	1.32	2.42	2.53	2.72	2.64	2.6	1.81	1.8	1.74	1.43	1.48	1.67	1.75	1.58	1.8
Cash & Equivalents per Share	0.08	0.55	0.66	0.4	0.73	0.2	0.12	0.23	0.16	0.08	0.29	0.13	0.21	0.17	0.67
Book Value per Share	21.41	23.28	23.47	23.35	20.07	11.85	11.29	12.45	12.04	12.51	12.09	12.17	11.61	12.01	10.79
Tangible Book Value per Share	20.37	21.95	22.28	22.19	18.71	10.83	10.42	11.81	11.53	11.54	11.12	11.41	11.03	10.74	9.75