Piedmont Realty Trust, Inc. Financial Ratios — PDM 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 (%)	8.13	3.45	3.87	1.77	5.92	4.73	6.55	7.05	13	12.53	-0.06	8.08	-2.71	-4.78	-5.43
Return on Assets (%)	5.1	2.14	2.21	0.89	2.87	2.28	3.19	3.43	6.45	6.41	-0.03	3.66	-1.19	-1.94	-2.05
Return on Capital (%)	6.87	3.77	4	2.44	4.44	3.94	5.1	5.33	8.61	8.36	- -	5.6	- -	- -	- -
Return on Invested Capital (%)	3.37	3.23	3.27	2.25	1.59	1.69	2.05	3.22	2.73	2.31	- -	1.53	- -	- -	- -
Gross Margin (%)	61.43	60.4	59.83	57.72	58.61	60.27	61.26	60.2	60.35	59.83	60.1	59.9	59.31	58.95	59.67
EBITDA Margin (%)	58.89	56.96	56.11	53.48	46.08	49.11	47.81	53.61	50.62	51.31	45.24	48.5	47.4	45.76	47.04
Operating Margin (%)	27.2	26.02	25.63	19.04	20.01	18.84	22.25	21.99	18.98	16.59	15.3	14.9	13.37	13.02	14.06
Incremental Operating Margin (%)	- -	166.67	18.71	- -	49.64	42.43	125	25.09	- -	- -	124.15	8.87	- -	40.68	- -
Pretax Margin (%)	16.01	11.43	13.14	7.08	0.27	1.13	23.26	24.77	43	43.49	-0.22	26.04	-8.37	-13.86	-14.8
Profit Margin (%)	42.86	17.9	17.96	7.44	22.45	17.95	23.26	24.77	43	43.49	-0.22	26.04	-8.37	-13.86	-14.8
Net Income to Common Margin (%)	42.86	17.9	17.96	7.44	22.45	17.95	23.26	24.77	43	43.49	-0.22	26.04	-8.37	-13.86	-14.8
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	262.14	229.02	183.21	312.26	8,069.58	1,456.07	91.57	141.3	46.43	45.69	-8,798.05	71.08	-192.53	-78.25	-36.94
Sustainable Growth Rate (%)	-13.17	-4.44	-3.22	-3.75	-472.13	-64.12	0.55	-2.91	6.96	6.81	-5.57	2.34	-7.93	-8.52	-7.43

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	1,522	1,457	2,049	2,746	2,072	2,068	1,765	1,721	1,506	1,657	1,917	2,041	2,098	2,505	2,250
ST Debt	350	350	350	434	21	178	23	205	- -	- -	- -	- -	50	250	- -
LT Debt	1,172	1,107	1,699	2,312	2,051	1,890	1,742	1,516	1,506	1,657	1,917	2,041	2,047	2,255	2,250
Total Debt/EBITDA	4.92	4.91	6.65	9.07	7.69	7.58	6.43	6.1	5.58	6.04	8.02	7.46	7.66	9.6	8.46
Net Debt/EBITDA	4.31	4.73	6.47	8.89	7.51	7.38	6.26	5.96	5.44	5.88	7.82	7.19	7.5	9.05	8.37
Total Debt/EBIT	10.65	10.76	14.55	25.47	28.11	29.22	21.72	14.88	16.33	20.87	48.03	35.15	44.63	62.6	54
Net Debt/EBIT	9.33	10.36	14.16	24.96	27.46	28.45	21.15	14.53	15.91	20.33	46.85	33.89	43.7	59.04	53.39
EBITDA to Interest Expense	4.7	4.56	4.19	4.07	3.64	4.21	4.03	4.62	4.38	4.99	4.66	4.16	2.7	2.12	2.08
EBITDA-CapEx/Interest Expense	1.42	2.89	4.19	4.07	3.64	4.21	4.03	4.62	4.38	4.99	4.66	4.16	2.7	2.12	2.08
EBIT to Interest Expense	2.17	2.08	1.91	1.45	1.58	1.61	1.88	1.9	1.64	1.61	1.58	1.28	0.76	0.6	0.62
Interest Expense	66	65	74	74	74	65	68	61	62	55	51	66	101	123	128
Common Equity/Total Assets	62.32	62.02	52.71	48.26	48.66	47.98	49.62	47.61	51.67	50.71	45.43	45.22	42.43	38.56	37.09
Long-Term Debt/Equity (%)	42.24	41.94	69.05	100.02	96.61	90.1	87.71	88.55	82.82	87.33	107.26	110.35	118.83	142	150.3
Long-Term Debt/Capital (%)	27.28	27.02	37.67	45.71	48.89	45.37	46.44	44.16	45.3	46.62	51.75	52.46	53.59	55.09	60.05
Long-Term Debt/Total Assets (%)	26.34	26.02	36.42	48.3	47.03	43.27	43.56	42.2	42.84	44.32	48.77	49.95	50.46	54.81	55.8
Total Debt/Equity (%)	54.86	55.19	83.27	118.79	97.6	98.58	88.87	100.53	82.82	87.33	107.26	110.35	121.74	157.74	150.3
Total Debt/Capital (%)	35.43	35.56	45.43	54.29	49.39	49.64	47.05	50.13	45.3	46.62	51.75	52.46	54.9	61.2	60.05
Total Debt/Total Assets (%)	34.21	34.25	43.92	57.36	47.51	47.34	44.13	47.91	42.84	44.32	48.77	49.95	51.7	60.88	55.8
Net Debt to Equity	48.06	53.16	81.07	116.42	95.32	95.99	86.56	98.18	80.7	85.07	104.64	106.37	119.2	148.77	148.59
Net Debt/Capital (%)	32.08	34.36	44.3	53.34	48.3	48.42	45.92	49.02	44.32	45.51	50.59	50.79	53.77	59.31	59.38
EBITDA	309	297	308	303	269	273	275	282	270	275	239	273	274	261	266
EBITDA-CapEx	94	188	308	303	269	273	275	282	270	275	239	273	274	261	266
Operating Income (Loss)	143	135	141	108	117	105	128	116	101	89	81	84	77	74	79

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	0.28	0.03	0.01	0.08	0.03	0.02	0.03	0.01	0.08	0.04	0.03	0.08	- -	0.4	- -
Current Ratio	0.56	0.32	0.39	5.1	1.79	2.27	3.01	1.54	1.81	2.09	1.74	1	0.82	1.15	0.79
Quick Ratio	0.54	0.32	0.35	1.2	1.27	0.46	0.61	0.43	0.86	1.62	1.32	0.99	0.67	1.14	0.78
CFO/Avg Current Liab	0.87	0.44	0.43	0.66	1.34	0.85	0.76	0.65	0.78	1.09	1.22	1.03	0.87	0.71	0.51
Common Equity/Total Assets	62.32	62.02	52.71	48.26	48.66	47.98	49.62	47.61	51.67	50.71	45.43	45.22	42.43	38.56	37.09
Long-Term Debt/Equity (%)	42.24	41.94	69.05	100.02	96.61	90.1	87.71	88.55	82.82	87.33	107.26	110.35	118.83	142	150.3
Long-Term Debt/Capital (%)	27.28	27.02	37.67	45.71	48.89	45.37	46.44	44.16	45.3	46.62	51.75	52.46	53.59	55.09	60.05
Long-Term Debt/Total Assets (%)	26.34	26.02	36.42	48.3	47.03	43.27	43.56	42.2	42.84	44.32	48.77	49.95	50.46	54.81	55.8
Total Debt/Equity (%)	54.86	55.19	83.27	118.79	97.6	98.58	88.87	100.53	82.82	87.33	107.26	110.35	121.74	157.74	150.3
Total Debt/Capital (%)	35.43	35.56	45.43	54.29	49.39	49.64	47.05	50.13	45.3	46.62	51.75	52.46	54.9	61.2	60.05
Total Debt/Total Assets (%)	34.21	34.25	43.92	57.36	47.51	47.34	44.13	47.91	42.84	44.32	48.77	49.95	51.7	60.88	55.8
CFO/Total Liabilities	15.95	13.68	9.75	8.77	9.99	10.21	12.06	10.79	12.28	10.49	11.3	9.62	9	7.84	5.55
CFO/CapEx	1.24	2.04	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	1.66	0.91	0.47	0.66	0.49	0.63	0.64	0.22	0.53	0.26	0.2	-0.14	-0.28	-0.25	-0.35

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	3.97	3.76	3.47	3.29	3.36	3.3	3.59	3.46	3.7	3.59	3.28	3.29	3.14	2.92	2.69
Days Sales Outstanding	92.04	97.04	105.14	110.82	108.69	110.7	101.7	105.54	98.62	101.59	111.45	110.84	116.1	124.82	135.58
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	4,971	3,024	2,601	2,907	2,747	3,037	2,792	2,151	2,797	2,010	2,262	1,132	880	1,135	1,038
- Cash & Cash Equivalents	140	13	7	12	5	7	7	5	14	7	7	17	1	110	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	2	2	2	2	1	2	2	2	2	2	2	2	2	2	2
+ Total Debt	1,522	1,457	2,049	2,746	2,072	2,068	1,765	1,721	1,506	1,657	1,917	2,041	2,098	2,505	2,250
Enterprise Value	6,355	4,470	4,645	5,643	4,815	5,100	4,551	3,869	4,292	3,662	4,173	3,158	2,978	3,532	3,289
Total Capital	4,295	4,098	4,510	5,058	4,196	4,166	3,752	3,433	3,325	3,555	3,705	3,890	3,820	4,093	3,746
Total Debt/Capital (%)	35.43	35.56	45.43	54.29	49.39	49.64	47.05	50.13	45.3	46.62	51.75	52.46	54.9	61.2	60.05
Total Debt / EV	0.24	0.33	0.44	0.49	0.43	0.41	0.39	0.44	0.35	0.45	0.46	0.65	0.7	0.71	0.68
EV/Sales	12.1	8.59	8.45	9.97	8.23	9.18	7.93	7.36	8.05	6.84	7.89	5.6	5.15	6.19	5.82
EV/EBITDA	20.55	15.07	15.06	18.64	17.87	18.69	16.58	13.72	15.9	13.34	17.45	11.55	10.87	13.54	12.37
EV/EBIT	44.5	33	32.97	52.34	65.33	72.05	55.99	33.45	46.52	46.1	104.55	54.4	63.37	88.27	78.95
EV/Cash Flow to Firm	19.09	15.63	16.09	19.35	16.18	17.19	14.64	14.66	15.89	14.75	- -	11.24	- -	- -	- -
EV/Free Cash Flow to Firm	54.17	25.19	16.09	19.35	16.18	17.19	14.64	14.66	15.89	14.75	- -	11.24	- -	- -	- -
Diluted Market Cap	2,948	3,076	2,728	2,912	2,849	3,045	2,851	2,226	2,806	2,047	2,279	1,133	880	1,134	1,038
Diluted Enterprise Value	4,331	4,522	4,772	5,648	4,917	5,108	4,611	3,944	4,301	3,698	4,190	3,158	2,978	3,531	3,288
EV per Share	21.78	26.68	29.5	36.57	33.09	35.11	31.97	30.65	34.12	29.57	33.91	25.58	24.07	28.47	26.41
TTM Sales	525	521	550	566	585	556	574	526	533	535	529	564	578	570	565
TTM EBITDA	309	297	308	303	269	273	275	282	270	275	239	273	274	261	266
TTM Operating Income	143	135	141	108	117	105	128	116	101	89	81	84	77	74	79
TTM Cash Flow to Firm	333	286	289	292	298	297	311	264	270	248	- -	281	- -	- -	- -
TTM Free Cash Flow to Firm	117	177	289	292	298	297	311	264	270	248	- -	281	- -	- -	- -

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	57.25	27.36	12.68	13.41	12.73	13.13	11.74	10.97	13.46	10.59	9.41	5.26	4.19	5.72	7.38
EV/EBIT	44.5	33	32.97	52.34	65.33	72.05	55.99	33.45	46.52	46.1	104.55	54.4	63.37	88.27	78.95
Enterprise Value	6,355	4,470	4,645	5,643	4,815	5,100	4,551	3,869	4,292	3,662	4,173	3,158	2,978	3,532	3,289
Low Price	14.91	16.1	14.62	15.83	16.54	16.93	19.1	16.43	16.69	11.26	15.1	8.72	4.91	5.93	5.46
EV/Sales	12.1	8.59	8.45	9.97	8.23	9.18	7.93	7.36	8.05	6.84	7.89	5.6	5.15	6.19	5.82
EV/EBITDA	20.55	15.07	15.06	18.64	17.87	18.69	16.58	13.72	15.9	13.34	17.45	11.55	10.87	13.54	12.37
Price/Earnings	13.08	32.45	26.35	68.98	20.92	30.45	20.9	16.51	12.2	8.64	- -	7.71	- -	- -	- -
Price/Earnings Average	14.42	31.32	29.46	66.97	20.39	29.36	22.27	18.14	11.26	9.09	- -	11.55	- -	- -	- -
Price/Earnings High	16.37	34	33.64	73.41	22.33	32.45	24.59	19.93	12.39	13.19	- -	16.68	- -	- -	- -
Price/Earnings Low	11.45	28.94	23.32	57.94	18.32	24.65	20.36	15.92	9.16	5.99	- -	7.33	- -	- -	- -
Price/Book Value	1.79	1.15	1.06	1.26	1.29	1.45	1.41	1.26	1.54	1.06	1.27	0.61	0.51	0.72	0.69
Price/Book Value Average	1.98	1.11	1.18	1.22	1.26	1.4	1.5	1.38	1.42	1.12	1.24	0.92	0.52	0.63	0.65
Price/Book Value High	2.24	1.2	1.35	1.34	1.38	1.54	1.66	1.52	1.56	1.62	1.4	1.33	0.82	0.87	0.77
Price/Book Value Low	1.57	1.02	0.94	1.06	1.13	1.17	1.37	1.21	1.16	0.74	1.04	0.58	0.35	0.46	0.45
Price/Tangible Book Value	1.92	1.23	1.14	1.36	1.36	1.52	1.48	1.33	1.63	1.12	1.34	0.64	0.53	0.74	0.72
Price/Tangible Book Value Average	2.12	1.19	1.28	1.33	1.33	1.47	1.58	1.47	1.5	1.18	1.31	0.96	0.53	0.65	0.67
Price/Tangible Book Value High	2.4	1.29	1.46	1.45	1.45	1.62	1.74	1.61	1.65	1.71	1.48	1.39	0.84	0.9	0.8
Price/Tangible Book Value Low	1.68	1.1	1.01	1.15	1.19	1.23	1.44	1.29	1.22	0.78	1.1	0.61	0.36	0.48	0.47
Price/Sales	5.61	5.81	4.73	5.13	4.7	5.46	4.86	4.09	5.25	3.76	4.28	2.01	1.52	1.99	1.84
Price/Sales Average	6.18	5.61	5.29	4.98	4.58	5.27	5.18	4.49	4.84	3.95	4.19	3.01	1.54	1.76	1.72
Price/Sales High	7.01	6.09	6.04	5.46	5.01	5.82	5.72	4.94	5.33	5.74	4.74	4.34	2.43	2.42	2.04
Price/Sales Low	4.91	5.18	4.19	4.31	4.11	4.42	4.74	3.94	3.94	2.61	3.52	1.91	1.05	1.29	1.2
Price/Cash Flow	11.02	13.69	12.09	13.39	12.28	13.1	11.5	10.6	13.42	10.4	9.34	5.26	4.19	5.72	7.38
Price/Cash Flow Average	12.15	13.21	13.52	13	11.97	12.63	12.25	11.65	12.38	10.94	9.15	7.88	4.23	5.06	6.91
Price/Cash Flow High	13.79	14.34	15.44	14.25	13.11	13.96	13.53	12.8	13.62	15.88	10.34	11.38	6.69	6.95	8.19
Price/Cash Flow Low	9.64	12.21	10.7	11.25	10.76	10.61	11.2	10.23	10.07	7.21	7.67	5	2.89	3.71	4.83
Price/Free Cash Flow Average	63.13	26.41	14.18	13.02	12.41	12.67	12.51	12.06	12.42	11.14	9.22	7.88	4.23	5.06	6.91
Price/Free Cash Flow High	71.63	28.67	16.19	14.27	13.59	14	13.82	13.25	13.67	16.17	10.42	11.39	6.69	6.95	8.19
Price/Free Cash Flow Low	50.09	24.41	11.23	11.27	11.15	10.63	11.44	10.58	10.1	7.35	7.73	5	2.89	3.71	4.83
EV/Sales Average	13.07	8.38	9.01	9.82	8.12	8.98	8.25	7.76	7.64	7.04	7.81	6.6	5.17	5.96	5.7
EV/Sales High	14.48	8.86	9.76	10.3	8.55	9.54	8.79	8.2	8.13	8.82	8.35	7.94	6.07	6.62	6.02
EV/Sales Low	10.92	7.96	7.91	9.14	7.65	8.14	7.8	7.21	6.74	5.69	7.13	5.5	4.68	5.49	5.19
EV/EBITDA Average	22.2	14.72	16.06	18.36	17.61	18.29	17.25	14.48	15.1	13.72	17.26	13.61	10.9	13.03	12.13
EV/EBITDA High	24.59	15.56	17.4	19.25	18.56	19.42	18.38	15.3	16.06	17.19	18.46	16.36	12.8	14.47	12.8
EV/EBITDA Low	18.54	13.97	14.09	17.1	16.61	16.57	16.31	13.45	13.32	11.1	15.76	11.34	9.88	12.01	11.03
EV/EBIT Average	48.07	32.22	35.15	51.55	64.38	70.51	58.24	35.29	44.17	47.43	103.41	64.11	63.54	84.98	77.37
EV/EBIT High	53.24	34.06	38.08	54.07	67.83	74.86	62.05	37.3	46.98	59.44	110.62	77.09	74.58	94.36	81.67
EV/EBIT Low	40.15	30.59	30.85	48.02	60.7	63.88	55.09	32.79	38.95	38.35	94.44	53.44	57.57	78.28	70.34
Last Price	17.04	18.05	16.52	18.84	18.88	20.91	19.61	17.04	22.24	16.23	18.38	9.17	7.11	9.15	8.34
High Price	21.32	18.91	21.09	20.05	20.15	22.28	23.08	20.57	22.58	24.78	20.35	19.84	11.37	11.12	9.25
Enterprise Value Average	6,865	4,365	4,952	5,559	4,746	4,991	4,735	4,082	4,075	3,767	4,128	3,721	2,986	3,401	3,223
Enterprise Value High	7,603	4,614	5,365	5,830	5,000	5,299	5,045	4,315	4,335	4,721	4,416	4,475	3,505	3,776	3,402
Enterprise Value Low	5,733	4,144	4,346	5,178	4,474	4,522	4,479	3,793	3,594	3,046	3,770	3,102	2,706	3,133	2,930

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	292	168	157	154	146	145	142	126	126	124	123	123	124	124	125
Diluted Weighted Avg Shares	173	170	165	155	151	146	145	131	126	126	124	124	124	124	124
Basic Weighted Avg Shares	173	168	157	154	146	145	142	126	126	124	123	123	124	124	124
Revenue per Share	3.04	3.11	3.49	3.67	4.02	3.83	4.03	4.17	4.24	4.32	4.3	4.57	4.67	4.6	4.54
EBITDA per Share	1.79	1.77	1.96	1.96	1.85	1.88	1.93	2.23	2.15	2.22	1.94	2.22	2.21	2.11	2.14
Operating Income per Share	0.83	0.81	0.89	0.7	0.8	0.72	0.9	0.92	0.8	0.72	0.66	0.68	0.62	0.6	0.64
Basic EPS, GAAP	1.3	0.56	0.63	0.27	0.9	0.69	0.94	1.03	1.82	1.88	-0.01	1.19	-0.39	-0.64	-0.67
Basic EPS from Cont Ops	0.49	0.36	0.46	0.26	0.01	0.04	0.94	1.03	1.82	1.88	-0.01	1.19	-0.39	-0.64	-0.67
Diluted EPS, GAAP	1.3	0.55	0.6	0.27	0.87	0.68	0.92	1	1.82	1.85	-0.01	1.19	-0.39	-0.64	-0.67
Diluted EPS from Cont Ops	0.49	0.35	0.44	0.26	0.01	0.04	0.92	1	1.82	1.85	-0.01	1.19	-0.39	-0.64	-0.67
Dividend per Share	1.28	0.81	0.84	0.81	0.87	0.63	0.86	1.46	0.85	0.86	0.84	0.85	0.75	0.5	0.25
Cash Flow per Share	1.55	1.32	1.37	1.41	1.54	1.6	1.71	1.61	1.66	1.56	1.97	1.74	1.7	1.6	1.13
Free Cash Flow per Basic Share	0.3	0.67	1.37	1.41	1.54	1.6	1.71	1.61	1.66	1.56	1.97	1.74	1.7	1.6	1.13
Cash & Equivalents per Share	0.48	0.08	0.04	0.08	0.04	0.05	0.05	0.04	0.11	0.06	0.06	0.13	0.01	0.88	0.01
Book Value per Share	9.5	15.75	15.62	14.97	14.59	14.43	13.94	13.55	14.45	15.31	14.51	14.97	13.91	12.79	12.01
Tangible Book Value per Share	8.88	14.67	14.48	13.8	13.87	13.75	13.25	12.77	13.66	14.51	13.71	14.3	13.48	12.36	11.58