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	- -	- -	- -	- -	- -	- -	- -	- -	1.45	1.04	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	- -	- -	- -	- -	- -	- -	- -	- -	17,029	15,944	19,299	13,697	10,932	13,908	11,106
- 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	- -	- -	- -	- -	- -	- -	- -	- -	23,686	22,991	26,146	20,964	18,472	23,468	21,585
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	- -	- -	- -	- -	- -	- -	- -	- -	0.26	0.28	0.24	0.32	0.38	0.38	0.47
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	19.1	13.98	13.79	10.17	8.47	8.69	7.65
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	26.65	28.45	33.79	19.87	16.12	17.49	14
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	103.48	207.16	292.17	60.81	43.77	74.37	41.55
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.43	13.95
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.43	13.95
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	16,494	15,727	19,304	13,509	10,935	13,446	11,122
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	23,151	22,774	26,151	20,777	18,474	23,006	21,601
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	46.88	42.7	48.5	38.35	33.76	33.55	31.06
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	- -	- -	- -	- -	- -	- -	- -	- -	19.49	20.74	24.27	15.01	11.43	12.56	8.88
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	103.48	207.16	292.17	60.81	43.77	74.37	41.55
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	23,686	22,991	26,146	20,964	18,472	23,468	21,585
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	31.68	19.71	28.08	21.55	15.23	16.15	15.98
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	19.1	13.98	13.79	10.17	8.47	8.69	7.65
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	26.65	28.45	33.79	19.87	16.12	17.49	14
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	359.98	37.99	38.16	26.98	35.72	55.26	155.89
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	360.34	36.71	35.57	30.7	37.95	55.71	178.91
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	374.62	48.12	39.94	39.55	49.94	64.14	205.59
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	338.35	25.29	29.94	23.2	27.22	44.89	155.89
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	2.8	2.37	2.96	2.06	1.72	1.66	1.48
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	2.8	2.29	2.76	2.34	1.83	1.67	1.7
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	2.91	3	3.1	3.02	2.41	1.92	1.95
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	2.63	1.58	2.32	1.77	1.31	1.34	1.48
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	2.92	2.57	3.22	2.2	1.81	1.85	1.64
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	2.93	2.48	3	2.5	1.92	1.87	1.88
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	3.04	3.25	3.37	3.22	2.53	2.15	2.16
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	2.75	1.71	2.52	1.89	1.38	1.5	1.64
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	13.21	9.55	10.17	6.55	5.01	4.98	3.94
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	13.23	9.23	9.48	7.45	5.32	5.02	4.52
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	13.75	12.1	10.65	9.6	7.01	5.77	5.2
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	12.42	6.36	7.98	5.63	3.82	4.04	3.94
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	19.37	20.72	24.26	15	11.43	12.55	8.88
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	19.39	20.02	22.61	17.06	12.14	12.65	10.2
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	20.16	26.24	25.39	21.99	15.98	14.57	11.72
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	18.21	13.79	19.03	12.89	8.71	10.2	8.88
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	19.51	20.04	22.63	17.07	12.15	12.66	10.2
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	20.29	26.27	25.41	22	15.99	14.58	11.72
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	18.32	13.8	19.04	12.9	8.71	10.2	8.88
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	19.11	13.65	13.1	11.09	8.78	8.73	8.23
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	19.65	16.56	14.26	13.27	10.47	9.52	8.9
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	18.27	10.74	11.59	9.24	7.28	7.72	7.65
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	26.67	27.79	32.1	21.66	16.71	17.57	15.07
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	27.43	33.71	34.95	25.92	19.92	19.15	16.3
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	25.5	21.85	28.41	18.05	13.85	15.54	14
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	103.55	202.33	277.53	66.29	45.39	74.73	44.71
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	106.5	245.47	302.21	79.33	54.09	81.46	48.37
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	99	159.12	245.67	55.25	37.61	66.1	41.55
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	33.71	29.61	35.8	25.06	19.98	19.88	15.98
High Price	- -	- -	- -	- -	- -	- -	- -	- -	35.08	37.51	37.47	36.74	27.94	23.08	21.07
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	23,703	22,456	24,837	22,853	19,156	23,582	23,225
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	24,379	27,243	27,045	27,349	22,827	25,704	25,127
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	22,662	17,660	21,986	19,045	15,870	20,859	21,585

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