Medical Properties Trust, Inc. Financial Ratios — M3P 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 (%)	3.07	9.57	8.1	3.71	8.01	8.41	8.2	24.3	6.47	6.01	8.32	10.6	-6.86	-38.67	-5.87
Return on Assets (%)	1.79	4.73	3.82	1.53	2.99	3.74	3.75	11.38	3.21	2.76	3.51	4.49	-2.93	-14.79	-1.89
Return on Capital (%)	4.95	8.13	6.68	4.64	5.74	- -	6.19	14.22	- -	2.82	3.62	4.63	- -	- -	- -
Return on Invested Capital (%)	4.93	7.13	6.24	4.46	5.77	- -	6.42	5.89	- -	4.95	4.96	3.56	- -	- -	- -
Gross Margin (%)	99.45	99.25	98.99	99.41	99.14	99.5	99.18	98.82	97.19	98.01	97.47	97.04	95.23	97.26	96.25
EBITDA Margin (%)	79.85	83.5	79.31	63.39	75.83	81.17	87.63	83.45	83.94	86.88	86.3	70.06	36.76	-98.92	63.65
Operating Margin (%)	56.2	68.28	71.35	70.22	73.45	73.02	73.11	71.53	68.07	66.32	67.24	65.05	9.32	38.86	55.53
Incremental Operating Margin (%)	74.59	92.57	85.05	66.33	81.26	71.09	73.4	57.62	29.11	62.51	71.17	1,925.25	137.46	246.92	- -
Pretax Margin (%)	9.26	36.79	37.12	16.36	32.01	40.49	41.71	129.94	43.76	37.09	47.32	62.2	-78.78	-237.48	-24.41
Profit Margin (%)	20.05	45.38	39.99	16.17	31.59	41.59	41.12	129.59	43.86	34.54	42.47	58.5	-63.83	-242.11	-28.5
Net Income to Common Margin (%)	20.05	45.38	39.99	16.17	31.59	41.59	41.12	129.59	43.86	34.54	42.47	58.5	-63.83	-242.11	-28.5
Effective Tax Rate (%)	1.05	0.03	0.81	0.66	1.06	- -	0.91	0.09	- -	6.7	10.12	5.82	- -	- -	- -
Dvd Payout Ratio (%)	728.58	142.31	134.39	282.67	130.46	96.28	111.63	35.67	108.88	131.14	97.81	77.18	-110.74	-13.34	-70.32
Sustainable Growth Rate (%)	-19.3	-4.05	-2.79	-6.77	-2.44	0.31	-0.95	15.63	-0.57	-1.87	0.18	2.42	-14.46	-43.84	-10

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	719	1,043	1,442	2,198	3,335	2,938	4,956	4,065	7,132	9,010	11,441	10,415	10,221	8,977	9,826
ST Debt	90	125	105	593	1,100	290	841	28	- -	165	1,600	930	1,514	362	638
LT Debt	629	918	1,337	1,605	2,235	2,648	4,115	4,037	7,132	8,845	9,841	9,485	8,706	8,615	9,188
Total Debt/EBITDA	6.8	6.3	7.5	11.1	9.95	6.69	8.02	6.21	9.95	8.3	8.58	9.64	31.89	-9.12	15.88
Net Debt/EBITDA	5.56	5.97	7.15	10.25	9.33	6.43	7.65	4.91	7.76	7.66	8.12	9.28	30.62	-8.65	14.8
Total Debt/EBIT	10.24	8.03	9.39	15.38	12.67	8.6	10.21	7.92	12.72	11.13	11.45	14.16	-34.57	-6.24	28.41
Net Debt/EBIT	8.37	7.61	8.96	14.2	11.88	8.27	9.74	6.27	9.92	10.27	10.83	13.64	-33.2	-5.92	26.48
EBITDA to Interest Expense	2.41	2.84	2.88	2.02	2.77	2.75	3.49	2.93	3.01	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-3.74	2.84	2.88	2.02	2.77	2.75	3.49	2.93	3.01	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	1.7	2.32	2.59	2.24	2.69	2.48	2.91	2.51	2.44	- -	- -	- -	- -	- -	- -
Interest Expense	44	58	67	98	121	160	177	223	238	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	51.1	48.18	46.28	37.15	37.48	50.61	42.36	51.42	48.58	43.61	41.13	43.71	41.69	33.81	30.7
Long-Term Debt/Equity (%)	75.89	87.4	99.47	116.13	106.08	81.39	107.29	88.51	101.47	120.44	116.52	110.36	114.05	178.23	199.43
Long-Term Debt/Capital (%)	40.65	43.85	47.99	44.83	41.07	42.77	46.81	46.8	50.37	54.08	49.49	49.9	48.76	62.38	63.66
Long-Term Debt/Total Assets (%)	38.78	42.11	46.03	43.14	39.85	41.25	45.62	45.65	49.29	52.56	47.96	48.25	47.56	60.27	61.25
Total Debt/Equity (%)	86.71	99.3	107.28	159.07	158.28	90.3	129.22	89.12	101.47	122.69	135.46	121.18	133.89	185.72	213.28
Total Debt/Capital (%)	46.44	49.83	51.76	61.4	61.28	47.45	56.37	47.12	50.37	55.09	57.53	54.79	57.24	65	68.08
Total Debt/Total Assets (%)	44.31	47.85	49.65	59.09	59.46	45.77	54.94	45.96	49.29	53.54	55.75	52.98	55.84	62.8	65.5
Net Debt to Equity	70.84	94.1	102.34	146.89	148.39	86.87	123.26	70.52	79.13	113.23	128.15	116.74	128.56	176.17	198.75
Net Debt/Capital (%)	40.64	48.07	50.2	59.08	59.59	46.27	54.84	41.21	43.8	52.62	55.71	53.44	55.75	63.18	65.91
EBITDA	106	165	192	198	335	439	618	655	717	1,085	1,333	1,081	321	-985	619
EBITDA-CapEx	-164	165	192	198	335	439	618	655	717	1,085	1,333	1,081	321	-985	619
Operating Income (Loss)	74	135	173	219	325	395	515	561	581	828	1,039	1,004	81	387	540

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	0.63	0.18	0.21	0.2	0.15	0.16	0.16	3.34	4.75	0.86	0.21	0.15	0.13	0.39	0.45
Current Ratio	1.47	1.31	1.48	1.13	0.8	0.88	0.6	6.11	8.01	3.17	0.63	1.09	0.71	1.55	1.51
Quick Ratio	1.47	1.31	1.39	1.12	0.78	0.8	0.55	5.86	7.71	3.04	0.59	0.9	0.62	1.39	1.35
CFO/Avg Current Liab	0.71	0.56	0.65	0.31	0.21	0.3	0.46	0.68	1.79	1.3	0.56	0.39	0.29	0.17	0.22
Common Equity/Total Assets	51.1	48.18	46.28	37.15	37.48	50.61	42.36	51.42	48.58	43.61	41.13	43.71	41.69	33.81	30.7
Long-Term Debt/Equity (%)	75.89	87.4	99.47	116.13	106.08	81.39	107.29	88.51	101.47	120.44	116.52	110.36	114.05	178.23	199.43
Long-Term Debt/Capital (%)	40.65	43.85	47.99	44.83	41.07	42.77	46.81	46.8	50.37	54.08	49.49	49.9	48.76	62.38	63.66
Long-Term Debt/Total Assets (%)	38.78	42.11	46.03	43.14	39.85	41.25	45.62	45.65	49.29	52.56	47.96	48.25	47.56	60.27	61.25
Total Debt/Equity (%)	86.71	99.3	107.28	159.07	158.28	90.3	129.22	89.12	101.47	122.69	135.46	121.18	133.89	185.72	213.28
Total Debt/Capital (%)	46.44	49.83	51.76	61.4	61.28	47.45	56.37	47.12	50.37	55.09	57.53	54.79	57.24	65	68.08
Total Debt/Total Assets (%)	44.31	47.85	49.65	59.09	59.46	45.77	54.94	45.96	49.29	53.54	55.75	52.98	55.84	62.8	65.5
CFO/Total Liabilities	10	9.33	9.02	6.43	5.91	8.34	6.99	10.49	6.64	6.51	6.72	6.68	4.74	2.59	2.22
CFO/CapEx	0.29	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.93	1.03	0.97	0.79	0.57	0.92	0.71	1.32	1.23	1.07	0.89	0.62	0.12	-0.02	0.02

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	2.85	2.73	2.61	3.05	3.85	3.56	3.21	3.07	2.79	2.77	2.34	1.77	1.07	1.4	1.19
Days Sales Outstanding	127.95	133.57	139.62	119.51	94.73	102.41	113.71	118.93	130.82	131.81	156.12	205.7	342.32	259.97	307.5
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	1,085	1,595	2,011	2,392	2,655	3,905	4,947	5,875	10,612	11,658	14,070	6,655	2,982	2,198	3,007
- Cash & Cash Equivalents	103	37	46	145	196	83	171	821	1,462	550	459	236	250	332	541
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	5	5	15	14	- -	5	5	2	2	1	1
+ Total Debt	719	1,043	1,442	2,198	3,335	2,938	4,956	4,065	7,132	9,010	11,441	10,415	10,221	8,977	9,826
Enterprise Value	1,701	2,600	3,407	4,446	5,800	6,764	9,746	9,133	16,282	20,124	25,057	16,835	12,955	10,844	12,293
Total Capital	1,547	2,092	2,786	3,581	5,443	6,191	8,791	8,626	14,160	16,354	19,886	19,009	17,855	13,811	14,433
Total Debt/Capital (%)	46.44	49.83	51.76	61.4	61.28	47.45	56.37	47.12	50.37	55.09	57.53	54.79	57.24	65	68.08
Total Debt / EV	0.42	0.4	0.42	0.49	0.58	0.43	0.51	0.45	0.44	0.45	0.46	0.62	0.79	0.83	0.8
EV/Sales	12.86	13.12	14.05	14.23	13.13	12.5	13.83	11.64	19.06	16.11	16.22	10.91	14.86	10.89	12.65
EV/EBITDA	16.1	15.72	17.71	22.44	17.31	15.4	15.78	13.95	22.71	18.54	18.8	15.58	40.42	- -	19.87
EV/EBIT	24.24	20.02	22.19	31.1	22.03	19.8	20.07	17.8	29.05	24.86	25.08	22.9	- -	- -	35.55
EV/Cash Flow to Firm	13.87	15.9	16.46	17.93	17.76	- -	18.13	13.59	- -	32.58	30.87	22.78	- -	- -	- -
EV/Free Cash Flow to Firm	- -	15.9	16.46	17.93	17.76	- -	18.13	13.59	- -	32.58	30.87	22.78	- -	- -	- -
Diluted Market Cap	1,084	1,548	1,902	2,362	2,448	3,181	4,757	5,806	8,783	11,422	13,913	6,670	2,980	2,197	3,026
Diluted Enterprise Value	1,700	2,553	3,298	4,416	5,593	6,040	9,556	9,064	14,452	19,888	24,900	16,850	12,953	10,843	12,313
EV per Share	15.35	19.07	21.12	25.74	24.5	21.1	26.74	24.64	31.46	37.17	41.98	28.18	21.63	18.06	20.59
TTM Sales	132	198	243	313	442	541	705	785	854	1,249	1,545	1,543	872	996	972
TTM EBITDA	106	165	192	198	335	439	618	655	717	1,085	1,333	1,081	321	-985	619
TTM Operating Income	74	135	173	219	325	395	515	561	581	828	1,039	1,004	81	387	540
TTM Cash Flow to Firm	123	164	207	248	327	- -	538	672	- -	618	812	739	- -	- -	- -
TTM Free Cash Flow to Firm	-147	164	207	248	327	- -	538	672	- -	618	812	739	- -	- -	- -

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	-5.7	14.7	13.51	15.7	11.83	12.06	13.13	12.93	17.77	18.49	17.14	9.03	5.89	8.95	13.11
EV/EBIT	24.24	20.02	22.19	31.1	22.03	19.8	20.07	17.8	29.05	24.86	25.08	22.9	- -	- -	35.55
Enterprise Value	1,701	2,600	3,407	4,446	5,800	6,764	9,746	9,133	16,282	20,124	25,057	16,835	12,955	10,844	12,293
Low Price	8.51	8.6	11.5	12.06	10.43	9.71	11.83	11.68	15.21	12.81	19.55	9.98	4.01	2.92	3.76
EV/Sales	12.86	13.12	14.05	14.23	13.13	12.5	13.83	11.64	19.06	16.11	16.22	10.91	14.86	10.89	12.65
EV/EBITDA	16.1	15.72	17.71	22.44	17.31	15.4	15.78	13.95	22.71	18.54	18.8	15.58	40.42	- -	19.87
Price/Earnings	40.83	17.22	19.46	46.6	17.51	14.1	16.39	5.7	23.37	26.41	21.16	7.39	- -	- -	- -
Price/Earnings Average	44.22	14.77	21.74	44.1	20.2	15.29	15.71	5.03	20.97	23.43	19	10.97	- -	- -	- -
Price/Earnings High	52.78	17.7	27.05	47.72	24.14	18.24	17.5	6.33	24.4	29.93	21.16	16.26	- -	- -	- -
Price/Earnings Low	35.48	12.66	17.95	40.57	16.29	11.24	14.29	4.2	17.34	15.71	17.54	6.62	- -	- -	- -
Price/Book Value	1.31	1.52	1.5	1.73	1.26	1.2	1.29	1.29	1.51	1.59	1.67	0.77	0.39	0.45	0.65
Price/Book Value Average	1.42	1.3	1.67	1.64	1.46	1.3	1.24	1.14	1.35	1.41	1.5	1.15	0.64	0.56	0.63
Price/Book Value High	1.69	1.56	2.08	1.77	1.74	1.56	1.38	1.44	1.58	1.8	1.67	1.7	1.1	0.8	0.8
Price/Book Value Low	1.14	1.12	1.38	1.51	1.17	0.96	1.13	0.95	1.12	0.95	1.38	0.69	0.31	0.36	0.49
Price/Tangible Book Value	1.38	1.52	1.5	1.73	1.26	1.2	1.29	1.29	1.51	1.59	1.67	0.77	0.39	0.45	0.65
Price/Tangible Book Value Average	1.5	1.3	1.67	1.64	1.46	1.3	1.24	1.14	1.35	1.41	1.5	1.15	0.64	0.56	0.63
Price/Tangible Book Value High	1.79	1.56	2.08	1.77	1.74	1.56	1.38	1.44	1.58	1.8	1.67	1.7	1.1	0.8	0.8
Price/Tangible Book Value Low	1.2	1.12	1.38	1.51	1.17	0.96	1.13	0.95	1.12	0.95	1.38	0.69	0.31	0.36	0.49
Price/Sales	8.19	7.81	7.78	7.53	5.53	5.86	6.74	7.38	10.25	9.12	8.99	4.32	3.42	2.21	3.11
Price/Sales Average	8.87	6.7	8.69	7.13	6.38	6.36	6.46	6.52	9.2	8.09	8.07	6.42	5.58	2.71	3.01
Price/Sales High	10.58	8.03	10.82	7.71	7.63	7.58	7.2	8.21	10.7	10.34	8.99	9.51	9.6	3.87	3.81
Price/Sales Low	7.11	5.74	7.18	6.56	5.15	4.67	5.87	5.44	7.61	5.43	7.45	3.87	2.75	1.76	2.32
Price/Cash Flow	13.67	14.7	13.41	15.65	11.81	12.02	13.11	12.9	17.72	18.45	17.1	9.02	5.89	8.95	13.11
Price/Cash Flow Average	14.8	12.61	14.97	14.81	13.62	13.04	12.57	11.39	15.9	16.37	15.35	13.4	9.62	10.99	12.67
Price/Cash Flow High	17.67	15.11	18.63	16.02	16.28	15.56	14	14.34	18.5	20.91	17.1	19.86	16.55	15.7	16.05
Price/Cash Flow Low	11.88	10.81	12.36	13.63	10.99	9.59	11.43	9.5	13.15	10.98	14.18	8.08	4.74	7.13	9.78
Price/Free Cash Flow Average	-6.17	12.61	15.09	14.86	13.64	13.08	12.59	11.42	15.95	16.41	15.39	13.41	9.62	10.99	12.67
Price/Free Cash Flow High	-7.36	15.11	18.77	16.08	16.31	15.6	14.02	14.38	18.56	20.95	17.14	19.87	16.55	15.7	16.05
Price/Free Cash Flow Low	-4.95	10.81	12.46	13.67	11	9.61	11.45	9.53	13.19	11	14.21	8.08	4.74	7.13	9.78
EV/Sales Average	13.54	11.98	15.02	13.82	14.05	13.11	13.54	10.77	17.79	15.06	15.29	13.01	17.03	11.4	12.54
EV/Sales High	15.25	13.35	17.28	14.41	15.4	14.62	14.3	12.48	19.61	17.35	16.22	16.09	21.05	12.56	13.34
EV/Sales Low	11.78	10.99	13.4	13.24	12.71	11.04	12.93	9.67	15.85	12.33	14.67	10.46	14.19	10.44	11.86
EV/EBITDA Average	16.95	14.35	18.93	21.79	18.53	16.15	15.45	12.9	21.19	17.33	17.72	18.56	46.31	- -	19.71
EV/EBITDA High	19.11	15.98	21.78	22.73	20.31	18.01	16.32	14.96	23.36	19.97	18.8	22.97	57.26	- -	20.96
EV/EBITDA Low	14.75	13.16	16.9	20.88	16.76	13.6	14.75	11.59	18.89	14.19	16.99	14.93	38.61	- -	18.64
EV/EBIT Average	25.52	18.28	23.72	30.2	23.58	20.77	19.65	16.46	27.11	23.24	23.64	27.29	- -	- -	35.25
EV/EBIT High	28.76	20.37	27.29	31.5	25.85	23.16	20.76	19.08	29.88	26.78	25.08	33.77	- -	- -	37.5
EV/EBIT Low	22.21	16.77	21.17	28.94	21.33	17.48	18.76	14.79	24.16	19.03	22.67	21.95	- -	- -	33.34
Last Price	9.8	11.7	12.46	13.85	11.22	12.18	13.58	15.85	20.51	21.53	23.58	11.14	4.98	3.66	5.04
High Price	12.66	12.02	17.32	14.18	15.46	15.76	14.49	17.63	21.41	24.4	23.58	24.52	13.99	6.42	6.17
Enterprise Value Average	1,791	2,373	3,642	4,318	6,208	7,095	9,540	8,448	15,192	18,808	23,618	20,067	14,844	11,345	12,190
Enterprise Value High	2,019	2,644	4,190	4,504	6,805	7,911	10,081	9,791	16,748	21,675	25,057	24,831	18,352	12,500	12,967
Enterprise Value Low	1,559	2,178	3,251	4,137	5,615	5,972	9,111	7,588	13,543	15,402	22,653	16,141	12,373	10,397	11,529

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	111	136	161	173	237	321	364	371	518	541	597	597	599	600	597
Diluted Weighted Avg Shares	111	132	153	171	218	261	350	366	428	530	590	599	599	600	601
Basic Weighted Avg Shares	111	132	151	170	218	260	350	365	427	529	589	599	599	600	601
Revenue per Share	1.2	1.5	1.6	1.84	2.03	2.08	2.01	2.15	2	2.36	2.62	2.58	1.46	1.66	1.62
EBITDA per Share	0.96	1.25	1.27	1.17	1.54	1.69	1.76	1.79	1.68	2.05	2.26	1.81	0.54	-1.64	1.03
Operating Income per Share	0.67	1.02	1.14	1.29	1.49	1.52	1.47	1.54	1.36	1.57	1.76	1.68	0.14	0.64	0.9
Basic EPS, GAAP	0.24	0.68	0.64	0.3	0.64	0.86	0.83	2.78	0.88	0.82	1.11	1.51	-0.93	-4.02	-0.46
Basic EPS from Cont Ops	0.11	0.55	0.59	0.3	0.64	0.87	0.83	2.79	0.88	0.82	1.12	1.51	-0.93	-4.01	-0.46
Diluted EPS, GAAP	0.24	0.68	0.64	0.3	0.64	0.86	0.83	2.78	0.87	0.81	1.11	1.51	-0.93	-4.02	-0.46
Diluted EPS from Cont Ops	0.11	0.55	0.59	0.3	0.64	0.87	0.83	2.78	0.88	0.81	1.11	1.51	-0.93	-4.01	-0.46
Dividend per Share	0.81	0.79	0.79	0.85	0.84	0.84	0.93	1	0.96	1.07	1.09	1.17	1.03	0.53	0.32
Cash Flow per Share	0.72	0.8	0.93	0.88	0.95	1.01	1.04	1.23	1.16	1.17	1.38	1.23	0.85	0.41	0.38
Free Cash Flow per Basic Share	-1.72	0.8	0.93	0.88	0.95	1.01	1.04	1.23	1.16	1.17	1.38	1.23	0.85	0.41	0.38
Cash & Equivalents per Share	0.93	0.27	0.29	0.84	0.83	0.26	0.47	2.21	2.83	1.02	0.77	0.39	0.42	0.55	0.91
Book Value per Share	7.48	7.7	8.33	8	8.88	10.13	10.48	12.27	13.58	13.55	14.14	14.38	12.74	8.05	7.72
Tangible Book Value per Share	7.09	7.7	8.33	8	8.88	10.13	10.48	12.27	13.58	13.55	14.14	14.38	12.74	8.05	7.72