Prologis, Inc. Financial Ratios — POJN 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 (%)	-1.86	-0.63	2.49	4.57	6.06	8.16	10.8	8.7	6.99	5.42	8.99	7.76	5.75	6.96	6.21
Return on Assets (%)	-0.72	-0.14	1.32	2.53	3.04	3.93	5.53	4.86	4.01	3.08	5.13	4.6	3.38	3.96	3.43
Return on Capital (%)	- -	- -	2.39	- -	4.01	4.75	6.28	5.18	4.41	3.53	5.42	5	4.06	4.87	4.37
Return on Invested Capital (%)	- -	- -	0.84	- -	1.35	2.16	6.61	5.01	4.7	4.25	5.54	4.82	4.09	4.76	4.48
Gross Margin (%)	71.61	71.69	69.08	69.01	70.3	72.47	72.32	72.98	72.41	73.64	73.77	74.74	74.94	74.92	74.58
EBITDA Margin (%)	49.14	43.89	55.32	54.65	57.37	63.14	108.21	93.97	89.76	82.93	100.54	88.39	77.18	85.31	79.45
Operating Margin (%)	18.04	21.76	17.39	18.16	17.3	26.39	29.45	30.2	29.78	31.58	33.98	38.17	38.44	37.77	38.84
Incremental Operating Margin (%)	22.94	31.57	58.16	149.46	13.84	85.76	120.81	40.76	27.55	36.99	67.23	54.6	39.23	7.61	53.74
Pretax Margin (%)	-19.21	-5.24	19.21	40.53	43.18	53.18	69.35	67.26	53.33	39.36	69.82	61.78	43.18	50.17	42.88
Profit Margin (%)	-10.79	-2.03	19.59	36.13	39.57	47.76	63.11	58.81	47.23	33.38	61.77	56.33	38.13	45.5	37.86
Net Income to Common Margin (%)	-13.23	-4.13	18.54	35.71	39.27	47.5	62.86	58.6	47.05	33.24	61.64	56.23	38.06	45.43	37.8
Effective Tax Rate (%)	- -	- -	31.74	- -	2.43	4.05	3.01	3.36	4.19	7.47	5.24	3.67	6.09	4.06	5.41
Dvd Payout Ratio (%)	-120.77	-380.57	251.04	79.62	81.86	64.8	50.26	56.13	73.42	98.37	55.7	66.54	93.65	85.72	99.01
Sustainable Growth Rate (%)	-4.1	-3.04	-3.76	0.93	1.1	2.87	5.37	3.82	1.86	0.09	3.98	2.6	0.36	0.99	0.06

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	11,382	11,791	9,011	9,337	11,627	10,608	9,413	11,090	12,378	17,336	18,163	24,515	29,598	31,495	35,681
ST Debt	937	889	725	- -	- -	35	317	51	184	172	491	1,538	979	225	45
LT Debt	10,446	10,902	8,286	9,337	11,627	10,573	9,095	11,039	12,193	17,164	17,672	22,976	28,619	31,270	35,636
Total Debt/EBITDA	16.29	13.7	9.31	9.7	9.22	6.63	3.32	4.21	4.14	4.71	3.8	4.64	4.78	4.5	5.11
Net Debt/EBITDA	16.04	13.59	8.8	9.34	9.01	6.13	3.16	4.08	3.62	4.41	3.59	4.47	4.6	4.23	4.85
Total Debt/EBIT	120.1	126.81	29.6	29.2	30.58	15.87	4.82	6.57	6.69	8.18	5.66	7.07	7.98	7.13	8.19
Net Debt/EBIT	118.24	125.72	27.99	28.1	29.89	14.66	4.59	6.37	5.85	7.67	5.35	6.81	7.68	6.69	7.78
EBITDA to Interest Expense	1.57	1.76	2.65	3.26	4.38	5.56	10.9	12.21	13.19	12.27	19.13	18.09	10.01	8.36	7.18
EBITDA-CapEx/Interest Expense	-0.73	1.76	2.65	3.26	4.38	5.56	10.9	12.21	13.19	12.27	19.13	18.09	10.01	8.36	7.18
EBIT to Interest Expense	0.58	0.87	0.83	1.08	1.32	2.32	2.97	3.92	4.38	4.67	6.47	7.81	4.99	3.7	3.51
Interest Expense	446	488	365	295	288	288	260	216	227	300	250	292	619	837	972
Common Equity/Total Assets	47.18	45.72	55.39	53.92	46.47	49.3	52.79	57.86	56.42	56.91	57.04	60.49	57.1	56.53	53.82
Long-Term Debt/Equity (%)	72.26	79.15	58.45	61.49	63.12	57.28	48.62	42.79	46.77	47.25	46.82	39.71	49.49	53.35	61.7
Long-Term Debt/Capital (%)	40.43	42.65	35.73	38.08	38.69	36.38	32.35	29.92	31.71	31.99	31.61	27.89	32.74	34.7	38.14
Long-Term Debt/Total Assets (%)	37.68	39.92	33.72	36.22	37.03	34.95	30.85	28.73	30.46	30.61	30.22	26.14	30.77	32.8	36.1
Total Debt/Equity (%)	78.74	85.61	63.56	61.49	63.12	57.47	50.32	42.98	47.47	47.73	48.13	42.37	51.19	53.73	61.78
Total Debt/Capital (%)	44.05	46.12	38.86	38.08	38.69	36.5	33.48	30.06	32.19	32.31	32.49	29.76	33.86	34.95	38.19
Total Debt/Total Assets (%)	41.06	43.17	36.67	36.22	37.03	35.07	31.93	28.87	30.92	30.92	31.06	27.89	31.82	33.04	36.14
Net Debt to Equity	77.52	84.87	60.1	59.18	61.68	53.1	47.93	41.65	41.49	44.74	45.46	40.78	49.24	50.43	58.68
Net Debt/Capital (%)	43.67	45.91	37.54	37.18	38.15	34.68	32.4	29.4	28.95	30.63	31	28.74	32.77	33.29	36.72
EBITDA	699	860	968	962	1,261	1,599	2,833	2,635	2,990	3,681	4,785	5,280	6,193	6,996	6,984
EBITDA-CapEx	-327	860	968	962	1,261	1,599	2,833	2,635	2,990	3,681	4,785	5,280	6,193	6,996	6,984
Operating Income (Loss)	257	427	304	320	380	668	771	847	992	1,402	1,617	2,280	3,084	3,098	3,414

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	0.07	0.05	0.3	0.43	0.29	1.03	0.38	0.35	0.97	0.37	0.27	0.08	0.16	0.5	0.43
Current Ratio	0.58	0.42	0.66	0.9	1.32	1.93	0.96	1.33	1.92	1.36	0.97	0.46	0.55	0.92	0.91
Quick Ratio	0.32	0.28	0.57	0.72	0.79	1.37	0.58	0.59	1.18	0.61	0.57	0.25	0.33	0.74	0.74
CFO/Avg Current Liab	0.15	0.2	0.25	0.73	1.29	1.67	1.72	1.67	2.14	2.15	1.64	1.44	1.54	1.66	1.88
Common Equity/Total Assets	47.18	45.72	55.39	53.92	46.47	49.3	52.79	57.86	56.42	56.91	57.04	60.49	57.1	56.53	53.82
Long-Term Debt/Equity (%)	72.26	79.15	58.45	61.49	63.12	57.28	48.62	42.79	46.77	47.25	46.82	39.71	49.49	53.35	61.7
Long-Term Debt/Capital (%)	40.43	42.65	35.73	38.08	38.69	36.38	32.35	29.92	31.71	31.99	31.61	27.89	32.74	34.7	38.14
Long-Term Debt/Total Assets (%)	37.68	39.92	33.72	36.22	37.03	34.95	30.85	28.73	30.46	30.61	30.22	26.14	30.77	32.8	36.1
Total Debt/Equity (%)	78.74	85.61	63.56	61.49	63.12	57.47	50.32	42.98	47.47	47.73	48.13	42.37	51.19	53.73	61.78
Total Debt/Capital (%)	44.05	46.12	38.86	38.08	38.69	36.5	33.48	30.06	32.19	32.31	32.49	29.76	33.86	34.95	38.19
Total Debt/Total Assets (%)	41.06	43.17	36.67	36.22	37.03	35.07	31.93	28.87	30.92	30.92	31.06	27.89	31.82	33.04	36.14
CFO/Total Liabilities	1.56	3.42	4.67	8.45	8.6	12.02	15.66	14.29	16.22	14.88	14.44	13.74	15.27	13.38	12.22
CFO/CapEx	0.2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	1.13	1	1.42	1.95	1.79	2.52	2.31	3.77	2.22	2.27	1.76	1.92

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	13.74	12.29	12.55	16.66	22.76	25.26	26.71	29.17	34.52	32.26	15.51	14.89	22.8	22.37	17.43
Days Sales Outstanding	26.57	29.7	29.09	21.91	16.04	14.45	13.66	12.51	10.57	11.31	23.53	24.51	16.01	16.31	20.94
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	- -	- -	- -	21,983	22,776	27,442	34,331	36,147	55,911	72,319	125,470	105,016	123,368	96,524	118,538
- Cash & Cash Equivalents	176	101	491	351	264	807	447	344	1,089	598	556	278	530	1,319	1,146
+ Preferred Equity and Hybrid Capital	582	582	100	78	78	78	69	69	69	64	64	64	64	64	64
+ Minority/Non Controlling Interest	794	704	465	1,208	3,753	3,467	3,075	3,503	3,419	4,353	4,315	4,626	4,642	4,666	4,561
+ Total Debt	11,382	11,791	9,011	9,337	11,627	10,608	9,413	11,090	12,378	17,336	18,163	24,515	29,598	31,495	35,681
Enterprise Value	- -	- -	- -	32,256	37,970	40,788	46,440	50,465	70,688	93,474	147,456	133,942	157,141	131,430	157,697
Total Capital	25,838	25,564	23,188	24,521	30,048	29,066	28,118	36,891	38,449	53,661	55,906	82,378	87,422	90,111	93,435
Total Debt/Capital (%)	44.05	46.12	38.86	38.08	38.69	36.5	33.48	30.06	32.19	32.31	32.49	29.76	33.86	34.95	38.19
Total Debt / EV	- -	- -	- -	0.29	0.31	0.26	0.2	0.22	0.18	0.19	0.12	0.18	0.19	0.24	0.23
EV/Sales	- -	- -	- -	18.32	17.28	16.1	17.74	17.99	21.22	21.06	30.98	22.42	19.59	16.02	17.94
EV/EBITDA	- -	- -	- -	33.52	30.12	25.5	16.39	19.15	23.64	25.39	30.82	25.37	25.38	18.79	22.58
EV/EBIT	- -	- -	- -	100.86	99.87	61.03	23.77	29.9	38.21	44.11	45.98	38.63	42.38	29.76	36.19
EV/Cash Flow to Firm	- -	- -	- -	- -	27.17	24.09	23.95	25.08	28.49	29.08	45.61	30.39	26.39	23	26.6
EV/Free Cash Flow to Firm	- -	- -	- -	- -	27.17	24.09	23.95	25.08	28.49	29.08	45.61	30.39	26.39	23	26.6
Diluted Market Cap	- -	- -	- -	21,849	23,185	28,376	35,629	33,886	57,956	73,789	129,699	92,328	127,025	99,370	122,069
Diluted Enterprise Value	- -	- -	- -	32,122	38,379	41,722	47,738	48,204	72,732	94,944	151,685	121,254	160,798	134,275	161,229
EV per Share	- -	- -	- -	63.31	72.39	77.15	87.26	80.15	111.88	126.42	199.31	145.09	169.99	141.89	169.72
TTM Sales	1,422	1,961	1,750	1,761	2,197	2,533	2,618	2,804	3,331	4,439	4,759	5,974	8,023	8,202	8,790
TTM EBITDA	699	860	968	962	1,261	1,599	2,833	2,635	2,990	3,681	4,785	5,280	6,193	6,996	6,984
TTM Operating Income	257	427	304	320	380	668	771	847	992	1,402	1,617	2,280	3,084	3,098	3,414
TTM Cash Flow to Firm	- -	- -	734	- -	1,397	1,693	1,939	2,012	2,481	3,215	3,233	4,408	5,954	5,716	5,928
TTM Free Cash Flow to Firm	- -	- -	734	- -	1,397	1,693	1,939	2,012	2,481	3,215	3,233	4,408	5,954	5,716	5,928

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	- -	- -	- -	24.43	20.77	20.03	21.12	18.79	25.6	25.12	43.29	22.37	23.64	20.23	24.37
EV/EBIT	- -	- -	- -	100.86	99.87	61.03	23.77	29.9	38.21	44.11	45.98	38.63	42.38	29.76	36.19
Enterprise Value	- -	- -	- -	32,256	37,970	40,788	46,440	50,465	70,688	93,474	147,456	133,942	157,141	131,430	157,697
Low Price	- -	- -	- -	36.75	35.94	35.22	47.74	56.5	55.97	60.62	92.05	97.71	97.01	101.19	87.33
EV/Sales	- -	- -	- -	18.32	17.28	16.1	17.74	17.99	21.22	21.06	30.98	22.42	19.59	16.02	17.94
EV/EBITDA	- -	- -	- -	33.52	30.12	25.5	16.39	19.15	23.64	25.39	30.82	25.37	25.38	18.79	22.58
Price/Earnings	- -	- -	- -	34.28	26.23	22.7	20.79	19.82	35.61	48.28	42.74	26.61	40.4	25.9	35.65
Price/Earnings Average	- -	- -	- -	32.27	24.83	20.72	18.71	22.18	31.66	46.38	31.24	30.53	36.26	29.79	31.67
Price/Earnings High	- -	- -	- -	34.48	28.58	23.91	21.73	23.62	37.48	52.93	42.74	40.33	41.74	33.59	36.45
Price/Earnings Low	- -	- -	- -	29.2	21.71	15.4	15.38	19.51	22.52	29.92	23.2	22.86	29.37	25.15	24.4
Price/Book Value	- -	- -	- -	1.58	1.56	1.84	2.21	1.63	2.48	2.27	3.76	1.97	2.32	1.79	2.23
Price/Book Value Average	- -	- -	- -	1.49	1.48	1.68	1.99	1.82	2.2	2.18	2.75	2.27	2.08	2.06	1.98
Price/Book Value High	- -	- -	- -	1.59	1.7	1.94	2.31	1.94	2.61	2.48	3.76	2.99	2.4	2.32	2.28
Price/Book Value Low	- -	- -	- -	1.35	1.29	1.25	1.63	1.6	1.57	1.4	2.04	1.7	1.69	1.74	1.53
Price/Tangible Book Value	- -	- -	- -	1.58	1.61	1.87	2.24	1.66	2.51	2.32	3.82	2.02	2.37	1.82	2.26
Price/Tangible Book Value Average	- -	- -	- -	1.49	1.52	1.71	2.01	1.86	2.23	2.23	2.79	2.32	2.12	2.09	2
Price/Tangible Book Value High	- -	- -	- -	1.59	1.75	1.97	2.34	1.98	2.64	2.54	3.82	3.06	2.45	2.36	2.31
Price/Tangible Book Value Low	- -	- -	- -	1.35	1.33	1.27	1.65	1.63	1.59	1.44	2.08	1.73	1.72	1.76	1.54
Price/Sales	- -	- -	- -	12.24	10.3	10.78	13.07	11.61	16.75	16.05	26.35	14.96	15.38	11.77	13.48
Price/Sales Average	- -	- -	- -	11.52	9.75	9.84	11.76	13	14.9	15.42	19.26	17.16	13.8	13.53	11.97
Price/Sales High	- -	- -	- -	12.31	11.22	11.36	13.66	13.84	17.63	17.6	26.35	22.68	15.88	15.26	13.78
Price/Sales Low	- -	- -	- -	10.43	8.53	7.32	9.67	11.43	10.6	9.95	14.3	12.85	11.18	11.43	9.22
Price/Cash Flow	- -	- -	- -	24.1	20.28	19.27	20.28	18.06	24.65	24.26	41.85	21.66	22.96	19.65	23.65
Price/Cash Flow Average	- -	- -	- -	22.68	19.19	17.59	18.25	20.21	21.91	23.3	30.59	24.85	20.61	22.59	21.01
Price/Cash Flow High	- -	- -	- -	24.24	22.09	20.3	21.2	21.52	25.94	26.59	41.85	32.83	23.72	25.47	24.18
Price/Cash Flow Low	- -	- -	- -	20.52	16.78	13.08	15.01	17.77	15.59	15.03	22.72	18.6	16.69	19.08	16.19
Price/Free Cash Flow Average	- -	- -	- -	22.99	19.66	18.28	19	21.03	22.76	24.13	31.64	25.67	21.22	23.26	21.65
Price/Free Cash Flow High	- -	- -	- -	24.57	22.63	21.09	22.07	22.39	26.94	27.55	43.29	33.91	24.42	26.23	24.92
Price/Free Cash Flow Low	- -	- -	- -	20.8	17.19	13.59	15.63	18.49	16.19	15.57	23.5	19.22	17.18	19.64	16.68
EV/Sales Average	- -	- -	- -	17.58	16.73	15.16	16.42	19.53	19.36	20.42	23.89	25.01	18.01	17.79	16.43
EV/Sales High	- -	- -	- -	18.39	18.21	16.68	18.33	20.46	22.1	22.63	30.98	31.49	20.09	19.51	18.24
EV/Sales Low	- -	- -	- -	16.47	15.5	12.62	14.33	17.79	15.05	14.86	18.93	19.94	15.39	15.68	13.69
EV/EBITDA Average	- -	- -	- -	32.18	29.16	24.01	15.18	20.79	21.57	24.62	23.76	28.29	23.33	20.85	20.68
EV/EBITDA High	- -	- -	- -	33.65	31.74	26.42	16.94	21.78	24.62	27.29	30.82	35.62	26.03	22.88	22.96
EV/EBITDA Low	- -	- -	- -	30.13	27.01	19.99	13.24	18.93	16.77	17.92	18.83	22.56	19.93	18.39	17.23
EV/EBIT Average	- -	- -	- -	96.82	96.67	57.45	22.01	32.45	34.86	42.77	35.45	43.09	38.97	33.04	33.15
EV/EBIT High	- -	- -	- -	101.26	105.24	63.22	24.56	34	39.8	47.4	45.98	54.24	43.48	36.24	36.8
EV/EBIT Low	- -	- -	- -	90.66	89.55	47.83	19.2	29.56	27.11	31.13	28.09	34.35	33.29	29.13	27.61
Last Price	- -	- -	- -	43.15	43.42	51.91	64.51	57.41	88.5	97.81	169.59	113.76	133.46	104.21	127.58
High Price	- -	- -	- -	43.39	47.31	54.68	67.43	68.41	93.13	107.24	169.59	172.41	137.87	135.11	130.44
Enterprise Value Average	- -	- -	- -	30,963	36,753	38,397	43,001	54,775	64,484	90,620	113,692	149,404	144,495	145,904	144,461
Enterprise Value High	- -	- -	- -	32,382	40,009	42,254	47,995	57,387	73,613	100,443	147,456	188,085	161,224	160,052	160,355
Enterprise Value Low	- -	- -	- -	28,995	34,046	31,967	37,515	49,892	50,139	65,973	90,086	119,126	123,448	128,635	120,300

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	459	462	499	509	525	529	532	630	632	739	740	923	924	926	929
Diluted Weighted Avg Shares	372	462	492	506	534	547	552	590	655	754	765	812	952	954	957
Basic Weighted Avg Shares	371	460	486	500	521	526	530	567	631	728	739	786	924	926	928
Revenue per Share	3.84	4.26	3.6	3.52	4.22	4.81	4.94	4.94	5.28	6.09	6.44	7.6	8.68	8.86	9.47
EBITDA per Share	1.89	1.87	1.99	1.93	2.42	3.04	5.34	4.64	4.74	5.05	6.47	6.72	6.7	7.55	7.52
Operating Income per Share	0.69	0.93	0.63	0.64	0.73	1.27	1.45	1.49	1.57	1.92	2.19	2.9	3.34	3.34	3.68
Basic EPS, GAAP	-0.51	-0.18	0.67	1.26	1.66	2.29	3.1	2.9	2.48	2.03	3.97	4.28	3.3	4.02	3.58
Basic EPS from Cont Ops	-0.74	-0.23	0.47	1.48	1.78	2.46	3.32	3.21	2.7	2.22	4.26	4.53	3.52	4.26	3.84
Diluted EPS, GAAP	-0.51	-0.18	0.66	1.24	1.62	2.2	2.98	2.78	2.39	1.96	3.84	4.14	3.21	3.91	3.47
Diluted EPS from Cont Ops	-0.74	-0.23	0.47	1.46	1.73	2.36	3.19	3.09	2.6	2.14	4.12	4.38	3.42	4.14	3.73
Dividend per Share	1.12	1.23	1.18	1.35	1.54	1.7	1.78	1.98	2.13	2.37	2.53	3.18	3.49	3.86	4.05
Cash Flow per Share	0.56	1.01	1	1.79	2.14	2.69	3.18	3.18	3.59	4.03	4.05	5.25	5.81	5.3	5.39
Free Cash Flow per Basic Share	-2.21	1.01	1	1.79	2.14	2.69	3.18	3.18	3.59	4.03	4.05	5.25	5.81	5.3	5.39
Cash & Equivalents per Share	0.38	0.22	0.98	0.69	0.5	1.53	0.84	0.55	1.72	0.81	0.75	0.3	0.57	1.42	1.23
Book Value per Share	28.52	27.04	27.29	27.28	27.82	28.21	29.24	35.31	35.75	43.15	45.1	57.6	57.46	58.18	57.18
Tangible Book Value per Share	28.52	27.04	27.29	27.28	26.99	27.7	28.86	34.59	35.25	42.17	44.35	56.32	56.37	57.35	56.55