Essex Property Trust, Inc. Financial Ratios — EXP 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 (%)	3.4	7.84	8.61	3.01	3.75	6.7	6.95	6.22	7.04	9.31	8.15	6.97	7.29	13.53	12.09
Return on Assets (%)	1.21	2.82	3.12	1.46	1.97	3.43	3.5	3.14	3.5	4.44	3.77	3.22	3.28	5.86	5.13
Return on Capital (%)	3.41	5.17	5.28	3.37	3.67	5.17	5.25	4.86	5.18	6.1	5.26	- -	4.98	7.47	7.16
Return on Invested Capital (%)	3.57	3.87	3.88	2.48	2.89	3.54	3.94	4.24	3.94	3.95	4.14	- -	4.9	5.79	7.2
Gross Margin (%)	65.32	67.83	67.68	67.81	69.57	86.92	87.06	86.88	87.04	85.85	84.97	68.39	68.17	68.06	67.78
EBITDA Margin (%)	63.89	63.11	62.6	57.89	65.69	66.65	69.05	70.85	66.08	67.99	72.89	70.61	67.86	72.32	79.84
Operating Margin (%)	26.34	31.62	31.8	26.46	28.25	49.64	49.65	48.79	50.19	46.35	44.18	31.94	31.47	29.78	31.89
Incremental Operating Margin (%)	26.31	68.08	33.02	17.42	36.01	306.15	49.89	16.39	82.88	- -	103.05	- -	19.58	2.93	65.02
Pretax Margin (%)	10.05	23.85	23.07	13.85	20.78	51.2	50.38	46.17	48.44	57.78	54.18	26.95	25.8	45.72	37.24
Profit Margin (%)	10.07	23.41	25.6	12.58	19.43	32.07	31.75	27.87	30.08	38.03	33.91	25.41	24.31	41.79	35.48
Net Income to Common Margin (%)	9.05	22.39	24.7	12.04	18.99	31.97	31.75	27.87	30.08	38.03	33.91	25.41	24.31	41.79	35.48
Effective Tax Rate (%)	- -	- -	- -	- -	- -	0.67	- -	- -	0.21	0.18	2.01	- -	- -	- -	- -
Dvd Payout Ratio (%)	254.26	110.47	115.88	180.49	139.71	60.25	65.92	72.29	69.46	60.02	67.21	123.66	128.84	70.42	88.88
Sustainable Growth Rate (%)	-5.25	-0.82	-1.37	-2.42	-1.49	2.66	2.37	1.72	2.15	3.72	2.67	-1.65	-2.1	4	1.34

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	2,361	2,819	3,034	5,081	5,319	5,563	5,689	5,606	5,886	6,326	6,358	6,027	6,271	6,654	6,852
ST Debt	150	141	219	243	15	125	179	- -	55	- -	341	52	- -	138	- -
LT Debt	2,211	2,678	2,814	4,838	5,304	5,438	5,510	5,606	5,831	6,326	6,017	5,975	6,271	6,516	6,852
Total Debt/EBITDA	7.91	8.35	7.94	9.04	6.78	6.45	6.04	5.65	6.1	6.22	6.05	5.31	5.54	5.19	4.55
Net Debt/EBITDA	7.86	8.29	7.89	8.99	6.74	6.38	5.99	5.52	5.95	6.08	5.94	5.22	5.13	5.09	4.46
Total Debt/EBIT	17.54	16.88	16.08	25.21	16.06	13.22	12.03	10.95	12.23	12.87	12	10.13	10.73	9.46	7.62
Net Debt/EBIT	17.44	16.76	15.98	25.09	15.97	13.07	11.93	10.69	11.93	12.57	11.77	9.95	9.95	9.29	7.48
EBITDA to Interest Expense	3.26	3.02	3.28	3.42	3.83	3.93	4.23	4.5	4.44	4.61	5.17	5.07	5.32	5.45	5.83
EBITDA-CapEx/Interest Expense	1.09	3.02	3.28	3.42	3.83	3.93	4.23	4.5	4.44	4.61	5.17	5.07	5.32	5.45	5.83
EBIT to Interest Expense	1.34	1.51	1.67	1.56	1.65	2.92	3.04	3.1	3.37	3.14	3.13	2.29	2.47	2.24	2.33
Interest Expense	92	112	117	165	205	220	223	220	217	221	203	224	213	236	258
Common Equity/Total Assets	33.78	34.89	34.91	51.61	51.33	50.68	50.24	50.61	48.96	46.38	46.11	46.2	43.87	42.83	42.11
Long-Term Debt/Equity (%)	141.9	142.09	140.52	78.55	83.1	85.82	85.61	87.19	90.52	101.77	96.87	100.89	111.46	113.3	119.43
Long-Term Debt/Capital (%)	56.41	56.93	55.88	43.04	45.33	45.7	45.44	46.58	47.3	50.44	47.87	50	52.71	52.53	54.43
Long-Term Debt/Total Assets (%)	54.77	55.24	54.25	41.97	44.17	44.51	44.1	45.27	45.89	48.9	46.29	48.29	50.73	50.41	52.07
Total Debt/Equity (%)	151.52	149.57	151.48	82.49	83.33	87.79	88.39	87.19	91.38	101.77	102.37	101.77	111.46	115.7	119.43
Total Debt/Capital (%)	60.24	59.93	60.24	45.2	45.45	46.75	46.92	46.58	47.75	50.44	50.58	50.44	52.71	53.64	54.43
Total Debt/Total Assets (%)	58.48	58.15	58.49	44.08	44.29	45.54	45.53	45.27	46.32	48.9	48.92	48.71	50.73	51.47	52.07
Net Debt to Equity	150.7	148.59	150.56	82.07	82.87	86.77	87.7	85.1	89.1	99.4	100.45	100.04	103.34	113.62	117.21
Net Debt/Capital (%)	60.11	59.77	60.09	45.08	45.32	46.46	46.72	45.98	46.82	49.55	49.83	49.72	50.53	52.96	53.74
EBITDA	299	338	382	562	785	862	942	992	965	1,017	1,050	1,135	1,133	1,283	1,507
EBITDA-CapEx	100	338	382	562	785	862	942	992	965	1,017	1,050	1,135	1,133	1,283	1,507
Operating Income (Loss)	123	169	194	257	337	642	677	683	733	693	636	513	525	529	602

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	0.36	0.43	0.31	0.29	0.58	0.5	0.49	1.09	0.54	0.62	0.35	0.37	1.36	0.26	0.42
Current Ratio	0.79	0.87	0.69	0.59	1.07	1.11	0.73	1.37	0.91	1.36	0.85	0.66	1.88	0.66	0.77
Quick Ratio	0.63	0.69	0.51	0.34	0.65	0.6	0.7	1.32	0.88	1.17	0.84	0.64	1.85	0.65	0.75
CFO/Avg Current Liab	1.29	1.07	1.01	1.17	1.58	2.06	1.73	2.08	2.58	2.13	1.72	1.8	2.64	2.42	2.26
Common Equity/Total Assets	33.78	34.89	34.91	51.61	51.33	50.68	50.24	50.61	48.96	46.38	46.11	46.2	43.87	42.83	42.11
Long-Term Debt/Equity (%)	141.9	142.09	140.52	78.55	83.1	85.82	85.61	87.19	90.52	101.77	96.87	100.89	111.46	113.3	119.43
Long-Term Debt/Capital (%)	56.41	56.93	55.88	43.04	45.33	45.7	45.44	46.58	47.3	50.44	47.87	50	52.71	52.53	54.43
Long-Term Debt/Total Assets (%)	54.77	55.24	54.25	41.97	44.17	44.51	44.1	45.27	45.89	48.9	46.29	48.29	50.73	50.41	52.07
Total Debt/Equity (%)	151.52	149.57	151.48	82.49	83.33	87.79	88.39	87.19	91.38	101.77	102.37	101.77	111.46	115.7	119.43
Total Debt/Capital (%)	60.24	59.93	60.24	45.2	45.45	46.75	46.92	46.58	47.75	50.44	50.58	50.44	52.71	53.64	54.43
Total Debt/Total Assets (%)	58.48	58.15	58.49	44.08	44.29	45.54	45.53	45.27	46.32	48.9	48.92	48.71	50.73	51.47	52.07
CFO/Total Liabilities	8.74	9.03	9.58	9.19	10.99	12.19	12.7	13.88	14.67	11.95	13.34	15.12	14.55	14.89	14.48
CFO/CapEx	1.09	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	1.76	1.86	2.1	1.58	2.2	1.41	1.6	1.64	1.53

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	95.58	70.72	116.07	155.17	190.92	193.63
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.82	5.16	3.14	2.35	1.91	1.89
Inventory Turnover	- -	- -	- -	11.1	8.74	2.63	- -	- -	- -	7.3	7.48	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	32.87	41.76	138.9	- -	- -	- -	49.97	48.82	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	3.65	2.51	1.81	- -	- -	- -	1.73	0.95	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	100.12	145.62	201.39	- -	- -	- -	210.5	383.78	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	-156.71	-329.8	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	-46.16	-43.66	- -	- -	- -	- -
Inventories	- -	- -	- -	56	27	102	- -	- -	- -	58	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	56	27	102	- -	- -	- -	58	- -	- -	- -	- -	- -
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	- -	- -	- -	- -	- -	- -	15,959	16,290	19,842	15,354	22,981	13,697	16,159	18,068	16,953
- Cash & Cash Equivalents	13	19	18	26	30	65	45	134	70	74	48	33	392	67	76
+ Preferred Equity and Hybrid Capital	78	78	78	74	74	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	116	115	114	137	145	145	159	162	220	215	218	206	203	214	196
+ Total Debt	2,361	2,819	3,034	5,081	5,319	5,563	5,689	5,606	5,886	6,326	6,358	6,027	6,271	6,654	6,852
Enterprise Value	- -	- -	- -	- -	- -	- -	21,572	21,714	25,733	21,673	29,317	19,784	22,154	24,799	23,826
Total Capital	3,919	4,703	5,036	11,240	11,701	11,900	12,125	12,035	12,327	12,541	12,569	11,949	11,897	12,405	12,589
Total Debt/Capital (%)	60.24	59.93	60.24	45.2	45.45	46.75	46.92	46.58	47.75	50.44	50.58	50.44	52.71	53.64	54.43
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.26	0.26	0.23	0.29	0.22	0.3	0.28	0.27	0.29
EV/Sales	- -	- -	- -	- -	- -	- -	15.82	15.51	17.62	14.49	20.35	12.31	13.27	13.98	12.62
EV/EBITDA	- -	- -	- -	- -	- -	- -	22.9	21.89	26.67	21.31	27.92	17.44	19.56	19.32	15.81
EV/EBIT	- -	- -	- -	- -	- -	- -	45.61	42.41	53.49	44.1	55.32	33.24	37.91	35.27	26.49
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	21.73	20.74	22.65	21.18	26.55	- -	18.57	19.02	17.88
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	21.73	20.74	22.65	21.18	26.55	- -	18.57	19.02	17.88
Diluted Market Cap	- -	- -	- -	- -	- -	- -	15,921	16,338	19,796	15,488	22,925	13,802	16,172	18,059	16,942
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	21,534	21,762	25,688	21,807	29,261	19,888	22,166	24,791	23,815
EV per Share	- -	- -	- -	- -	- -	- -	326.58	329.55	389.36	333.44	449.31	306.23	345.05	385.8	369.72
TTM Sales	467	535	611	971	1,194	1,294	1,364	1,400	1,460	1,496	1,441	1,607	1,669	1,774	1,887
TTM EBITDA	299	338	382	562	785	862	942	992	965	1,017	1,050	1,135	1,133	1,283	1,507
TTM Operating Income	123	169	194	257	337	642	677	683	733	693	636	513	525	529	602
TTM Cash Flow to Firm	308	379	422	658	823	935	993	1,047	1,136	1,023	1,104	- -	1,193	1,304	1,333
TTM Free Cash Flow to Firm	110	379	422	658	823	935	993	1,047	1,136	1,023	1,104	- -	1,193	1,304	1,333

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	- -	- -	- -	- -	- -	- -	20.69	19.77	21.54	19.28	25.32	14.15	16.5	16.9	15.77
EV/EBIT	- -	- -	- -	- -	- -	- -	45.61	42.41	53.49	44.1	55.32	33.24	37.91	35.27	26.49
Enterprise Value	- -	- -	- -	- -	- -	- -	21,572	21,714	25,733	21,673	29,317	19,784	22,154	24,799	23,826
Low Price	- -	- -	- -	- -	- -	- -	224	212.46	236.65	177.02	227.58	206.87	193.74	223.45	246.27
EV/Sales	- -	- -	- -	- -	- -	- -	15.82	15.51	17.62	14.49	20.35	12.31	13.27	13.98	12.62
EV/EBITDA	- -	- -	- -	- -	- -	- -	22.9	21.89	26.67	21.31	27.92	17.44	19.56	19.32	15.81
Price/Earnings	- -	- -	- -	- -	- -	- -	36.73	41.85	45	27.18	46.9	33.79	39.85	24.35	25.29
Price/Earnings Average	- -	- -	- -	- -	- -	- -	38.25	40.73	44.67	28.2	40.66	44.89	35.55	23.47	26.51
Price/Earnings High	- -	- -	- -	- -	- -	- -	40.95	44.97	50.16	37.95	47.59	57.34	40.29	27.45	30.46
Price/Earnings Low	- -	- -	- -	- -	- -	- -	34.05	35.96	35.47	20.37	30.3	32.97	30.67	19.35	23.68
Price/Book Value	- -	- -	- -	- -	- -	- -	2.54	2.6	3.19	2.56	3.83	2.4	2.98	3.26	3.06
Price/Book Value Average	- -	- -	- -	- -	- -	- -	2.65	2.53	3.17	2.66	3.32	3.18	2.66	3.15	3.21
Price/Book Value High	- -	- -	- -	- -	- -	- -	2.83	2.79	3.56	3.57	3.89	4.07	3.01	3.68	3.68
Price/Book Value Low	- -	- -	- -	- -	- -	- -	2.36	2.23	2.51	1.92	2.48	2.34	2.29	2.59	2.86
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	2.54	2.6	3.19	2.56	3.83	2.4	2.98	3.26	3.06
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	2.65	2.53	3.17	2.66	3.32	3.18	2.66	3.15	3.21
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	2.83	2.79	3.56	3.57	3.89	4.07	3.01	3.68	3.68
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	2.36	2.23	2.51	1.92	2.48	2.34	2.29	2.59	2.86
Price/Sales	- -	- -	- -	- -	- -	- -	11.66	11.66	13.54	10.34	15.91	8.59	9.69	10.17	8.97
Price/Sales Average	- -	- -	- -	- -	- -	- -	12.15	11.35	13.44	10.73	13.79	11.41	8.64	9.81	9.41
Price/Sales High	- -	- -	- -	- -	- -	- -	13	12.53	15.09	14.43	16.14	14.57	9.79	11.47	10.81
Price/Sales Low	- -	- -	- -	- -	- -	- -	10.81	10.02	10.67	7.75	10.28	8.38	7.46	8.09	8.4
Price/Cash Flow	- -	- -	- -	- -	- -	- -	20.67	19.75	21.51	19.25	25.31	14.14	16.5	16.9	15.76
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	21.53	19.22	21.35	19.98	21.94	18.79	14.72	16.29	16.52
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	23.04	21.23	23.98	26.88	25.68	24	16.68	19.05	18.99
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	19.16	16.98	16.95	14.43	16.35	13.8	12.7	13.43	14.76
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	21.55	19.24	21.38	20.01	21.96	18.79	14.72	16.3	16.53
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	23.06	21.24	24.01	26.93	25.7	24.01	16.68	19.06	18.99
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	19.18	16.99	16.98	14.45	16.36	13.8	12.7	13.44	14.76
EV/Sales Average	- -	- -	- -	- -	- -	- -	16.3	15.2	17.53	14.88	18.23	15.11	12.23	13.61	13.06
EV/Sales High	- -	- -	- -	- -	- -	- -	17.16	16.38	19.18	18.56	20.59	18.25	13.38	15.27	14.46
EV/Sales Low	- -	- -	- -	- -	- -	- -	14.96	13.87	14.75	11.92	14.71	12.11	11.04	11.89	12.05
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	23.61	21.45	26.52	21.88	25.01	21.4	18.02	18.82	16.35
EV/EBITDA High	- -	- -	- -	- -	- -	- -	24.85	23.12	29.03	27.3	28.24	25.85	19.72	21.12	18.11
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	21.67	19.58	22.32	17.53	20.17	17.14	16.27	16.44	15.09
EV/EBIT Average	- -	- -	- -	- -	- -	- -	47.02	41.56	53.19	45.28	49.55	40.79	34.93	34.35	27.4
EV/EBIT High	- -	- -	- -	- -	- -	- -	49.49	44.78	58.22	56.49	55.95	49.27	38.22	38.55	30.35
EV/EBIT Low	- -	- -	- -	- -	- -	- -	43.15	37.94	44.76	36.27	39.97	32.68	31.55	30	25.29
Last Price	- -	- -	- -	- -	- -	- -	241.6	247.22	300.21	236.22	352.21	212.01	251.68	281.07	263.07
High Price	- -	- -	- -	- -	- -	- -	269.37	265.67	334.67	329.86	357.4	359.77	254.48	316.88	316.86
Enterprise Value Average	- -	- -	- -	- -	- -	- -	22,236	21,278	25,590	22,251	26,259	24,281	20,409	24,149	24,643
Enterprise Value High	- -	- -	- -	- -	- -	- -	23,406	22,929	28,011	27,760	29,655	29,330	22,333	27,101	27,292
Enterprise Value Low	- -	- -	- -	- -	- -	- -	20,410	19,423	21,532	17,825	21,185	19,452	18,433	21,095	22,743

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	34	36	37	64	65	66	66	66	66	65	65	65	64	64	64
Diluted Weighted Avg Shares	33	37	37	57	65	66	66	66	66	66	65	65	64	64	64
Basic Weighted Avg Shares	33	35	37	57	65	65	66	66	66	65	65	65	64	64	64
Revenue per Share	14.36	15.28	16.4	17.17	18.41	19.76	20.72	21.2	22.18	22.85	22.14	24.69	25.98	27.63	29.32
EBITDA per Share	9.18	9.64	10.26	9.94	12.09	13.17	14.31	15.02	14.65	15.54	16.14	17.43	17.63	19.98	23.41
Operating Income per Share	3.78	4.83	5.21	4.54	5.2	9.81	10.29	10.34	11.13	10.59	9.78	7.89	8.18	8.23	9.35
Basic EPS, GAAP	1.3	3.42	4.05	2.07	3.5	6.32	6.58	5.91	6.67	8.69	7.51	6.27	6.32	11.55	10.4
Basic EPS from Cont Ops	1.44	3.64	3.78	2.38	3.83	10.05	10.44	9.79	10.72	13.18	12	6.65	6.7	12.63	10.92
Diluted EPS, GAAP	1.3	3.21	4.04	2.06	3.49	6.31	6.57	5.9	6.66	8.68	7.51	6.27	6.32	11.54	10.4
Diluted EPS from Cont Ops	1.44	3.42	3.77	2.37	3.82	10.03	10.43	9.78	10.7	13.16	11.99	6.65	6.7	12.63	10.91
Dividend per Share	4.26	4.46	4.85	4.61	5.66	6.28	7.13	7.33	7.71	8.19	8.35	8.7	9.14	9.66	10.16
Cash Flow per Share	6.66	7.64	8.19	8.72	9.53	10.95	11.69	12.52	13.96	12.27	13.92	14.99	15.25	16.63	16.69
Free Cash Flow per Basic Share	0.56	7.64	8.19	8.72	9.53	10.95	11.69	12.52	13.96	12.27	13.92	14.99	15.25	16.63	16.69
Cash & Equivalents per Share	2.57	3.05	2.9	2.24	2.56	3.11	3.55	5.22	3.24	3.41	3.68	2.26	7.47	2.12	2.7
Book Value per Share	40.24	46.4	48.39	93.42	94.28	94.5	95.03	95.11	94.12	92.32	91.86	88.48	84.46	86.14	85.99
Tangible Book Value per Share	40.24	46.4	48.39	93.42	94.28	94.5	95.03	95.11	94.12	92.32	91.86	88.48	84.46	86.14	85.99