Starwood Property Trust Inc. Financial Ratios — VSP 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 (%)	7.73	8.98	8.71	12.16	11.27	8.43	8.91	8.5	10.96	7.22	8.48	13.9	5.34	5.67	6.22
Return on Assets (%)	4.68	5.5	0.53	0.44	0.45	0.45	0.57	0.59	0.7	0.42	0.54	1.07	0.46	0.55	0.65
Return on Capital (%)	4.88	5.59	5.01	5.99	4.96	3.57	3.88	3.49	4.08	2.46	3.1	- -	- -	2.11	2.06
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	71.11	74.81	71.38	83.57	77.23	56.5	70.64	51	57.34	46.97	56.61	68.82	41.07	42.21	57.85
Profit Margin (%)	69.92	72.87	61.51	78.62	74.16	54.88	63.72	46.13	53.12	40.33	50.58	60.12	33.37	37.42	49.62
Net Income to Common Margin (%)	69.92	72.87	61.51	78.62	74.16	54.88	63.72	46.13	53.12	40.33	50.58	60.12	33.37	37.42	49.62
Effective Tax Rate (%)	0.65	0.42	6.74	4.58	3.67	2.22	7.09	3.59	2.41	5.23	1.73	- -	- -	6.26	7.65
Dvd Payout Ratio (%)	117.25	89.4	89.73	79.13	98.5	123.84	118.1	116.81	95.43	136.56	103.13	47.44	120.94	154.53	140.92
Sustainable Growth Rate (%)	-1.33	0.95	0.89	2.54	0.17	-2.01	-1.61	-1.43	0.5	-2.64	-0.27	7.31	-1.12	-3.09	-2.55

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	1,157	1,394	3,437	4,685	5,392	6,201	4,722	6,467	7,153	7,000	7,480	9,708	8,866	9,006	13,204
ST Debt	- -	- -	- -	- -	- -	- -	- -	1,551	1,231	1,345	1,339	1,322	1,047	831	998
LT Debt	1,157	1,394	3,437	4,685	5,392	6,201	4,722	4,916	5,922	5,655	6,141	8,386	7,819	8,175	12,207
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	58.7	62.88	3.87	3.33	4.83	5.85	7.12	6.74	6.02	5.55	7.24	8.18	8.99	10.29	10.76
Long-Term Debt/Equity (%)	65.53	49.82	79.42	120.66	129.29	135.98	103.11	100.32	115.29	116.3	92.36	116.5	111.34	113.64	162.98
Long-Term Debt/Capital (%)	39.59	33.26	44.27	54.68	56.39	57.62	50.77	43.25	48.19	47.67	43.47	49.6	49.21	50.46	58.99
Long-Term Debt/Total Assets (%)	38.59	32.23	3.1	4.04	6.29	8.03	7.5	7.2	7.59	6.99	7.32	10.61	11.25	13.07	19.32
Total Debt/Equity (%)	65.53	49.82	79.42	120.66	129.29	135.98	103.11	131.97	139.25	143.97	112.49	134.86	126.24	125.2	176.3
Total Debt/Capital (%)	39.59	33.26	44.27	54.68	56.39	57.62	50.77	56.89	58.2	59.01	52.94	57.42	55.8	55.6	63.81
Total Debt/Total Assets (%)	38.59	32.23	3.1	4.04	6.29	8.03	7.5	9.47	9.17	8.66	8.92	12.28	12.76	14.4	20.9
Net Debt to Equity	59.07	43.47	72.08	114.09	120.44	122.48	95.05	127.08	129.94	132.38	109.23	131.23	123.47	119.95	169.63
Net Debt/Capital (%)	37.13	30.3	41.89	53.29	54.64	55.05	48.73	55.96	56.51	56.97	52.2	56.75	55.25	54.53	62.91
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	58.7	62.88	3.87	3.33	4.83	5.85	7.12	6.74	6.02	5.55	7.24	8.18	8.99	10.29	10.76
Long-Term Debt/Equity (%)	65.53	49.82	79.42	120.66	129.29	135.98	103.11	100.32	115.29	116.3	92.36	116.5	111.34	113.64	162.98
Long-Term Debt/Capital (%)	39.59	33.26	44.27	54.68	56.39	57.62	50.77	43.25	48.19	47.67	43.47	49.6	49.21	50.46	58.99
Long-Term Debt/Total Assets (%)	38.59	32.23	3.1	4.04	6.29	8.03	7.5	7.2	7.59	6.99	7.32	10.61	11.25	13.07	19.32
Total Debt/Equity (%)	65.53	49.82	79.42	120.66	129.29	135.98	103.11	131.97	139.25	143.97	112.49	134.86	126.24	125.2	176.3
Total Debt/Capital (%)	39.59	33.26	44.27	54.68	56.39	57.62	50.77	56.89	58.2	59.01	52.94	57.42	55.8	55.6	63.81
Total Debt/Total Assets (%)	38.59	32.23	3.1	4.04	6.29	8.03	7.5	9.47	9.17	8.66	8.92	12.28	12.76	14.4	20.9
CFO/Total Liabilities	6.44	17.39	0.31	0.2	0.74	0.77	-0.42	0.92	-0.02	1.38	-1.28	0.3	0.85	1.17	1.76
CFO/CapEx	- -	- -	- -	- -	315.46	34.87	-0.43	10.69	-0.43	41.55	-37.68	8.47	21.07	23.14	3.63
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	13.8	14.05	16.06	16.2	16.33	21.28	16.56	15.47	15.42	10.28	8.34	10.18	5.5	5.22	5.02
Days Sales Outstanding	26.45	25.97	22.72	22.53	22.35	17.15	22.05	23.59	23.67	35.52	43.76	35.85	66.32	69.94	72.7
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	- -	3,097	5,436	5,193	4,889	5,659	5,600	5,540	7,081	5,589	7,497	5,706	6,676	6,582	6,886
- Cash & Cash Equivalents	114	178	318	255	369	616	369	240	478	563	217	261	195	378	499
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	6	78	45	22	31	38	101	297	437	374	576	736	772	756	694
+ Total Debt	1,157	1,394	3,437	4,685	5,392	6,201	4,722	6,467	7,153	7,000	7,480	9,708	8,866	9,006	13,204
Enterprise Value	- -	3,529	8,600	9,645	9,943	11,282	10,053	12,064	14,193	12,400	15,192	15,776	16,017	15,873	20,196
Total Capital	2,922	4,191	7,764	8,568	9,563	10,761	9,301	11,367	12,290	11,863	14,128	16,907	15,889	16,200	20,694
Total Debt/Capital (%)	39.59	33.26	44.27	54.68	56.39	57.62	50.77	56.89	58.2	59.01	52.94	57.42	55.8	55.6	63.81
Total Debt / EV	- -	0.39	0.4	0.49	0.54	0.55	0.47	0.54	0.5	0.56	0.49	0.62	0.55	0.57	0.65
EV/Sales	- -	12.78	17.34	15.32	16.36	16.95	15.98	14.42	14.79	15.08	17.16	10.88	15.76	16.5	24.35
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	13.29	26.35	43.7	16.42	20.27	- -	20.61	- -	11.86	- -	- -	- -	24.55	20.65
EV/Free Cash Flow to Firm	- -	13.29	26.35	43.7	16.47	20.87	- -	22.73	- -	12.15	- -	- -	- -	25.66	28.49
Diluted Market Cap	- -	2,600	4,625	5,082	4,820	5,277	5,615	5,540	7,145	5,547	7,497	5,841	6,615	6,254	6,503
Diluted Enterprise Value	- -	3,031	7,789	9,534	9,874	10,900	10,068	12,064	14,256	12,358	15,192	15,911	15,956	15,545	19,814
EV per Share	- -	26.04	43.99	43.15	41.87	43.51	38.46	43.76	50.29	43.56	49.84	50.78	51.11	47.04	54.5
TTM Sales	171	276	496	630	608	665	629	836	959	822	885	1,450	1,016	962	829
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	79	266	326	221	606	557	-247	585	-13	1,046	-990	- -	- -	647	978
TTM Free Cash Flow to Firm	79	266	326	221	604	541	-821	531	-44	1,020	-1,016	- -	- -	619	709

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	- -	9.79	14.17	23.03	7.98	9.76	-6.84	10.44	-162.14	5.44	-7.38	30.99	13.14	10.11	9.18
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	3,529	8,600	9,645	9,943	11,282	10,053	12,064	14,193	12,400	15,192	15,776	16,017	15,873	20,196
Low Price	- -	21.29	23.4	21.8	19.75	16.92	21.13	19.77	19.51	8.63	18.12	18.21	16.08	18.38	16.57
EV/Sales	- -	12.78	17.34	15.32	16.36	16.95	15.98	14.42	14.79	15.08	17.16	10.88	15.76	16.5	24.35
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	12.92	15.16	10.09	10.66	14.25	13.88	14.36	13.89	16.69	16.74	6.55	19.46	17.34	15.79
Price/Earnings Average	- -	12.88	14.36	10.41	11.61	13.51	14.36	15.37	12.83	14.46	16.68	8	17.6	17.68	16.54
Price/Earnings High	- -	13.41	15.58	13.32	12.86	15.46	15.18	16.57	14.24	22.76	18.41	9.18	20.49	18.94	17.93
Price/Earnings Low	- -	12.03	12.76	9.47	10.23	11.05	13.69	14.12	10.81	7.33	12.34	6.49	14.69	16.34	14.08
Price/Book Value	- -	1.14	1.27	1.34	1.18	1.25	1.25	1.2	1.51	1.25	1.23	0.88	1.07	1.02	1.01
Price/Book Value Average	- -	1.14	1.2	1.39	1.29	1.19	1.29	1.29	1.39	1.08	1.23	1.08	0.97	1.04	1.06
Price/Book Value High	- -	1.18	1.3	1.78	1.42	1.36	1.37	1.39	1.54	1.7	1.36	1.24	1.12	1.12	1.15
Price/Book Value Low	- -	1.06	1.07	1.26	1.13	0.97	1.23	1.18	1.17	0.55	0.91	0.88	0.81	0.96	0.9
Price/Tangible Book Value	- -	1.14	1.37	1.45	1.29	1.36	1.35	1.32	1.63	1.34	1.3	0.93	1.13	1.08	1.13
Price/Tangible Book Value Average	- -	1.14	1.3	1.5	1.4	1.29	1.39	1.41	1.5	1.16	1.3	1.14	1.02	1.1	1.18
Price/Tangible Book Value High	- -	1.18	1.41	1.92	1.55	1.47	1.47	1.52	1.67	1.83	1.43	1.3	1.19	1.18	1.28
Price/Tangible Book Value Low	- -	1.06	1.15	1.36	1.23	1.05	1.33	1.3	1.26	0.59	0.96	0.92	0.85	1.01	1.01
Price/Sales	- -	9.41	9.33	7.93	7.91	7.82	8.84	6.62	7.38	6.73	8.47	3.94	6.49	6.49	7.83
Price/Sales Average	- -	9.39	8.83	8.19	8.61	7.42	9.15	7.09	6.81	5.83	8.44	4.81	5.87	6.62	8.21
Price/Sales High	- -	9.77	9.58	10.47	9.53	8.48	9.67	7.64	7.56	9.18	9.31	5.52	6.84	7.09	8.89
Price/Sales Low	- -	8.77	7.85	7.44	7.58	6.07	8.72	6.52	5.74	2.96	6.24	3.9	4.9	6.11	6.99
Price/Cash Flow	- -	9.79	14.17	22.62	7.93	9.35	-22.53	9.46	-536.49	5.3	-7.57	26.7	12.49	9.65	6.64
Price/Cash Flow Average	- -	9.76	13.42	23.35	8.64	8.87	-23.31	10.13	-495.28	4.59	-7.55	32.61	11.3	9.84	6.96
Price/Cash Flow High	- -	10.16	14.56	29.87	9.57	10.14	-24.65	10.92	-549.69	7.22	-8.33	37.44	13.15	10.54	7.54
Price/Cash Flow Low	- -	9.12	11.93	21.23	7.61	7.25	-22.22	9.31	-417.23	2.33	-5.58	26.47	9.42	9.1	5.93
Price/Free Cash Flow Average	- -	9.76	13.42	23.77	8.69	9.25	-7.08	11.18	-149.69	4.71	-7.35	37.85	11.89	10.31	9.61
Price/Free Cash Flow High	- -	10.16	14.56	30.41	9.63	10.58	-7.48	12.05	-166.13	7.41	-8.11	43.45	13.84	11.04	10.42
Price/Free Cash Flow Low	- -	9.12	11.93	21.61	7.66	7.57	-6.75	10.27	-126.1	2.39	-5.44	30.73	9.92	9.53	8.18
EV/Sales Average	- -	12.75	16.76	15.58	17.07	16.51	16.29	14.89	14.23	14.17	17.13	11.75	15.13	16.64	24.74
EV/Sales High	- -	13.2	17.64	17.96	18.02	17.67	16.82	15.44	14.97	17.55	18.01	12.47	16.11	17.13	25.47
EV/Sales Low	- -	12.01	15.6	14.81	16.03	15.04	15.86	14.32	13.15	11.27	14.93	10.85	14.15	16.11	23.45
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	22.86	27.8	23.23	20.59	21.82	21.42	20.1	25.09	19.64	24.59	18.37	21.3	19.51	18.58
High Price	- -	23.72	28.57	30.68	24.82	23.66	23.44	23.19	25.71	26.77	27.04	25.76	22.44	21.3	21.1
Enterprise Value Average	- -	3,520	8,310	9,812	10,376	10,987	10,246	12,456	13,649	11,651	15,164	17,039	15,381	16,003	20,525
Enterprise Value High	- -	3,645	8,749	11,309	10,950	11,758	10,579	12,916	14,367	14,430	15,938	18,071	16,372	16,479	21,128
Enterprise Value Low	- -	3,316	7,738	9,326	9,744	10,011	9,975	11,973	12,618	9,267	13,219	15,728	14,380	15,493	19,451

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	93	135	196	224	237	259	261	276	282	285	305	311	313	337	371
Diluted Weighted Avg Shares	86	114	166	219	234	242	262	276	285	282	305	318	311	321	350
Basic Weighted Avg Shares	85	114	166	215	233	239	260	276	282	282	305	311	310	320	350
Revenue per Share	2.01	2.43	2.98	2.93	2.6	2.79	2.42	3.03	3.4	2.92	2.9	4.67	3.28	3.01	2.37
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.4	1.77	1.83	2.3	1.93	1.53	1.54	1.4	1.81	1.18	1.47	2.81	1.1	1.13	1.18
Basic EPS from Cont Ops	1.42	1.81	1.98	2.34	1.94	1.54	1.59	1.49	1.9	1.3	1.62	3.41	1.35	1.19	1.27
Diluted EPS, GAAP	1.38	1.77	1.83	2.26	1.92	1.51	1.53	1.4	1.79	1.17	1.47	2.74	1.09	1.12	1.18
Diluted EPS from Cont Ops	1.4	1.81	1.98	2.29	1.93	1.52	1.57	1.49	1.89	1.3	1.62	3.33	1.35	1.19	1.27
Dividend per Share	1.68	1.64	1.81	1.87	1.91	1.92	1.93	1.85	1.91	1.94	1.82	1.9	1.94	1.94	1.91
Cash Flow per Share	0.93	2.34	1.96	1.03	2.59	2.33	-0.95	2.12	-0.05	3.71	-3.25	0.69	1.71	2.02	2.8
Free Cash Flow per Basic Share	0.93	2.34	1.96	1.03	2.59	2.27	-3.16	1.93	-0.16	3.62	-3.33	0.61	1.63	1.93	2.03
Cash & Equivalents per Share	4.89	7.68	1.62	1.14	1.55	2.37	1.41	0.87	1.7	1.98	1.19	1.21	0.95	1.4	1.59
Book Value per Share	18.88	20.07	21.9	17.27	17.43	17.44	17.13	16.7	16.66	15.77	19.92	20.8	19.95	19.08	18.34
Tangible Book Value per Share	18.88	20.07	20.28	16	15.99	16.05	15.9	15.23	15.43	14.61	18.86	19.74	18.91	18.13	16.46