Equity Residential Financial Ratios — EQR 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 (%)	16.98	13.08	20.64	6.04	8.35	41.59	5.89	6.43	9.48	8.77	12.42	7.02	7.5	9.37	10.15
Return on Assets (%)	5.44	4.97	9.14	2.76	3.78	19.59	2.92	3.21	4.67	4.41	6.43	3.75	4.15	5.07	5.39
Return on Capital (%)	- -	7.74	- -	4.82	5.77	21.8	4.85	5.29	- -	6.17	7.74	5.18	5.54	6.55	6.99
Return on Invested Capital (%)	- -	3.16	- -	4.18	4.56	4.07	5.06	5.65	- -	6.61	8.41	5.61	5.99	4.43	4.35
Gross Margin (%)	62.7	64.21	65.06	66.21	67.02	66.76	66.57	65.87	66.37	64.37	61.49	64.08	63.59	63.27	62.88
EBITDA Margin (%)	70.16	68.62	63.93	64.39	64.79	64.52	70.9	73.89	81.42	83.62	102.57	73.5	71.75	61.69	61.18
Operating Margin (%)	26.65	29.42	21.46	35.25	36.77	35.29	34.36	33.31	33.64	30.57	25.18	29.68	30.55	29.25	28.11
Incremental Operating Margin (%)	- -	48.4	- -	180.28	67.27	47.99	- -	8.79	40.66	94.85	153.89	70.54	47.79	- -	- -
Pretax Margin (%)	-5.01	9.2	-5.07	25.29	32.55	183.88	24.81	26.58	34.79	36.26	56.86	29.72	30.45	36.28	37.9
Profit Margin (%)	58.59	48.17	76.67	24.14	31.7	176.94	24.42	25.51	35.93	35.53	54.09	28.4	29.07	34.76	36.2
Net Income to Common Margin (%)	57.68	47.57	76.49	23.99	31.58	176.81	24.29	25.39	35.82	35.41	53.97	28.29	28.96	34.7	36.16
Effective Tax Rate (%)	- -	0.32	- -	0.21	0.1	0.04	0.08	0.13	- -	0.09	0.07	0.11	0.13	0.12	0.14
Dvd Payout Ratio (%)	-872.25	251.55	-620.74	115.05	83.29	102.63	117.17	110.46	79.62	90.75	61.78	111.63	110.21	92.33	88.48
Sustainable Growth Rate (%)	165.13	-19.83	148.77	-0.91	1.4	-1.09	-1.01	-0.67	1.93	0.81	4.75	-0.82	-0.77	0.72	1.17

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	9,721	8,529	10,766	10,845	10,921	8,987	8,957	8,818	9,368	8,373	8,654	7,734	7,702	8,427	8,480
ST Debt	- -	- -	115	333	387	20	300	499	1,018	415	315	130	409	544	587
LT Debt	9,721	8,529	10,651	10,512	10,534	8,967	8,658	8,319	8,350	7,959	8,339	7,605	7,293	7,883	7,893
Total Debt/EBITDA	9.08	7.11	7.05	6.44	6.14	5.74	5.11	4.63	4.26	3.89	3.42	3.85	3.74	4.58	4.48
Net Debt/EBITDA	8.73	6.6	7.02	6.42	6.12	5.69	5.08	4.6	4.09	3.72	3.25	3.67	3.56	4.38	4.29
Total Debt/EBIT	23.91	16.59	21.01	11.77	10.82	10.5	8.92	7.91	6.91	6.35	5.16	6.93	6.64	9.67	9.75
Net Debt/EBIT	22.97	15.4	20.91	11.72	10.78	10.41	8.87	7.87	6.63	6.07	4.9	6.61	6.32	9.25	9.33
EBITDA to Interest Expense	2.33	2.63	2.6	3.68	4	3.25	4.56	4.61	5.64	5.89	9.28	7.11	7.65	6.43	6.17
EBITDA-CapEx/Interest Expense	2.31	2.61	2.59	3.67	3.99	3.23	4.56	4.6	5.62	5.84	9.27	7.09	7.64	6.42	6.16
EBIT to Interest Expense	0.88	1.13	0.87	2.01	2.27	1.78	2.21	2.08	2.33	2.15	2.28	2.87	3.26	3.05	2.83
Interest Expense	460	455	587	457	444	482	384	413	390	365	272	283	270	286	307
Common Equity/Total Assets	32.83	42.09	45.8	44.96	45.14	49.23	49.61	49.7	48.54	51.7	51.57	55.08	55.15	52.93	53.14
Long-Term Debt/Equity (%)	154.81	107.62	95.03	93.78	93.53	82.25	79.86	77.18	75.86	71.68	71.36	64.99	62.99	68.05	69.18
Long-Term Debt/Capital (%)	60.76	51.83	48.47	47.67	47.48	45.08	43.73	42.45	40.98	40.86	41	39.13	37.83	39.39	39.69
Long-Term Debt/Total Assets (%)	58.35	49.59	46.65	45.8	45.58	43.31	42.09	40.79	39.44	39.23	39.39	37.61	36.4	37.84	38.05
Total Debt/Equity (%)	154.81	107.62	96.06	96.76	96.97	82.43	82.63	81.81	85.1	75.42	74.05	66.1	66.52	72.74	74.32
Total Debt/Capital (%)	60.76	51.83	48.99	49.18	49.23	45.18	45.24	45	45.98	42.99	42.55	39.8	39.95	42.11	42.64
Total Debt/Total Assets (%)	58.35	49.59	47.15	47.25	47.26	43.41	43.54	43.24	44.25	41.27	40.88	38.25	38.44	40.45	40.87
Net Debt to Equity	148.7	99.89	95.58	96.4	96.59	81.72	82.16	81.37	81.68	72.07	70.32	63	63.39	69.57	71.16
Net Debt/Capital (%)	59.79	49.97	48.87	49.08	49.13	44.97	45.1	44.86	44.23	41.18	40.65	38.04	38.17	40.4	40.94
EBITDA	1,070	1,199	1,527	1,684	1,779	1,565	1,752	1,905	2,199	2,150	2,527	2,010	2,062	1,838	1,893
EBITDA-CapEx	1,063	1,190	1,522	1,678	1,775	1,559	1,751	1,900	2,194	2,130	2,526	2,006	2,060	1,836	1,888
Operating Income (Loss)	407	514	512	922	1,009	856	849	859	909	786	620	812	878	872	870

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	1.27	1.63	0.1	0.05	0.05	0.18	0.08	0.05	0.03	0.05	0.17	0.1	0.06	0.06	0.05
Current Ratio	1.81	2.33	0.36	0.21	2.69	0.52	0.15	0.13	0.08	0.12	0.5	0.26	0.17	0.16	0.15
Quick Ratio	1.27	1.63	0.1	0.05	0.05	0.18	0.08	0.05	0.03	0.05	0.17	0.1	0.06	0.06	0.05
CFO/Avg Current Liab	2.75	3.09	1.87	2.01	1.66	1.88	2.33	1.77	1.28	1.14	1.63	2.31	2.26	1.75	1.63
Common Equity/Total Assets	32.83	42.09	45.8	44.96	45.14	49.23	49.61	49.7	48.54	51.7	51.57	55.08	55.15	52.93	53.14
Long-Term Debt/Equity (%)	154.81	107.62	95.03	93.78	93.53	82.25	79.86	77.18	75.86	71.68	71.36	64.99	62.99	68.05	69.18
Long-Term Debt/Capital (%)	60.76	51.83	48.47	47.67	47.48	45.08	43.73	42.45	40.98	40.86	41	39.13	37.83	39.39	39.69
Long-Term Debt/Total Assets (%)	58.35	49.59	46.65	45.8	45.58	43.31	42.09	40.79	39.44	39.23	39.39	37.61	36.4	37.84	38.05
Total Debt/Equity (%)	154.81	107.62	96.06	96.76	96.97	82.43	82.63	81.81	85.1	75.42	74.05	66.1	66.52	72.74	74.32
Total Debt/Capital (%)	60.76	51.83	48.99	49.18	49.23	45.18	45.24	45	45.98	42.99	42.55	39.8	39.95	42.11	42.64
Total Debt/Total Assets (%)	58.35	49.59	47.15	47.25	47.26	43.41	43.54	43.24	44.25	41.27	40.88	38.25	38.44	40.45	40.87
CFO/Total Liabilities	7.71	11.28	7.47	11.28	11.45	12.39	13.01	14.11	14.33	13.78	13.29	17.08	18.13	17.01	17.66
CFO/CapEx	112.58	118.6	210.19	250.49	339.92	211.85	840.5	301.06	294.04	62.96	743.03	359.2	828.09	568.91	359.76
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	2.05	1.59	2.25	2.28	2.07	1.61	2.04

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	0.74	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	493.73	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	-8.22	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	-44.41	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	2,181	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	2,181	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	- -	- -	- -	- -	- -	- -	- -	- -	29,812	19,602	30,676	27,322	24,249	19,717	26,854
- Cash & Cash Equivalents	384	613	54	40	42	77	51	47	46	43	124	54	51	62	56
+ Preferred Equity and Hybrid Capital	200	50	50	50	37	37	37	37	37	37	37	37	37	17	17
+ Minority/Non Controlling Interest	610	636	701	840	793	674	598	606	692	577	731	528	493	540	368
+ Total Debt	9,721	8,529	10,766	10,845	10,921	8,987	8,957	8,818	9,368	8,373	8,654	7,734	7,702	8,427	8,480
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	39,864	28,547	39,974	35,567	32,430	28,638	35,662
Total Capital	16,000	16,455	21,975	22,053	22,185	19,890	19,798	19,597	20,376	19,476	20,340	19,435	19,280	20,011	19,889
Total Debt/Capital (%)	60.76	51.83	48.99	49.18	49.23	45.18	45.24	45	45.98	42.99	42.55	39.8	39.95	42.11	42.64
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.24	0.29	0.22	0.22	0.24	0.29	0.24
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	14.76	11.1	16.22	13	11.28	9.61	11.53
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	18.13	13.27	15.82	17.69	15.73	15.58	18.84
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	29.39	21.66	23.85	31.87	27.94	32.85	41
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.51	26.08	20.47	18	15.41	18.24
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.73	26.11	20.52	18.02	15.43	18.28
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	30,988	20,316	31,702	28,117	24,991	20,302	27,750
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	41,040	29,261	41,000	36,363	33,172	29,224	36,558
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	107.26	76.68	106.45	93.99	85.5	75.47	94.39
TTM Sales	1,525	1,748	2,388	2,615	2,745	2,426	2,471	2,578	2,701	2,572	2,464	2,735	2,874	2,980	3,094
TTM EBITDA	1,070	1,199	1,527	1,684	1,779	1,565	1,752	1,905	2,199	2,150	2,527	2,010	2,062	1,838	1,893
TTM Operating Income	407	514	512	922	1,009	856	849	859	909	786	620	812	878	872	870
TTM Cash Flow to Firm	- -	1,500	- -	1,781	1,801	1,696	1,649	1,769	- -	1,630	1,532	1,737	1,802	1,859	1,955
TTM Free Cash Flow to Firm	- -	1,491	- -	1,775	1,797	1,690	1,648	1,765	- -	1,610	1,531	1,733	1,800	1,856	1,951

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	- -	- -	- -	- -	- -	- -	- -	- -	21.34	16.31	25.19	19.38	16.32	12.92	16.88
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	29.39	21.66	23.85	31.87	27.94	32.85	41
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	39,864	28,547	39,974	35,567	32,430	28,638	35,662
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	80.21	52.65	58.48	70.13	63.93	51.96	48.54
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	14.76	11.1	16.22	13	11.28	9.61	11.53
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	18.13	13.27	15.82	17.69	15.73	15.58	18.84
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	30.72	21.5	22.96	35.1	29.09	19.03	24.12
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	32.71	28.24	20.88	35.65	29.52	20.58	20.16
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	33.95	34.81	24.51	37.12	30.03	22.75	24.12
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	30.72	21.5	16.44	34.1	29.09	19.03	16.47
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	2.9	1.87	2.81	2.45	2.19	1.79	2.44
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	3.09	2.46	2.55	2.49	2.23	1.93	2.04
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	3.21	3.03	3	2.59	2.27	2.14	2.44
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	2.9	1.87	2.01	2.38	2.19	1.79	1.66
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	2.9	1.87	2.81	2.45	2.19	1.79	2.44
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	3.09	2.46	2.55	2.49	2.23	1.93	2.04
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	3.21	3.03	3	2.59	2.27	2.14	2.44
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	2.9	1.87	2.01	2.38	2.19	1.79	1.66
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	11	7.61	12.39	9.93	8.43	6.6	8.72
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	11.72	10	11.27	10.09	8.55	7.14	7.29
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	12.16	12.32	13.23	10.5	8.7	7.89	8.72
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	11	7.61	8.87	9.65	8.43	6.6	5.96
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	20.39	15.47	24.23	18.67	15.8	12.51	16.36
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	21.72	20.32	22.03	18.96	16.03	13.53	13.68
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	22.54	25.04	25.87	19.75	16.31	14.95	16.36
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	20.39	15.47	17.35	18.14	15.8	12.51	11.18
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	22.73	21.43	22.9	19.69	16.56	13.98	14.1
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	23.58	26.41	26.89	20.5	16.85	15.45	16.88
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	21.34	16.31	18.04	18.83	16.32	12.92	11.53
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	15.48	13.49	15.09	13.16	11.41	10.15	10.1
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	15.92	15.82	17.06	13.58	11.55	10.9	11.53
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	14.76	11.1	12.69	12.72	11.28	9.61	8.77
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	19.01	16.13	14.71	17.91	15.9	16.45	16.51
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	19.55	18.92	16.64	18.47	16.1	17.67	18.84
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	18.13	13.27	12.37	17.3	15.73	15.58	14.34
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	30.82	26.32	22.19	32.25	28.25	34.7	35.93
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	31.71	30.87	25.09	33.28	28.61	37.27	41
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	29.39	21.66	18.65	31.17	27.94	32.85	31.21
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	80.21	52.65	81.69	72.2	63.93	51.96	71.08
High Price	- -	- -	- -	- -	- -	- -	- -	- -	88.64	85.25	87.19	76.35	65.98	62.1	71.08
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	41,800	34,695	37,186	35,996	32,782	30,249	31,249
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	42,999	40,684	42,041	37,140	33,209	32,488	35,662
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	39,864	28,547	31,261	34,786	32,430	28,638	27,147

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	298	325	360	363	365	366	368	369	372	372	376	378	379	379	378
Diluted Weighted Avg Shares	312	320	354	378	381	382	383	384	386	386	388	389	391	391	390
Basic Weighted Avg Shares	295	303	354	361	363	365	367	368	370	372	374	376	379	379	380
Revenue per Share	5.17	5.77	6.74	7.24	7.55	6.65	6.73	7	7.29	6.92	6.59	7.27	7.59	7.87	8.15
EBITDA per Share	3.63	3.96	4.31	4.66	4.89	4.29	4.77	5.18	5.94	5.78	6.76	5.34	5.44	4.85	4.99
Operating Income per Share	1.38	1.7	1.45	2.55	2.78	2.35	2.31	2.33	2.45	2.11	1.66	2.16	2.32	2.3	2.29
Basic EPS, GAAP	2.98	2.75	5.16	1.74	2.38	11.75	1.64	1.78	2.61	2.45	3.56	2.06	2.2	2.73	2.95
Basic EPS from Cont Ops	-0.26	0.53	-0.51	1.8	2.5	12.23	1.66	1.86	2.72	2.5	3.74	2.15	2.29	2.83	3.03
Diluted EPS, GAAP	2.82	2.6	5.16	1.66	2.28	11.23	1.57	1.71	2.5	2.36	3.43	1.99	2.13	2.65	2.87
Diluted EPS from Cont Ops	-0.25	0.5	-0.51	1.73	2.38	11.69	1.59	1.78	2.61	2.41	3.6	2.07	2.22	2.74	2.95
Dividend per Share	1.51	1.61	1.94	2.16	2.17	13.08	2.02	2.14	2.25	2.39	2.42	2.48	2.62	2.7	2.76
Cash Flow per Share	2.71	3.46	2.45	3.67	3.73	3.33	3.45	3.69	3.93	3.4	3.37	3.87	4.05	4.15	4.34
Free Cash Flow per Basic Share	2.69	3.43	2.44	3.65	3.72	3.31	3.45	3.67	3.92	3.35	3.37	3.86	4.04	4.15	4.33
Cash & Equivalents per Share	1.29	1.88	0.15	0.11	0.12	0.21	0.14	0.13	0.12	0.11	0.33	0.14	0.13	0.16	0.15
Book Value per Share	18.38	22.27	29.01	28.44	28.6	27.86	27.73	27.44	27.65	28.17	29.07	29.43	29.13	29.06	29.18
Tangible Book Value per Share	18.38	22.27	29.01	28.44	28.6	27.86	27.73	27.44	27.65	28.17	29.07	29.43	29.13	29.06	29.18