Kimco Realty Corporation (HC) Financial Ratios — KIC 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 (%)	2.28	4.11	3.79	7.78	17.05	6.46	7.13	8.2	7.03	18.63	10.56	1.04	6.61	3.76	5.27
Return on Assets (%)	1.74	2.75	2.43	4.26	8.28	3.36	3.71	4.37	3.73	8.85	5.61	0.69	3.62	2.13	2.92
Return on Capital (%)	2.9	1.95	3.58	6.12	10.17	4.43	- -	6.37	- -	11.03	7.22	0.43	5.04	3.73	4.73
Return on Invested Capital (%)	1.29	-0.83	1.23	2.59	2.19	1.9	- -	5.44	- -	3.09	2.93	-0.91	3.36	3.16	4.02
Gross Margin (%)	72.89	73.91	74.29	73.98	73.9	71.9	71.86	71.79	70.92	67.58	69.37	69.27	68.78	68.7	69.05
EBITDA Margin (%)	60.03	62.47	58.89	58.7	58.97	63.97	65.94	76.65	65.19	58.76	60.06	61.96	63.29	59.28	63.88
Operating Margin (%)	30.8	30.65	32.7	35.23	33.34	33.66	33.71	37.07	38.58	31.45	32.77	33.12	32.67	32.28	33.53
Incremental Operating Margin (%)	94.44	36.26	56.5	51.68	22.46	127.62	35.69	- -	- -	113.24	37.33	34.43	18.61	29.54	58.33
Pretax Margin (%)	6.31	1.48	6.91	10.27	14.48	13.74	19.98	34.29	26.92	87.71	54.6	2.56	36.11	17.24	23.07
Profit Margin (%)	20.76	33.54	27.43	42.66	76.64	32.36	35.48	42.74	35.43	94.61	61.85	7.29	36.69	20.17	27.32
Net Income to Common Margin (%)	13.47	24.5	20.66	36.8	71.75	28.41	31.6	37.74	30.94	92.2	59.99	5.83	35.28	18.61	25.91
Effective Tax Rate (%)	50.22	132.71	54.81	21.97	35.66	48.86	- -	0.4	- -	0.11	0.45	127.88	9.47	7.24	0.21
Dvd Payout Ratio (%)	309.6	258.1	145.41	109.31	55.13	123.22	113.01	114.5	131.57	36.19	42.98	667.13	96.91	165.05	119.93
Sustainable Growth Rate (%)	-4.78	-6.5	-1.72	-0.72	7.65	-1.5	-0.93	-1.19	-2.22	11.89	6.02	-5.89	0.2	-2.44	-1.05

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	4,114	4,195	4,221	4,596	5,376	5,066	5,479	4,874	5,408	5,452	7,599	7,272	7,727	8,578	8,306
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	4,114	4,195	4,221	4,596	5,376	5,066	5,479	4,874	5,408	5,452	7,599	7,272	7,727	8,578	8,306
Total Debt/EBITDA	8.42	8.46	8.32	7.88	7.81	6.76	6.92	5.46	7.16	8.77	9.27	6.79	6.85	7.1	6.08
Net Debt/EBITDA	8.18	8.18	8.03	7.56	7.54	6.57	6.62	5.3	6.87	8.14	8.72	6.55	6.06	6.44	5.83
Total Debt/EBIT	17.3	18.01	16.92	14.81	15.65	12.87	12.71	8.37	11.32	16.39	17.91	12.86	12.1	13.64	10.78
Net Debt/EBIT	16.83	17.4	16.33	14.21	15.1	12.51	12.16	8.12	10.87	15.22	16.85	12.4	10.7	12.36	10.35
EBITDA to Interest Expense	2.21	2.22	2.39	2.86	3.14	3.89	4.13	4.87	4.26	3.33	4.02	4.72	4.51	3.92	4.14
EBITDA-CapEx/Interest Expense	0.49	2.22	2.39	2.86	3.14	3.89	4.13	4.87	4.26	3.33	4.02	4.72	4.51	3.92	4.14
EBIT to Interest Expense	1.13	1.09	1.33	1.72	1.78	2.05	2.11	2.36	2.52	1.78	2.19	2.52	2.33	2.14	2.17
Interest Expense	222	224	212	204	219	193	192	183	177	187	204	227	250	308	330
Common Equity/Total Assets	48.66	48.87	47.94	46.53	44.48	46.8	45.85	48.49	44.23	48.28	53.63	53.38	52.13	52.45	52.78
Long-Term Debt/Equity (%)	82.7	83.68	86.94	92.04	102.04	92.29	98.93	89.68	109.33	95.89	75.07	74.66	79.45	79.09	78.6
Long-Term Debt/Capital (%)	45.26	45.56	46.51	47.93	50.51	47.99	49.73	47.28	52.23	48.95	42.88	42.75	44.27	44.16	44.01
Long-Term Debt/Total Assets (%)	42.73	43.02	43.68	44.79	47.39	45.11	46.57	44.31	49.18	46.94	41.17	40.79	42.28	42.24	42.19
Total Debt/Equity (%)	82.7	83.68	86.94	92.04	102.04	92.29	98.93	89.68	109.33	95.89	75.07	74.66	79.45	79.09	78.6
Total Debt/Capital (%)	45.26	45.56	46.51	47.93	50.51	47.99	49.73	47.28	52.23	48.95	42.88	42.75	44.27	44.16	44.01
Total Debt/Total Assets (%)	42.73	43.02	43.68	44.79	47.39	45.11	46.57	44.31	49.18	46.94	41.17	40.79	42.28	42.24	42.19
Net Debt to Equity	80.43	80.85	83.87	88.29	98.45	89.69	94.62	87.04	104.95	89.03	70.63	71.98	70.29	71.66	75.46
Net Debt/Capital (%)	44.58	44.71	45.61	46.89	49.61	47.28	48.62	46.53	50.74	46.68	41.1	41.57	41	41.49	42.73
EBITDA	489	496	507	583	688	749	792	893	755	622	820	1,070	1,129	1,208	1,367
EBITDA-CapEx	108	496	507	583	688	749	792	893	755	622	820	1,070	1,129	1,208	1,367
Operating Income (Loss)	251	243	282	350	389	394	405	432	447	333	447	572	583	658	718

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	0.67	0.86	0.92	1.15	0.74	0.56	0.8	0.5	0.45	6.59	6.81	3.49	5.01	2.45	0.73
Current Ratio	1.9	2.02	1.78	2.18	1.49	1.32	1.47	1.08	1.19	8.03	7.98	4.93	6.42	5.23	3.31
Quick Ratio	1.9	2.02	1.78	2.18	1.49	1.32	1.47	1.11	1.19	8.03	7.94	4.92	6.4	5.24	3.31
CFO/Avg Current Liab	1.83	2.25	2.61	2.68	1.95	2.21	2.1	2.06	1.94	2.63	3.28	3.92	4.93	4	3.91
Common Equity/Total Assets	48.66	48.87	47.94	46.53	44.48	46.8	45.85	48.49	44.23	48.28	53.63	53.38	52.13	52.45	52.78
Long-Term Debt/Equity (%)	82.7	83.68	86.94	92.04	102.04	92.29	98.93	89.68	109.33	95.89	75.07	74.66	79.45	79.09	78.6
Long-Term Debt/Capital (%)	45.26	45.56	46.51	47.93	50.51	47.99	49.73	47.28	52.23	48.95	42.88	42.75	44.27	44.16	44.01
Long-Term Debt/Total Assets (%)	42.73	43.02	43.68	44.79	47.39	45.11	46.57	44.31	49.18	46.94	41.17	40.79	42.28	42.24	42.19
Total Debt/Equity (%)	82.7	83.68	86.94	92.04	102.04	92.29	98.93	89.68	109.33	95.89	75.07	74.66	79.45	79.09	78.6
Total Debt/Capital (%)	45.26	45.56	46.51	47.93	50.51	47.99	49.73	47.28	52.23	48.95	42.88	42.75	44.27	44.16	44.01
Total Debt/Total Assets (%)	42.73	43.02	43.68	44.79	47.39	45.11	46.57	44.31	49.18	46.94	41.17	40.79	42.28	42.24	42.19
CFO/Total Liabilities	9.64	10.11	11.86	11.95	8.13	10.31	9.87	11.46	9.65	9.95	7.42	10.65	12.54	10.63	12.28
CFO/CapEx	1.18	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.95	1.07	1.09	1.3	1.24	1.24	0.88	0.81	1.02	0.91	1.35	1.21	1.21	1.24	1.13

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	- -	4.73	5.13	5.9	6.71	6.56	6.46	6.22	5.75	5.33	7.54	8.45	7.63	8.15	7.94
Days Sales Outstanding	- -	77.2	71.15	61.83	54.38	55.66	56.47	58.64	63.5	68.5	48.42	43.22	47.84	44.76	45.96
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	6,686	7,877	8,197	10,513	10,909	10,440	7,663	6,260	8,924	6,236	14,943	12,980	13,411	15,562	13,623
- Cash & Cash Equivalents	113	142	149	187	190	142	239	144	124	293	326	147	781	689	212
+ Preferred Equity and Hybrid Capital	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	289	248	223	218	222	234	144	101	82	78	224	224	200	193	176
+ Total Debt	4,114	4,195	4,221	4,596	5,376	5,066	5,479	4,874	5,408	5,452	7,599	7,272	7,727	8,578	8,306
Enterprise Value	10,944	12,142	12,430	15,050	16,310	15,590	13,034	11,081	14,281	10,766	21,230	19,731	20,228	23,643	21,893
Total Capital	9,090	9,209	9,077	9,589	10,645	10,556	11,017	10,309	10,355	11,138	17,723	17,011	17,453	19,424	18,874
Total Debt/Capital (%)	45.26	45.56	46.51	47.93	50.51	47.99	49.73	47.28	52.23	48.95	42.88	42.75	44.27	44.16	44.01
Total Debt / EV	0.38	0.35	0.34	0.31	0.33	0.32	0.42	0.44	0.38	0.51	0.36	0.37	0.38	0.36	0.38
EV/Sales	13.44	15.3	14.43	15.14	13.98	13.32	10.85	9.51	12.32	10.18	15.56	11.42	11.34	11.61	10.23
EV/EBITDA	22.38	24.5	24.5	25.8	23.7	20.81	16.46	12.41	18.9	17.32	25.9	18.43	17.92	19.58	16.01
EV/EBIT	46.03	52.13	49.83	48.5	47.47	39.6	30.24	19.03	29.9	32.37	50.04	34.89	31.67	37.58	28.4
EV/Cash Flow to Firm	19.58	29.92	18.67	19.09	25.7	22.57	- -	13.5	- -	13.86	25.82	24.73	15.58	18.31	15.1
EV/Free Cash Flow to Firm	61.56	29.92	18.67	19.09	25.7	22.57	- -	13.5	- -	13.86	25.82	24.73	15.58	18.31	15.1
Diluted Market Cap	6,699	7,856	8,175	10,493	10,893	10,309	7,634	6,260	8,717	6,223	12,392	12,967	13,375	15,393	13,647
Diluted Enterprise Value	10,956	12,121	12,408	15,030	16,295	15,459	13,005	11,081	14,074	10,753	18,679	19,718	20,192	23,474	21,917
EV per Share	26.89	29.78	30.34	36.55	39.45	36.68	30.62	26.3	33.07	24.89	34.43	31.9	32.63	34.79	32.48
TTM Sales	814	793	862	994	1,167	1,171	1,201	1,165	1,159	1,058	1,365	1,728	1,783	2,037	2,140
TTM EBITDA	489	496	507	583	688	749	792	893	755	622	820	1,070	1,129	1,208	1,367
TTM Operating Income	251	243	282	350	389	394	405	432	447	333	447	572	583	658	718
TTM Cash Flow to Firm	559	406	666	788	635	691	- -	821	- -	777	822	798	1,298	1,291	1,450
TTM Free Cash Flow to Firm	178	406	666	788	635	691	- -	821	- -	777	822	798	1,298	1,291	1,450

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	99.36	16.4	14.34	16.67	22.06	17.41	12.43	9.81	14.94	10.55	20.02	15.06	12.48	15.31	12.18
EV/EBIT	46.03	52.13	49.83	48.5	47.47	39.6	30.24	19.03	29.9	32.37	50.04	34.89	31.67	37.58	28.4
Enterprise Value	10,944	12,142	12,430	15,050	16,310	15,590	13,034	11,081	14,281	10,766	21,230	19,731	20,228	23,643	21,893
Low Price	13.95	16	19.23	19.58	22.06	24.28	17.11	13.05	14.17	7.56	14.22	17.77	16.16	17.35	18.07
EV/Sales	13.44	15.3	14.43	15.14	13.98	13.32	10.85	9.51	12.32	10.18	15.56	11.42	11.34	11.61	10.23
EV/EBITDA	22.38	24.5	24.5	25.8	23.7	20.81	16.46	12.41	18.9	17.32	25.9	18.43	17.92	19.58	16.01
Price/Earnings	60.9	40.35	45.82	28.56	12.96	30.9	20.1	14.22	24.23	6.35	14.99	128.21	21.21	40.58	24.61
Price/Earnings Average	64.65	39.73	49.06	25.42	12.36	35.09	22.75	15.05	21.91	5.87	12.79	135.17	18.83	37.26	25.84
Price/Earnings High	73.85	43.88	57.07	28.94	14.03	40.21	28.98	17.31	25.74	9.04	15.15	159.11	22.47	45.64	28.71
Price/Earnings Low	51.71	33.41	44.04	21.9	10.84	30.54	19.1	12.49	16.62	3.33	8.79	108.59	15.85	30.75	22
Price/Book Value	1.43	1.65	1.77	2.2	2.16	1.99	1.42	1.17	1.83	1.11	1.51	1.36	1.41	1.46	1.31
Price/Book Value Average	1.52	1.63	1.89	1.96	2.06	2.26	1.61	1.24	1.66	1.03	1.29	1.44	1.25	1.34	1.38
Price/Book Value High	1.73	1.8	2.2	2.23	2.34	2.59	2.05	1.43	1.95	1.58	1.53	1.69	1.49	1.64	1.53
Price/Book Value Low	1.21	1.37	1.7	1.69	1.81	1.96	1.35	1.03	1.26	0.58	0.89	1.16	1.05	1.11	1.17
Price/Tangible Book Value	1.43	1.65	1.77	2.2	2.16	1.99	1.42	1.17	1.83	1.11	1.51	1.36	1.41	1.46	1.31
Price/Tangible Book Value Average	1.52	1.63	1.89	1.96	2.06	2.26	1.61	1.24	1.66	1.03	1.29	1.44	1.25	1.34	1.38
Price/Tangible Book Value High	1.73	1.8	2.2	2.23	2.34	2.59	2.05	1.43	1.95	1.58	1.53	1.69	1.49	1.64	1.53
Price/Tangible Book Value Low	1.21	1.37	1.7	1.69	1.81	1.96	1.35	1.03	1.26	0.58	0.89	1.16	1.05	1.11	1.17
Price/Sales	8.2	9.89	9.47	10.51	9.3	8.78	6.35	5.37	7.5	5.86	8.99	7.48	7.48	7.55	6.37
Price/Sales Average	8.71	9.74	10.14	9.35	8.87	9.97	7.19	5.68	6.78	5.41	7.67	7.88	6.65	6.93	6.69
Price/Sales High	9.95	10.75	11.79	10.65	10.06	11.42	9.16	6.53	7.96	8.34	9.09	9.28	7.93	8.49	7.44
Price/Sales Low	6.96	8.19	9.1	8.06	7.78	8.68	6.04	4.71	5.14	3.07	5.27	6.33	5.59	5.72	5.7
Price/Cash Flow	14.89	16.37	14.31	16.59	21.98	17.36	12.42	9.8	14.88	10.51	19.82	15	12.46	15.29	12.18
Price/Cash Flow Average	15.81	16.12	15.32	14.77	20.96	19.72	14.05	10.37	13.46	9.7	16.91	15.82	11.06	14.04	12.79
Price/Cash Flow High	18.06	17.8	17.82	16.82	23.78	22.59	17.91	11.93	15.81	14.95	20.04	18.62	13.19	17.2	14.21
Price/Cash Flow Low	12.64	13.56	13.75	12.73	18.38	17.16	11.8	8.61	10.21	5.51	11.63	12.71	9.31	11.59	10.89
Price/Free Cash Flow Average	105.48	16.15	15.35	14.84	21.04	19.78	14.07	10.39	13.51	9.74	17.08	15.88	11.08	14.05	12.8
Price/Free Cash Flow High	120.48	17.84	17.86	16.9	23.87	22.66	17.92	11.95	15.86	15.01	20.24	18.69	13.22	17.22	14.22
Price/Free Cash Flow Low	84.37	13.58	13.78	12.79	18.45	17.21	11.81	8.62	10.24	5.53	11.75	12.75	9.32	11.6	10.9
EV/Sales Average	13.94	15.15	15.1	13.98	13.55	14.53	11.7	9.83	11.59	9.72	13.95	11.83	10.5	10.98	10.55
EV/Sales High	15.18	16.17	16.76	15.29	14.75	16	13.67	10.69	12.8	12.67	15.68	13.23	11.79	12.56	11.29
EV/Sales Low	12.2	13.6	14.06	12.68	12.45	13.21	10.54	8.86	9.9	7.37	11.03	10.27	9.44	9.76	9.56
EV/EBITDA Average	23.23	24.26	25.64	23.82	22.97	22.71	17.74	12.83	17.77	16.55	23.23	19.09	16.59	18.52	16.51
EV/EBITDA High	25.29	25.89	28.47	26.04	25	25.02	20.74	13.94	19.64	21.57	26.1	21.35	18.62	21.19	17.67
EV/EBITDA Low	20.32	21.77	23.87	21.6	21.11	20.65	15.98	11.56	15.19	12.55	18.37	16.58	14.91	16.46	14.96
EV/EBIT Average	47.76	51.62	52.15	44.78	46	43.21	32.58	19.66	28.12	30.92	44.86	36.14	29.31	35.56	29.29
EV/EBIT High	52.01	55.09	57.89	48.96	50.08	47.6	38.1	21.37	31.06	40.3	50.42	40.43	32.91	40.67	31.35
EV/EBIT Low	41.78	46.32	48.55	40.6	42.27	39.3	29.36	17.72	24.03	23.45	35.48	31.38	26.36	31.59	26.53
Last Price	16.43	19.32	20.01	25.53	26.39	24.56	18	14.86	20.67	14.42	24.23	20.99	21.64	22.9	20.21
High Price	19.92	21.01	24.92	25.88	28.55	31.97	25.96	18.09	21.95	20.52	24.5	26.04	22.92	25.76	23.58
Enterprise Value Average	11,356	12,023	13,010	13,895	15,805	17,008	14,045	11,450	13,428	10,286	19,036	20,436	18,723	22,369	22,577
Enterprise Value High	12,366	12,832	14,443	15,193	17,204	18,737	16,421	12,446	14,836	13,404	21,394	22,860	21,023	25,583	24,165
Enterprise Value Low	9,935	10,788	12,112	12,599	14,522	15,470	12,653	10,322	11,476	7,798	15,053	17,745	16,836	19,872	20,453

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	407	408	410	412	413	425	426	421	432	433	617	618	620	679	674
Diluted Weighted Avg Shares	408	407	409	411	413	420	424	421	422	432	511	618	618	672	675
Basic Weighted Avg Shares	407	406	408	409	411	418	424	421	420	430	506	616	617	672	675
Revenue per Share	2	1.95	2.11	2.43	2.84	2.8	2.83	2.77	2.76	2.46	2.7	2.81	2.89	3.03	3.17
EBITDA per Share	1.2	1.22	1.24	1.43	1.67	1.79	1.87	2.12	1.8	1.45	1.62	1.74	1.83	1.8	2.03
Operating Income per Share	0.62	0.6	0.69	0.86	0.95	0.94	0.96	1.03	1.06	0.77	0.88	0.93	0.94	0.98	1.06
Basic EPS, GAAP	0.27	0.48	0.44	0.89	2.04	0.8	0.9	1.05	0.85	2.27	1.62	0.16	1.02	0.56	0.82
Basic EPS from Cont Ops	0.35	0.44	0.71	0.94	1.88	0.92	1.04	1.12	0.98	2.33	1.68	0.19	1.08	0.62	0.88
Diluted EPS, GAAP	0.27	0.48	0.44	0.89	2.03	0.79	0.89	1.04	0.85	2.26	1.6	0.16	1.02	0.56	0.82
Diluted EPS from Cont Ops	0.35	0.44	0.71	0.94	1.88	0.92	1.04	1.11	0.98	2.32	1.66	0.19	1.08	0.62	0.88
Dividend per Share	0.87	0.94	0.98	1.05	1.11	1.13	1.19	1.26	1.26	0.88	0.75	0.88	1.07	1.02	1.06
Cash Flow per Share	1.1	1.18	1.4	1.54	1.2	1.42	1.45	1.52	1.39	1.37	1.22	1.4	1.74	1.5	1.66
Free Cash Flow per Basic Share	0.17	1.18	1.4	1.54	1.2	1.42	1.45	1.52	1.39	1.37	1.22	1.4	1.74	1.5	1.66
Cash & Equivalents per Share	0.36	0.44	0.52	0.67	0.48	0.35	0.59	0.37	0.31	2.31	2.49	1.2	1.79	1.02	0.31
Book Value per Share	11.51	11.69	11.31	11.59	12.21	12.37	12.67	12.66	11.27	12.97	16.05	15.39	15.37	15.68	15.42
Tangible Book Value per Share	11.51	11.69	11.31	11.59	12.21	12.37	12.67	12.66	11.27	12.97	16.05	15.39	15.37	15.68	15.42