Equity LifeStyle Properties, Inc. Financial Ratios — ELS

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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	1.32	2.01	3.42	3.74	4.07	5.04	5.57	5.64	6.91	5.33	5.4	5.27	5.66	6.52	6.79
Return on Capital (%)	7.04	8.44	10.44	10.7	11.03	12.6	13.83	14.24	16.15	13.01	12.5	12.05	- -	- -	- -
Return on Invested Capital (%)	4.93	5.28	6.81	7.39	8.07	8.82	9.2	9.08	8.98	8.85	7.47	7.24	- -	- -	- -
Gross Margin (%)	50.54	52.76	52.23	51.82	51.93	51.83	51.37	51.78	52.23	51.42	47.53	46.88	47.89	49.4	50.38
EBITDA Margin (%)	42.65	48.05	46.02	46	46.05	46.63	46.35	46.4	47.08	45.03	41.25	40.49	41.46	43.63	45.19
Operating Margin (%)	22.51	25.53	30.25	30.79	31.55	32.39	32.65	32.08	31.99	30.78	25.99	25.43	26.57	29.02	30.45
Incremental Operating Margin (%)	-28.01	41.81	102.24	38.67	44.19	46.33	36.57	22.87	30.4	16.6	-10.15	19.64	79.76	147.65	151.3
Pretax Margin (%)	7.43	9.52	10.83	18.19	18.64	21.85	23.07	23.38	29	21.8	22	21.73	22.73	26.82	- -
Profit Margin (%)	6.48	10.37	16.29	16.81	17.26	20.23	21.67	21.96	27.35	20.61	20.92	20.7	22.38	25.61	26.65
Net Income to Common Margin (%)	4.03	8.18	14.99	15.59	16.12	19.16	20.82	21.96	27.35	20.61	20.92	20.7	22.37	25.61	26.65
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	172.14	177.46	87.8	79.82	86.96	79.23	81.05	84.38	73.3	100.94	95.23	99.34	99.26	91.33	96.98
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

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	2,285	2,262	2,192	2,212	2,126	2,091	2,200	2,348	2,408	2,667	3,274	3,388	3,519	3,205	3,322
ST Debt	- -	- -	- -	- -	- -	- -	30	- -	160	222	349	198	31	77	105
LT Debt	2,285	2,262	2,192	2,212	2,126	2,091	2,170	2,348	2,248	2,445	2,925	3,190	3,488	3,128	3,217
Total Debt/EBITDA	9.49	7.03	6.68	6.32	5.72	5.24	5.2	5.23	5.01	5.35	6.33	6.09	6.04	5.12	5.07
Net Debt/EBITDA	9.19	6.92	6.5	6.11	5.5	5.1	5.12	5.07	4.95	5.3	6.15	6.08	6.04	5.09	5.03
Total Debt/EBIT	17.97	13.23	10.16	9.44	8.35	7.54	7.39	7.56	7.38	7.82	10.04	9.69	9.43	7.7	7.52
Net Debt/EBIT	17.42	13.02	9.89	9.12	8.03	7.34	7.27	7.34	7.29	7.75	9.75	9.68	9.42	7.65	7.46
EBITDA to Interest Expense	2.42	2.59	2.77	3.12	3.52	3.91	4.2	4.28	4.61	4.85	4.76	4.78	4.4	4.54	5
EBITDA-CapEx/Interest Expense	-4.75	2.59	2.77	3.12	3.52	3.91	4.2	4.28	4.61	4.85	4.76	4.78	4.4	4.54	5
EBIT to Interest Expense	1.28	1.38	1.82	2.09	2.41	2.72	2.96	2.96	3.13	3.32	3	3	2.82	3.02	3.37
Interest Expense	99	124	119	112	106	102	101	105	104	103	109	117	132	138	131
Common Equity/Total Assets	-7.71	-8.44	-7.76	-7.35	-7.34	-6.62	-5.85	-5.33	-3.67	-4.02	-3.42	-3.68	-3.95	-3.77	-3.88
Long-Term Debt/Equity (%)	228.63	244.68	227.61	225.96	214.17	193.31	197.27	196.79	170.09	187.39	196.83	210.22	232.72	171.49	177.24
Long-Term Debt/Capital (%)	99.85	103.93	102.68	102.32	102.21	101.01	105.49	106.22	96.58	95.49	92.47	97.92	103.59	101.72	101.88
Long-Term Debt/Total Assets (%)	65.35	66.55	64.63	64.19	62.52	60.11	60.11	59.82	54.16	55.33	55.11	58.08	62.13	55.4	55.99
Total Debt/Equity (%)	228.63	244.68	227.61	225.96	214.17	193.31	199.99	196.79	182.2	204.4	220.31	223.26	234.79	175.71	183.03
Total Debt/Capital (%)	99.85	103.93	102.68	102.32	102.21	101.01	106.95	106.22	103.45	104.17	103.5	104	104.51	104.23	105.21
Total Debt/Total Assets (%)	65.35	66.55	64.63	64.19	62.52	60.11	60.94	59.82	58.02	60.35	61.69	61.68	62.68	56.76	57.81
Net Debt to Equity	221.58	240.67	221.55	218.43	206.09	188.1	196.75	191.01	180.02	202.56	213.98	223.09	234.51	174.37	181.59
Net Debt/Capital (%)	99.85	104	102.76	102.4	102.29	101.04	107.07	106.42	103.5	104.2	103.61	104	104.51	104.26	105.25
EBITDA	241	322	328	350	372	399	423	449	480	499	517	557	582	625	655
EBITDA-CapEx	-472	322	328	350	372	399	423	449	480	499	517	557	582	625	655
Operating Income (Loss)	127	171	216	234	255	277	298	311	327	341	326	350	373	416	442

Liquidity (USD)

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	0.49	0.29	0.37	0.43	0.42	0.26	0.15	0.28	0.07	0.04	0.1	- -	0.01	0.04	0.04
Current Ratio	1.24	1.95	1.06	0.96	0.81	0.66	0.35	0.57	0.15	0.09	0.18	0.09	0.13	0.11	0.17
Quick Ratio	0.94	0.64	0.65	0.65	0.6	0.42	0.35	0.42	0.15	0.09	0.15	0.06	0.09	0.11	0.17
CFO/Avg Current Liab	2.17	1.74	1.79	1.74	1.94	1.73	1.65	1.69	1.29	0.75	0.65	0.57	0.78	0.9	0.81
Common Equity/Total Assets	-7.71	-8.44	-7.76	-7.35	-7.34	-6.62	-5.85	-5.33	-3.67	-4.02	-3.42	-3.68	-3.95	-3.77	-3.88
Long-Term Debt/Equity (%)	228.63	244.68	227.61	225.96	214.17	193.31	197.27	196.79	170.09	187.39	196.83	210.22	232.72	171.49	177.24
Long-Term Debt/Capital (%)	99.85	103.93	102.68	102.32	102.21	101.01	105.49	106.22	96.58	95.49	92.47	97.92	103.59	101.72	101.88
Long-Term Debt/Total Assets (%)	65.35	66.55	64.63	64.19	62.52	60.11	60.11	59.82	54.16	55.33	55.11	58.08	62.13	55.4	55.99
Total Debt/Equity (%)	228.63	244.68	227.61	225.96	214.17	193.31	199.99	196.79	182.2	204.4	220.31	223.26	234.79	175.71	183.03
Total Debt/Capital (%)	99.85	103.93	102.68	102.32	102.21	101.01	106.95	106.22	103.45	104.17	103.5	104	104.51	104.23	105.21
Total Debt/Total Assets (%)	65.35	66.55	64.63	64.19	62.52	60.11	60.94	59.82	58.02	60.35	61.69	61.68	62.68	56.76	57.81
CFO/Total Liabilities	7.03	9.56	10.51	11.58	14.66	14.7	15.06	15.15	15.68	13.4	13.32	11.97	13.32	15.61	14.53
CFO/CapEx	0.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.83	0.96	1.06	1.38	1.76	1.92	2.24	2.3	3.04	2.51	2.74	2.06	2.21	2.27	2.1

Working Capital (USD)

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	717.45	567.02	1,182.87	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	0.51	0.64	0.31	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	104.42	169.06	434.33	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	3.5	2.16	0.84	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	9.08	4.29	4.23	4.36	4.2	4.48	4.67	4.62
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	40.2	85.18	86.26	83.72	86.81	81.48	78.2	79.06
Cash Conversion Cycle	4	2.8	1.15	- -	- -	- -	- -	-40.2	-85.18	-86.26	-83.72	-86.81	-81.48	-78.2	-79.06
Inventory to Cash Days	-2.99	-1.52	-0.53	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	2	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	2	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

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	2,667	2,770	3,007	4,298	5,603	6,112	7,744	8,642	12,727	11,546	16,035	12,001	13,125	12,483	11,645
- Cash & Cash Equivalents	70	37	58	74	80	56	36	69	29	24	94	3	4	25	26
+ Preferred Equity and Hybrid Capital	200	136	136	136	136	136	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	73	65	70	67	68	73	68	72	72	71	71	72	70	83	59
+ Total Debt	2,285	2,262	2,192	2,212	2,126	2,091	2,200	2,348	2,408	2,667	3,274	3,388	3,519	3,205	3,322
Enterprise Value	5,155	5,196	5,347	6,640	7,853	8,357	9,977	10,993	15,179	14,260	19,286	15,459	16,709	15,747	14,999
Total Capital	2,288	2,176	2,135	2,162	2,080	2,070	2,057	2,211	2,328	2,560	3,164	3,258	3,367	3,075	3,157
Total Debt/Capital (%)	99.85	103.93	102.68	102.32	102.21	101.01	106.95	106.22	103.45	104.17	103.5	104	104.51	104.23	105.21
Total Debt / EV	0.44	0.44	0.41	0.33	0.27	0.25	0.22	0.21	0.16	0.19	0.17	0.22	0.21	0.2	0.22
EV/Sales	9.13	7.76	7.5	8.72	9.73	9.76	10.94	11.35	14.87	12.87	15.37	11.24	11.9	10.99	10.34
EV/EBITDA	21.4	16.16	16.29	18.96	21.12	20.93	23.6	24.47	31.59	28.59	37.27	27.77	28.7	25.18	22.89
EV/EBIT	40.55	30.4	24.78	28.33	30.83	30.13	33.51	35.39	46.49	41.82	59.15	44.21	44.79	37.86	33.97
EV/Cash Flow to Firm	18.74	14.42	14.3	16.68	17.12	18.39	20.85	21.18	27.71	27.41	31.22	26.1	24.4	21.44	- -
EV/Free Cash Flow to Firm	5.22	14.42	14.3	16.68	17.12	18.39	20.85	21.18	27.71	27.41	31.22	26.1	24.4	21.44	- -
Diluted Market Cap	2,689	3,057	3,303	4,718	5,635	6,160	7,790	8,642	12,727	12,202	16,035	12,613	13,786	13,090	12,129
Diluted Enterprise Value	5,176	5,482	5,643	7,060	7,885	8,404	10,023	10,993	15,179	14,916	19,286	16,071	17,370	16,353	15,483
EV per Share	32.21	31.55	32.2	39.83	46.73	49.29	57.34	61.78	83.95	78.25	105.43	83.21	89.8	84.01	78.07
TTM Sales	565	669	713	761	807	856	912	968	1,021	1,108	1,255	1,375	1,404	1,433	1,450
TTM EBITDA	241	322	328	350	372	399	423	449	480	499	517	557	582	625	655
TTM Operating Income	127	171	216	234	255	277	298	311	327	341	326	350	373	416	442
TTM Cash Flow to Firm	275	360	374	398	459	454	479	519	548	520	618	592	685	735	- -
TTM Free Cash Flow to Firm	988	360	374	398	459	454	479	519	548	520	618	592	685	735	- -

Multiples (USD)

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	3.03	12.93	12.94	16.51	15.97	17.48	20.61	20.87	28.7	29.23	31.5	26.51	25.16	21.94	21.24
EV/EBIT	40.55	30.4	24.78	28.33	30.83	30.13	33.51	35.39	46.49	41.82	59.15	44.21	44.79	37.86	33.97
Enterprise Value	5,155	5,196	5,347	6,640	7,853	8,357	9,977	10,993	15,179	14,260	19,286	15,459	16,709	15,747	14,999
Low Price	13.59	15.79	16.68	17.88	25.79	31.11	35.51	39.89	46.83	41.97	58.27	56.91	60.47	59.82	58.15
EV/Sales	9.13	7.76	7.5	8.72	9.73	9.76	10.94	11.35	14.87	12.87	15.37	11.24	11.9	10.99	10.34
EV/EBITDA	21.4	16.16	16.29	18.96	21.12	20.93	23.6	24.47	31.59	28.59	37.27	27.77	28.7	25.18	22.89
Price/Earnings	117.12	50.57	28.12	36.2	43.05	37.26	40.78	40.65	45.6	50.58	61.09	42.17	41.77	34.02	30.13
Price/Earnings Average	107.92	51.16	29.14	30.64	36.7	37.75	38.38	38.2	40.13	51.08	52.22	46.82	39.98	34.39	31.42
Price/Earnings High	128.72	55.08	33.28	36.94	43.2	43	42.12	43.55	48.29	61.91	61.82	57.25	44.06	39.12	34.97
Price/Earnings Low	95.48	47.47	25.9	25.11	33.3	32.16	32.54	33.39	30.33	33.51	40.61	37.15	35.81	30.55	28.91
Price/Book Value	-9.89	-9.66	-11.42	-16.96	-22.44	-26.53	-36.69	-41.3	-83.45	-64.97	-88.21	-59.32	-59.21	-58.6	-52.21
Price/Book Value Average	-9.12	-9.77	-11.84	-14.36	-19.13	-26.87	-34.53	-38.81	-73.45	-65.62	-75.4	-65.86	-56.68	-59.25	-54.44
Price/Book Value High	-10.87	-10.52	-13.52	-17.31	-22.52	-30.61	-37.89	-44.24	-88.38	-79.52	-89.26	-80.53	-62.45	-67.4	-60.6
Price/Book Value Low	-8.07	-9.07	-10.52	-11.77	-17.36	-22.89	-29.27	-33.92	-55.52	-43.04	-58.64	-52.25	-50.76	-52.64	-50.09
Price/Tangible Book Value	3.34	3.51	3.64	5.1	6.54	6.46	7.04	7.24	9.63	8.85	10.79	7.91	8.76	6.84	6.42
Price/Tangible Book Value Average	3.08	3.56	3.77	4.32	5.58	6.55	6.63	6.81	8.47	8.94	9.22	8.78	8.38	6.92	6.69
Price/Tangible Book Value High	3.67	3.83	4.3	5.2	6.56	7.46	7.27	7.76	10.2	10.83	10.92	10.74	9.24	7.87	7.45
Price/Tangible Book Value Low	2.72	3.3	3.35	3.54	5.06	5.58	5.62	5.95	6.41	5.86	7.17	6.97	7.51	6.15	6.16
Price/Sales	4.72	4.14	4.22	5.64	6.94	7.14	8.49	8.93	12.47	10.42	12.78	8.73	9.35	8.71	8.03
Price/Sales Average	4.35	4.19	4.37	4.78	5.92	7.23	7.99	8.39	10.98	10.53	10.93	9.69	8.95	8.81	8.37
Price/Sales High	5.19	4.51	4.99	5.76	6.96	8.24	8.77	9.56	13.21	12.76	12.93	11.85	9.86	10.02	9.32
Price/Sales Low	3.85	3.89	3.88	3.92	5.37	6.16	6.78	7.33	8.3	6.91	8.5	7.69	8.01	7.82	7.7
Price/Cash Flow	15.19	11.72	11.78	15.04	15.88	17.35	20.49	20.87	28.7	27.66	31.5	25.22	23.95	20.92	20.39
Price/Cash Flow Average	13.99	11.85	12.2	12.73	13.54	17.57	19.28	19.61	25.26	27.94	26.93	28	22.92	21.15	21.26
Price/Cash Flow High	16.69	12.76	13.93	15.35	15.93	20.02	21.16	22.36	30.39	33.86	31.87	34.24	25.26	24.06	23.67
Price/Cash Flow Low	12.38	11	10.85	10.43	12.28	14.97	16.35	17.14	19.09	18.32	20.94	22.22	20.53	18.79	19.56
Price/Free Cash Flow Average	2.79	13.08	13.4	13.98	13.61	17.71	19.4	19.61	25.26	29.52	26.93	29.43	24.08	22.18	22.14
Price/Free Cash Flow High	3.33	14.08	15.31	16.85	16.02	20.17	21.29	22.36	30.39	35.78	31.87	35.99	26.53	25.23	24.65
Price/Free Cash Flow Low	2.47	12.14	11.91	11.45	12.35	15.09	16.44	17.14	19.09	19.36	20.94	23.35	21.56	19.7	20.37
EV/Sales Average	8.76	7.81	7.65	7.85	8.7	9.85	10.44	10.82	13.38	12.98	13.52	12.21	11.5	11.08	10.69
EV/Sales High	9.6	8.13	8.27	8.84	9.75	10.86	11.22	11.99	15.61	15.21	15.52	14.36	12.41	12.29	11.63
EV/Sales Low	8.26	7.51	7.16	6.99	8.16	8.78	9.22	9.76	10.7	9.36	11.09	10.2	10.56	10.1	10.02
EV/EBITDA Average	20.53	16.26	16.62	17.07	18.9	21.13	22.53	23.31	28.42	28.82	32.77	30.14	27.73	25.4	23.65
EV/EBITDA High	22.5	16.92	17.97	19.21	21.17	23.29	24.2	25.84	33.16	33.78	37.64	35.47	29.93	28.18	25.74
EV/EBITDA Low	19.36	15.63	15.57	15.2	17.71	18.83	19.9	21.03	22.72	20.78	26.88	25.2	25.48	23.15	22.17
EV/EBIT Average	38.9	30.59	25.28	25.51	27.59	30.41	31.98	33.72	41.82	42.16	52.01	47.99	43.28	38.19	35.1
EV/EBIT High	42.63	31.85	27.33	28.7	30.91	33.52	34.36	37.37	48.79	49.41	59.73	56.48	46.71	42.36	38.21
EV/EBIT Low	36.67	29.41	23.68	22.71	25.85	27.11	28.25	30.42	33.44	30.39	42.66	40.12	39.76	34.8	32.9
Last Price	16.67	16.82	18.11	25.78	33.34	36.05	44.51	48.57	70.39	63.36	87.66	64.6	70.54	66.6	60.61
High Price	18.32	18.32	21.43	26.31	33.45	41.6	45.97	52.03	74.55	77.55	88.7	87.7	74.4	76.6	70.35
Enterprise Value Average	4,945	5,228	5,456	5,980	7,026	8,436	9,522	10,473	13,654	14,375	16,957	16,782	16,147	15,883	15,498
Enterprise Value High	5,419	5,443	5,898	6,728	7,871	9,298	10,231	11,609	15,931	16,846	19,476	19,750	17,427	17,621	16,871
Enterprise Value Low	4,662	5,026	5,109	5,323	6,584	7,519	8,411	9,449	10,919	10,362	13,910	14,030	14,835	14,476	14,527

Shares Outstanding	164	166	167	168	169	171	177	180	182	182	186	186	186	191	194
Diluted Weighted Avg Shares	161	182	182	183	169	171	175	178	181	193	183	195	195	197	200
Basic Weighted Avg Shares	160	165	166	167	168	170	174	178	181	182	183	186	186	187	192
Revenue per Share	3.53	4.06	4.3	4.57	4.8	5.05	5.24	5.44	5.64	6.08	6.86	7.4	7.55	7.65	7.55
EBITDA per Share	1.51	1.95	1.98	2.1	2.21	2.35	2.43	2.53	2.66	2.74	2.83	3	3.13	3.34	3.41
Operating Income per Share	0.79	1.04	1.3	1.41	1.52	1.64	1.71	1.75	1.81	1.87	1.78	1.88	2.01	2.22	2.3
Basic EPS, GAAP	0.14	0.33	0.64	0.71	0.77	0.97	1.09	1.19	1.54	1.25	1.43	1.53	1.69	1.96	2.01
Basic EPS from Cont Ops	0.26	0.39	0.47	0.83	0.9	1.1	1.21	1.27	1.64	1.32	1.51	1.61	1.77	2.05	2.09
Diluted EPS, GAAP	0.14	0.3	0.59	0.65	0.77	0.96	1.09	1.19	1.54	1.19	1.43	1.46	1.61	1.87	1.93
Diluted EPS from Cont Ops	0.26	0.35	0.42	0.76	0.89	1.1	1.2	1.27	1.64	1.25	1.51	1.53	1.69	1.96	2.01
Dividend per Share	0.45	0.67	0.47	0.72	0.84	0.95	1.05	1.14	1.27	1.41	1.51	1.67	1.84	1.96	2.11
Cash Flow per Share	1.1	1.44	1.54	1.71	2.1	2.08	2.17	2.33	2.45	2.29	2.78	2.56	2.95	3.18	2.97
Free Cash Flow per Basic Share	-3.36	1.44	1.54	1.71	2.1	2.08	2.17	2.33	2.45	2.29	2.78	2.56	2.95	3.18	2.97
Cash & Equivalents per Share	0.44	0.23	0.35	0.44	0.48	0.33	0.2	0.39	0.16	0.13	0.51	0.01	0.02	0.13	0.14
Book Value per Share	-1.68	-1.74	-1.59	-1.52	-1.49	-1.36	-1.21	-1.18	-0.84	-0.98	-0.99	-1.09	-1.19	-1.14	-1.16
Tangible Book Value per Share	5	4.79	4.98	5.06	5.1	5.58	6.32	6.71	7.31	7.16	8.12	8.17	8.05	9.73	9.45

Equity LifeStyle Properties, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)