Equity Commonwealth Financial Ratios — EQC Stock

Profitability (USD)

	2010 Y	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
As of date	12/31/2010	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

Return on Common Equity (%)	3.8	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	2.13	1.57	-1.22	-2.39	0.39	1.82	4.77	0.68	7.02	14.38	13.68	-0.52	1.26	3.45	- -
Return on Capital (%)	5.14	6.01	2.08	- -	- -	23.01	90.55	-85.2	-55.48	-53.09	-43.09	- -	-3.33	-6.73	- -
Return on Invested Capital (%)	3.07	3.31	3.6	- -	- -	2.55	2.48	1.4	0.61	0.44	-0.46	- -	-0.31	-0.8	- -
Gross Margin (%)	57.97	59.88	58.62	56.97	54.98	54.55	59.91	58.47	59.44	63.69	56.46	55.36	61.7	54.63	- -
EBITDA Margin (%)	58.89	62.82	57.44	50.84	43.09	47.55	51.18	44.87	36.71	34.07	7.47	-9.2	13.59	-6.46	- -
Operating Margin (%)	26.85	31.57	29.53	23.93	15.45	19.37	23.55	17.82	11.99	11.63	-22.85	-39.84	-14.62	-35.29	- -
Incremental Operating Margin (%)	73.84	196.92	22.65	691.73	104.08	-3.6	9.6	35.75	25.81	12.66	- -	- -	- -	- -	-35.29
Pretax Margin (%)	3.8	5.69	8.79	-6.34	-0.01	14.3	46.66	8.86	140.12	386.51	682.49	-28.12	59.88	154.17	- -
Profit Margin (%)	18.79	14.84	-9.93	-18.58	2.79	13.97	46.52	8.71	138.47	385.36	680.91	-28.27	59.02	150.62	- -
Net Income to Common Margin (%)	12.16	8.5	-15.29	-23.26	-0.94	10.06	42.93	6.36	134.41	379.11	668.86	-42.04	46.37	137.43	- -
Effective Tax Rate (%)	2.01	3.19	3.8	- -	- -	2.31	0.32	1.66	1.14	0.26	0.05	- -	1.2	2	- -
Dvd Payout Ratio (%)	-613.38	2,804.6	260.39	-177.43	-271.81	- -	- -	- -	114.94	88.37	96.15	-24.64	380.81	559.16	- -
Sustainable Growth Rate (%)	27.13	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Total Debt	3,272	3,718	4,419	3,039	2,234	1,701	1,144	849	275	26	- -	- -	- -	- -	- -
ST Debt	66	70	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	3,206	3,648	4,419	3,039	2,234	1,701	1,144	849	275	26	- -	- -	- -	- -	- -
Total Debt/EBITDA	7.71	7.98	8	6.27	6.02	5	4.46	5.55	3.8	0.59	- -	- -	- -	- -	- -
Net Debt/EBITDA	7.1	7.27	7.69	5.74	4.96	-0.31	-3.72	-9.84	-29.39	-63.6	-602.99	525.02	-301.03	552.28	- -
Total Debt/EBIT	16.91	15.88	15.57	13.33	16.78	12.29	9.7	13.98	11.64	1.73	- -	- -	- -	- -	- -
Net Debt/EBIT	15.57	14.46	14.97	12.2	13.84	-0.76	-8.08	-24.77	-89.98	-186.3	197.28	121.21	279.7	101.17	- -
EBITDA to Interest Expense	2.36	2.43	2.73	2.8	2.59	3.17	3.04	2.93	2.72	4.89	7.99	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-3.05	-2.1	2.73	2.8	2.59	3.17	3.04	2.93	2.72	4.89	7.99	- -	- -	- -	- -
EBIT to Interest Expense	1.08	1.22	1.4	1.32	0.93	1.29	1.4	1.16	0.89	1.67	-24.42	- -	- -	- -	- -
Interest Expense	180	192	202	173	143	107	84	52	27	9	1	- -	- -	- -	- -
Common Equity/Total Assets	36.02	-11	-13.6	-21.74	-26.02	-27.28	-26.99	-28.33	-35.18	-35.81	-35.92	-38.92	-44.92	-68.87	- -
Long-Term Debt/Equity (%)	102.37	102.21	126.21	90.36	67.31	50.51	35.08	25.71	8.64	0.79	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	52.06	99.2	101.95	136.43	199.48	258.19	2,783.12	-367.12	-32.47	-2.46	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	48.66	48.98	53.96	45.73	38.78	32.52	25.27	20.03	7.79	0.77	- -	- -	- -	- -	- -
Total Debt/Equity (%)	104.48	104.18	126.21	90.36	67.31	50.51	35.08	25.71	8.64	0.79	- -	- -	- -	- -	- -
Total Debt/Capital (%)	53.13	101.11	101.95	136.43	199.48	258.19	2,783.12	-367.12	-32.47	-2.46	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	49.66	49.92	53.96	45.73	38.78	32.52	25.27	20.03	7.79	0.77	- -	- -	- -	- -	- -
Net Debt to Equity	96.18	94.85	121.31	82.74	55.52	-3.14	-29.23	-45.54	-66.77	-85.34	-92.11	-91.68	-91.45	-90.39	-89.74
Net Debt/Capital (%)	50.5	97.14	100.36	138.78	243.93	9.23	46.41	58.2	65.46	72.17	73.97	72.3	69.08	58.29	100.16
EBITDA	424	466	552	485	371	340	256	153	72	44	5	-5	9	-4	- -
EBITDA-CapEx	-548	-403	552	485	371	340	256	153	72	44	5	-5	9	-4	- -
Operating Income (Loss)	193	234	284	228	133	138	118	61	24	15	-15	-23	-9	-21	- -

Liquidity (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Cash Ratio	0.78	0.93	0.42	0.96	1.88	11.94	18.4	26.76	33.43	58.47	86.57	107.26	82.89	61.86	10.88
Current Ratio	2.25	2.02	2.22	4.5	3.33	13.32	19.79	29.04	34.19	58.98	86.99	107.86	83.4	62.31	10.92
Quick Ratio	1.55	1.98	1.45	1.93	3.16	13.1	19.73	27.83	34.14	58.88	86.99	107.86	83.4	62.31	10.92
CFO/Avg Current Liab	1.03	1.15	1.22	0.98	1.06	1.09	1.24	0.99	1.12	1.65	0.81	0.53	2.27	3.7	- -
Common Equity/Total Assets	36.02	-11	-13.6	-21.74	-26.02	-27.28	-26.99	-28.33	-35.18	-35.81	-35.92	-38.92	-44.92	-68.87	- -
Long-Term Debt/Equity (%)	102.37	102.21	126.21	90.36	67.31	50.51	35.08	25.71	8.64	0.79	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	52.06	99.2	101.95	136.43	199.48	258.19	2,783.12	-367.12	-32.47	-2.46	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	48.66	48.98	53.96	45.73	38.78	32.52	25.27	20.03	7.79	0.77	- -	- -	- -	- -	- -
Total Debt/Equity (%)	104.48	104.18	126.21	90.36	67.31	50.51	35.08	25.71	8.64	0.79	- -	- -	- -	- -	- -
Total Debt/Capital (%)	53.13	101.11	101.95	136.43	199.48	258.19	2,783.12	-367.12	-32.47	-2.46	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	49.66	49.92	53.96	45.73	38.78	32.52	25.27	20.03	7.79	0.77	- -	- -	- -	- -	- -
CFO/Total Liabilities	7.29	6.79	5.9	7.15	9.19	10.1	12.93	10.68	25.82	134.61	96.58	61.69	208.78	350.06	- -
CFO/CapEx	0.26	0.3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.78	0.09	0.1	0.12	-0.01	0.32	0.46	0.53	0.67	2.14	3.74	4.5	3.52	2.54	1.59

Working Capital (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Accounts Receivable Turnover	3.52	3.52	4.08	3.99	3.65	3.38	3.07	2.77	2.73	3.62	3.87	3.83	4	3.81	- -
Days Sales Outstanding	103.59	103.73	89.44	91.37	99.92	107.93	119.09	131.54	133.87	100.84	94.33	95.18	91.22	95.72	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	2.66	2.11	2.26	2.28	2.37	2.27	1.83	1.66	1.2	0.97	1	1.28	1.06	1.03	- -
Accounts Payable Turnover Days	137.04	173.12	161.75	160.24	154.31	160.51	199.12	219.83	304.31	375.29	365.16	284.4	344.84	353.76	- -
Cash Conversion Cycle	-33.45	-69.38	-72.31	-68.87	-54.39	-52.58	-80.03	-88.29	-170.44	-274.45	-270.83	-189.21	-253.63	-258.04	- -
Inventory to Cash Days	103.59	103.73	89.44	91.37	99.92	107.93	119.09	131.54	133.87	100.84	94.33	95.18	91.22	95.72	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Market Capitalization	52	44	50	104	129	143	152	151	159	194	181	172	159	143	190
- Cash & Cash Equivalents	194	193	102	222	365	1,803	2,095	2,352	2,401	2,796	2,987	2,801	2,582	2,161	161
+ Preferred Equity and Hybrid Capital	513	779	634	634	385	385	119	119	119	119	119	119	119	119	- -
+ Minority/Non Controlling Interest	- -	- -	396	- -	- -	- -	- -	1	1	1	6	7	7	5	- -
+ Total Debt	3,272	3,718	4,419	3,039	2,234	1,701	1,144	849	275	26	- -	- -	- -	- -	- -
Enterprise Value	3,643	4,348	5,397	3,554	2,384	426	-680	-1,231	-1,846	-2,455	-2,680	-2,503	-2,297	-1,894	30
Total Capital	6,158	3,677	4,335	2,228	1,120	659	41	-231	-847	-1,042	-1,051	-1,073	-1,156	-1,546	- -
Total Debt/Capital (%)	53.13	101.11	101.95	136.43	199.48	258.19	2,783.12	-367.12	-32.47	-2.46	- -	- -	- -	- -	- -
Total Debt / EV	0.9	0.86	0.82	0.86	0.94	3.99	-1.68	-0.69	-0.15	-0.01	- -	- -	- -	- -	- -
EV/Sales	5.05	5.86	5.62	3.73	2.77	0.6	2.79	2.46	1.67	1.49	- -	- -	- -	0.88	- -
EV/EBITDA	8.58	9.34	9.78	7.33	6.42	1.25	5.44	5.49	4.56	4.36	- -	- -	- -	- -	- -
EV/EBIT	18.83	18.58	19.01	15.58	17.9	3.08	11.83	13.83	13.95	12.78	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	8.51	9.68	11.45	8.56	0.31	1.45	5.63	5.55	2.85	1.76	- -	- -	- -	0.44	- -
EV/Free Cash Flow to Firm	2.6	3.3	11.45	8.56	0.31	1.45	5.63	5.55	2.85	1.76	- -	- -	- -	0.44	- -
Diluted Market Cap	58	48	50	104	129	144	153	153	160	201	189	172	160	144	190
Diluted Enterprise Value	3,649	4,352	5,397	3,554	2,384	427	-678	-1,230	-1,845	-2,449	-2,673	-2,503	-2,296	-1,892	30
EV per Share	56.31	56.15	64.44	31.63	19.04	3.31	11.11	6.76	2.7	1.56	- -	- -	- -	0.49	0.28
TTM Sales	721	741	961	953	862	715	501	341	197	128	66	58	63	61	- -
TTM EBITDA	424	466	552	485	371	340	256	153	72	44	5	-5	9	-4	- -
TTM Operating Income	193	234	284	228	133	138	118	61	24	15	-15	-23	-9	-21	- -
TTM Cash Flow to Firm	428	449	471	415	7,622	293	248	151	116	108	34	16	65	122	- -
TTM Free Cash Flow to Firm	1,401	1,317	471	415	7,622	293	248	151	116	108	34	16	65	122	- -

Multiples (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Price/Free Cash Flow	0.05	0.04	0.18	0.44	0.57	0.76	0.94	1.53	1.79	2.03	5.66	10.7	2.46	1.18	- -
EV/EBIT	18.83	18.58	19.01	15.58	17.9	3.08	11.83	13.83	13.95	12.78	- -	- -	- -	- -	- -
Enterprise Value	3,643	4,348	5,397	3,554	2,384	426	-680	-1,231	-1,846	-2,455	-2,680	-2,503	-2,297	-1,894	30
Low Price	22.89	15.79	13.46	15.43	22.06	24.91	25.23	29.65	27.96	29.21	25.8	25.03	23.88	18.1	1.4
EV/Sales	5.05	5.86	5.62	3.73	2.77	0.6	2.79	2.46	1.67	1.49	- -	- -	- -	0.88	- -
EV/EBITDA	8.58	9.34	9.78	7.33	6.42	1.25	5.44	5.49	4.56	4.36	- -	- -	- -	- -	- -
Price/Earnings	0.59	0.7	- -	- -	- -	1.98	0.71	6.99	0.6	0.4	0.41	- -	5.42	1.71	- -
Price/Earnings Average	0.61	0.92	-0.36	-0.44	-16.1	1.91	0.67	7.09	0.58	0.37	0.42	-7.38	5.6	1.78	- -
Price/Earnings High	24.35	35.76	-12.21	-13.37	-437.91	53.19	18.63	186.23	15.08	8.8	9.64	-145.84	110.01	34.57	- -
Price/Earnings Low	16.89	19.41	-7.67	-7.82	-341.59	44.54	14.73	169.85	12.91	7.36	7.09	-124.63	91.09	23.68	- -
Price/Book Value	0.02	-0.05	-0.04	-0.07	-0.09	-0.1	-0.12	-0.13	-0.13	-0.16	-0.15	-0.14	-0.12	-0.09	- -
Price/Book Value Average	0.02	-0.07	-0.05	-0.07	-0.09	-0.1	-0.12	-0.13	-0.12	-0.15	-0.16	-0.15	-0.13	-0.09	- -
Price/Book Value High	0.9	-2.75	-1.61	-2.05	-2.36	-2.68	-3.28	-3.36	-3.22	-3.59	-3.63	-2.97	-2.51	-1.72	- -
Price/Book Value Low	0.62	-1.49	-1.01	-1.2	-1.84	-2.25	-2.59	-3.07	-2.75	-3	-2.67	-2.53	-2.08	-1.18	- -
Price/Tangible Book Value	0.02	0.02	0.02	0.04	0.05	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.06	0.06	1.06
Price/Tangible Book Value Average	0.02	0.02	0.02	0.04	0.05	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.06	0.07	0.81
Price/Tangible Book Value High	0.82	0.92	0.74	1.2	1.29	1.32	1.29	1.28	1.3	1.36	1.37	1.21	1.19	1.27	12.6
Price/Tangible Book Value Low	0.57	0.5	0.46	0.7	1.01	1.11	1.02	1.17	1.12	1.14	1.01	1.04	0.99	0.87	0.84
Price/Sales	0.07	0.06	0.05	0.11	0.15	0.2	0.3	0.44	0.81	1.52	2.74	2.97	2.51	2.36	- -
Price/Sales Average	0.07	0.08	0.05	0.1	0.15	0.19	0.29	0.45	0.78	1.39	2.8	3.1	2.59	2.45	- -
Price/Sales High	2.96	3.04	1.87	3.11	4.11	5.35	8	11.85	20.28	33.38	64.46	61.31	51.01	47.51	- -
Price/Sales Low	2.05	1.65	1.17	1.82	3.2	4.48	6.32	10.81	17.36	27.89	47.41	52.39	42.24	32.55	- -
Price/Cash Flow	0.21	0.17	0.18	0.44	0.57	0.76	0.93	1.51	1.78	1.96	5.44	10.7	2.44	1.17	- -
Price/Cash Flow Average	0.21	0.22	0.19	0.41	0.58	0.73	0.88	1.54	1.71	1.79	5.57	11.17	2.52	1.21	- -
Price/Cash Flow High	8.47	8.56	6.48	12.63	15.78	20.34	24.46	40.35	44.62	43.13	128.19	220.75	49.52	23.52	- -
Price/Cash Flow Low	5.88	4.64	4.07	7.39	12.31	17.03	19.34	36.8	38.2	36.04	94.28	188.65	41	16.11	- -
Price/Free Cash Flow Average	0.05	0.06	0.19	0.41	0.58	0.74	0.89	1.55	1.73	1.85	5.79	11.17	2.54	1.23	- -
Price/Free Cash Flow High	1.94	2.18	6.48	12.63	15.78	20.47	24.71	40.68	45.01	44.6	133.26	220.75	50.03	23.81	- -
Price/Free Cash Flow Low	1.35	1.18	4.07	7.39	12.31	17.14	19.54	37.1	38.53	37.27	98.01	188.65	41.42	16.31	- -
EV/Sales Average	5.06	5.88	5.62	3.72	2.77	0.59	2.58	2.56	1.24	- -	- -	- -	- -	2.27	- -
EV/Sales High	7.95	8.84	7.43	6.73	6.72	5.75	6.34	7.79	10.1	12.65	21.29	15.19	12.11	13.87	- -
EV/Sales Low	7.04	7.45	6.74	5.44	5.82	4.88	4.66	6.75	7.18	7.17	4.23	6.27	3.34	- -	- -
EV/EBITDA Average	8.59	9.37	9.78	7.32	6.42	1.24	-2.68	-8.04	-25.61	-56.76	-540.16	467.72	-267.19	482.64	- -
EV/EBITDA High	13.49	14.08	12.94	13.24	15.6	12.09	12.38	17.36	27.51	37.14	284.78	-165.12	89.17	-214.56	- -
EV/EBITDA Low	11.95	11.87	11.73	10.7	13.51	10.26	9.11	15.03	19.56	21.05	56.64	-68.18	24.6	16.92	- -
EV/EBIT Average	18.83	18.63	19.02	15.55	17.91	3.04	-5.83	-20.25	-78.39	-166.28	176.72	107.98	248.26	88.41	- -
EV/EBIT High	29.59	28.01	25.16	28.13	43.5	29.68	26.9	43.72	84.2	108.8	-93.17	-38.12	-82.86	-39.3	- -
EV/EBIT Low	26.21	23.61	22.81	22.73	37.66	25.18	19.79	37.87	59.87	61.67	-18.53	-15.74	-22.86	3.1	- -
Last Price	0.8	0.57	0.6	0.92	1.03	1.11	1.21	1.22	1.3	1.59	1.49	1.42	1.42	1.31	1.77
High Price	33	29.1	21.43	26.38	28.28	29.75	31.91	32.51	32.66	34.95	35.08	29.29	28.84	26.42	21
Enterprise Value Average	3,644	4,361	5,399	3,547	2,385	421	-687	-1,229	-1,852	-2,472	-2,676	-2,495	-2,292	-1,888	-15
Enterprise Value High	5,726	6,557	7,141	6,415	5,794	4,110	3,172	2,653	1,989	1,618	1,411	881	765	839	2,094
Enterprise Value Low	5,072	5,526	6,474	5,185	5,016	3,487	2,334	2,298	1,415	917	281	364	211	-66	-10

Shares Outstanding	72	84	84	118	130	126	124	124	122	122	122	115	109	107	107
Diluted Weighted Avg Shares	72	85	84	112	125	129	127	125	123	126	127	121	113	110	107
Basic Weighted Avg Shares	65	77	84	112	125	129	125	124	122	122	122	121	112	109	107
Revenue per Share	11.14	9.57	11.48	8.48	6.89	5.56	3.99	2.74	1.61	1.05	0.54	0.48	0.57	0.56	- -
EBITDA per Share	6.56	6.01	6.59	4.31	2.97	2.64	2.04	1.23	0.59	0.36	0.04	-0.04	0.08	-0.04	- -
Operating Income per Share	2.99	3.02	3.39	2.03	1.06	1.08	0.94	0.49	0.19	0.12	-0.12	-0.19	-0.08	-0.2	- -
Basic EPS, GAAP	1.36	0.81	-1.75	-1.97	-0.06	0.56	1.71	0.17	2.17	3.97	3.64	-0.2	0.26	0.76	- -
Basic EPS from Cont Ops	0.41	0.67	1.11	-0.33	0.17	0.78	1.86	0.24	2.23	4.04	3.71	-0.14	0.33	0.84	- -
Diluted EPS, GAAP	1.22	0.74	-1.75	-1.97	-0.06	0.56	1.7	0.17	2.15	3.84	3.5	-0.2	0.26	0.75	- -
Diluted EPS from Cont Ops	0.37	0.62	1.11	-0.33	0.17	0.77	1.84	0.24	2.21	3.9	3.57	-0.14	0.33	0.83	- -
Dividend per Share	2.72	2.51	2.38	1.37	0.49	0.22	0.14	0.06	2.56	3.58	3.58	0.12	1.08	4.38	- -
Cash Flow per Share	3.9	3.4	3.3	2.09	1.79	1.46	1.3	0.81	0.73	0.81	0.27	0.13	0.58	1.12	- -
Free Cash Flow per Basic Share	-11.14	-7.81	3.3	2.09	1.79	1.46	1.3	0.81	0.73	0.81	0.27	0.13	0.58	1.12	- -
Cash & Equivalents per Share	3	2.49	1.22	1.98	2.91	14.02	16.69	18.95	19.63	22.9	24.53	23.07	23.12	19.85	1.5
Book Value per Share	36.68	-10.58	-13.3	-12.86	-11.98	-11.1	-9.74	-9.67	-10.15	-9.73	-9.67	-9.88	-11.48	-15.34	- -
Tangible Book Value per Share	40.47	31.59	29.13	22.02	21.86	22.51	24.65	25.44	25.05	25.61	25.65	24.18	24.22	20.86	1.67

Equity Commonwealth

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)