American Homes 4 Rent Financial Ratios — A4XA 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 (%)	- -	-2.25	-1.74	-2.1	-2.52	-0.9	0.43	1.07	1.62	1.53	2.55	4.08	5.44	5.64	6.19
Return on Assets (%)	- -	-2.21	-1.26	-0.92	-0.96	0.09	0.97	1.23	1.56	1.5	1.84	2.36	3.06	3.16	3.4
Return on Capital (%)	- -	- -	- -	- -	- -	1.86	2.44	2.65	2.87	2.67	2.83	3.32	3.93	4.18	4.5
Return on Invested Capital (%)	- -	- -	- -	- -	- -	0.23	2.5	2.61	2.65	2.53	2.71	2.69	2.94	3.07	3.5
Gross Margin (%)	- -	0.29	42.38	53.67	53.48	55.85	55.77	54.56	54	53.93	54.98	55.4	55.48	56.31	56.83
EBITDA Margin (%)	- -	-178.96	39.4	36.03	31.34	35.9	52.15	50.64	49.84	49	49.44	48.85	49.84	49.89	51.66
Operating Margin (%)	- -	-206.32	-15.81	6.02	10.71	18.1	21.2	21.45	21.1	20.53	22.05	22.22	22.77	23.88	25.08
Incremental Operating Margin (%)	- -	- -	- -	17.7	18.79	36.88	54.57	23.59	14.78	4.48	35.65	23.38	28.9	41.18	42.15
Pretax Margin (%)	- -	-225.46	-14.44	-8.3	-7.6	1.19	7.96	10.48	13.8	13.2	16.15	20.8	26.62	27.08	27.75
Profit Margin (%)	- -	-225.46	-23.24	-12.05	-9.88	0.76	8.43	10.09	12.46	11.97	14.5	18.32	23.42	23.86	24.48
Net Income to Common Margin (%)	- -	-225.46	-24.07	-16.79	-13.41	-3.82	2.11	5.19	7.59	7.27	11.59	17.18	22.56	23.05	23.73
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	-107.13	-75.4	-184.99	215.72	113.98	51.42	53.49	75.34	76.56	67.95	75.22	79.71
Sustainable Growth Rate (%)	- -	-2.25	-1.74	-4.35	-4.42	-2.57	-0.5	-0.15	0.79	0.71	0.63	0.96	1.74	1.4	1.25

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	- -	- -	442	1,850	2,594	2,923	2,476	2,804	2,841	2,856	3,899	4,537	4,480	5,027	5,113
ST Debt	- -	- -	- -	- -	- -	- -	140	250	4	19	350	130	90	- -	360
LT Debt	- -	- -	442	1,850	2,594	2,923	2,336	2,554	2,837	2,837	3,549	4,407	4,390	5,027	4,753
Total Debt/EBITDA	- -	- -	8.07	12.87	13.13	9.26	4.94	5.16	5.04	4.97	6.05	6.23	5.54	5.83	5.35
Net Debt/EBITDA	- -	48.89	5.35	12.12	12.84	8.89	4.85	5.1	4.95	4.67	5.95	6.11	5.44	5.58	5.22
Total Debt/EBIT	- -	- -	-27.27	-84.81	-57.37	173.76	12.16	12.48	12.09	12.34	14.35	15.04	12.7	13.04	11.33
Net Debt/EBIT	- -	38.8	-18.08	-79.82	-56.1	166.69	11.93	12.34	11.9	11.58	14.1	14.75	12.48	12.48	11.05
EBITDA to Interest Expense	- -	- -	148.05	7.23	2.21	2.41	4.45	4.42	4.44	4.91	5.61	5.4	5.77	5.22	5.16
EBITDA-CapEx/Interest Expense	- -	- -	-6,322.34	-70	-6.26	-0.03	4.45	4.42	4.44	4.91	5.61	5.4	5.77	5.22	5.16
EBIT to Interest Expense	- -	- -	-59.41	1.21	0.76	1.22	1.81	1.87	1.88	2.06	2.5	2.46	2.64	2.5	2.51
Interest Expense	- -	- -	- -	20	89	131	113	123	127	117	115	135	140	165	185
Common Equity/Total Assets	98.61	98.18	69.48	55.4	48.28	51.71	59.81	58.34	58.63	60.34	55.27	53.35	54.91	53.51	53.12
Long-Term Debt/Equity (%)	- -	- -	12.11	44.37	65.93	59.19	39.75	42.75	47.14	43.83	52.67	61.42	57.36	64.05	61.65
Long-Term Debt/Capital (%)	- -	- -	10.8	30.73	39.73	37.18	27.97	29.09	32.02	30.41	33.36	37.63	36.18	39.04	37.07
Long-Term Debt/Total Assets (%)	- -	- -	10.46	29.71	38.43	36.05	27.13	28.37	31.18	29.57	32.38	36.19	34.6	37.57	35.89
Total Debt/Equity (%)	- -	- -	12.11	44.37	65.93	59.19	42.14	46.93	47.21	44.12	57.87	63.23	58.54	64.05	66.32
Total Debt/Capital (%)	- -	- -	10.8	30.73	39.73	37.18	29.65	31.94	32.07	30.61	36.65	38.74	36.92	39.04	39.87
Total Debt/Total Assets (%)	- -	- -	10.46	29.71	38.43	36.05	28.76	31.15	31.22	29.77	35.57	37.26	35.31	37.57	38.61
Net Debt to Equity	- -	-43.88	8.02	41.76	64.46	56.78	41.35	46.42	46.45	41.41	56.87	61.98	57.52	61.3	64.69
Net Debt/Capital (%)	- -	-78.19	7.43	29.46	39.2	36.22	29.25	31.71	31.69	29.16	36.19	38.2	36.46	37.96	39.23
EBITDA	- -	-8	55	144	198	315	501	543	564	575	645	728	809	863	956
EBITDA-CapEx	- -	-98	-2,339	-1,392	-560	-4	501	543	564	575	645	728	809	863	956
Operating Income (Loss)	- -	-9	-22	24	68	159	204	230	239	241	288	331	370	413	464

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	- -	24.38	1.44	0.76	0.4	0.75	0.13	0.07	0.17	0.53	0.07	0.14	0.12	0.5	0.15
Current Ratio	0.57	24.78	1.76	1.38	1.28	1.7	0.61	0.45	1.03	1.31	0.42	0.54	0.52	0.99	0.37
Quick Ratio	0.22	24.78	1.51	0.84	0.5	0.87	0.22	0.13	0.46	0.82	0.19	0.24	0.2	0.62	0.2
CFO/Avg Current Liab	- -	-0.8	0.27	1.42	1.49	1.86	1.53	1.03	1.36	1.96	1.32	1.17	1.47	1.79	1.51
Common Equity/Total Assets	98.61	98.18	69.48	55.4	48.28	51.71	59.81	58.34	58.63	60.34	55.27	53.35	54.91	53.51	53.12
Long-Term Debt/Equity (%)	- -	- -	12.11	44.37	65.93	59.19	39.75	42.75	47.14	43.83	52.67	61.42	57.36	64.05	61.65
Long-Term Debt/Capital (%)	- -	- -	10.8	30.73	39.73	37.18	27.97	29.09	32.02	30.41	33.36	37.63	36.18	39.04	37.07
Long-Term Debt/Total Assets (%)	- -	- -	10.46	29.71	38.43	36.05	27.13	28.37	31.18	29.57	32.38	36.19	34.6	37.57	35.89
Total Debt/Equity (%)	- -	- -	12.11	44.37	65.93	59.19	42.14	46.93	47.21	44.12	57.87	63.23	58.54	64.05	66.32
Total Debt/Capital (%)	- -	- -	10.8	30.73	39.73	37.18	29.65	31.94	32.07	30.61	36.65	38.74	36.92	39.04	39.87
Total Debt/Total Assets (%)	- -	- -	10.46	29.71	38.43	36.05	28.76	31.15	31.22	29.77	35.57	37.26	35.31	37.57	38.61
CFO/Total Liabilities	- -	-40.19	2.82	8.53	7.54	8.8	14.12	13.57	14.86	15.19	14.09	13.31	14.67	14.67	15.62
CFO/CapEx	- -	-0.07	0.01	0.11	0.28	0.87	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	3.09	1.1	0.79	1.06	1.45	1.24	1.7	1.94	2.16	1.42	1.7	1.64	1.43

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	- -	1.38	20.68	44.64	50.56	55.71	40.22	36.26	38.61	32.95	31.37	33.37	35.85	37.88	40.41
Days Sales Outstanding	- -	265.19	17.65	8.18	7.22	6.55	9.08	10.07	9.45	11.08	11.64	10.94	10.18	9.64	9.03
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	- -	- -	2,939	3,617	3,363	4,942	6,161	5,796	7,981	9,309	14,424	10,675	12,891	13,314	11,632
- Cash & Cash Equivalents	- -	397	149	109	58	119	46	30	38	137	48	69	59	199	109
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	716	719	676	745	726	722	683	683	679	679	685	689	676
+ Total Debt	- -	- -	442	1,850	2,594	2,923	2,476	2,804	2,841	2,856	3,899	4,537	4,480	5,027	5,113
Enterprise Value	- -	- -	3,947	6,078	6,576	8,491	9,318	9,291	11,468	12,712	18,954	15,821	17,997	18,830	17,312
Total Capital	3	905	4,093	6,020	6,530	7,860	8,352	8,777	8,860	9,328	10,638	11,711	12,133	12,876	12,822
Total Debt/Capital (%)	- -	- -	10.8	30.73	39.73	37.18	29.65	31.94	32.07	30.61	36.65	38.74	36.92	39.04	39.87
Total Debt / EV	- -	- -	0.11	0.3	0.39	0.34	0.27	0.3	0.25	0.22	0.21	0.29	0.25	0.27	0.3
EV/Sales	- -	- -	28.39	15.24	10.43	9.66	9.7	8.66	10.13	10.84	14.54	10.61	11.08	10.89	9.36
EV/EBITDA	- -	- -	72.06	42.3	33.27	26.91	18.6	17.1	20.32	22.12	29.4	21.73	22.24	21.83	18.11
EV/EBIT	- -	- -	- -	- -	- -	504.83	45.77	41.36	48.8	54.94	69.74	52.46	51.02	48.85	38.35
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	20.72	18.69	17.41	19.6	21.5	26.69	19.77	20.48	19.28	16.5
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	94.5	18.69	17.41	19.6	21.5	26.69	19.77	20.48	19.28	16.5
Diluted Market Cap	- -	- -	1,958	3,358	3,408	4,752	5,678	5,749	7,959	9,027	13,892	10,562	12,804	13,255	11,767
Diluted Enterprise Value	- -	- -	2,967	5,819	6,620	8,301	8,834	9,245	11,447	12,430	18,422	15,709	17,910	18,771	17,447
EV per Share	- -	- -	21.28	28.74	31.64	34.89	32.49	31.32	38.13	40.14	56.08	44.75	49.32	50.94	47.22
TTM Sales	- -	5	139	399	631	879	960	1,073	1,132	1,173	1,304	1,491	1,624	1,729	1,850
TTM EBITDA	- -	-8	55	144	198	315	501	543	564	575	645	728	809	863	956
TTM Operating Income	- -	-9	-22	24	68	159	204	230	239	241	288	331	370	413	464
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	410	499	534	585	591	710	800	879	977	1,050
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	90	499	534	585	591	710	800	879	977	1,050

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	- -	- -	-0.82	-2.47	-6.25	-115.93	14.71	13.99	17.38	19.04	23.34	15.87	17.33	16.33	13.61
EV/EBIT	- -	- -	- -	- -	- -	504.83	45.77	41.36	48.8	54.94	69.74	52.46	51.02	48.85	38.35
Enterprise Value	- -	- -	3,947	6,078	6,576	8,491	9,318	9,291	11,468	12,712	18,954	15,821	17,997	18,830	17,312
Low Price	- -	- -	15.16	15.71	15.25	13.23	19.94	18.34	19.14	18.47	28.66	29.27	28.41	33.4	29.95
EV/Sales	- -	- -	28.39	15.24	10.43	9.66	9.7	8.66	10.13	10.84	14.54	10.61	11.08	10.89	9.36
EV/EBITDA	- -	- -	72.06	42.3	33.27	26.91	18.6	17.1	20.32	22.12	29.4	21.73	22.24	21.83	18.11
Price/Earnings	- -	- -	- -	- -	- -	- -	279.96	103.02	92.49	105.74	91.54	41.19	34.92	33.21	26.78
Price/Earnings Average	- -	- -	- -	- -	- -	- -	286.51	108.44	83.65	96.86	79.46	48.68	33.59	33.69	29.33
Price/Earnings High	- -	- -	- -	- -	- -	- -	307.32	120.99	94.29	110.65	91.54	58.05	37.19	37.79	33.19
Price/Earnings Low	- -	- -	- -	- -	- -	- -	259.78	96.7	66.69	66.42	61.48	39.93	28.09	30.8	25.28
Price/Book Value	- -	- -	1	1.05	1.03	1.18	1.2	1.1	1.5	1.61	2.38	1.64	1.85	1.86	1.65
Price/Book Value Average	- -	- -	1.01	1.04	1.04	1.08	1.22	1.16	1.35	1.47	2.07	1.94	1.78	1.89	1.81
Price/Book Value High	- -	- -	1.06	1.14	1.12	1.32	1.31	1.3	1.53	1.68	2.38	2.32	1.97	2.12	2.05
Price/Book Value Low	- -	- -	0.96	0.96	0.97	0.77	1.11	1.04	1.08	1.01	1.6	1.59	1.49	1.72	1.56
Price/Tangible Book Value	- -	- -	1.04	1.08	1.07	1.21	1.22	1.13	1.53	1.64	2.43	1.67	1.88	1.89	1.68
Price/Tangible Book Value Average	- -	- -	1.05	1.08	1.08	1.11	1.25	1.19	1.38	1.51	2.11	1.98	1.81	1.92	1.84
Price/Tangible Book Value High	- -	- -	1.1	1.17	1.16	1.35	1.34	1.32	1.56	1.72	2.43	2.36	2.01	2.15	2.09
Price/Tangible Book Value Low	- -	- -	1	0.99	1.01	0.79	1.14	1.06	1.1	1.03	1.63	1.62	1.51	1.75	1.59
Price/Sales	- -	- -	14.08	8.42	5.4	5.41	5.91	5.35	7.02	7.69	10.61	7.08	7.88	7.66	6.35
Price/Sales Average	- -	- -	14.14	8.38	5.47	4.93	6.05	5.63	6.35	7.04	9.21	8.36	7.58	7.77	6.96
Price/Sales High	- -	- -	14.89	9.12	5.88	6.03	6.49	6.28	7.16	8.04	10.61	9.97	8.39	8.71	7.88
Price/Sales Low	- -	- -	13.48	7.73	5.09	3.52	5.49	5.02	5.06	4.83	7.13	6.86	6.34	7.1	6
Price/Cash Flow	- -	- -	121.06	19.14	16.05	17.04	14.71	13.96	17.35	19.01	23.25	15.85	17.31	16.31	13.6
Price/Cash Flow Average	- -	- -	121.52	19.04	16.23	15.55	15.06	14.7	15.69	17.42	20.18	18.73	16.65	16.54	14.9
Price/Cash Flow High	- -	- -	127.97	20.72	17.46	19.01	16.15	16.4	17.69	19.9	23.25	22.34	18.44	18.56	16.86
Price/Cash Flow Low	- -	- -	115.88	17.57	15.13	11.1	13.65	13.11	12.51	11.94	15.61	15.36	13.93	15.12	12.84
Price/Free Cash Flow Average	- -	- -	-0.83	-2.46	-6.32	-105.76	15.06	14.73	15.72	17.44	20.26	18.75	16.67	16.57	14.91
Price/Free Cash Flow High	- -	- -	-0.87	-2.67	-6.8	-129.35	16.15	16.43	17.72	19.92	23.34	22.37	18.46	18.58	16.88
Price/Free Cash Flow Low	- -	- -	-0.79	-2.27	-5.89	-75.53	13.65	13.13	12.53	11.96	15.68	15.38	13.94	15.15	12.85
EV/Sales Average	- -	- -	28.47	15.19	10.49	9.17	9.85	8.94	9.46	10.17	13.08	11.92	10.78	11	9.96
EV/Sales High	- -	- -	29.6	15.99	10.9	10.31	10.33	9.6	10.27	11.21	14.54	13.55	11.6	11.95	10.86
EV/Sales Low	- -	- -	27.49	14.5	10.12	7.7	9.24	8.33	8.16	7.89	10.9	10.4	9.53	10.33	9
EV/EBITDA Average	- -	- -	72.26	42.17	33.47	25.54	18.89	17.66	18.97	20.76	26.45	24.39	21.63	22.05	19.27
EV/EBITDA High	- -	- -	75.12	44.38	34.77	28.73	19.8	18.96	20.6	22.88	29.4	27.73	23.27	23.96	21.03
EV/EBITDA Low	- -	- -	69.76	40.24	32.3	21.45	17.72	16.45	16.38	16.1	22.06	21.28	19.12	20.71	17.43
EV/EBIT Average	- -	- -	- -	- -	- -	479.05	46.47	42.71	45.56	51.56	62.74	58.89	49.63	49.34	40.8
EV/EBIT High	- -	- -	- -	- -	- -	538.84	48.72	45.86	49.46	56.8	69.74	66.95	53.4	53.61	44.52
EV/EBIT Low	- -	- -	- -	- -	- -	402.43	43.58	39.77	39.33	39.98	52.31	51.38	43.88	46.34	36.9
Last Price	- -	- -	15.84	17.1	16.18	20.31	21.49	19.54	26.54	29.4	42.68	30.2	35.32	36.02	31.72
High Price	- -	- -	16.75	18.52	17.6	22.66	23.59	22.95	27.05	30.76	42.68	42.56	37.62	40.98	39.33
Enterprise Value Average	- -	- -	3,958	6,060	6,614	8,058	9,462	9,596	10,706	11,930	17,051	17,761	17,505	19,020	18,421
Enterprise Value High	- -	- -	4,115	6,377	6,872	9,063	9,920	10,302	11,624	13,144	18,954	20,191	18,835	20,665	20,100
Enterprise Value Low	- -	- -	3,821	5,783	6,383	6,769	8,873	8,935	9,243	9,250	14,218	15,494	15,475	17,862	16,661

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	179	179	186	211	208	243	287	297	301	317	338	354	365	370	367
Diluted Weighted Avg Shares	143	72	124	196	211	234	264	294	300	307	326	350	362	368	371
Basic Weighted Avg Shares	143	72	124	196	211	234	264	294	299	307	324	349	362	367	371
Revenue per Share	- -	0.06	1.12	2.03	2.99	3.76	3.63	3.65	3.78	3.82	4.02	4.27	4.48	4.7	4.99
EBITDA per Share	- -	-0.11	0.44	0.73	0.94	1.35	1.9	1.85	1.88	1.87	1.99	2.08	2.24	2.35	2.58
Operating Income per Share	- -	-0.13	-0.18	0.12	0.32	0.68	0.77	0.78	0.8	0.78	0.89	0.95	1.02	1.12	1.25
Basic EPS, GAAP	- -	-0.14	-0.27	-0.34	-0.4	-0.14	0.08	0.19	0.29	0.28	0.47	0.73	1.01	1.08	1.18
Basic EPS from Cont Ops	- -	-0.14	-0.16	-0.17	-0.23	0.04	0.29	0.38	0.52	0.5	0.65	0.89	1.19	1.27	1.39
Diluted EPS, GAAP	- -	-0.14	-0.27	-0.34	-0.4	-0.14	0.08	0.19	0.29	0.28	0.46	0.73	1.01	1.08	1.18
Diluted EPS from Cont Ops	- -	-0.14	-0.16	-0.17	-0.23	0.04	0.29	0.38	0.52	0.5	0.65	0.89	1.19	1.27	1.38
Dividend per Share	- -	- -	0.01	0.3	0.31	0.38	0.32	0.43	0.38	0.38	0.57	0.77	0.92	1.08	1.24
Cash Flow per Share	- -	-0.09	0.13	0.89	1.01	1.19	1.46	1.4	1.53	1.55	1.84	1.91	2.04	2.21	2.33
Free Cash Flow per Basic Share	- -	-1.34	-19.24	-6.93	-2.59	-0.18	1.46	1.4	1.53	1.55	1.84	1.91	2.04	2.21	2.33
Cash & Equivalents per Share	- -	2.22	0.8	0.51	0.28	0.49	0.16	0.1	0.12	0.43	0.14	0.2	0.16	0.54	0.3
Book Value per Share	0.02	5.06	15.82	16.31	15.68	17.23	17.96	17.7	17.74	18.28	17.93	18.38	19.09	19.37	19.18
Tangible Book Value per Share	0.02	5.06	15.19	15.82	15.15	16.74	17.56	17.33	17.37	17.89	17.53	18.03	18.76	19.05	18.86