SITE Centers Corp. Financial Ratios — DDR 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 (%)	-1.82	-1.94	-1.18	2.69	-2.9	1.26	-10.3	4.14	4.28	0.93	6.4	8.35	13.01	41.49	41.78
Return on Assets (%)	-0.21	-0.33	-0.11	1.22	-0.78	0.69	-3.15	2.01	2.43	0.87	3.09	4.21	6.56	21.29	26.3
Return on Capital (%)	- -	2.16	2.1	3.71	- -	3.27	- -	4.68	4.66	2.81	5.17	6.5	9.12	25.74	- -
Return on Invested Capital (%)	- -	2.46	2.23	2.47	- -	1.81	- -	2.3	3.56	3.43	3.86	3.74	2.1	-3.24	- -
Gross Margin (%)	69.94	70.55	71.18	71.48	71.43	70.96	71.12	70.3	72.46	69.93	71.33	67.74	70.62	68.45	67.2
EBITDA Margin (%)	55.77	62.9	64.9	67.42	37.56	54.08	25.71	52.47	60.46	67.19	63.23	72.01	64.66	20.32	-68.75
Operating Margin (%)	29.24	28.64	25.86	22.04	25.19	26.16	24.76	26.93	28.39	21.37	26.13	21.08	17.09	12.03	-1.26
Incremental Operating Margin (%)	80.65	93.29	9.9	1.68	98.34	- -	39.89	17.62	23.11	97.47	56.36	71.25	89.1	25.09	22.71
Pretax Margin (%)	-0.64	4.14	2.9	2.33	-22.53	6.26	-25.27	16.7	20.21	8.19	23.83	29.22	51.12	189.76	143.66
Profit Margin (%)	-2.22	-3.65	-1.23	11.9	-7.02	5.97	-26.47	16.34	19.86	7.76	23.45	35.21	58.7	191.67	143.84
Net Income to Common Margin (%)	-6.65	-7.7	-4.57	9.46	-9.2	3.74	-29.62	11.55	13.5	3.3	20.88	32.88	56.24	188.2	143.84
Effective Tax Rate (%)	- -	3.86	11.14	8.08	- -	2.83	- -	0.74	0.64	3	1.22	0.58	0.88	0.14	- -
Dvd Payout Ratio (%)	-108.35	630,580	-3,027.89	-3,248.75	-94	678.64	-101.36	294.14	209.94	459.69	76.52	84.97	50.12	22.95	200.01
Sustainable Growth Rate (%)	-3.79	12,247.31	-36.83	90.23	-5.62	-7.27	-20.73	-8.03	-4.71	-3.34	1.5	1.25	6.49	31.97	-41.78

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	4,247	4,467	5,324	5,241	5,350	4,494	3,849	1,984	1,852	2,069	1,677	1,707	1,601	301	- -
ST Debt	142	148	29	29	210	- -	- -	100	5	135	- -	- -	- -	- -	- -
LT Debt	4,105	4,319	5,295	5,212	5,140	4,494	3,849	1,884	1,847	1,934	1,677	1,707	1,601	301	- -
Total Debt/EBITDA	10.67	10.04	9.88	7.89	13.85	8.26	16.4	5.4	6.04	6.69	4.98	4.95	5.47	5.35	- -
Net Debt/EBITDA	10.57	9.97	9.72	7.86	13.8	8.21	16	5.37	5.99	6.46	4.85	4.89	3.58	4.38	1.4
Total Debt/EBIT	25.32	23.06	24.82	21.36	-336.3	29.1	-34.54	15.83	13.09	14.92	11.1	12.06	19.96	-4.04	- -
Net Debt/EBIT	25.07	22.9	24.41	21.27	-334.89	28.91	-33.71	15.74	12.98	14.42	10.82	11.92	13.08	-3.31	0.92
EBITDA to Interest Expense	1.87	2.25	2.51	2.8	1.6	2.5	1.24	2.6	3.62	3.99	4.41	4.54	3.64	0.95	-5.55
EBITDA-CapEx/Interest Expense	0.85	2.25	2.51	2.8	1.6	2.5	1.24	2.6	3.62	3.99	4.41	4.54	3.64	0.95	-5.55
EBIT to Interest Expense	0.98	1.02	1	0.92	1.07	1.21	1.2	1.33	1.7	1.27	1.82	1.33	0.96	0.56	-0.1
Interest Expense	213	198	214	237	242	218	189	141	85	78	76	76	80	59	15
Common Equity/Total Assets	35.75	36.46	36.1	35.93	34.13	35.22	33	36.73	40.39	39.35	46.93	47.26	49.26	55.35	79.95
Long-Term Debt/Equity (%)	133.36	128.3	134.8	137.25	148.39	138.45	132.85	90.9	93.23	99.42	82.12	81.57	73.57	58.32	- -
Long-Term Debt/Capital (%)	56.04	55.14	57.23	57.67	58.32	58.06	57.05	46.44	48.18	48.18	45.09	44.93	42.39	36.84	- -
Long-Term Debt/Total Assets (%)	54.95	53.62	54.62	54.75	56.5	54.82	53.69	44.8	45.13	47.06	42.28	42.2	39.41	32.28	- -
Total Debt/Equity (%)	137.98	132.69	135.54	138.02	154.46	138.45	132.85	95.73	93.48	106.36	82.12	81.57	73.57	58.32	- -
Total Debt/Capital (%)	57.98	57.02	57.54	57.99	60.7	58.06	57.05	48.91	48.32	51.54	45.09	44.93	42.39	36.84	- -
Total Debt/Total Assets (%)	56.86	55.45	54.92	55.06	58.8	54.82	53.69	47.18	45.25	50.35	42.28	42.2	39.41	32.28	- -
Net Debt to Equity	136.65	131.77	133.33	137.47	153.81	137.51	129.66	95.19	92.67	102.77	80.07	80.61	48.22	47.76	-35.56
Net Debt/Capital (%)	57.74	56.85	57.14	57.89	60.6	57.9	56.46	48.77	48.1	50.68	44.47	44.63	32.53	32.32	-55.18
EBITDA	398	445	539	665	386	544	235	367	307	309	337	345	293	56	-85
EBITDA-CapEx	180	445	539	665	386	544	235	367	307	309	337	345	293	56	-85
Operating Income (Loss)	209	202	215	217	259	263	226	189	144	98	139	101	77	33	-2

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	0.14	0.08	0.18	0.04	0.05	0.07	0.22	0.04	0.06	0.3	0.17	0.08	2.44	0.47	1.42
Current Ratio	1.05	0.74	0.75	0.48	0.49	0.53	0.7	0.44	0.37	0.69	0.47	0.42	6.97	0.88	1.7
Quick Ratio	0.88	0.61	0.63	0.41	0.39	0.44	0.66	0.39	0.32	0.62	0.42	0.38	2.78	0.71	1.58
CFO/Avg Current Liab	0.88	0.93	0.89	0.86	0.86	0.97	0.93	0.78	1.05	0.77	1.18	1.04	1.01	0.66	0.2
Common Equity/Total Assets	35.75	36.46	36.1	35.93	34.13	35.22	33	36.73	40.39	39.35	46.93	47.26	49.26	55.35	79.95
Long-Term Debt/Equity (%)	133.36	128.3	134.8	137.25	148.39	138.45	132.85	90.9	93.23	99.42	82.12	81.57	73.57	58.32	- -
Long-Term Debt/Capital (%)	56.04	55.14	57.23	57.67	58.32	58.06	57.05	46.44	48.18	48.18	45.09	44.93	42.39	36.84	- -
Long-Term Debt/Total Assets (%)	54.95	53.62	54.62	54.75	56.5	54.82	53.69	44.8	45.13	47.06	42.28	42.2	39.41	32.28	- -
Total Debt/Equity (%)	137.98	132.69	135.54	138.02	154.46	138.45	132.85	95.73	93.48	106.36	82.12	81.57	73.57	58.32	- -
Total Debt/Capital (%)	57.98	57.02	57.54	57.99	60.7	58.06	57.05	48.91	48.32	51.54	45.09	44.93	42.39	36.84	- -
Total Debt/Total Assets (%)	56.86	55.45	54.92	55.06	58.8	54.82	53.69	47.18	45.25	50.35	42.28	42.2	39.41	32.28	- -
CFO/Total Liabilities	6.22	6.49	6.49	7.35	7.69	9.3	9.61	12.35	12.79	8.79	14.68	13.18	12.65	26.88	23.36
CFO/CapEx	1.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.07	0.06	0.03	0.03	-0.02	-0.08	-0.29	-0.87	- -	- -	- -	- -	- -	-3.76	-9.57

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	5.93	5.8	6.49	7.52	7.86	8.03	7.94	7.96	7.93	6.86	7.9	7.65	7.67	6.83	6.01
Days Sales Outstanding	61.55	62.9	56.24	48.54	46.47	45.44	45.98	45.87	46.04	53.17	46.2	47.72	47.59	53.48	60.7
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	1,139	1,598	1,583	1,836	1,695	1,498	911	703	- -	- -	- -	- -	- -	777	336
- Cash & Cash Equivalents	41	31	87	21	22	30	93	11	16	70	42	20	551	55	119
+ Preferred Equity and Hybrid Capital	375	405	405	350	350	350	525	525	325	325	175	175	175	- -	- -
+ Minority/Non Controlling Interest	32	24	23	27	8	8	7	3	3	3	6	6	- -	- -	- -
+ Total Debt	4,247	4,467	5,324	5,241	5,350	4,494	3,849	1,984	1,852	2,069	1,677	1,707	1,601	301	- -
Enterprise Value	5,752	6,464	7,249	7,433	7,380	6,320	5,199	3,204	- -	- -	- -	- -	- -	1,024	217
Total Capital	7,325	7,834	9,252	9,039	8,813	7,740	6,747	4,057	3,834	4,013	3,720	3,800	3,776	818	335
Total Debt/Capital (%)	57.98	57.02	57.54	57.99	60.7	58.06	57.05	48.91	48.32	51.54	45.09	44.93	42.39	36.84	- -
Total Debt / EV	0.74	0.69	0.73	0.71	0.72	0.71	0.74	0.62	- -	- -	- -	- -	- -	0.29	- -
EV/Sales	8.06	9.14	8.73	7.54	7.18	6.28	5.69	4.58	- -	- -	- -	- -	- -	3.69	1.75
EV/EBITDA	14.45	14.53	13.46	11.19	19.11	11.62	22.15	8.72	- -	- -	- -	- -	- -	18.16	- -
EV/EBIT	34.29	33.37	33.79	30.29	- -	40.93	- -	25.56	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	13.08	12.84	11.65	- -	9.4	- -	7.94	- -	- -	- -	- -	- -	5.97	- -
EV/Free Cash Flow to Firm	- -	13.08	12.84	11.65	- -	9.4	- -	7.94	- -	- -	- -	- -	- -	5.97	- -
Diluted Market Cap	905	1,208	1,375	1,827	1,679	1,499	908	716	- -	- -	- -	- -	- -	783	336
Diluted Enterprise Value	5,518	6,073	7,040	7,425	7,364	6,321	5,197	3,217	- -	- -	- -	- -	- -	1,030	217
EV per Share	134.6	136.13	154.25	165.3	162.05	138.39	112.89	70.68	- -	- -	- -	- -	- -	19.62	4.13
TTM Sales	714	707	830	986	1,028	1,006	913	700	507	460	533	479	453	277	124
TTM EBITDA	398	445	539	665	386	544	235	367	307	309	337	345	293	56	-85
TTM Operating Income	209	202	215	217	259	263	226	189	144	98	139	101	77	33	-2
TTM Cash Flow to Firm	- -	494	564	638	- -	672	- -	404	354	265	358	333	318	171	- -
TTM Free Cash Flow to Firm	- -	494	564	638	- -	672	- -	404	354	265	358	333	318	171	- -

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	16.35	3.97	3.68	4.35	3.87	3.25	2.21	2.72	- -	- -	- -	- -	- -	6.99	17.12
EV/EBIT	34.29	33.37	33.79	30.29	- -	40.93	- -	25.56	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	5,752	6,464	7,249	7,433	7,380	6,320	5,199	3,204	- -	- -	- -	- -	- -	1,024	217
Low Price	22.09	26.53	31.49	33.03	32.36	31.79	16.04	13.87	- -	- -	- -	- -	- -	4.22	6.23
EV/Sales	8.06	9.14	8.73	7.54	7.18	6.28	5.69	4.58	- -	- -	- -	- -	- -	3.69	1.75
EV/EBITDA	14.45	14.53	13.46	11.19	19.11	11.62	22.15	8.72	- -	- -	- -	- -	- -	18.16	- -
Price/Earnings	- -	- -	- -	19.6	- -	39.8	- -	8.84	- -	- -	- -	- -	- -	1.49	1.89
Price/Earnings Average	- -	- -	- -	17.98	- -	45.44	- -	9.47	- -	- -	- -	- -	- -	1.6	3.26
Price/Earnings High	- -	- -	- -	19.6	- -	52.92	- -	11.39	- -	- -	- -	- -	- -	1.79	4.58
Price/Earnings Low	- -	- -	- -	15.86	- -	38.57	- -	7.91	- -	- -	- -	- -	- -	0.42	1.84
Price/Book Value	0.43	0.54	0.45	0.54	0.55	0.52	0.39	0.46	- -	- -	- -	- -	- -	1.5	1
Price/Book Value Average	0.46	0.52	0.49	0.49	0.55	0.59	0.45	0.49	- -	- -	- -	- -	- -	1.61	1.73
Price/Book Value High	0.53	0.57	0.56	0.54	0.65	0.69	0.66	0.59	- -	- -	- -	- -	- -	1.8	2.44
Price/Book Value Low	0.35	0.43	0.42	0.43	0.47	0.5	0.31	0.41	- -	- -	- -	- -	- -	0.43	0.98
Price/Tangible Book Value	0.43	0.57	0.51	0.61	0.61	0.57	0.42	0.48	- -	- -	- -	- -	- -	1.54	1.03
Price/Tangible Book Value Average	0.47	0.54	0.56	0.56	0.61	0.65	0.48	0.51	- -	- -	- -	- -	- -	1.65	1.77
Price/Tangible Book Value High	0.54	0.59	0.64	0.61	0.72	0.75	0.72	0.62	- -	- -	- -	- -	- -	1.85	2.49
Price/Tangible Book Value Low	0.36	0.45	0.48	0.49	0.53	0.55	0.34	0.43	- -	- -	- -	- -	- -	0.44	1
Price/Sales	1.26	1.71	1.66	1.85	1.63	1.49	0.99	1.02	- -	- -	- -	- -	- -	2.81	2.72
Price/Sales Average	1.36	1.62	1.8	1.7	1.65	1.7	1.15	1.09	- -	- -	- -	- -	- -	3.01	4.69
Price/Sales High	1.56	1.78	2.07	1.85	1.94	1.98	1.72	1.32	- -	- -	- -	- -	- -	3.37	6.59
Price/Sales Low	1.05	1.35	1.55	1.5	1.42	1.44	0.81	0.91	- -	- -	- -	- -	- -	0.8	2.64
Price/Cash Flow	3.3	3.97	3.68	4.35	3.87	3.25	2.21	2.72	- -	- -	- -	- -	- -	6.96	17.12
Price/Cash Flow Average	3.55	3.76	3.99	3.99	3.9	3.71	2.56	2.91	- -	- -	- -	- -	- -	7.46	29.59
Price/Cash Flow High	4.07	4.14	4.59	4.35	4.6	4.32	3.82	3.5	- -	- -	- -	- -	- -	8.34	41.57
Price/Cash Flow Low	2.73	3.13	3.44	3.52	3.37	3.15	1.79	2.43	- -	- -	- -	- -	- -	1.97	16.66
Price/Free Cash Flow Average	17.59	3.76	3.99	3.99	3.9	3.72	2.56	2.91	- -	- -	- -	- -	- -	7.49	29.59
Price/Free Cash Flow High	20.17	4.14	4.59	4.35	4.6	4.33	3.82	3.5	- -	- -	- -	- -	- -	8.37	41.57
Price/Free Cash Flow Low	13.54	3.13	3.44	3.52	3.37	3.15	1.79	2.43	- -	- -	- -	- -	- -	1.98	16.66
EV/Sales Average	8.18	9.02	8.9	7.39	7.19	6.49	5.85	4.65	- -	- -	- -	- -	- -	3.89	3.73
EV/Sales High	8.43	9.24	9.21	7.54	7.49	6.77	6.42	4.86	- -	- -	- -	- -	- -	4.24	5.63
EV/Sales Low	7.78	8.66	8.61	7.19	6.96	6.24	5.51	4.47	- -	- -	- -	- -	- -	1.68	1.68
EV/EBITDA Average	14.67	14.34	13.71	10.96	19.15	12.01	22.75	8.86	- -	- -	- -	- -	- -	19.14	- -
EV/EBITDA High	15.12	14.69	14.19	11.19	19.94	12.53	24.96	9.27	- -	- -	- -	- -	- -	20.88	- -
EV/EBITDA Low	13.96	13.77	13.26	10.66	18.54	11.53	21.41	8.52	- -	- -	- -	- -	- -	8.28	- -
EV/EBIT Average	34.81	32.93	34.42	29.67	- -	42.31	- -	25.96	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	35.88	33.72	35.62	30.29	- -	44.13	- -	27.17	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	33.13	31.62	33.31	28.86	- -	40.63	- -	24.97	- -	- -	- -	- -	- -	- -	- -
Last Price	26.66	33.66	33.69	40.82	37.21	32.81	19.78	15.51	- -	- -	- -	- -	- -	14.89	6.4
High Price	32.9	35.1	42.07	40.82	44.2	43.62	34.1	19.98	- -	- -	- -	- -	- -	17.83	15.55
Enterprise Value Average	5,839	6,379	7,385	7,281	7,393	6,532	5,342	3,254	- -	- -	- -	- -	- -	1,079	462
Enterprise Value High	6,019	6,532	7,642	7,433	7,698	6,814	5,859	3,407	- -	- -	- -	- -	- -	1,177	696
Enterprise Value Low	5,557	6,125	7,145	7,083	7,159	6,274	5,027	3,130	- -	- -	- -	- -	- -	467	208

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	43	47	47	45	46	46	46	45	48	48	53	53	52	52	52
Diluted Weighted Avg Shares	34	36	41	45	45	46	46	46	46	48	52	53	52	53	52
Basic Weighted Avg Shares	34	36	41	45	45	46	46	46	46	48	52	53	52	52	52
Revenue per Share	21.13	19.71	20.34	22.02	22.79	22.03	19.88	15.18	11.08	9.52	10.25	9	8.64	5.3	2.36
EBITDA per Share	11.78	12.4	13.2	14.85	8.56	11.91	5.11	7.97	6.7	6.4	6.48	6.48	5.59	1.08	-1.62
Operating Income per Share	6.18	5.64	5.26	4.85	5.74	5.76	4.92	4.09	3.15	2.04	2.68	1.9	1.48	0.64	-0.03
Basic EPS, GAAP	-1.4	-1.52	-0.93	2.08	-2.1	0.82	-5.89	1.75	1.5	0.31	2.14	2.96	4.86	9.97	3.39
Basic EPS from Cont Ops	-0.17	0.79	0.52	0.47	-5.27	1.34	-5.29	2.52	2.23	0.76	2.41	2.61	4.38	10.04	3.39
Diluted EPS, GAAP	-1.4	-1.52	-0.93	2.08	-2.1	0.82	-5.89	1.75	1.49	0.31	2.13	2.95	4.86	9.93	3.39
Diluted EPS from Cont Ops	-0.17	0.79	0.52	0.47	-5.27	1.34	-5.29	2.52	2.22	0.76	2.4	2.6	4.38	10	3.39
Dividend per Share	2.24	4.31	4.77	5.37	5.88	6.44	6.66	6.1	3.95	2.03	1.91	2.25	2.3	2.44	6.78
Cash Flow per Share	8.09	8.48	9.17	9.39	9.61	10.09	8.94	5.71	5.9	3.93	5.43	4.83	4.56	2.14	0.37
Free Cash Flow per Basic Share	1.64	8.48	9.17	9.39	9.61	10.09	8.94	5.71	5.9	3.93	5.43	4.83	4.56	2.14	0.37
Cash & Equivalents per Share	0.96	0.66	1.84	0.47	0.49	0.67	2.01	0.24	0.33	1.44	0.79	0.38	10.55	1.05	2.27
Book Value per Share	62.49	61.86	74.47	76.06	68.18	63.23	51.37	34.08	34.18	33.49	35.3	36.31	38.28	9.9	6.38
Tangible Book Value per Share	61.38	59.13	65.75	67.4	61.35	57.94	47.41	32.37	32.98	31.61	33.51	34.65	37.62	9.65	6.24