Kite Realty Group Trust Financial Ratios — FGC1 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 (%)	-0.23	-3.45	-2.21	-1.16	1.09	0.07	0.74	-3.13	-0.04	-1.29	-3.14	-0.33	1.3	0.12	9.35
Return on Assets (%)	0.43	-0.35	-0.19	-0.2	0.71	0.03	0.33	-1.39	-0.02	-0.62	-1.58	-0.17	0.66	0.06	4.34
Return on Capital (%)	- -	- -	- -	- -	2.27	1.46	- -	- -	- -	- -	- -	- -	2.25	1.92	6.6
Return on Invested Capital (%)	- -	- -	- -	- -	2	1.58	- -	- -	- -	- -	- -	- -	2.25	1.65	2.32
Gross Margin (%)	67.15	69.32	71.43	73.55	73.81	74.37	74.13	73.82	73.24	71.17	71.85	73.59	74.39	74.03	73.87
EBITDA Margin (%)	66.32	65.64	65.91	59.03	69.83	70.25	70.94	50.01	65.56	62.18	48.65	70.4	70.89	60.82	62.7
Operating Margin (%)	22.95	21.72	23.02	11.3	21.15	18.47	20.11	24.84	22.37	11.36	9.05	8.17	15.64	20.79	23.09
Incremental Operating Margin (%)	- -	7.05	26.81	- -	50.37	- -	143.35	- -	44.75	82.9	3.29	7.4	325.29	282.81	303.27
Pretax Margin (%)	4.21	-11.98	-0.36	-6.33	7.33	1.11	3.84	-13.18	-0.09	-6.31	-21.97	-1.51	5.96	0.54	36.24
Profit Margin (%)	5.59	-4.49	-2.2	-2.2	7.81	0.33	3.31	-13.15	-0.17	-6.08	-21.65	-1.58	5.78	0.49	35.37
Net Income to Common Margin (%)	-0.89	-12.69	-8.73	-5.45	5.54	0.33	3.31	-13.15	-0.17	-6.08	-21.65	-1.58	5.78	0.49	35.37
Effective Tax Rate (%)	- -	- -	- -	- -	0.73	20.71	- -	- -	- -	- -	- -	- -	1.09	3.05	0.15
Dvd Payout Ratio (%)	-751.27	-81.17	-208.72	-195.35	460.32	1,875	635.95	-229.45	25,143.02	-237.96	-69.94	-1,538.93	427.35	4,658.54	75.7
Sustainable Growth Rate (%)	-1.95	-6.25	-6.83	-3.42	-3.94	-1.25	-3.97	-10.3	9.9	-4.35	-5.33	-5.39	-4.24	-5.39	2.27

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	689	700	1,002	1,554	1,724	1,731	1,699	1,543	1,174	1,197	3,221	3,077	2,829	3,227	3,025
ST Debt	135	95	145	160	20	77	60	46	-3	25	55	- -	- -	- -	85
LT Debt	554	605	857	1,394	1,704	1,654	1,639	1,498	1,176	1,172	3,166	3,077	2,829	3,227	2,940
Total Debt/EBITDA	11.66	11.04	11.74	10.15	7.12	6.96	6.68	8.71	5.68	7.22	17.74	5.45	4.86	6.34	5.72
Net Debt/EBITDA	11.49	10.85	11.53	9.86	6.98	6.88	6.58	8.51	5.4	6.8	16.84	5.13	4.8	6.08	5.65
Total Debt/EBIT	33.7	35.71	36.32	52.99	24.02	24.84	21.27	73.38	16.36	34.2	-149.65	33.57	18.58	28.97	20.28
Net Debt/EBIT	33.21	35.07	35.66	51.5	23.55	24.56	20.96	71.7	15.54	32.19	-142.05	31.58	18.34	27.82	20.03
EBITDA to Interest Expense	2.73	2.71	3.05	3.37	4.29	3.79	3.87	2.65	3.49	3.29	3	5.41	5.53	4.05	3.99
EBITDA-CapEx/Interest Expense	1.98	2.71	3.05	3.37	4.29	3.79	3.87	2.65	3.49	3.29	3	5.41	5.53	4.05	3.99
EBIT to Interest Expense	0.95	0.9	1.06	0.64	1.3	1	1.1	1.32	1.19	0.6	0.56	0.63	1.22	1.39	1.47
Interest Expense	22	23	28	46	56	66	66	67	59	50	60	104	105	126	133
Common Equity/Total Assets	28.44	28.76	36.91	46.37	45.95	44.95	44.57	44.54	48.66	47.18	51.34	51.3	51.38	46.7	46.12
Long-Term Debt/Equity (%)	121.73	117.69	107	68.78	93.7	95.48	100.06	102.64	87.63	91.97	79.5	80.44	77.64	94.57	92.13
Long-Term Debt/Capital (%)	48.44	49.85	47.54	38.93	48.1	47.76	49.11	49.88	46.75	47.42	43.95	44.58	43.71	48.61	47.3
Long-Term Debt/Total Assets (%)	46.46	46.97	48.59	35.99	45.37	45.24	46.67	47.22	44.4	44.94	41.44	41.92	40.74	45.5	44.12
Total Debt/Equity (%)	151.3	136.09	125.11	76.67	94.8	99.92	103.73	105.77	87.43	93.93	80.88	80.44	77.64	94.57	94.79
Total Debt/Capital (%)	60.21	57.64	55.58	43.4	48.66	49.98	50.91	51.4	46.65	48.44	44.72	44.58	43.71	48.61	48.66
Total Debt/Total Assets (%)	57.75	54.31	56.81	40.12	45.91	47.34	48.38	48.65	44.31	45.9	42.16	41.92	40.74	45.5	45.4
Net Debt to Equity	149.1	133.66	122.84	74.51	92.94	98.77	102.26	103.34	83.08	88.43	76.78	75.66	76.64	90.82	93.64
Net Debt/Capital (%)	59.86	57.2	55.13	42.7	48.17	49.69	50.56	50.82	44.89	46.42	43	42.64	43.39	47.59	48.36
EBITDA	59	63	85	153	242	249	255	177	207	166	182	565	582	509	529
EBITDA-CapEx	43	63	85	153	242	249	255	177	207	166	182	565	582	509	529
Operating Income (Loss)	20	21	30	29	73	65	72	88	71	30	34	66	128	174	195

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	0.06	0.08	0.26	0.18	0.28	0.11	0.16	0.24	0.39	0.38	0.78	0.46	0.18	2.31	0.12
Current Ratio	0.26	0.33	0.91	1.19	0.9	0.53	0.68	0.84	1.78	1.24	1.05	0.89	0.78	3.3	2.18
Quick Ratio	0.19	0.24	0.68	0.37	0.71	0.42	0.54	0.64	1.08	0.87	1.02	0.87	0.76	2.92	0.53
CFO/Avg Current Liab	0.31	0.14	0.46	0.27	0.92	1.06	0.95	1.04	1.22	0.97	0.51	1.43	1.76	2.07	1.66
Common Equity/Total Assets	28.44	28.76	36.91	46.37	45.95	44.95	44.57	44.54	48.66	47.18	51.34	51.3	51.38	46.7	46.12
Long-Term Debt/Equity (%)	121.73	117.69	107	68.78	93.7	95.48	100.06	102.64	87.63	91.97	79.5	80.44	77.64	94.57	92.13
Long-Term Debt/Capital (%)	48.44	49.85	47.54	38.93	48.1	47.76	49.11	49.88	46.75	47.42	43.95	44.58	43.71	48.61	47.3
Long-Term Debt/Total Assets (%)	46.46	46.97	48.59	35.99	45.37	45.24	46.67	47.22	44.4	44.94	41.44	41.92	40.74	45.5	44.12
Total Debt/Equity (%)	151.3	136.09	125.11	76.67	94.8	99.92	103.73	105.77	87.43	93.93	80.88	80.44	77.64	94.57	94.79
Total Debt/Capital (%)	60.21	57.64	55.58	43.4	48.66	49.98	50.91	51.4	46.65	48.44	44.72	44.58	43.71	48.61	48.66
Total Debt/Total Assets (%)	57.75	54.31	56.81	40.12	45.91	47.34	48.38	48.65	44.31	45.9	42.16	41.92	40.74	45.5	45.4
CFO/Total Liabilities	4.37	3.01	5.44	2.3	8.74	8.08	8.25	9.01	10.56	7.16	2.74	10.79	11.96	11.39	12.37
CFO/CapEx	1.97	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	0.81	0.71	0.56	0.47	0.31	0.56	0.26	0.65	0.68	0.81	0.85	0.82

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	4.04	4.64	5.12	6.7	7	6.8	6.44	6.09	5.56	4.74	5.94	12.8	14.33	14.41	14.64
Days Sales Outstanding	90.32	78.69	71.24	54.45	52.17	53.69	56.67	59.97	65.63	76.96	61.4	28.51	25.47	25.32	24.92
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	- -	- -	- -	2,437	2,183	1,915	1,624	1,181	1,599	1,222	4,688	4,577	5,039	5,443	4,960
- Cash & Cash Equivalents	10	12	18	44	34	20	24	35	31	44	93	116	36	128	37
+ Preferred Equity and Hybrid Capital	70	103	103	103	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	46	41	47	128	93	89	73	46	53	44	60	59	76	100	118
+ Total Debt	689	700	1,002	1,554	1,724	1,731	1,699	1,543	1,174	1,197	3,221	3,077	2,829	3,227	3,025
Enterprise Value	- -	- -	- -	4,178	3,966	3,715	3,372	2,735	2,794	2,420	7,751	7,598	7,907	8,291	8,067
Total Capital	1,145	1,214	1,803	3,581	3,544	3,464	3,337	3,002	2,516	2,472	7,203	6,903	6,473	6,639	6,217
Total Debt/Capital (%)	60.21	57.64	55.58	43.4	48.66	49.98	50.91	51.4	46.65	48.44	44.72	44.58	43.71	48.61	48.66
Total Debt / EV	- -	- -	- -	0.37	0.43	0.47	0.5	0.56	0.42	0.49	0.42	0.41	0.36	0.39	0.38
EV/Sales	- -	- -	- -	16.1	11.43	10.49	9.4	7.72	8.87	9.08	20.76	9.47	9.63	9.9	9.55
EV/EBITDA	- -	- -	- -	27.28	16.37	14.94	13.25	15.44	13.52	14.6	42.68	13.46	13.58	16.28	15.24
EV/EBIT	- -	- -	- -	142.46	55.24	53.32	42.2	130.05	38.94	69.12	- -	82.88	51.94	74.44	54.06
EV/Cash Flow to Firm	- -	- -	- -	- -	17.6	17.92	- -	- -	- -	- -	- -	- -	15.85	15.33	14.35
EV/Free Cash Flow to Firm	- -	- -	- -	- -	17.6	17.92	- -	- -	- -	- -	- -	- -	15.85	15.33	14.35
Diluted Market Cap	- -	- -	- -	1,703	2,188	1,913	1,625	1,179	1,598	1,222	2,369	4,574	5,045	5,444	5,184
Diluted Enterprise Value	- -	- -	- -	3,445	3,971	3,713	3,373	2,734	2,794	2,419	5,432	7,595	7,914	8,293	8,291
EV per Share	- -	- -	- -	50.04	47.59	44.47	40.33	32.64	33.28	28.74	35.4	34.66	36.03	37.75	38.6
TTM Sales	89	97	129	260	347	354	359	354	315	267	373	802	821	837	844
TTM EBITDA	59	63	85	153	242	249	255	177	207	166	182	565	582	509	529
TTM Operating Income	20	21	30	29	73	65	72	88	71	30	34	66	128	174	195
TTM Cash Flow to Firm	- -	- -	- -	- -	225	207	- -	- -	- -	- -	- -	- -	499	541	562
TTM Free Cash Flow to Firm	- -	- -	- -	- -	225	207	- -	- -	- -	- -	- -	- -	499	541	562

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	- -	- -	- -	40.02	12.92	12.32	10.51	7.64	11.58	12.79	23.61	12.06	12.78	12.99	12.07
EV/EBIT	- -	- -	- -	142.46	55.24	53.32	42.2	130.05	38.94	69.12	- -	82.88	51.94	74.44	54.06
Enterprise Value	- -	- -	- -	4,178	3,966	3,715	3,372	2,735	2,794	2,420	7,751	7,598	7,907	8,291	8,067
Low Price	- -	- -	- -	5.98	22.75	22.32	17.47	13.83	13.58	6.81	14.15	16.49	18.53	19.44	18.4
EV/Sales	- -	- -	- -	16.1	11.43	10.49	9.4	7.72	8.87	9.08	20.76	9.47	9.63	9.9	9.55
EV/EBITDA	- -	- -	- -	27.28	16.37	14.94	13.25	15.44	13.52	14.6	42.68	13.46	13.58	16.28	15.24
Price/Earnings	- -	- -	- -	- -	113.56	1,616.85	136.71	- -	- -	- -	- -	- -	106.03	1,336.58	17.35
Price/Earnings Average	- -	- -	- -	- -	115.36	1,886.43	143.64	- -	- -	- -	- -	- -	97.89	1,256.16	16.27
Price/Earnings High	- -	- -	- -	- -	136.91	2,138.44	172.25	- -	- -	- -	- -	- -	110.87	1,505.15	18.23
Price/Earnings Low	- -	- -	- -	- -	98.63	1,574.16	123	- -	- -	- -	- -	- -	85.56	1,048.55	13.45
Price/Book Value	- -	- -	- -	1.36	1.26	1.17	1.04	0.84	1.24	0.99	1.2	1.22	1.41	1.64	1.61
Price/Book Value Average	- -	- -	- -	1.21	1.28	1.36	1.09	0.95	1.05	0.86	1.12	1.18	1.3	1.54	1.51
Price/Book Value High	- -	- -	- -	1.36	1.52	1.54	1.31	1.18	1.28	1.33	1.28	1.34	1.48	1.85	1.7
Price/Book Value Low	- -	- -	- -	0.28	1.1	1.13	0.93	0.82	0.88	0.47	0.79	0.96	1.14	1.29	1.25
Price/Tangible Book Value	- -	- -	- -	1.44	1.34	1.21	1.07	0.85	1.25	1	1.36	1.34	1.54	1.77	1.82
Price/Tangible Book Value Average	- -	- -	- -	1.28	1.36	1.42	1.12	0.97	1.06	0.86	1.28	1.3	1.43	1.66	1.71
Price/Tangible Book Value High	- -	- -	- -	1.44	1.61	1.61	1.34	1.2	1.29	1.34	1.46	1.48	1.61	1.99	1.91
Price/Tangible Book Value Low	- -	- -	- -	0.3	1.16	1.18	0.96	0.84	0.89	0.47	0.9	1.06	1.25	1.39	1.41
Price/Sales	- -	- -	- -	6.56	6.3	5.4	4.52	3.33	5.07	4.58	6.35	5.7	6.13	6.5	6.14
Price/Sales Average	- -	- -	- -	5.84	6.4	6.3	4.75	3.79	4.3	3.95	5.93	5.53	5.66	6.11	5.75
Price/Sales High	- -	- -	- -	6.57	7.59	7.14	5.7	4.7	5.22	6.14	6.78	6.3	6.41	7.32	6.45
Price/Sales Low	- -	- -	- -	1.35	5.47	5.26	4.07	3.27	3.62	2.15	4.19	4.51	4.95	5.1	4.76
Price/Cash Flow	- -	- -	- -	40.02	12.9	12.31	10.5	7.64	11.58	12.79	23.61	12.06	12.76	12.99	12.06
Price/Cash Flow Average	- -	- -	- -	35.6	13.11	14.36	11.03	8.69	9.82	11.03	22.07	11.7	11.78	12.2	11.31
Price/Cash Flow High	- -	- -	- -	40.06	15.56	16.28	13.23	10.79	11.93	17.13	25.24	13.33	13.34	14.62	12.67
Price/Cash Flow Low	- -	- -	- -	8.2	11.21	11.99	9.45	7.49	8.26	6	15.6	9.53	10.3	10.19	9.35
Price/Free Cash Flow Average	- -	- -	- -	35.6	13.12	14.37	11.04	8.69	9.82	11.03	22.07	11.7	11.8	12.21	11.31
Price/Free Cash Flow High	- -	- -	- -	40.06	15.58	16.29	13.24	10.79	11.93	17.13	25.24	13.33	13.37	14.63	12.68
Price/Free Cash Flow Low	- -	- -	- -	8.2	11.22	11.99	9.46	7.49	8.26	6	15.6	9.53	10.32	10.19	9.35
EV/Sales Average	- -	- -	- -	15.06	11.53	11.39	9.63	8.18	8.09	8.45	19.95	9.3	9.16	9.51	9.19
EV/Sales High	- -	- -	- -	16.11	12.72	12.24	10.57	9.1	9.02	10.63	21.63	10.07	9.91	10.72	9.85
EV/Sales Low	- -	- -	- -	8.63	10.6	10.35	8.94	7.66	7.41	6.64	16.5	8.27	8.44	8.5	8.23
EV/EBITDA Average	- -	- -	- -	25.52	16.51	16.22	13.57	16.36	12.34	13.58	41	13.21	12.92	15.63	14.65
EV/EBITDA High	- -	- -	- -	27.29	18.22	17.42	14.9	18.19	13.75	17.1	44.46	14.31	13.98	17.63	15.72
EV/EBITDA Low	- -	- -	- -	14.63	15.18	14.73	12.61	15.32	11.31	10.68	33.92	11.75	11.91	13.98	13.13
EV/EBIT Average	- -	- -	- -	133.28	55.72	57.91	43.23	137.8	35.55	64.33	- -	81.37	49.4	71.5	51.99
EV/EBIT High	- -	- -	- -	142.55	61.49	62.19	47.48	153.22	39.6	80.98	- -	88.13	53.45	80.6	55.75
EV/EBIT Low	- -	- -	- -	76.41	51.25	52.6	40.16	129	32.55	50.59	- -	72.4	45.55	63.91	46.59
Last Price	- -	- -	- -	29.19	26.19	22.92	19.42	14.09	19.04	14.52	21.41	20.88	22.96	24.78	23.73
High Price	- -	- -	- -	29.22	31.58	30.32	24.47	19.9	19.6	19.45	22.89	23.08	24.01	27.9	24.94
Enterprise Value Average	- -	- -	- -	3,909	4,001	4,035	3,454	2,898	2,551	2,252	7,446	7,459	7,520	7,964	7,758
Enterprise Value High	- -	- -	- -	4,181	4,415	4,333	3,794	3,222	2,842	2,835	8,076	8,079	8,137	8,978	8,319
Enterprise Value Low	- -	- -	- -	2,241	3,679	3,665	3,209	2,713	2,336	1,771	6,161	6,636	6,935	7,119	6,952

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	16	19	33	83	83	84	84	84	84	84	219	219	219	220	209
Diluted Weighted Avg Shares	16	17	24	58	84	83	84	84	84	84	111	219	220	220	218
Basic Weighted Avg Shares	16	17	24	58	83	83	84	84	84	84	111	219	219	220	218
Revenue per Share	5.61	5.77	5.5	4.45	4.16	4.24	4.29	4.23	3.76	3.17	3.37	3.66	3.74	3.81	3.87
EBITDA per Share	3.72	3.79	3.63	2.63	2.9	2.98	3.05	2.12	2.46	1.97	1.64	2.58	2.65	2.32	2.42
Operating Income per Share	1.29	1.25	1.27	0.5	0.88	0.78	0.86	1.05	0.84	0.36	0.31	0.3	0.59	0.79	0.89
Basic EPS, GAAP	-0.05	-0.73	-0.48	-0.24	0.23	0.01	0.14	-0.56	-0.01	-0.19	-0.73	-0.06	0.22	0.02	1.37
Basic EPS from Cont Ops	0.24	-0.69	-0.03	-0.28	0.3	0.04	0.17	-0.56	- -	-0.19	-0.74	-0.06	0.22	0.02	1.4
Diluted EPS, GAAP	-0.05	-0.73	-0.48	-0.24	0.23	0.01	0.14	-0.56	-0.01	-0.19	-0.73	-0.06	0.22	0.02	1.37
Diluted EPS from Cont Ops	0.24	-0.69	-0.03	-0.28	0.3	0.04	0.17	-0.56	- -	-0.19	-0.74	-0.06	0.22	0.02	1.4
Dividend per Share	1.32	1.38	1.23	0.94	1.17	1.13	1.21	1.27	1.59	0.45	0.52	0.82	0.96	1.01	1.08
Cash Flow per Share	2.03	1.39	2.22	0.73	2.03	1.86	1.85	1.84	1.64	1.14	0.91	1.73	1.8	1.91	1.97
Free Cash Flow per Basic Share	1	1.39	2.22	0.73	2.03	1.86	1.85	1.84	1.64	1.14	0.91	1.73	1.8	1.91	1.97
Cash & Equivalents per Share	0.63	0.64	0.55	0.52	0.41	0.24	0.29	0.42	0.37	0.52	1	0.53	0.17	2.18	0.18
Book Value per Share	21.34	19.07	19.91	21.51	20.71	19.67	18.72	16.86	15.35	14.62	17.91	17.18	16.26	15.08	14.71
Tangible Book Value per Share	21.34	19.61	19.8	20.24	19.57	18.89	18.2	16.55	15.22	14.55	15.69	15.62	14.87	13.99	13.04