Kimco Realty Corporation (HC) Financial Ratios — KIC 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 (%)	2.28	4.11	3.79	7.78	17.05	6.46	7.13	8.2	7.03	18.63	10.56	1.04	6.61	3.76	5.27
Return on Assets (%)	1.74	2.75	2.43	4.26	8.28	3.36	3.71	4.37	3.73	8.85	5.61	0.69	3.62	2.13	2.92
Return on Capital (%)	2.9	1.95	3.58	6.12	10.17	4.43	- -	6.37	- -	11.03	7.22	0.43	5.04	3.73	4.73
Return on Invested Capital (%)	1.29	-0.83	1.23	2.59	2.19	1.9	- -	5.44	- -	3.09	2.93	-0.91	3.36	3.16	4.02
Gross Margin (%)	72.89	73.91	74.29	73.98	73.9	71.9	71.86	71.79	70.92	67.58	69.37	69.27	68.78	68.7	69.05
EBITDA Margin (%)	60.03	62.47	58.89	58.7	58.97	63.97	65.94	76.65	65.19	58.76	60.06	61.96	63.29	59.28	63.88
Operating Margin (%)	30.8	30.65	32.7	35.23	33.34	33.66	33.71	37.07	38.58	31.45	32.77	33.12	32.67	32.28	33.53
Incremental Operating Margin (%)	94.44	36.26	56.5	51.68	22.46	127.62	35.69	- -	- -	113.24	37.33	34.43	18.61	29.54	58.33
Pretax Margin (%)	6.31	1.48	6.91	10.27	14.48	13.74	19.98	34.29	26.92	87.71	54.6	2.56	36.11	17.24	23.07
Profit Margin (%)	20.76	33.54	27.43	42.66	76.64	32.36	35.48	42.74	35.43	94.61	61.85	7.29	36.69	20.17	27.32
Net Income to Common Margin (%)	13.47	24.5	20.66	36.8	71.75	28.41	31.6	37.74	30.94	92.2	59.99	5.83	35.28	18.61	25.91
Effective Tax Rate (%)	50.22	132.71	54.81	21.97	35.66	48.86	- -	0.4	- -	0.11	0.45	127.88	9.47	7.24	0.21
Dvd Payout Ratio (%)	309.6	258.1	145.41	109.31	55.13	123.22	113.01	114.5	131.57	36.19	42.98	667.13	96.91	165.05	119.93
Sustainable Growth Rate (%)	-4.78	-6.5	-1.72	-0.72	7.65	-1.5	-0.93	-1.19	-2.22	11.89	6.02	-5.89	0.2	-2.44	-1.05

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	4,114	4,195	4,221	4,596	5,376	5,066	5,479	4,874	5,408	5,452	7,599	7,272	7,727	8,578	8,306
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	4,114	4,195	4,221	4,596	5,376	5,066	5,479	4,874	5,408	5,452	7,599	7,272	7,727	8,578	8,306
Total Debt/EBITDA	8.42	8.46	8.32	7.88	7.81	6.76	6.92	5.46	7.16	8.77	9.27	6.79	6.85	7.1	6.08
Net Debt/EBITDA	8.18	8.18	8.03	7.56	7.54	6.57	6.62	5.3	6.87	8.14	8.72	6.55	6.06	6.44	5.83
Total Debt/EBIT	17.3	18.01	16.92	14.81	15.65	12.87	12.71	8.37	11.32	16.39	17.91	12.86	12.1	13.64	10.78
Net Debt/EBIT	16.83	17.4	16.33	14.21	15.1	12.51	12.16	8.12	10.87	15.22	16.85	12.4	10.7	12.36	10.35
EBITDA to Interest Expense	2.21	2.22	2.39	2.86	3.14	3.89	4.13	4.87	4.26	3.33	4.02	4.72	4.51	3.92	4.14
EBITDA-CapEx/Interest Expense	0.49	2.22	2.39	2.86	3.14	3.89	4.13	4.87	4.26	3.33	4.02	4.72	4.51	3.92	4.14
EBIT to Interest Expense	1.13	1.09	1.33	1.72	1.78	2.05	2.11	2.36	2.52	1.78	2.19	2.52	2.33	2.14	2.17
Interest Expense	222	224	212	204	219	193	192	183	177	187	204	227	250	308	330
Common Equity/Total Assets	48.66	48.87	47.94	46.53	44.48	46.8	45.85	48.49	44.23	48.28	53.63	53.38	52.13	52.45	52.78
Long-Term Debt/Equity (%)	82.7	83.68	86.94	92.04	102.04	92.29	98.93	89.68	109.33	95.89	75.07	74.66	79.45	79.09	78.6
Long-Term Debt/Capital (%)	45.26	45.56	46.51	47.93	50.51	47.99	49.73	47.28	52.23	48.95	42.88	42.75	44.27	44.16	44.01
Long-Term Debt/Total Assets (%)	42.73	43.02	43.68	44.79	47.39	45.11	46.57	44.31	49.18	46.94	41.17	40.79	42.28	42.24	42.19
Total Debt/Equity (%)	82.7	83.68	86.94	92.04	102.04	92.29	98.93	89.68	109.33	95.89	75.07	74.66	79.45	79.09	78.6
Total Debt/Capital (%)	45.26	45.56	46.51	47.93	50.51	47.99	49.73	47.28	52.23	48.95	42.88	42.75	44.27	44.16	44.01
Total Debt/Total Assets (%)	42.73	43.02	43.68	44.79	47.39	45.11	46.57	44.31	49.18	46.94	41.17	40.79	42.28	42.24	42.19
Net Debt to Equity	80.43	80.85	83.87	88.29	98.45	89.69	94.62	87.04	104.95	89.03	70.63	71.98	70.29	71.66	75.46
Net Debt/Capital (%)	44.58	44.71	45.61	46.89	49.61	47.28	48.62	46.53	50.74	46.68	41.1	41.57	41	41.49	42.73
EBITDA	489	496	507	583	688	749	792	893	755	622	820	1,070	1,129	1,208	1,367
EBITDA-CapEx	108	496	507	583	688	749	792	893	755	622	820	1,070	1,129	1,208	1,367
Operating Income (Loss)	251	243	282	350	389	394	405	432	447	333	447	572	583	658	718

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	0.67	0.86	0.92	1.15	0.74	0.56	0.8	0.5	0.45	6.59	6.81	3.49	5.01	2.45	0.73
Current Ratio	1.9	2.02	1.78	2.18	1.49	1.32	1.47	1.08	1.19	8.03	7.98	4.93	6.42	5.23	3.31
Quick Ratio	1.9	2.02	1.78	2.18	1.49	1.32	1.47	1.11	1.19	8.03	7.94	4.92	6.4	5.24	3.31
CFO/Avg Current Liab	1.83	2.25	2.61	2.68	1.95	2.21	2.1	2.06	1.94	2.63	3.28	3.92	4.93	4	3.91
Common Equity/Total Assets	48.66	48.87	47.94	46.53	44.48	46.8	45.85	48.49	44.23	48.28	53.63	53.38	52.13	52.45	52.78
Long-Term Debt/Equity (%)	82.7	83.68	86.94	92.04	102.04	92.29	98.93	89.68	109.33	95.89	75.07	74.66	79.45	79.09	78.6
Long-Term Debt/Capital (%)	45.26	45.56	46.51	47.93	50.51	47.99	49.73	47.28	52.23	48.95	42.88	42.75	44.27	44.16	44.01
Long-Term Debt/Total Assets (%)	42.73	43.02	43.68	44.79	47.39	45.11	46.57	44.31	49.18	46.94	41.17	40.79	42.28	42.24	42.19
Total Debt/Equity (%)	82.7	83.68	86.94	92.04	102.04	92.29	98.93	89.68	109.33	95.89	75.07	74.66	79.45	79.09	78.6
Total Debt/Capital (%)	45.26	45.56	46.51	47.93	50.51	47.99	49.73	47.28	52.23	48.95	42.88	42.75	44.27	44.16	44.01
Total Debt/Total Assets (%)	42.73	43.02	43.68	44.79	47.39	45.11	46.57	44.31	49.18	46.94	41.17	40.79	42.28	42.24	42.19
CFO/Total Liabilities	9.64	10.11	11.86	11.95	8.13	10.31	9.87	11.46	9.65	9.95	7.42	10.65	12.54	10.63	12.28
CFO/CapEx	1.18	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.96	1.07	1.09	1.32	1.24	1.24	0.88	0.81	1.01	0.91	1.35	1.22	1.22	1.25	1.13

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	- -	4.73	5.13	5.9	6.71	6.56	6.46	6.22	5.75	5.33	7.54	8.45	7.63	8.15	7.94
Days Sales Outstanding	- -	77.2	71.15	61.83	54.38	55.66	56.47	58.64	63.5	68.5	48.42	43.22	47.84	44.76	45.96
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	6,718	7,876	8,261	10,655	10,954	10,501	7,662	6,270	8,878	6,233	14,838	13,113	13,480	15,703	13,623
- Cash & Cash Equivalents	113	142	149	187	190	142	239	144	124	293	326	147	781	689	212
+ Preferred Equity and Hybrid Capital	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	289	248	223	218	222	234	144	101	82	78	224	224	200	193	176
+ Total Debt	4,114	4,195	4,221	4,596	5,376	5,066	5,479	4,874	5,408	5,452	7,599	7,272	7,727	8,578	8,306
Enterprise Value	10,976	12,141	12,495	15,192	16,356	15,651	13,033	11,091	14,235	10,764	21,125	19,864	20,296	23,784	21,893
Total Capital	9,090	9,209	9,077	9,589	10,645	10,556	11,017	10,309	10,355	11,138	17,723	17,011	17,453	19,424	18,874
Total Debt/Capital (%)	45.26	45.56	46.51	47.93	50.51	47.99	49.73	47.28	52.23	48.95	42.88	42.75	44.27	44.16	44.01
Total Debt / EV	0.37	0.35	0.34	0.3	0.33	0.32	0.42	0.44	0.38	0.51	0.36	0.37	0.38	0.36	0.38
EV/Sales	13.48	15.3	14.5	15.29	14.02	13.37	10.85	9.52	12.28	10.17	15.48	11.5	11.38	11.68	10.23
EV/EBITDA	22.45	24.5	24.63	26.04	23.77	20.9	16.46	12.42	18.84	17.32	25.77	18.56	17.98	19.7	16.01
EV/EBIT	46.16	52.13	50.09	48.96	47.6	39.76	30.24	19.04	29.81	32.36	49.79	35.13	31.77	37.81	28.4
EV/Cash Flow to Firm	19.64	29.91	18.76	19.27	25.78	22.66	- -	13.52	- -	13.86	25.7	24.9	15.64	18.42	15.1
EV/Free Cash Flow to Firm	61.74	29.91	18.76	19.27	25.78	22.66	- -	13.52	- -	13.86	25.7	24.9	15.64	18.42	15.1
Diluted Market Cap	6,731	7,855	8,239	10,635	10,939	10,370	7,633	6,270	8,672	6,221	12,305	13,099	13,444	15,533	13,647
Diluted Enterprise Value	10,988	12,120	12,472	15,172	16,340	15,519	13,004	11,091	14,029	10,751	18,592	19,851	20,260	23,614	21,917
EV per Share	26.97	29.77	30.49	36.89	39.56	36.82	30.62	26.32	32.97	24.89	34.26	32.12	32.74	35	32.48
TTM Sales	814	793	862	994	1,167	1,171	1,201	1,165	1,159	1,058	1,365	1,728	1,783	2,037	2,140
TTM EBITDA	489	496	507	583	688	749	792	893	755	622	820	1,070	1,129	1,208	1,367
TTM Operating Income	251	243	282	350	389	394	405	432	447	333	447	572	583	658	718
TTM Cash Flow to Firm	559	406	666	788	635	691	- -	821	- -	777	822	798	1,298	1,291	1,450
TTM Free Cash Flow to Firm	178	406	666	788	635	691	- -	821	- -	777	822	798	1,298	1,291	1,450

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	99.83	16.4	14.45	16.9	22.16	17.51	12.43	9.83	14.86	10.55	19.88	15.21	12.55	15.45	12.18
EV/EBIT	46.16	52.13	50.09	48.96	47.6	39.76	30.24	19.04	29.81	32.36	49.79	35.13	31.77	37.81	28.4
Enterprise Value	10,976	12,141	12,495	15,192	16,356	15,651	13,033	11,091	14,235	10,764	21,125	19,864	20,296	23,784	21,893
Low Price	13.81	16.04	19.13	19.58	22.02	23.85	17.14	13.04	14.18	7.54	14.22	17.87	16.27	17.51	17.85
EV/Sales	13.48	15.3	14.5	15.29	14.02	13.37	10.85	9.52	12.28	10.17	15.48	11.5	11.38	11.68	10.23
EV/EBITDA	22.45	24.5	24.63	26.04	23.77	20.9	16.46	12.42	18.84	17.32	25.77	18.56	17.98	19.7	16.01
Price/Earnings	61.19	40.34	46.18	28.94	13.02	31.08	20.09	14.24	24.11	6.35	14.88	129.52	21.32	40.95	24.61
Price/Earnings Average	64.73	39.74	49.09	25.43	12.38	35.35	22.91	15.08	21.95	5.84	12.71	135.77	18.96	37.44	25.84
Price/Earnings High	74.57	43.88	57.23	29.1	14.03	40.47	29.27	17.54	25.75	9.09	15.06	160.43	22.68	45.74	28.71
Price/Earnings Low	51.18	33.51	43.81	21.9	10.82	30	19.14	12.48	16.63	3.32	8.79	109.16	15.95	31.02	21.74
Price/Book Value	1.43	1.65	1.78	2.23	2.17	2	1.42	1.18	1.82	1.11	1.5	1.38	1.42	1.47	1.31
Price/Book Value Average	1.52	1.63	1.9	1.96	2.06	2.27	1.62	1.24	1.66	1.02	1.28	1.44	1.26	1.35	1.38
Price/Book Value High	1.75	1.8	2.21	2.24	2.34	2.6	2.07	1.45	1.95	1.59	1.52	1.71	1.51	1.65	1.53
Price/Book Value Low	1.2	1.37	1.69	1.69	1.8	1.93	1.35	1.03	1.26	0.58	0.89	1.16	1.06	1.12	1.16
Price/Tangible Book Value	1.43	1.65	1.78	2.23	2.17	2	1.42	1.18	1.82	1.11	1.5	1.38	1.42	1.47	1.31
Price/Tangible Book Value Average	1.52	1.63	1.9	1.96	2.06	2.27	1.62	1.24	1.66	1.02	1.28	1.44	1.26	1.35	1.38
Price/Tangible Book Value High	1.75	1.8	2.21	2.24	2.34	2.6	2.07	1.45	1.95	1.59	1.52	1.71	1.51	1.65	1.53
Price/Tangible Book Value Low	1.2	1.37	1.69	1.69	1.8	1.93	1.35	1.03	1.26	0.58	0.89	1.16	1.06	1.12	1.16
Price/Sales	8.24	9.88	9.54	10.65	9.34	8.83	6.35	5.37	7.46	5.86	8.93	7.55	7.52	7.62	6.37
Price/Sales Average	8.72	9.74	10.14	9.36	8.88	10.04	7.24	5.69	6.79	5.39	7.63	7.92	6.69	6.97	6.7
Price/Sales High	10.04	10.75	11.82	10.71	10.06	11.5	9.25	6.62	7.97	8.38	9.03	9.36	8	8.51	7.44
Price/Sales Low	6.89	8.21	9.05	8.06	7.76	8.52	6.05	4.71	5.14	3.06	5.27	6.37	5.63	5.77	5.63
Price/Cash Flow	14.96	16.37	14.42	16.82	22.07	17.46	12.42	9.81	14.81	10.5	19.68	15.15	12.52	15.43	12.18
Price/Cash Flow Average	15.83	16.12	15.33	14.77	20.99	19.86	14.15	10.39	13.48	9.66	16.82	15.89	11.13	14.11	12.79
Price/Cash Flow High	18.23	17.8	17.87	16.91	23.78	22.74	18.08	12.09	15.82	15.03	19.92	18.77	13.32	17.24	14.21
Price/Cash Flow Low	12.51	13.6	13.68	12.73	18.34	16.85	11.82	8.6	10.21	5.49	11.63	12.77	9.37	11.69	10.76
Price/Free Cash Flow Average	105.62	16.15	15.36	14.85	21.07	19.92	14.17	10.41	13.53	9.7	16.99	15.95	11.15	14.12	12.8
Price/Free Cash Flow High	121.67	17.84	17.91	16.99	23.87	22.81	18.1	12.11	15.87	15.09	20.12	18.84	13.35	17.25	14.22
Price/Free Cash Flow Low	83.5	13.62	13.71	12.79	18.41	16.91	11.83	8.61	10.25	5.51	11.75	12.82	9.39	11.7	10.76
EV/Sales Average	13.95	15.15	15.11	13.98	13.56	14.6	11.75	9.84	11.6	9.7	13.9	11.86	10.54	11.02	10.55
EV/Sales High	15.28	16.17	16.8	15.34	14.75	16.08	13.77	10.77	12.81	12.72	15.61	13.31	11.86	12.58	11.29
EV/Sales Low	12.13	13.62	14.01	12.68	12.43	13.06	10.55	8.86	9.91	7.36	11.03	10.3	9.48	9.81	9.49
EV/EBITDA Average	23.25	24.26	25.65	23.82	22.99	22.83	17.81	12.84	17.79	16.51	23.14	19.15	16.66	18.58	16.52
EV/EBITDA High	25.46	25.89	28.53	26.14	25	25.13	20.88	14.05	19.65	21.64	25.99	21.48	18.74	21.22	17.67
EV/EBITDA Low	20.2	21.8	23.79	21.6	21.08	20.41	16	11.56	15.2	12.53	18.37	16.63	14.97	16.54	14.85
EV/EBIT Average	47.8	51.62	52.17	44.79	46.04	43.43	32.73	19.68	28.14	30.85	44.7	36.25	29.43	35.67	29.29
EV/EBIT High	52.34	55.09	58.01	49.14	50.07	47.82	38.35	21.54	31.08	40.44	50.21	40.66	33.12	40.73	31.35
EV/EBIT Low	41.54	46.4	48.39	40.61	42.22	38.83	29.39	17.71	24.04	23.42	35.48	31.48	26.46	31.75	26.34
Last Price	16.51	19.31	20.16	25.87	26.5	24.71	18	14.88	20.56	14.41	24.06	21.2	21.75	23.11	20.21
High Price	20.12	21.01	24.99	26.01	28.55	32.18	26.22	18.34	21.96	20.63	24.35	26.26	23.14	25.81	23.58
Enterprise Value Average	11,365	12,023	13,015	13,897	15,817	17,096	14,106	11,460	13,441	10,262	18,964	20,496	18,801	22,440	22,579
Enterprise Value High	12,446	12,832	14,472	15,249	17,204	18,825	16,531	12,547	14,841	13,452	21,301	22,994	21,158	25,622	24,165
Enterprise Value Low	9,877	10,807	12,072	12,600	14,504	15,286	12,668	10,317	11,481	7,790	15,053	17,803	16,901	19,976	20,305

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	407	408	410	412	413	425	426	421	432	433	617	618	620	679	674
Diluted Weighted Avg Shares	408	407	409	411	413	420	424	421	422	432	511	618	618	672	675
Basic Weighted Avg Shares	407	406	408	409	411	418	424	421	420	430	506	616	617	672	675
Revenue per Share	2	1.95	2.11	2.43	2.84	2.8	2.83	2.77	2.76	2.46	2.7	2.81	2.89	3.03	3.17
EBITDA per Share	1.2	1.22	1.24	1.43	1.67	1.79	1.87	2.12	1.8	1.45	1.62	1.74	1.83	1.8	2.03
Operating Income per Share	0.62	0.6	0.69	0.86	0.95	0.94	0.96	1.03	1.06	0.77	0.88	0.93	0.94	0.98	1.06
Basic EPS, GAAP	0.27	0.48	0.44	0.89	2.04	0.8	0.9	1.05	0.85	2.27	1.62	0.16	1.02	0.56	0.82
Basic EPS from Cont Ops	0.35	0.44	0.71	0.94	1.88	0.92	1.04	1.12	0.98	2.33	1.68	0.19	1.08	0.62	0.88
Diluted EPS, GAAP	0.27	0.48	0.44	0.89	2.03	0.79	0.89	1.04	0.85	2.26	1.6	0.16	1.02	0.56	0.82
Diluted EPS from Cont Ops	0.35	0.44	0.71	0.94	1.88	0.92	1.04	1.11	0.98	2.32	1.66	0.19	1.08	0.62	0.88
Dividend per Share	0.87	0.94	0.98	1.05	1.11	1.13	1.19	1.26	1.26	0.88	0.75	0.88	1.07	1.02	1.06
Cash Flow per Share	1.1	1.18	1.4	1.54	1.2	1.42	1.45	1.52	1.39	1.37	1.22	1.4	1.74	1.5	1.66
Free Cash Flow per Basic Share	0.17	1.18	1.4	1.54	1.2	1.42	1.45	1.52	1.39	1.37	1.22	1.4	1.74	1.5	1.66
Cash & Equivalents per Share	0.36	0.44	0.52	0.67	0.48	0.35	0.59	0.37	0.31	2.31	2.49	1.2	1.79	1.02	0.31
Book Value per Share	11.51	11.69	11.31	11.59	12.21	12.37	12.67	12.66	11.27	12.97	16.05	15.39	15.37	15.68	15.42
Tangible Book Value per Share	11.51	11.69	11.31	11.59	12.21	12.37	12.67	12.66	11.27	12.97	16.05	15.39	15.37	15.68	15.42