UDR, Inc. Financial Ratios — UF0 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 (%)	0.59	8.03	1.44	5.52	12.15	9.8	4.05	7.07	5.86	1.85	4.43	2.21	10.99	2.31	11.22
Return on Assets (%)	0.33	3.12	0.66	2.26	4.7	3.82	1.58	2.63	2.13	0.67	1.47	0.8	3.97	0.8	3.51
Return on Capital (%)	- -	- -	- -	- -	- -	5.05	- -	4.27	4.03	2.74	3.29	2.32	5.51	2.7	5.31
Return on Invested Capital (%)	- -	- -	- -	- -	- -	4.8	- -	4.73	2.58	2.57	2.69	2.37	5.84	2.62	5.33
Gross Margin (%)	12.79	18.05	21.19	23.12	26.6	24.88	25.39	27.36	25.03	17.29	17.67	21.82	24.12	24.94	27.11
EBITDA Margin (%)	63.64	58.86	61.29	59.98	60.46	86.1	66.72	75.5	63.27	69.91	68.78	61.32	81.53	58.62	72.05
Operating Margin (%)	3.6	10.57	13.79	15.56	18.1	18.27	18.96	21.08	18.77	10.63	10.51	15.49	17.63	16.92	18.83
Incremental Operating Margin (%)	- -	57.16	68.33	38.29	45.2	20.59	37.5	62.3	- -	- -	7.47	43.86	47.13	- -	97.58
Pretax Margin (%)	-21.26	-10.69	-0.65	0.14	11.36	11.02	13.3	21.23	17.65	5.76	12.58	6.12	29.28	5.79	23.63
Profit Margin (%)	3.21	29.61	5.9	18.87	38.05	30.5	12.21	19.4	16.05	5.18	11.62	5.73	27.3	5.36	22.06
Net Income to Common Margin (%)	1.72	28.77	5.41	18.41	37.63	30.11	11.83	19.03	15.7	4.84	11.29	5.44	27	5.07	21.78
Effective Tax Rate (%)	- -	- -	- -	- -	- -	10.94	- -	0.31	1.89	3.56	0.89	0.38	0.44	0.91	0.21
Dvd Payout Ratio (%)	-110.93	-471.64	269,560.47	1,419.31	238.89	261.52	234.06	144.94	182.32	603.85	258.6	515.44	108	573.8	133.65
Sustainable Growth Rate (%)	1.23	45.93	-3,877	-72.87	-16.87	-15.82	-5.42	-3.18	-4.82	-9.3	-7.02	-9.2	-0.88	-10.93	-3.78

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	3,918	3,409	3,524	3,565	3,571	3,401	3,672	3,548	4,906	5,172	5,605	5,677	5,985	6,009	6,004
ST Debt	421	76	- -	153	150	21	322	101	317	218	250	328	413	299	471
LT Debt	3,497	3,333	3,524	3,413	3,421	3,380	3,350	3,447	4,589	4,954	5,356	5,349	5,572	5,710	5,533
Total Debt/EBITDA	9.88	8.08	7.58	7.27	6.6	4.12	5.53	4.49	6.73	5.96	6.31	6.1	4.51	6.13	4.87
Net Debt/EBITDA	9.85	8.05	7.51	7.23	6.59	4.11	5.52	4.25	6.45	5.73	6.1	5.9	4.37	5.94	4.72
Total Debt/EBIT	174.55	50.69	30.14	28.13	22.37	8.49	16.11	10	22.19	20.76	20.92	22.63	9.42	21.12	10.85
Net Debt/EBIT	174	50.51	29.88	28.01	22.33	8.48	16.1	9.48	21.26	19.97	20.2	21.87	9.13	20.47	10.51
EBITDA to Interest Expense	2.54	3.04	3.69	3.76	4.44	6.72	5.16	5.89	4.27	4.28	4.77	5.71	7.34	4.71	6.27
EBITDA-CapEx/Interest Expense	-4.42	3.04	3.69	3.76	4.44	6.72	5.16	5.89	4.27	4.28	4.77	5.71	7.34	4.71	6.27
EBIT to Interest Expense	0.14	0.55	0.83	0.98	1.33	1.43	1.47	1.64	1.27	0.65	0.73	1.44	1.59	1.36	1.64
Interest Expense	156	139	126	130	122	123	129	134	171	203	186	163	181	208	197
Common Equity/Total Assets	32.52	42.96	40.62	39.37	37.23	39.67	35.94	37.08	34.37	33.09	31.54	36.72	34.7	31.2	30.6
Long-Term Debt/Equity (%)	136.87	103.61	116.29	113.07	88.92	84.37	88.54	88.48	104.12	120.4	112.19	108.31	112.51	128	133.36
Long-Term Debt/Capital (%)	54.02	50.3	53.77	51.84	46.12	45.63	44.93	46.31	49.27	53.34	51.6	50.39	50.95	54.54	54.5
Long-Term Debt/Total Assets (%)	52.03	48.6	51.76	49.98	44.64	44.01	43.32	44.69	47.63	51.4	49.7	48.45	48.99	52.4	52.17
Total Debt/Equity (%)	153.35	105.97	116.29	118.12	92.82	84.9	97.04	91.07	111.3	125.69	117.42	114.95	120.84	134.71	144.73
Total Debt/Capital (%)	60.53	51.45	53.77	54.15	48.14	45.92	49.25	47.66	52.67	55.69	54.01	53.48	54.72	57.39	59.14
Total Debt/Total Assets (%)	58.3	49.71	51.76	52.21	46.59	44.29	47.48	46.01	50.91	53.67	52.02	51.43	52.62	55.14	56.61
Net Debt to Equity	152.86	105.59	115.29	117.61	92.64	84.85	96.99	86.32	106.61	120.91	113.37	111.1	117.03	130.59	140.29
Net Debt/Capital (%)	60.45	51.36	53.55	54.05	48.09	45.9	49.24	46.33	50.5	53.58	52.15	51.69	53.01	55.65	57.33
EBITDA	397	422	465	491	541	826	664	790	729	868	888	930	1,327	980	1,234
EBITDA-CapEx	-691	422	465	491	541	826	664	790	729	868	888	930	1,327	980	1,234
Operating Income (Loss)	22	76	105	127	162	175	189	221	216	132	136	235	287	283	322

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	0.02	0.04	0.12	0.04	0.02	0.01	- -	0.5	0.01	- -	- -	- -	- -	- -	- -
Current Ratio	0.44	1.91	2.37	0.58	0.43	1.31	1.05	0.68	0.29	0.32	0.09	0.11	0.31	0.39	0.2
Quick Ratio	0.02	0.25	0.45	0.07	0.06	0.07	0.04	0.62	0.25	0.28	0.04	0.07	0.27	0.34	0.16
CFO/Avg Current Liab	0.59	0.69	1.21	1.22	1.16	1.56	1.16	1.16	1.25	1	1.09	1.17	1.04	1.11	1.09
Common Equity/Total Assets	32.52	42.96	40.62	39.37	37.23	39.67	35.94	37.08	34.37	33.09	31.54	36.72	34.7	31.2	30.6
Long-Term Debt/Equity (%)	136.87	103.61	116.29	113.07	88.92	84.37	88.54	88.48	104.12	120.4	112.19	108.31	112.51	128	133.36
Long-Term Debt/Capital (%)	54.02	50.3	53.77	51.84	46.12	45.63	44.93	46.31	49.27	53.34	51.6	50.39	50.95	54.54	54.5
Long-Term Debt/Total Assets (%)	52.03	48.6	51.76	49.98	44.64	44.01	43.32	44.69	47.63	51.4	49.7	48.45	48.99	52.4	52.17
Total Debt/Equity (%)	153.35	105.97	116.29	118.12	92.82	84.9	97.04	91.07	111.3	125.69	117.42	114.95	120.84	134.71	144.73
Total Debt/Capital (%)	60.53	51.45	53.77	54.15	48.14	45.92	49.25	47.66	52.67	55.69	54.01	53.48	54.72	57.39	59.14
Total Debt/Total Assets (%)	58.3	49.71	51.76	52.21	46.59	44.29	47.48	46.01	50.91	53.67	52.02	51.43	52.62	55.14	56.61
CFO/Total Liabilities	6.03	8.98	9	10.43	12.02	14.61	13.14	14.69	12.06	10.94	11.06	13.44	12.97	13.62	13.98
CFO/CapEx	0.23	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.6	0.92	0.88	1.11	1.41	1.48	1.45	1.54	1.34	0.93	1.53	0.96	0.91	0.98	0.73

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	1.6	1.25	1.95	4.35	3.09	1.6	2.58	24.77	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	228.74	291.62	186.78	83.85	118.03	228.68	141.26	14.74	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	8.31	5.15	3.24	6.99	10.14	9.57	1.92	11.22	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	43.94	70.94	112.53	52.24	35.98	38.15	190.44	32.52	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	246	490	466	178	124	342	589	- -	70	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	246	490	466	178	124	342	589	- -	70	- -	- -	- -	- -	- -	- -
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	5,507	5,850	5,861	8,044	9,827	9,537	10,360	10,824	13,596	11,021	18,922	12,823	12,712	14,184	11,957
- Cash & Cash Equivalents	13	12	30	15	7	2	2	185	8	1	1	1	3	1	1
+ Preferred Equity and Hybrid Capital	128	47	47	47	46	46	46	46	46	45	45	45	45	43	43
+ Minority/Non Controlling Interest	241	224	218	283	947	913	958	990	1,049	881	1,331	840	961	1,018	860
+ Total Debt	3,918	3,409	3,524	3,565	3,571	3,401	3,672	3,548	4,906	5,172	5,605	5,677	5,985	6,009	6,004
Enterprise Value	9,783	9,518	9,620	11,924	14,384	13,896	15,033	15,222	19,589	17,117	25,902	19,383	19,699	21,252	18,863
Total Capital	6,474	6,627	6,554	6,584	7,418	7,408	7,455	7,443	9,314	9,287	10,379	10,615	10,937	10,470	10,153
Total Debt/Capital (%)	60.53	51.45	53.77	54.15	48.14	45.92	49.25	47.66	52.67	55.69	54.01	53.48	54.72	57.39	59.14
Total Debt / EV	0.4	0.36	0.37	0.3	0.25	0.24	0.24	0.23	0.25	0.3	0.22	0.29	0.3	0.28	0.32
EV/Sales	15.69	13.28	12.68	14.58	16.08	14.48	15.1	14.54	17	13.79	20.07	12.77	12.1	12.71	11.02
EV/EBITDA	24.66	22.57	20.68	24.3	26.6	16.81	22.63	19.26	26.87	19.73	29.18	20.83	14.85	21.69	15.29
EV/EBIT	435.79	141.51	82.27	94.06	90.13	34.67	65.97	42.91	88.62	68.71	96.66	77.28	31.02	74.68	34.07
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	21.51	- -	21.92	24.54	21.4	30.52	19.73	19.45	19.62	17.16
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	21.51	- -	21.92	24.54	21.4	30.52	19.73	19.45	19.62	17.16
Diluted Market Cap	5,047	5,586	5,843	7,991	9,898	9,538	10,415	10,586	13,200	10,958	17,944	12,578	12,715	14,152	12,058
Diluted Enterprise Value	9,322	9,254	9,601	11,871	14,456	13,898	15,089	14,984	19,194	17,054	24,924	19,138	19,703	21,221	18,965
EV per Share	44.54	38.05	38.36	46.74	54.94	51.99	56.22	55.24	66.5	57.71	81.42	58.92	59.87	64.23	57.46
TTM Sales	623	717	759	818	895	960	996	1,047	1,152	1,241	1,291	1,517	1,628	1,672	1,712
TTM EBITDA	397	422	465	491	541	826	664	790	729	868	888	930	1,327	980	1,234
TTM Operating Income	22	76	105	127	162	175	189	221	216	132	136	235	287	283	322
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	646	- -	694	798	800	849	982	1,013	1,083	1,099
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	646	- -	694	798	800	849	982	1,013	1,083	1,099

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	-6.04	17.07	17.19	20.11	21.58	17.78	20.07	18.88	20.93	18.13	27.03	15.34	15.27	16.14	13.36
EV/EBIT	435.79	141.51	82.27	94.06	90.13	34.67	65.97	42.91	88.62	68.71	96.66	77.28	31.02	74.68	34.07
Enterprise Value	9,783	9,518	9,620	11,924	14,384	13,896	15,033	15,222	19,589	17,117	25,902	19,383	19,699	21,252	18,863
Low Price	20.25	22.18	22.01	23.08	30.56	32.2	33.9	32.72	37.71	29.37	36.67	37.06	31	34.26	33.2
EV/Sales	15.69	13.28	12.68	14.58	16.08	14.48	15.1	14.54	17	13.79	20.07	12.77	12.1	12.71	11.02
EV/EBITDA	24.66	22.57	20.68	24.3	26.6	16.81	22.63	19.26	26.87	19.73	29.18	20.83	14.85	21.69	15.29
Price/Earnings	471.16	27.09	142.2	52.66	28.83	32.77	87.78	52.87	72.79	182.29	122.52	151.95	28.9	166.56	32.27
Price/Earnings Average	450.81	28.9	146.71	45.97	25.77	32.49	85.72	50.67	72.26	188.82	101.88	186.35	29.27	157.4	35.1
Price/Earnings High	502.96	31.47	161.93	52.72	29.09	35.24	92	58.18	79.8	250.34	123.75	237.66	33.7	182.96	41.22
Price/Earnings Low	380.57	25.7	133.92	38.54	23.48	29.57	76.8	44.04	59.48	144.11	75.55	144.46	23.19	133.13	29.41
Price/Book Value	2.52	1.99	2.12	2.99	3.44	3.13	3.73	3.79	4.1	3.46	5.57	3.16	3.22	4.17	3.68
Price/Book Value Average	2.41	2.12	2.19	2.61	3.08	3.1	3.64	3.63	4.07	3.58	4.63	3.88	3.26	3.94	4.01
Price/Book Value High	2.69	2.31	2.41	3	3.47	3.37	3.91	4.17	4.5	4.75	5.62	4.95	3.76	4.58	4.71
Price/Book Value Low	2.04	1.88	2	2.19	2.8	2.82	3.26	3.15	3.35	2.73	3.43	3.01	2.58	3.33	3.36
Price/Tangible Book Value	2.52	1.99	2.12	2.99	3.44	3.13	3.73	3.79	4.1	3.46	5.57	3.16	3.22	4.17	3.68
Price/Tangible Book Value Average	2.41	2.12	2.19	2.61	3.08	3.1	3.64	3.63	4.07	3.58	4.63	3.88	3.26	3.94	4.01
Price/Tangible Book Value High	2.69	2.31	2.41	3	3.47	3.37	3.91	4.17	4.5	4.75	5.62	4.95	3.76	4.58	4.71
Price/Tangible Book Value Low	2.04	1.88	2	2.19	2.8	2.82	3.26	3.15	3.35	2.73	3.43	3.01	2.58	3.33	3.36
Price/Sales	8.1	7.79	7.7	9.69	10.85	9.87	10.39	10.06	11.43	8.82	13.84	8.26	7.8	8.44	7.03
Price/Sales Average	7.75	8.32	7.94	8.46	9.7	9.78	10.14	9.64	11.34	9.13	11.51	10.13	7.9	7.98	7.64
Price/Sales High	8.64	9.05	8.77	9.71	10.95	10.61	10.89	11.07	12.53	12.11	13.98	12.92	9.1	9.27	8.97
Price/Sales Low	6.54	7.39	7.25	7.1	8.84	8.9	9.09	8.38	9.34	6.97	8.53	7.86	6.26	6.75	6.4
Price/Cash Flow	20.08	17.07	17.19	19.96	21.17	17.65	19.94	18.79	20.87	18.11	26.9	15.29	15.25	16.1	13.33
Price/Cash Flow Average	19.21	18.21	17.73	17.43	18.91	17.5	19.47	18.01	20.72	18.76	22.37	18.75	15.45	15.21	14.5
Price/Cash Flow High	21.43	19.83	19.57	19.98	21.36	18.98	20.89	20.68	22.88	24.87	27.17	23.91	17.79	17.68	17.02
Price/Cash Flow Low	16.22	16.19	16.19	14.61	17.24	15.92	17.44	15.65	17.06	14.32	16.59	14.53	12.24	12.87	12.14
Price/Free Cash Flow Average	-5.77	18.21	17.73	17.56	19.29	17.63	19.6	18.09	20.78	18.78	22.47	18.81	15.46	15.25	14.53
Price/Free Cash Flow High	-6.44	19.83	19.57	20.14	21.78	19.12	21.04	20.78	22.95	24.9	27.3	23.99	17.8	17.73	17.06
Price/Free Cash Flow Low	-4.87	16.19	16.19	14.72	17.58	16.04	17.56	15.72	17.1	14.34	16.67	14.58	12.25	12.9	12.17
EV/Sales Average	15.31	13.83	12.92	13.33	14.91	14.39	14.85	14.11	16.92	14.11	17.6	14.69	12.2	12.24	11.63
EV/Sales High	16.29	14.6	13.75	14.59	16.18	15.23	15.6	15.58	18.14	17.11	20.21	17.54	13.4	13.55	12.95
EV/Sales Low	13.99	12.86	12.23	11.94	14.04	13.51	13.8	12.81	14.84	11.93	14.45	12.36	10.56	11.01	10.4
EV/EBITDA Average	24.06	23.49	21.08	22.22	24.66	16.72	22.26	18.69	26.74	20.18	25.58	23.95	14.97	20.89	16.14
EV/EBITDA High	25.6	24.81	22.43	24.32	26.76	17.68	23.38	20.63	28.67	24.47	29.39	28.61	16.44	23.11	17.98
EV/EBITDA Low	21.99	21.85	19.95	19.9	23.22	15.69	20.68	16.97	23.46	17.07	21	20.15	12.95	18.78	14.43
EV/EBIT Average	425.19	147.32	83.86	86.01	83.58	34.47	64.9	41.64	88.17	70.3	84.76	88.86	31.28	71.94	35.97
EV/EBIT High	452.35	155.55	89.23	94.13	90.68	36.46	68.15	45.98	94.54	85.23	97.37	106.12	34.34	79.59	40.06
EV/EBIT Low	388.62	137.02	79.35	77.05	78.7	32.34	60.28	37.81	77.37	59.45	69.59	74.76	27.07	64.68	32.16
Last Price	25.07	23.39	23.37	31.53	37.53	35.68	38.74	39.28	46.15	37.16	59.48	38.98	38.64	42.87	36.42
High Price	26.77	27.16	26.62	31.57	37.86	38.37	40.6	43.23	50.6	51.03	60.07	60.96	45.05	47.09	46.52
Enterprise Value Average	9,545	9,909	9,805	10,903	13,339	13,816	14,790	14,771	19,490	17,512	22,714	22,286	19,860	20,472	19,913
Enterprise Value High	10,154	10,462	10,433	11,933	14,472	14,614	15,531	16,309	20,899	21,231	26,091	26,616	21,809	22,648	22,179
Enterprise Value Low	8,724	9,216	9,278	9,767	12,560	12,964	13,737	13,414	17,104	14,809	18,648	18,751	17,188	18,405	17,804

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	220	250	251	255	262	267	267	276	295	297	318	329	329	331	328
Diluted Weighted Avg Shares	201	239	250	253	264	267	269	269	286	295	302	323	329	330	331
Basic Weighted Avg Shares	201	239	250	252	259	265	267	268	285	295	300	322	329	329	330
Revenue per Share	3.1	3	3.04	3.25	3.46	3.62	3.73	3.9	4.04	4.21	4.3	4.72	4.95	5.08	5.18
EBITDA per Share	1.97	1.77	1.86	1.95	2.09	3.11	2.49	2.95	2.56	2.95	2.96	2.89	4.04	2.98	3.73
Operating Income per Share	0.11	0.32	0.42	0.51	0.63	0.66	0.71	0.82	0.76	0.45	0.45	0.73	0.87	0.86	0.98
Basic EPS, GAAP	0.05	0.86	0.16	0.6	1.3	1.09	0.44	0.74	0.63	0.2	0.49	0.26	1.34	0.26	1.13
Basic EPS from Cont Ops	-0.63	-0.19	0.01	0.06	0.41	0.35	0.5	0.83	0.7	0.23	0.54	0.29	1.44	0.29	1.22
Diluted EPS, GAAP	0.05	0.86	0.16	0.59	1.28	1.08	0.44	0.74	0.63	0.2	0.48	0.26	1.34	0.26	1.13
Diluted EPS from Cont Ops	-0.63	-0.19	0.01	0.06	0.4	0.35	0.49	0.82	0.7	0.23	0.53	0.29	1.44	0.29	1.22
Dividend per Share	0.79	0.9	0.94	1.03	1.11	1.18	1.24	1.29	1.36	1.44	1.46	1.52	1.66	1.71	1.73
Cash Flow per Share	1.25	1.37	1.36	1.58	1.77	2.02	1.94	2.09	2.21	2.05	2.21	2.55	2.53	2.66	2.73
Free Cash Flow per Basic Share	-4.15	1.37	1.36	1.58	1.77	2.02	1.94	2.09	2.21	2.05	2.21	2.55	2.53	2.66	2.73
Cash & Equivalents per Share	0.06	0.05	0.12	0.06	0.03	0.01	0.01	0.67	0.03	- -	- -	- -	0.01	- -	- -
Book Value per Share	9.95	11.78	11.03	10.54	10.9	11.4	10.39	10.38	11.24	10.75	10.68	12.32	11.99	10.28	9.89
Tangible Book Value per Share	9.95	11.78	11.03	10.54	10.9	11.4	10.39	10.38	11.24	10.75	10.68	12.32	11.99	10.28	9.89