Acadia Realty Trust Financial Ratios — WX1 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 (%)	14.68	7.89	6.05	8.08	6.1	5.41	3.9	2.08	3.58	-0.6	1.59	-2.21	1.19	1.17	0.79
Return on Assets (%)	3.24	2.23	1.92	2.85	2.28	2.07	1.55	0.79	1.3	-0.21	0.56	-0.83	0.46	0.5	0.37
Return on Capital (%)	4.94	- -	3.9	1.24	0.65	- -	3.13	- -	3.86	- -	2.26	- -	- -	3.06	- -
Return on Invested Capital (%)	1.65	- -	2.83	2.15	1.59	- -	1.75	- -	1.78	- -	0.79	- -	- -	1.56	- -
Gross Margin (%)	72.85	70.59	75.07	73.34	72.97	73.74	69.46	69.1	69.53	60.93	66.2	68.76	67.97	68.85	69.93
EBITDA Margin (%)	60.84	57.85	57.91	55.98	52.85	48.38	68.85	57.85	67.56	12.82	52.68	62.57	54.64	56.87	50.37
Operating Margin (%)	26.42	24.14	33.2	28.35	24.85	11.52	12.78	10.61	15.36	-12.02	10.28	13.6	15.58	18.95	20.48
Incremental Operating Margin (%)	72.25	11.07	52.77	- -	- -	302.2	16.86	- -	56.63	192.94	144.77	42.38	67.59	73.39	31.23
Pretax Margin (%)	5.45	7.56	15.76	77.03	31.49	27.65	26.28	-5.69	8.53	-26.08	8.93	-19.99	-0.43	2.32	-9.64
Profit Margin (%)	52.68	34.53	23.84	39.55	33.01	38.32	24.73	12.11	18.55	-3.58	8.05	-10.86	5.87	6.02	4.11
Net Income to Common Margin (%)	52.68	34.53	23.84	39.55	33.01	38.32	24.73	12.11	18.55	-3.58	8.05	-10.86	5.87	6.02	4.11
Effective Tax Rate (%)	8.64	- -	0.07	0.45	2.85	- -	1.54	- -	5.93	- -	0.36	- -	- -	2.54	- -
Dvd Payout Ratio (%)	412.58	54.02	142.18	24.31	59.48	79.81	148.22	-141.46	-1,295.38	-40.98	138.45	-67.94	-293.39	-1,420.76	-104.56
Sustainable Growth Rate (%)	-45.89	3.63	-2.55	6.11	2.47	1.09	-1.88	5.02	49.94	-0.85	-0.61	-3.7	4.7	17.78	1.61

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	650	613	1,040	1,119	1,359	1,559	1,495	1,622	1,843	1,803	1,858	1,835	1,934	1,597	1,921
ST Debt	1	- -	- -	- -	21	- -	42	- -	61	138	113	168	213	14	90
LT Debt	649	613	1,040	1,119	1,338	1,559	1,454	1,622	1,782	1,665	1,745	1,667	1,721	1,583	1,831
Total Debt/EBITDA	10.91	9.22	10.67	11.12	12.91	16.96	8.74	10.79	9.42	56.05	12.05	8.99	10.45	7.8	9.29
Net Debt/EBITDA	9.4	7.84	9.86	8.96	12.22	15.42	7.89	10.18	8.65	52.51	11.65	8.7	10.01	7.43	8.82
Total Debt/EBIT	25.12	22.09	19.12	21.96	30.56	71.22	22.58	49.62	25.21	-15.67	60.6	26.9	39.42	24.32	38.87
Net Debt/EBIT	21.65	18.78	17.67	17.69	28.92	64.73	20.38	46.79	23.16	-14.68	58.54	26.03	37.75	23.16	36.91
EBITDA to Interest Expense	2.55	2.92	2.47	2.55	2.82	2.65	2.9	2.15	2.83	0.46	2.26	2.55	1.98	2.21	2.17
EBITDA-CapEx/Interest Expense	-5.22	2.92	2.47	2.55	2.82	2.65	2.9	2.15	2.26	0.46	2.26	2.55	1.98	2.21	2.17
EBIT to Interest Expense	1.11	1.22	1.42	1.29	1.33	0.63	0.54	0.39	0.64	-0.43	0.44	0.55	0.57	0.74	0.88
Interest Expense	23	23	39	39	37	35	59	70	69	70	68	80	93	93	95
Common Equity/Total Assets	23.23	32.63	31.09	38.8	36.29	39.75	39.57	36.87	35.79	34.88	35.7	39.32	38.15	47.26	46.01
Long-Term Debt/Equity (%)	84.32	57.29	92.73	77.9	87.94	71.57	65.6	77.89	81.47	81.19	81.15	74.13	80.67	62.5	69.65
Long-Term Debt/Capital (%)	45.72	36.42	48.11	43.79	46.45	41.71	39.17	43.79	44.22	43.2	43.54	40.82	42.31	38.33	40.25
Long-Term Debt/Total Assets (%)	39.23	32.13	45.92	41.11	44.12	39.01	36.7	40.96	41.35	40.29	40.94	38.75	40.11	36.2	37.86
Total Debt/Equity (%)	84.44	57.29	92.73	77.9	89.3	71.57	67.48	77.89	84.25	87.94	86.4	81.61	90.67	63.05	73.06
Total Debt/Capital (%)	45.78	36.42	48.11	43.79	47.17	41.71	40.29	43.79	45.73	46.79	46.35	44.94	47.55	38.67	42.22
Total Debt/Total Assets (%)	39.29	32.13	45.92	41.11	44.8	39.01	37.75	40.96	42.76	43.64	43.59	42.66	45.08	36.52	39.71
Net Debt to Equity	72.76	48.71	85.66	62.75	84.52	65.05	60.91	73.45	77.38	82.39	83.47	78.97	86.83	60.04	69.37
Net Debt/Capital (%)	42.12	32.76	46.14	38.55	45.8	38.66	37.12	41.53	42.16	44.05	44.98	43.67	45.74	36.98	40.43
EBITDA	60	67	97	101	105	92	171	150	196	32	154	204	185	205	207
EBITDA-CapEx	-122	67	97	101	105	92	171	150	157	32	154	204	185	205	207
Operating Income (Loss)	26	28	56	51	49	22	32	28	44	-30	30	44	53	68	84

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	0.42	0.47	1.26	1.95	0.61	0.53	0.43	0.15	0.08	0.08	0.08	0.06	0.15	0.19	0.15
Current Ratio	2.76	2.66	6.85	4.67	2.83	3.56	2.13	1.86	1.19	0.9	1.45	0.89	0.87	1.87	1.24
Quick Ratio	0.82	1.22	3.75	3.2	2.35	3.09	1.79	1.6	1.02	0.78	1.05	0.74	0.76	1.57	1.08
CFO/Avg Current Liab	0.53	0.29	0.5	0.95	0.98	0.86	0.74	0.61	0.76	0.47	0.45	0.51	0.5	0.56	0.8
Common Equity/Total Assets	23.23	32.63	31.09	38.8	36.29	39.75	39.57	36.87	35.79	34.88	35.7	39.32	38.15	47.26	46.01
Long-Term Debt/Equity (%)	84.32	57.29	92.73	77.9	87.94	71.57	65.6	77.89	81.47	81.19	81.15	74.13	80.67	62.5	69.65
Long-Term Debt/Capital (%)	45.72	36.42	48.11	43.79	46.45	41.71	39.17	43.79	44.22	43.2	43.54	40.82	42.31	38.33	40.25
Long-Term Debt/Total Assets (%)	39.23	32.13	45.92	41.11	44.12	39.01	36.7	40.96	41.35	40.29	40.94	38.75	40.11	36.2	37.86
Total Debt/Equity (%)	84.44	57.29	92.73	77.9	89.3	71.57	67.48	77.89	84.25	87.94	86.4	81.61	90.67	63.05	73.06
Total Debt/Capital (%)	45.78	36.42	48.11	43.79	47.17	41.71	40.29	43.79	45.73	46.79	46.35	44.94	47.55	38.67	42.22
Total Debt/Total Assets (%)	39.29	32.13	45.92	41.11	44.8	39.01	37.75	40.96	42.76	43.64	43.59	42.66	45.08	36.52	39.71
CFO/Total Liabilities	7.43	7.04	5.71	6.42	7.52	6.04	6.57	5.12	6.19	5	4.97	6.49	7.22	7.64	7.56
CFO/CapEx	0.36	- -	- -	- -	- -	- -	- -	- -	3.37	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	1.36	1.14	1.05	0.92	0.72	0.7	0.32	0.6	0.4	0.44	0.96	0.75

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	- -	5.57	7.05	5.4	5.14	4.51	5.2	4.56	4.78	4.91	6.75	7.01	6.84	6.69	6.68
Days Sales Outstanding	- -	65.49	51.78	67.58	70.95	80.97	70.18	80.07	76.43	74.29	54.08	52.09	53.35	54.56	54.67
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	- -	- -	- -	2,203	2,336	2,669	2,265	1,944	2,223	1,189	1,922	1,355	1,621	2,815	2,710
- Cash & Cash Equivalents	90	92	79	218	73	72	75	21	16	19	18	17	17	17	39
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	385	447	417	380	421	590	648	622	645	609	628	557	497	467	404
+ Total Debt	650	613	1,040	1,119	1,359	1,559	1,495	1,622	1,843	1,803	1,858	1,835	1,934	1,597	1,921
Enterprise Value	- -	- -	- -	3,484	4,043	4,746	4,334	4,167	4,695	3,582	4,390	3,730	4,001	4,847	4,996
Total Capital	1,419	1,683	2,162	2,555	2,880	3,737	3,711	3,704	4,030	3,853	4,008	4,084	4,068	4,129	4,550
Total Debt/Capital (%)	45.78	36.42	48.11	43.79	47.17	41.71	40.29	43.79	45.73	46.79	46.35	44.94	47.55	38.67	42.22
Total Debt / EV	- -	- -	- -	0.32	0.34	0.33	0.34	0.39	0.39	0.5	0.42	0.49	0.48	0.33	0.38
EV/Sales	- -	- -	- -	19.39	20.31	24.99	17.44	16.05	16.21	14.28	15.01	11.43	11.81	13.47	12.16
EV/EBITDA	- -	- -	- -	34.64	38.43	51.64	25.32	27.74	23.99	111.36	28.49	18.27	21.62	23.69	24.15
EV/EBIT	- -	- -	- -	68.41	90.93	216.81	65.46	127.51	64.24	- -	143.22	54.67	81.54	73.82	101.07
EV/Cash Flow to Firm	- -	- -	- -	28.62	26.98	- -	25.09	- -	23.89	- -	25.41	- -	- -	21.01	- -
EV/Free Cash Flow to Firm	- -	- -	- -	28.62	26.98	- -	25.09	- -	29.82	- -	25.41	- -	- -	21.01	- -
Diluted Market Cap	- -	- -	- -	1,921	2,290	2,445	2,264	1,972	2,168	1,191	1,887	1,348	1,620	2,547	2,661
Diluted Enterprise Value	- -	- -	- -	3,203	3,997	4,522	4,333	4,195	4,640	3,585	4,355	3,723	4,000	4,579	4,947
EV per Share	- -	- -	- -	51.16	57.54	56.77	51.77	51.1	53.93	41.52	49.16	39.21	41.96	40.51	38.12
TTM Sales	98	115	168	180	199	190	249	260	290	251	292	326	339	360	411
TTM EBITDA	60	67	97	101	105	92	171	150	196	32	154	204	185	205	207
TTM Operating Income	26	28	56	51	49	22	32	28	44	-30	30	44	53	68	84
TTM Cash Flow to Firm	87	- -	105	122	150	- -	173	- -	196	- -	173	- -	- -	231	- -
TTM Free Cash Flow to Firm	-94	- -	105	122	150	- -	173	- -	157	- -	173	- -	- -	231	- -

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	- -	- -	- -	23.28	20.16	22.26	19.75	20.53	23.48	11.46	17.97	10.12	10.4	18.13	15.93
EV/EBIT	- -	- -	- -	68.41	90.93	216.81	65.46	127.51	64.24	- -	143.22	54.67	81.54	73.82	101.07
Enterprise Value	- -	- -	- -	3,484	4,043	4,746	4,334	4,167	4,695	3,582	4,390	3,730	4,001	4,847	4,996
Low Price	- -	- -	- -	24.36	28.24	30.03	26.45	21.27	22.67	8.99	13.36	12.23	12.34	15.88	16.87
EV/Sales	- -	- -	- -	19.39	20.31	24.99	17.44	16.05	16.21	14.28	15.01	11.43	11.81	13.47	12.16
EV/EBITDA	- -	- -	- -	34.64	38.43	51.64	25.32	27.74	23.99	111.36	28.49	18.27	21.62	23.69	24.15
Price/Earnings	- -	- -	- -	27.04	34.84	33.6	36.68	62.74	40.36	- -	80.12	- -	81.51	117.61	157.42
Price/Earnings Average	- -	- -	- -	23.32	33.77	35.96	39.71	68.72	43.56	- -	75.3	- -	69.15	99.13	153.85
Price/Earnings High	- -	- -	- -	27.38	38.25	39.77	44.99	76.39	46.91	- -	86.12	- -	83.08	130.1	188.54
Price/Earnings Low	- -	- -	- -	20.36	29.6	31.6	35.85	55.97	35.82	- -	49.72	- -	59.16	79.38	128.41
Price/Book Value	- -	- -	- -	2.09	2.12	1.68	1.45	1.33	1.44	0.82	1.26	0.8	0.99	1.36	1.22
Price/Book Value Average	- -	- -	- -	1.8	2.06	1.8	1.56	1.46	1.56	0.88	1.19	0.99	0.84	1.15	1.19
Price/Book Value High	- -	- -	- -	2.11	2.33	1.99	1.77	1.62	1.68	1.56	1.36	1.26	1.01	1.51	1.46
Price/Book Value Low	- -	- -	- -	1.57	1.8	1.58	1.41	1.19	1.28	0.54	0.78	0.69	0.72	0.92	0.99
Price/Tangible Book Value	- -	- -	- -	2.18	2.23	1.81	1.57	1.45	1.56	0.89	1.36	0.85	1.06	1.42	1.29
Price/Tangible Book Value Average	- -	- -	- -	1.88	2.16	1.94	1.7	1.59	1.68	0.95	1.28	1.05	0.9	1.2	1.26
Price/Tangible Book Value High	- -	- -	- -	2.21	2.45	2.14	1.93	1.76	1.81	1.68	1.46	1.34	1.08	1.57	1.55
Price/Tangible Book Value Low	- -	- -	- -	1.64	1.89	1.7	1.54	1.29	1.38	0.58	0.84	0.73	0.77	0.96	1.05
Price/Sales	- -	- -	- -	10.69	11.5	12.87	9.07	7.6	7.49	4.75	6.45	4.13	4.78	7.08	6.48
Price/Sales Average	- -	- -	- -	9.22	11.15	13.78	9.82	8.32	8.08	5.08	6.06	5.08	4.06	5.97	6.33
Price/Sales High	- -	- -	- -	10.83	12.63	15.24	11.13	9.25	8.7	8.97	6.93	6.51	4.87	7.83	7.76
Price/Sales Low	- -	- -	- -	8.05	9.77	12.11	8.87	6.78	6.65	3.1	4	3.54	3.47	4.78	5.28
Price/Cash Flow	- -	- -	- -	23.28	20.15	22.26	19.66	20.53	16.5	11.46	17.97	10.11	10.4	18.13	15.93
Price/Cash Flow Average	- -	- -	- -	20.08	19.53	23.82	21.29	22.49	17.81	12.26	16.89	12.44	8.82	15.28	15.57
Price/Cash Flow High	- -	- -	- -	23.58	22.13	26.35	24.12	25	19.18	21.65	19.32	15.94	10.6	20.06	19.08
Price/Cash Flow Low	- -	- -	- -	17.53	17.12	20.93	19.22	18.31	14.65	7.48	11.15	8.68	7.55	12.24	12.99
Price/Free Cash Flow Average	- -	- -	- -	20.08	19.54	23.82	21.38	22.49	25.34	12.26	16.89	12.45	8.82	15.29	15.57
Price/Free Cash Flow High	- -	- -	- -	23.58	22.13	26.35	24.23	25	27.28	21.65	19.32	15.95	10.6	20.06	19.08
Price/Free Cash Flow Low	- -	- -	- -	17.53	17.12	20.93	19.3	18.31	20.84	7.48	11.15	8.69	7.55	12.24	13
EV/Sales Average	- -	- -	- -	17.71	19.95	25.97	18.19	16.76	16.82	14.61	14.61	12.39	11.09	12.24	12.01
EV/Sales High	- -	- -	- -	19.55	21.46	27.57	19.5	17.68	17.46	18.49	15.5	13.83	11.91	14.31	13.47
EV/Sales Low	- -	- -	- -	16.36	18.54	24.15	17.23	15.24	15.35	12.63	12.52	10.84	10.5	10.93	10.95
EV/EBITDA Average	- -	- -	- -	31.63	37.74	53.68	26.42	28.97	24.89	113.95	27.74	19.8	20.29	21.53	23.85
EV/EBITDA High	- -	- -	- -	34.93	40.6	56.98	28.32	30.56	25.84	144.22	29.43	22.1	21.79	25.15	26.74
EV/EBITDA Low	- -	- -	- -	29.23	35.08	49.91	25.02	26.34	22.72	98.52	23.76	17.33	19.22	19.22	21.73
EV/EBIT Average	- -	- -	- -	62.46	89.31	225.39	68.28	133.19	66.65	- -	139.44	59.25	76.53	67.08	99.83
EV/EBIT High	- -	- -	- -	68.97	96.07	239.22	73.21	140.46	69.18	- -	147.91	66.12	82.17	78.37	111.91
EV/EBIT Low	- -	- -	- -	57.73	83.02	209.55	64.69	121.09	60.82	- -	119.42	51.86	72.48	59.88	90.97
Last Price	- -	- -	- -	32.35	33.25	31.93	27.06	23.84	25.54	13.78	21.52	14.24	17	23.53	20.68
High Price	- -	- -	- -	32.76	36.51	37.8	33.19	29.03	29.68	26.03	23.14	22.46	17.33	26.03	24.77
Enterprise Value Average	- -	- -	- -	3,181	3,971	4,934	4,521	4,353	4,871	3,665	4,275	4,042	3,756	4,404	4,934
Enterprise Value High	- -	- -	- -	3,513	4,272	5,236	4,847	4,590	5,055	4,639	4,534	4,511	4,033	5,146	5,531
Enterprise Value Low	- -	- -	- -	2,940	3,691	4,587	4,283	3,957	4,445	3,169	3,661	3,538	3,557	3,932	4,496

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	52	56	68	70	84	84	82	87	86	89	95	95	120	131
Diluted Weighted Avg Shares	41	46	55	59	69	77	84	83	85	86	88	95	95	108	129
Basic Weighted Avg Shares	41	46	55	59	69	77	83	83	85	86	88	95	95	108	129
Revenue per Share	2.4	2.51	3.06	3.02	2.89	2.48	2.98	3.14	3.41	2.9	3.34	3.45	3.55	3.32	3.19
EBITDA per Share	1.46	1.45	1.77	1.69	1.53	1.2	2.05	1.82	2.3	0.37	1.76	2.16	1.94	1.89	1.61
Operating Income per Share	0.64	0.61	1.02	0.86	0.72	0.29	0.38	0.33	0.52	-0.35	0.34	0.47	0.55	0.63	0.65
Basic EPS, GAAP	1.27	0.87	0.73	1.2	0.95	0.95	0.74	0.38	0.63	-0.1	0.27	-0.37	0.21	0.2	0.13
Basic EPS from Cont Ops	0.12	0.2	0.48	2.32	0.88	0.69	0.77	-0.19	0.27	-0.76	0.3	-0.69	-0.02	0.08	-0.31
Diluted EPS, GAAP	1.26	0.86	0.73	1.2	0.95	0.95	0.73	0.38	0.63	-0.1	0.27	-0.37	0.21	0.2	0.13
Diluted EPS from Cont Ops	0.12	0.2	0.48	2.32	0.88	0.69	0.77	-0.19	0.27	-0.76	0.3	-0.69	-0.02	0.08	-0.31
Dividend per Share	0.71	0.7	0.8	0.9	1.25	1.19	1.19	1.07	1.11	0.58	0.45	0.68	0.72	0.71	0.79
Cash Flow per Share	1.61	1.29	1.19	1.39	1.65	1.43	1.38	1.16	1.55	1.2	1.2	1.41	1.63	1.3	1.3
Free Cash Flow per Basic Share	-2.85	1.29	1.19	1.39	1.65	1.43	1.38	1.16	1.09	1.2	1.2	1.41	1.63	1.3	1.3
Cash & Equivalents per Share	2.11	1.75	1.42	3.19	1.04	0.86	0.89	0.26	0.18	0.22	0.2	0.18	0.53	0.26	0.3
Book Value per Share	9.02	11.87	12.66	15.5	15.66	19	18.72	17.9	17.72	16.7	17.04	17.79	17.17	17.26	16.98
Tangible Book Value per Share	8.39	11.32	12.05	14.84	14.91	17.63	17.2	16.47	16.38	15.54	15.82	16.71	16.11	16.54	16.01