Anywhere Real Estate Inc. Financial Ratios — HOUS Stock

Profitability (USD)

	2010 Y	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
As of date	12/31/2010	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

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-1.23	-5.74	-7.34	5.93	1.95	2.48	2.85	5.84	1.87	-2.53	-4.97	4.85	-4.22	-1.59	-2.23
Return on Capital (%)	-314.25	- -	- -	- -	49.67	47.93	46.8	- -	26.84	- -	- -	53.35	- -	- -	- -
Return on Invested Capital (%)	-106.47	- -	- -	- -	5.2	5.34	5.25	- -	5.37	- -	- -	7.92	- -	- -	- -
Gross Margin (%)	52.76	52.8	50.36	49.12	48.29	48.63	49.31	44.41	46.01	46.24	43.3	40.46	36.09	34.99	34.68
EBITDA Margin (%)	12.22	11.04	11.19	13.25	13.44	13.21	13.1	11.62	10.91	9.8	9.55	10.74	6.89	3.34	4.6
Operating Margin (%)	7.41	6.5	7.49	9.93	9.87	9.69	9.62	8.76	7.7	6.47	6.56	8.18	3.79	-0.14	1.12
Incremental Operating Margin (%)	-10.76	-1,233.33	14.51	28.36	2.56	7.14	5.77	- -	-15.24	42.11	7.98	13.9	36.37	- -	128.57
Pretax Margin (%)	0.15	-10.58	-12.05	3.31	4.22	4.94	6.01	5.92	3.44	-3.22	-9.5	5.45	-4.68	-2.16	-2.39
Profit Margin (%)	-2.42	-10.77	-11.62	8.28	2.68	3.22	3.67	7.42	2.25	-3.2	-5.79	4.3	-4.15	-1.72	-2.25
Net Income to Common Margin (%)	-2.42	-10.77	-11.62	8.28	2.68	3.22	3.67	7.42	2.25	-3.2	-5.79	4.3	-4.15	-1.72	-2.25
Effective Tax Rate (%)	2,216.67	- -	- -	- -	38.67	39.01	41.26	- -	31.1	- -	- -	30.57	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	11.76	11.37	31.47	-17.03	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Total Debt	7,223	7,477	4,627	4,157	4,124	3,949	3,712	3,542	3,560	4,288	3,885	3,624	3,516	3,112	3,057
ST Debt	525	652	371	271	288	987	447	321	760	581	310	267	662	544	742
LT Debt	6,698	6,825	4,256	3,886	3,836	2,962	3,265	3,221	2,800	3,707	3,575	3,357	2,854	2,568	2,315
Total Debt/EBITDA	14.45	16.54	8.85	5.93	5.76	5.24	4.88	5.25	5.37	7.46	6.54	4.23	7.39	16.55	11.67
Net Debt/EBITDA	14.06	16.23	8.13	5.59	5.32	4.69	4.52	4.91	5.05	5.89	4.7	2.72	5.88	13.57	9.71
Total Debt/EBIT	23.84	28.11	13.22	7.92	7.84	7.14	6.64	6.96	7.61	11.28	9.52	5.55	13.42	-389	47.77
Net Debt/EBIT	23.2	27.57	12.15	7.47	7.25	6.39	6.15	6.51	7.15	8.92	6.85	3.57	10.68	-318.88	39.73
EBITDA to Interest Expense	0.83	0.68	0.99	2.49	2.68	3.26	4.37	4.3	3.49	2.3	2.41	4.51	4.21	1.25	1.71
EBITDA-CapEx/Interest Expense	0.75	0.61	0.89	2.27	2.42	2.9	3.87	3.73	2.94	1.82	2.03	3.98	3.25	0.77	1.2
EBIT to Interest Expense	0.5	0.4	0.66	1.87	1.97	2.39	3.21	3.24	2.46	1.52	1.66	3.44	2.32	-0.05	0.42
Interest Expense	604	666	528	281	267	231	174	157	190	250	246	190	113	151	153
Common Equity/Total Assets	-38.21	-47.65	-54.32	-49.22	-47.41	-43.54	-41.25	-35.85	-34.38	-35.72	-44.04	-37.6	-46.89	-52.92	-57.1
Long-Term Debt/Equity (%)	- -	- -	280.18	193.05	175.72	122.3	132.24	122.85	120.95	176.86	202.32	153.15	161.52	152.77	147.45
Long-Term Debt/Capital (%)	161.13	171.61	726.28	701.44	576.84	439.47	497.71	351.64	264.65	231.98	428.14	365.29	542.59	10,700	-1,465.19
Long-Term Debt/Total Assets (%)	83.42	92.86	57.17	53.04	52.52	39.33	44	43.9	38.41	49.14	51.56	46.56	44.71	43.98	41.08
Total Debt/Equity (%)	-673.79	-498.8	304.61	206.51	188.91	163.05	150.34	135.09	153.78	204.58	219.86	165.33	198.98	185.13	194.71
Total Debt/Capital (%)	173.76	188.01	789.59	750.36	620.15	585.91	565.85	386.68	336.48	268.34	465.27	394.34	668.44	12,966.67	-1,934.81
Total Debt/Total Assets (%)	89.96	101.73	62.15	56.74	56.46	52.44	50.02	48.28	48.83	56.85	56.03	50.26	55.08	53.3	54.24
Net Debt to Equity	-655.88	-489.26	279.86	194.78	174.58	145.91	139.25	126.43	144.49	161.64	158.06	106.43	158.35	151.75	161.97
Net Debt/Capital (%)	177.33	191.29	2,024.29	1,233.02	1,082.67	1,364.48	900	481.13	391.23	253.78	886.67	1,267.93	896.79	-3,110.98	-921.38
EBITDA	500	452	523	701	716	754	761	675	663	575	594	857	476	188	262
EBITDA-CapEx	451	403	469	639	645	670	674	585	558	456	499	756	367	116	184
Operating Income (Loss)	303	266	350	525	526	553	559	509	468	380	408	653	262	-8	64

Liquidity (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Cash Ratio	0.14	0.1	0.37	0.26	0.36	0.26	0.26	0.24	0.13	0.24	0.51	0.7	0.16	0.09	0.08
Current Ratio	0.66	0.56	0.96	1.01	0.96	0.6	0.78	0.83	0.5	0.68	0.92	1.13	0.64	0.48	0.42
Quick Ratio	0.51	0.45	0.81	0.69	0.83	0.52	0.64	0.63	0.19	0.53	0.77	0.95	0.48	0.29	0.27
CFO/Avg Current Liab	-0.08	-0.14	-0.08	0.51	0.48	0.47	0.44	0.67	0.32	0.28	0.7	0.62	-0.08	0.15	0.08
Common Equity/Total Assets	-38.21	-47.65	-54.32	-49.22	-47.41	-43.54	-41.25	-35.85	-34.38	-35.72	-44.04	-37.6	-46.89	-52.92	-57.1
Long-Term Debt/Equity (%)	- -	- -	280.18	193.05	175.72	122.3	132.24	122.85	120.95	176.86	202.32	153.15	161.52	152.77	147.45
Long-Term Debt/Capital (%)	161.13	171.61	726.28	701.44	576.84	439.47	497.71	351.64	264.65	231.98	428.14	365.29	542.59	10,700	-1,465.19
Long-Term Debt/Total Assets (%)	83.42	92.86	57.17	53.04	52.52	39.33	44	43.9	38.41	49.14	51.56	46.56	44.71	43.98	41.08
Total Debt/Equity (%)	-673.79	-498.8	304.61	206.51	188.91	163.05	150.34	135.09	153.78	204.58	219.86	165.33	198.98	185.13	194.71
Total Debt/Capital (%)	173.76	188.01	789.59	750.36	620.15	585.91	565.85	386.68	336.48	268.34	465.27	394.34	668.44	12,966.67	-1,934.81
Total Debt/Total Assets (%)	89.96	101.73	62.15	56.74	56.46	52.44	50.02	48.28	48.83	56.85	56.03	50.26	55.08	53.3	54.24
CFO/Total Liabilities	-1.3	-2.17	-1.74	9.26	8.38	11.51	11.83	14.15	7.92	6.81	14.48	12.81	-1.99	4.5	2.56
CFO/CapEx	-2.41	-3.92	-1.91	7.94	6.04	7	6.74	7.41	3.75	3.12	7.87	6.37	-0.84	2.6	1.33
Altman's Z-Score	0.19	-0.58	0.24	2.24	2.44	2.11	2.78	3.21	2.02	1.62	1.72	2.94	1.5	0.43	0.32

Working Capital (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Accounts Receivable Turnover	37.87	34.98	38.61	43.53	44.96	44.4	39.66	38.1	51.08	55.9	49.18	63.61	42.64	36.84	55.26
Days Sales Outstanding	9.64	10.43	9.45	8.38	8.12	8.22	9.2	9.58	7.15	6.53	7.42	5.74	8.56	9.91	6.6
Inventory Turnover	- -	351.27	231.9	598	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	1.04	1.57	0.61	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	12.92	10.04	13.96	19.79	21.95	21.96	21.11	21.82	27.46	28.69	26.62	36.84	28.12	25.89	37.18
Accounts Payable Turnover Days	28.24	36.35	26.15	18.44	16.63	16.62	17.29	16.72	13.29	12.72	13.71	9.91	12.98	14.1	9.82
Cash Conversion Cycle	-18.61	-24.88	-15.12	-9.45	-8.51	-8.41	-8.09	-7.14	-6.14	-6.19	-6.29	-4.17	-4.42	-4.19	-3.21
Inventory to Cash Days	9.64	9.39	7.88	7.77	8.12	8.22	9.2	9.58	7.15	6.53	7.42	5.74	8.56	9.91	6.6
Inventories	- -	11	9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	11	9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Market Capitalization	- -	- -	1,477	6,714	6,063	5,014	3,495	3,448	1,761	1,105	1,511	1,957	727	895	367
- Cash & Cash Equivalents	192	143	376	236	313	415	274	227	203	263	520	735	214	106	118
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	2	2	3	3	4	4	5	4	4	4	4	6	3	2	3
+ Total Debt	7,223	7,477	4,627	4,157	4,124	3,949	3,712	3,542	3,560	4,288	3,885	3,624	3,516	3,112	3,057
Enterprise Value	7,033	7,336	5,731	10,638	9,878	8,552	6,938	6,767	5,122	5,134	4,880	4,852	4,032	3,903	3,309
Total Capital	4,157	3,977	586	554	665	674	656	916	1,058	1,598	835	919	526	24	-158
Total Debt/Capital (%)	173.76	188.01	789.59	750.36	620.15	585.91	565.85	386.68	336.48	268.34	465.27	394.34	668.44	12,966.67	-1,934.81
Total Debt / EV	1.03	1.02	0.81	0.39	0.42	0.46	0.53	0.52	0.69	0.84	0.8	0.75	0.87	0.8	0.92
EV/Sales	1.72	1.79	1.23	2.01	1.85	1.5	1.19	1.16	0.84	0.87	0.78	0.61	0.58	0.69	0.58
EV/EBITDA	14.07	16.23	10.96	15.18	13.8	11.34	9.12	10.02	7.73	8.93	8.22	5.66	8.47	20.76	12.63
EV/EBIT	23.21	27.58	16.37	20.26	18.78	15.47	12.41	13.29	10.95	13.51	11.96	7.43	15.39	- -	51.7
EV/Cash Flow to Firm	- -	14.02	12.42	9.16	16.66	11.73	10.08	7.92	9.76	8.03	5.13	6.26	- -	12.22	12.99
EV/Free Cash Flow to Firm	- -	12.82	11.11	8.69	14.88	10.52	8.95	7.17	8.13	6.77	4.67	5.54	37.96	9.97	9.94
Diluted Market Cap	- -	- -	147,652	6,769	6,113	5,069	3,527	3,491	1,780	1,105	1,511	2,021	727	895	367
Diluted Enterprise Value	7,033	7,336	151,906	10,693	9,928	8,607	6,970	6,810	5,141	5,134	4,880	4,916	4,032	3,903	3,309
EV per Share	879.12	917	152	73.16	67.66	58.38	48.02	49.5	41.31	44.96	42.36	41.68	35.43	35.38	29.78
TTM Sales	4,090	4,093	4,672	5,289	5,328	5,706	5,810	5,810	6,079	5,870	6,221	7,983	6,908	5,636	5,692
TTM EBITDA	500	452	523	701	716	754	761	675	663	575	594	857	476	188	262
TTM Operating Income	303	266	350	525	526	553	559	509	468	380	408	653	262	-8	64
TTM Cash Flow to Firm	-12,903	523	462	1,162	593	729	688	854	525	640	951	775	-3	319	255
TTM Free Cash Flow to Firm	-12,854	572	516	1,224	664	813	775	944	630	759	1,046	876	106	391	333

Multiples (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Price/Free Cash Flow	- -	- -	-3,013.31	12.22	12.23	7.54	5.24	4.61	3.57	2.26	1.79	2.72	42.78	3.45	2.01
EV/EBIT	23.21	27.58	16.37	20.26	18.78	15.47	12.41	13.29	10.95	13.51	11.96	7.43	15.39	- -	51.7
Enterprise Value	7,033	7,336	5,731	10,638	9,878	8,552	6,938	6,767	5,122	5,134	4,880	4,852	4,032	3,903	3,309
Low Price	- -	- -	30.34	36.95	30.73	33.57	20.07	23.64	13.94	4.33	2.09	12.79	5.82	4.09	3.01
EV/Sales	1.72	1.79	1.23	2.01	1.85	1.5	1.19	1.16	0.84	0.87	0.78	0.61	0.58	0.69	0.58
EV/EBITDA	14.07	16.23	10.96	15.18	13.8	11.34	9.12	10.02	7.73	8.93	8.22	5.66	8.47	20.76	12.63
Price/Earnings	- -	- -	- -	15.33	42.4	27.25	16.41	8	12.86	- -	- -	5.7	- -	- -	- -
Price/Earnings Average	- -	- -	-2.43	14.31	39.53	32.6	18.71	9.02	19.74	-5.88	-2.84	5.77	-4.54	-7.32	-4.37
Price/Earnings High	- -	- -	-2.73	17.13	48.95	36.98	23.64	10.56	24.26	-10.97	-5.05	7.14	-8.16	-11.2	-6.94
Price/Earnings Low	- -	- -	-2.11	12.27	31.37	26.73	13.62	7.5	12.62	-2.63	-0.67	4.34	-2.31	-4.65	-2.61
Price/Book Value	- -	- -	-0.37	-1.86	-1.75	-1.53	-1.14	-1.31	-0.7	-0.41	-0.49	-0.72	-0.24	-0.29	-0.11
Price/Book Value Average	- -	- -	-0.33	-1.74	-1.63	-1.83	-1.3	-1.48	-1.08	-0.41	-0.34	-0.73	-0.44	-0.23	-0.17
Price/Book Value High	- -	- -	-0.37	-2.08	-2.02	-2.08	-1.65	-1.73	-1.33	-0.77	-0.59	-0.9	-0.78	-0.35	-0.28
Price/Book Value Low	- -	- -	-0.28	-1.49	-1.3	-1.5	-0.95	-1.23	-0.69	-0.18	-0.08	-0.55	-0.22	-0.15	-0.1
Price/Tangible Book Value	- -	- -	-0.32	-1.69	-1.57	-1.36	-0.96	-1.01	-0.55	-0.32	-0.49	-0.75	-0.29	-0.37	-0.15
Price/Tangible Book Value Average	- -	- -	-0.29	-1.57	-1.46	-1.63	-1.09	-1.14	-0.84	-0.32	-0.33	-0.76	-0.53	-0.29	-0.23
Price/Tangible Book Value High	- -	- -	-0.33	-1.89	-1.81	-1.85	-1.38	-1.33	-1.04	-0.59	-0.59	-0.94	-0.95	-0.45	-0.36
Price/Tangible Book Value Low	- -	- -	-0.25	-1.35	-1.16	-1.33	-0.8	-0.95	-0.54	-0.14	-0.08	-0.57	-0.27	-0.19	-0.14
Price/Sales	- -	- -	0.32	1.27	1.14	0.88	0.6	0.59	0.29	0.19	0.24	0.25	0.11	0.16	0.06
Price/Sales Average	- -	- -	0.28	1.19	1.06	1.05	0.69	0.67	0.44	0.19	0.16	0.25	0.19	0.13	0.1
Price/Sales High	- -	- -	0.32	1.42	1.31	1.19	0.87	0.78	0.55	0.35	0.29	0.31	0.34	0.19	0.16
Price/Sales Low	- -	- -	0.24	1.02	0.84	0.86	0.5	0.56	0.28	0.08	0.04	0.19	0.1	0.08	0.06
Price/Cash Flow	- -	- -	-14.34	13.65	14.13	8.53	5.96	5.17	4.47	2.98	2.02	3.04	-7.9	4.78	3.53
Price/Cash Flow Average	- -	- -	-12.81	12.74	13.18	10.2	6.8	5.83	6.86	2.98	1.37	3.08	-14.17	3.8	5.37
Price/Cash Flow High	- -	- -	-14.41	15.25	16.32	11.57	8.59	6.82	8.44	5.56	2.43	3.81	-25.47	5.81	8.55
Price/Cash Flow Low	- -	- -	-11.11	10.92	10.46	8.36	4.95	4.84	4.39	1.33	0.32	2.32	-7.2	2.41	3.22
Price/Free Cash Flow Average	- -	- -	-2,693.42	11.41	11.4	9.02	5.97	5.2	5.48	2.26	1.21	2.75	76.7	2.74	3.07
Price/Free Cash Flow High	- -	- -	-3,028.53	13.66	14.11	10.24	7.55	6.08	6.73	4.21	2.16	3.4	137.83	4.19	4.88
Price/Free Cash Flow Low	- -	- -	-2,334.61	9.78	9.05	7.4	4.35	4.32	3.5	1.01	0.29	2.07	38.96	1.74	1.84
EV/Sales Average	1.72	1.79	1.19	1.93	1.78	1.67	1.28	1.24	1	0.87	0.71	0.61	0.67	0.66	0.62
EV/Sales High	1.72	1.79	1.23	2.16	2.03	1.81	1.46	1.35	1.1	1.04	0.83	0.67	0.82	0.73	0.67
EV/Sales Low	1.72	1.79	1.16	1.76	1.56	1.48	1.09	1.13	0.84	0.77	0.58	0.55	0.57	0.61	0.58
EV/EBITDA Average	14.07	16.23	10.66	14.54	13.22	12.65	9.76	10.68	9.15	8.93	7.4	5.69	9.68	19.78	13.36
EV/EBITDA High	14.07	16.23	10.97	16.3	15.1	13.72	11.14	11.66	10.08	10.6	8.73	6.23	11.87	21.78	14.62
EV/EBITDA Low	14.07	16.23	10.32	13.26	11.59	11.22	8.34	9.7	7.68	7.87	6.08	5.12	8.33	18.4	12.51
EV/EBIT Average	23.21	27.58	15.93	19.41	18	17.25	13.29	14.16	12.96	13.51	10.77	7.47	17.59	-464.78	54.7
EV/EBIT High	23.21	27.58	16.39	21.77	20.56	18.7	15.17	15.46	14.28	16.03	12.71	8.18	21.56	-511.81	59.86
EV/EBIT Low	23.21	27.58	15.42	17.71	15.78	15.29	11.35	12.87	10.88	11.9	8.85	6.71	15.14	-432.39	51.19
Last Price	- -	- -	39.17	46.17	41.53	34.23	24.19	25.22	14.21	9.68	13.12	16.81	6.39	8.11	3.3
High Price	- -	- -	39.36	51.61	47.94	46.45	34.85	33.28	26.81	18.07	15.77	21.03	20.59	9.85	8
Enterprise Value Average	7,033	7,336	5,574	10,192	9,467	9,537	7,428	7,207	6,065	5,134	4,393	4,875	4,609	3,718	3,501
Enterprise Value High	7,033	7,336	5,738	11,428	10,815	10,343	8,479	7,869	6,685	6,092	5,186	5,343	5,648	4,094	3,831
Enterprise Value Low	7,033	7,336	5,398	9,297	8,301	8,457	6,344	6,550	5,090	4,523	3,610	4,384	3,967	3,459	3,276

Shares Outstanding	130	130	145	146	146	147	140	132	115	114	115	117	109	110	111
Diluted Weighted Avg Shares	8	8	3,770	147	147	148	146	138	125	114	115	120	114	110	111
Basic Weighted Avg Shares	8	8	38	145	146	146	144	137	124	114	115	116	114	110	111
Revenue per Share	511.25	511.62	123.93	36.38	36.49	38.95	40.21	42.5	49.02	51.4	54	68.58	60.7	51.1	51.23
EBITDA per Share	62.5	56.5	13.87	4.82	4.9	5.15	5.27	4.94	5.35	5.04	5.16	7.36	4.18	1.7	2.36
Operating Income per Share	37.88	33.25	9.28	3.61	3.6	3.77	3.87	3.72	3.77	3.33	3.54	5.61	2.3	-0.07	0.58
Basic EPS, GAAP	-12.38	-55.12	-14.4	3.01	0.98	1.26	1.47	3.15	1.1	-1.65	-3.12	2.95	-2.52	-0.88	-1.15
Basic EPS from Cont Ops	-12.12	-54.88	-14.32	3.05	1.01	1.28	1.5	3.13	1.13	-1.62	-3.09	3.01	-2.49	-0.89	-1.14
Diluted EPS, GAAP	-12.38	-55.12	-0.14	2.99	0.97	1.24	1.46	3.11	1.09	-1.65	-3.12	2.85	-2.52	-0.88	-1.15
Diluted EPS from Cont Ops	-12.12	-54.88	-0.14	3.02	1	1.27	1.49	3.09	1.12	-1.62	-3.09	2.91	-2.49	-0.89	-1.14
Dividend per Share	- -	- -	- -	- -	- -	- -	0.18	0.36	0.36	0.27	- -	- -	- -	- -	- -
Cash Flow per Share	-14.75	-24	-2.73	3.38	2.94	4.01	4.06	4.88	3.18	3.25	6.49	5.52	-0.81	1.7	0.94
Free Cash Flow per Basic Share	-20.88	-30.12	-4.16	2.96	2.45	3.44	3.45	4.22	2.33	2.21	5.67	4.66	-1.77	1.04	0.23
Cash & Equivalents per Share	24	17.88	9.97	1.62	2.14	2.83	1.9	1.66	1.64	2.3	4.51	6.31	1.88	0.96	1.06
Book Value per Share	-383.5	-437.75	-107.27	-24.8	-23.72	-22.38	-21.18	-19.24	-20.21	-23.59	-26.51	-23.29	-26.3	-28.01	-28.96
Tangible Book Value per Share	-975.25	-958.25	-120.56	-27.38	-26.48	-25.15	-25.21	-24.98	-25.81	-30.63	-26.94	-22.42	-21.71	-21.92	-21.96

Anywhere Real Estate Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)