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	0.93	0.88	1.1	1.42	1.47	1.44	1.54	1.34	0.94	1.53	0.95	0.91	0.97	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	5,552	5,905	5,884	8,044	9,890	9,475	10,320	10,836	13,596	11,094	18,922	12,752	12,712	14,135	12,011
- 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	9,827	9,573	9,642	11,924	14,447	13,834	14,994	15,235	19,589	17,190	25,902	19,313	19,699	21,204	18,917
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	0.25	0.24	0.23	0.25	0.3	0.22	0.29	0.3	0.28	0.32
EV/Sales	15.76	13.36	12.7	14.58	16.15	14.41	15.06	14.55	17	13.85	20.07	12.73	12.1	12.68	11.05
EV/EBITDA	24.77	22.7	20.73	24.3	26.71	16.74	22.57	19.28	26.87	19.81	29.18	20.76	14.85	21.64	15.33
EV/EBIT	437.77	142.32	82.47	94.06	90.53	34.51	65.79	42.95	88.62	69.01	96.66	77	31.02	74.51	34.17
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	21.41	- -	21.94	24.54	21.49	30.52	19.66	19.45	19.58	17.21
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	21.41	- -	21.94	24.54	21.49	30.52	19.66	19.45	19.58	17.21
Diluted Market Cap	5,088	5,638	5,865	7,991	9,962	9,477	10,375	10,598	13,200	11,031	17,944	12,509	12,715	14,104	12,113
Diluted Enterprise Value	9,363	9,306	9,624	11,871	14,520	13,836	15,049	14,997	19,194	17,127	24,924	19,069	19,703	21,172	19,019
EV per Share	44.74	38.27	38.45	46.74	55.18	51.76	56.07	55.29	66.5	57.95	81.42	58.7	59.87	64.09	57.63
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	-6.08	17.23	17.26	20.11	21.72	17.66	19.99	18.9	20.93	18.25	27.03	15.25	15.27	16.08	13.42
EV/EBIT	437.77	142.32	82.47	94.06	90.53	34.51	65.79	42.95	88.62	69.01	96.66	77	31.02	74.51	34.17
Enterprise Value	9,827	9,573	9,642	11,924	14,447	13,834	14,994	15,235	19,589	17,190	25,902	19,313	19,699	21,204	18,917
Low Price	20.89	22.79	22.47	23.1	30.34	31.96	33.76	32.41	37.88	29.11	36.26	36.45	30.89	34.12	32.95
EV/Sales	15.76	13.36	12.7	14.58	16.15	14.41	15.06	14.55	17	13.85	20.07	12.73	12.1	12.68	11.05
EV/EBITDA	24.77	22.7	20.73	24.3	26.71	16.74	22.57	19.28	26.87	19.81	29.18	20.76	14.85	21.64	15.33
Price/Earnings	474.96	27.35	142.75	52.66	29.02	32.55	87.45	52.94	72.79	183.5	122.52	151.11	28.9	166	32.41
Price/Earnings Average	456.98	29.39	148.51	46.27	25.76	32.19	84.57	49.96	71.28	186.4	100.3	184.44	28.87	156.03	35.01
Price/Earnings High	513.65	31.37	162.5	52.72	29.02	35.66	90.19	57.6	78.39	246.7	122.52	231.53	33.13	181.83	40.78
Price/Earnings Low	392.62	26.41	136.67	38.58	23.31	29.35	76.49	43.62	59.75	142.84	74.69	142.12	23.11	132.59	29.19
Price/Book Value	2.54	2	2.13	2.99	3.47	3.11	3.71	3.79	4.1	3.48	5.57	3.15	3.22	4.16	3.7
Price/Book Value Average	2.44	2.15	2.21	2.63	3.08	3.08	3.59	3.58	4.02	3.53	4.56	3.84	3.22	3.91	4
Price/Book Value High	2.75	2.3	2.42	3	3.47	3.41	3.83	4.12	4.42	4.68	5.57	4.82	3.69	4.55	4.66
Price/Book Value Low	2.1	1.94	2.04	2.19	2.78	2.8	3.25	3.12	3.37	2.71	3.39	2.96	2.58	3.32	3.33
Price/Tangible Book Value	2.54	2	2.13	2.99	3.47	3.11	3.71	3.79	4.1	3.48	5.57	3.15	3.22	4.16	3.7
Price/Tangible Book Value Average	2.44	2.15	2.21	2.63	3.08	3.08	3.59	3.58	4.02	3.53	4.56	3.84	3.22	3.91	4
Price/Tangible Book Value High	2.75	2.3	2.42	3	3.47	3.41	3.83	4.12	4.42	4.68	5.57	4.82	3.69	4.55	4.66
Price/Tangible Book Value Low	2.1	1.94	2.04	2.19	2.78	2.8	3.25	3.12	3.37	2.71	3.39	2.96	2.58	3.32	3.33
Price/Sales	8.16	7.87	7.73	9.69	10.92	9.8	10.35	10.07	11.43	8.88	13.84	8.22	7.8	8.41	7.06
Price/Sales Average	7.85	8.46	8.04	8.52	9.69	9.69	10.01	9.51	11.19	9.02	11.33	10.03	7.8	7.91	7.62
Price/Sales High	8.83	9.02	8.8	9.71	10.92	10.74	10.67	10.96	12.3	11.93	13.84	12.59	8.95	9.22	8.88
Price/Sales Low	6.75	7.6	7.4	7.1	8.77	8.84	9.05	8.3	9.38	6.91	8.44	7.73	6.24	6.72	6.36
Price/Cash Flow	20.24	17.23	17.26	19.96	21.3	17.53	19.86	18.81	20.87	18.23	26.9	15.2	15.25	16.04	13.39
Price/Cash Flow Average	19.47	18.52	17.95	17.54	18.91	17.34	19.21	17.75	20.44	18.52	22.02	18.56	15.24	15.08	14.46
Price/Cash Flow High	21.89	19.77	19.64	19.98	21.3	19.2	20.48	20.47	22.48	24.51	26.9	23.3	17.49	17.57	16.84
Price/Cash Flow Low	16.73	16.64	16.52	14.62	17.11	15.81	17.37	15.5	17.13	14.19	16.4	14.3	12.2	12.81	12.05
Price/Free Cash Flow Average	-5.85	18.52	17.95	17.67	19.28	17.47	19.34	17.84	20.49	18.54	22.12	18.62	15.26	15.12	14.49
Price/Free Cash Flow High	-6.58	19.77	19.64	20.14	21.72	19.34	20.62	20.57	22.54	24.54	27.03	23.37	17.5	17.62	16.88
Price/Free Cash Flow Low	-5.03	16.64	16.52	14.74	17.45	15.92	17.49	15.58	17.18	14.21	16.47	14.35	12.21	12.85	12.08
EV/Sales Average	15.43	13.97	13.02	13.38	14.91	14.3	14.72	13.97	16.76	13.99	17.41	14.58	12.1	12.18	11.61
EV/Sales High	16.49	14.57	13.78	14.59	16.15	15.35	15.38	15.47	17.91	16.93	20.07	17.2	13.25	13.49	12.86
EV/Sales Low	14.22	13.08	12.37	11.95	13.97	13.44	13.76	12.73	14.89	11.87	14.34	12.23	10.54	10.98	10.35
EV/EBITDA Average	24.24	23.74	21.24	22.31	24.66	16.61	22.06	18.5	26.48	20.01	25.31	23.78	14.84	20.77	16.11
EV/EBITDA High	25.91	24.76	22.48	24.32	26.71	17.83	23.06	20.48	28.31	24.21	29.18	28.05	16.25	23.01	17.85
EV/EBITDA Low	22.34	22.22	20.19	19.92	23.11	15.61	20.62	16.86	23.53	16.98	20.85	19.94	12.93	18.73	14.37
EV/EBIT Average	428.41	148.89	84.5	86.36	83.56	34.25	64.3	41.23	87.34	69.71	83.85	88.21	31	71.53	35.91
EV/EBIT High	457.91	155.23	89.43	94.13	90.53	36.77	67.21	45.64	93.35	84.35	96.66	104.06	33.95	79.25	39.77
EV/EBIT Low	394.89	139.31	80.32	77.1	78.34	32.19	60.12	37.58	77.6	59.14	69.09	73.97	27.01	64.51	32.01
Last Price	25.28	23.61	23.46	31.53	37.77	35.45	38.59	39.33	46.15	37.4	59.48	38.76	38.64	42.72	36.59
High Price	27.33	27.08	26.71	31.57	37.77	38.83	39.81	42.79	49.7	50.28	59.48	59.39	44.29	46.8	46.04
Enterprise Value Average	9,617	10,014	9,880	10,948	13,336	13,729	14,654	14,625	19,307	17,365	22,470	22,125	19,687	20,356	19,878
Enterprise Value High	10,279	10,441	10,456	11,933	14,447	14,737	15,318	16,190	20,636	21,011	25,902	26,099	21,559	22,553	22,019
Enterprise Value Low	8,865	9,370	9,392	9,773	12,502	12,901	13,700	13,329	17,154	14,732	18,515	18,553	17,151	18,359	17,722

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