Equity Lifestyle Properties, Inc. Financial Ratios — MHV

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 (%)	4.78	7.56	14.45	15.49	16.63	19.75	19.94	19.74	23.54	18.38	19.82	19.9	21.86	23.16	22.1
Return on Assets (%)	1.32	2.01	3.42	3.74	4.07	5.04	5.57	5.64	6.91	5.33	5.4	5.27	5.66	6.52	6.79
Return on Capital (%)	5.05	5.82	7.1	7.24	7.42	8.31	8.82	8.88	10.08	8.26	8.19	8.01	- -	- -	- -
Return on Invested Capital (%)	4.93	5.28	5.61	7.23	7.54	8.82	9.11	9.05	8.94	8.57	7.4	7.21	- -	- -	- -
Gross Margin (%)	50.54	52.76	52.23	51.82	51.93	51.83	51.37	51.78	52.23	51.42	47.53	46.88	47.89	49.4	50.38
EBITDA Margin (%)	42.65	48.05	40.71	45.34	43.95	46.63	46.05	46.29	46.94	44.05	41.03	40.41	41.45	44.68	45.5
Operating Margin (%)	22.51	25.53	30.25	30.79	31.55	32.39	32.65	32.08	31.99	30.78	25.99	25.43	26.57	29.02	30.45
Incremental Operating Margin (%)	- -	41.81	102.24	38.67	44.19	46.33	36.57	22.87	30.4	16.6	- -	19.64	79.76	147.65	151.3
Pretax Margin (%)	7.43	9.52	10.83	18.19	18.64	21.85	23.07	23.38	29	21.8	22	21.73	22.73	26.82	27.5
Profit Margin (%)	6.48	10.37	16.29	16.81	17.26	20.23	21.67	21.96	27.35	20.61	20.92	20.7	22.38	25.61	26.65
Net Income to Common Margin (%)	4.03	8.18	14.99	15.59	16.12	19.16	20.82	21.96	27.35	20.61	20.92	20.7	22.37	25.61	26.65
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	172.14	177.46	87.8	79.82	86.96	79.23	81.05	84.38	73.3	100.94	95.23	99.34	99.26	91.33	96.98
Sustainable Growth Rate (%)	-3.45	-5.85	1.76	3.13	2.17	4.1	3.78	3.08	6.29	-0.17	0.94	0.13	0.16	2.01	0.67

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	2,285	2,262	2,192	2,212	2,126	2,091	2,200	2,348	2,408	2,667	3,274	3,388	3,519	3,205	3,322
ST Debt	- -	- -	- -	- -	- -	- -	30	- -	160	222	349	198	31	77	105
LT Debt	2,285	2,262	2,192	2,212	2,126	2,091	2,170	2,348	2,248	2,445	2,925	3,190	3,488	3,128	3,217
Total Debt/EBITDA	9.49	7.03	7.55	6.41	5.99	5.24	5.24	5.24	5.03	5.47	6.36	6.1	6.04	5	5.03
Net Debt/EBITDA	9.19	6.92	7.35	6.2	5.77	5.1	5.15	5.09	4.97	5.42	6.18	6.09	6.04	4.97	4.99
Total Debt/EBIT	17.97	13.23	12.32	9.65	8.94	7.54	7.46	7.59	7.41	8.08	10.13	9.72	9.43	7.43	7.45
Net Debt/EBIT	17.42	13.02	11.99	9.33	8.6	7.34	7.34	7.36	7.32	8	9.84	9.71	9.42	7.38	7.39
EBITDA to Interest Expense	2.42	2.59	2.45	3.07	3.36	3.91	4.18	4.27	4.6	4.75	4.73	4.77	4.4	4.65	5.04
EBITDA-CapEx/Interest Expense	-4.75	2.59	2.45	3.07	3.36	3.91	4.18	4.27	4.6	4.75	4.73	4.77	4.4	4.65	5.04
EBIT to Interest Expense	1.28	1.38	1.82	2.09	2.41	2.72	2.96	2.96	3.13	3.32	3	3	2.82	3.02	3.37
Interest Expense	99	124	119	112	106	102	101	105	104	103	109	117	132	138	131
Common Equity/Total Assets	20.78	21.28	22.32	22.51	23.2	25.08	28.59	28.57	30.11	27.92	26.66	26.32	25.45	30.83	30.57
Long-Term Debt/Equity (%)	228.63	244.68	227.61	225.96	214.17	193.31	197.27	196.79	170.09	187.39	196.83	210.22	232.72	171.49	177.24
Long-Term Debt/Capital (%)	69.57	70.99	69.48	69.32	68.17	65.91	65.76	66.31	60.27	61.56	61.45	65.03	69.51	62.2	62.62
Long-Term Debt/Total Assets (%)	65.35	66.55	64.63	64.19	62.52	60.11	60.11	59.82	54.16	55.33	55.11	58.08	62.13	55.4	55.99
Total Debt/Equity (%)	228.63	244.68	227.61	225.96	214.17	193.31	199.99	196.79	182.2	204.4	220.31	223.26	234.79	175.71	183.03
Total Debt/Capital (%)	69.57	70.99	69.48	69.32	68.17	65.91	66.67	66.31	64.56	67.15	68.78	69.07	70.13	63.73	64.67
Total Debt/Total Assets (%)	65.35	66.55	64.63	64.19	62.52	60.11	60.94	59.82	58.02	60.35	61.69	61.68	62.68	56.76	57.81
Net Debt to Equity	221.58	240.67	221.55	218.43	206.09	188.1	196.75	191.01	180.02	202.56	213.98	223.09	234.51	174.37	181.59
Net Debt/Capital (%)	68.9	70.65	68.9	68.6	67.33	65.29	66.3	65.64	64.29	66.95	68.15	69.05	70.11	63.55	64.49
EBITDA	241	322	290	345	355	399	420	448	479	488	515	556	582	640	660
EBITDA-CapEx	-472	322	290	345	355	399	420	448	479	488	515	556	582	640	660
Operating Income (Loss)	127	171	216	234	255	277	298	311	327	341	326	350	373	416	442

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	0.49	0.29	0.37	0.43	0.42	0.26	0.15	0.28	0.07	0.04	0.1	- -	0.01	0.04	0.04
Current Ratio	1.24	1.95	1.06	0.96	0.81	0.66	0.35	0.57	0.15	0.09	0.18	0.09	0.13	0.11	0.17
Quick Ratio	0.94	0.64	0.65	0.65	0.6	0.42	0.35	0.42	0.15	0.09	0.15	0.06	0.09	0.11	0.17
CFO/Avg Current Liab	2.17	1.74	1.79	1.74	1.94	1.73	1.65	1.69	1.29	0.75	0.65	0.57	0.78	0.9	0.81
Common Equity/Total Assets	20.78	21.28	22.32	22.51	23.2	25.08	28.59	28.57	30.11	27.92	26.66	26.32	25.45	30.83	30.57
Long-Term Debt/Equity (%)	228.63	244.68	227.61	225.96	214.17	193.31	197.27	196.79	170.09	187.39	196.83	210.22	232.72	171.49	177.24
Long-Term Debt/Capital (%)	69.57	70.99	69.48	69.32	68.17	65.91	65.76	66.31	60.27	61.56	61.45	65.03	69.51	62.2	62.62
Long-Term Debt/Total Assets (%)	65.35	66.55	64.63	64.19	62.52	60.11	60.11	59.82	54.16	55.33	55.11	58.08	62.13	55.4	55.99
Total Debt/Equity (%)	228.63	244.68	227.61	225.96	214.17	193.31	199.99	196.79	182.2	204.4	220.31	223.26	234.79	175.71	183.03
Total Debt/Capital (%)	69.57	70.99	69.48	69.32	68.17	65.91	66.67	66.31	64.56	67.15	68.78	69.07	70.13	63.73	64.67
Total Debt/Total Assets (%)	65.35	66.55	64.63	64.19	62.52	60.11	60.94	59.82	58.02	60.35	61.69	61.68	62.68	56.76	57.81
CFO/Total Liabilities	7.03	9.56	10.51	11.58	14.66	14.7	15.06	15.15	15.68	13.4	13.32	11.97	13.32	15.61	14.53
CFO/CapEx	0.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.83	0.96	1.06	1.41	1.76	1.91	2.27	2.28	3	2.44	2.75	2.07	2.22	2.29	2.1

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	717.45	567.02	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	0.51	0.64	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	104.42	169.06	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	3.5	2.16	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	-2.99	-1.52	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	2	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	2	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	2,686	2,775	3,000	4,400	5,600	6,051	7,851	8,573	12,545	11,210	16,089	12,057	13,171	12,630	11,615
- Cash & Cash Equivalents	70	37	58	74	80	56	36	69	29	24	94	3	4	25	26
+ Preferred Equity and Hybrid Capital	200	136	136	136	136	136	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	73	65	70	67	68	73	68	72	72	71	71	72	70	83	59
+ Total Debt	2,285	2,262	2,192	2,212	2,126	2,091	2,200	2,348	2,408	2,667	3,274	3,388	3,519	3,205	3,322
Enterprise Value	5,173	5,201	5,340	6,742	7,849	8,296	10,083	10,924	14,996	13,924	19,340	15,515	16,755	15,893	14,969
Total Capital	3,284	3,186	3,156	3,191	3,119	3,173	3,300	3,542	3,730	3,972	4,760	4,905	5,017	5,028	5,136
Total Debt/Capital (%)	69.57	70.99	69.48	69.32	68.17	65.91	66.67	66.31	64.56	67.15	68.78	69.07	70.13	63.73	64.67
Total Debt / EV	0.44	0.43	0.41	0.33	0.27	0.25	0.22	0.21	0.16	0.19	0.17	0.22	0.21	0.2	0.22
EV/Sales	9.16	7.77	7.49	8.85	9.72	9.69	11.06	11.28	14.69	12.57	15.42	11.28	11.93	11.09	10.32
EV/EBITDA	21.48	16.17	18.39	19.53	22.12	20.78	24.01	24.37	31.31	28.54	37.58	27.92	28.78	24.81	22.69
EV/EBIT	40.69	30.43	30.01	29.4	33.01	29.91	34.19	35.29	46.14	42.17	59.83	44.51	44.92	36.87	33.56
EV/Cash Flow to Firm	18.8	14.43	14.28	16.94	17.12	18.26	21.07	21.05	27.38	26.77	31.31	26.19	- -	- -	- -
EV/Free Cash Flow to Firm	- -	14.43	14.28	16.94	17.12	18.26	21.07	21.05	27.38	26.77	31.31	26.19	- -	- -	- -
Diluted Market Cap	2,637	3,031	3,284	4,800	5,617	6,045	7,756	8,482	12,456	11,847	15,853	12,649	13,807	12,992	11,991
Diluted Enterprise Value	5,124	5,457	5,624	7,142	7,866	8,289	9,988	10,833	14,908	14,561	19,104	16,106	17,391	16,256	15,345
EV per Share	31.48	31.26	32.05	40.19	46.58	48.5	56.91	60.74	82.36	76.41	104.18	83.36	89.87	83.18	77.23
TTM Sales	565	669	713	761	807	856	912	968	1,021	1,108	1,255	1,375	1,404	1,433	1,450
TTM EBITDA	241	322	290	345	355	399	420	448	479	488	515	556	582	640	660
TTM Operating Income	127	171	216	234	255	277	298	311	327	341	326	350	373	416	442
TTM Cash Flow to Firm	275	360	374	398	459	454	479	519	548	520	618	592	- -	- -	- -
TTM Free Cash Flow to Firm	-438	360	374	398	459	454	479	519	548	520	618	592	- -	- -	- -

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	-4.91	12.82	12.86	16.8	15.92	17.15	20.52	20.48	28.08	28.38	31.14	26.58	25.19	21.77	21
EV/EBIT	40.69	30.43	30.01	29.4	33.01	29.91	34.19	35.29	46.14	42.17	59.83	44.51	44.92	36.87	33.56
Enterprise Value	5,173	5,201	5,340	6,742	7,849	8,296	10,083	10,924	14,996	13,924	19,340	15,515	16,755	15,893	14,969
Low Price	13.44	15.76	10.04	17.58	25.61	31.53	35.19	40.19	46.25	43.08	57.92	57.77	60.81	59.75	57.97
EV/Sales	9.16	7.77	7.49	8.85	9.72	9.69	11.06	11.28	14.69	12.57	15.42	11.28	11.93	11.09	10.32
EV/EBITDA	21.48	16.17	18.39	19.53	22.12	20.78	24.01	24.37	31.31	28.54	37.58	27.92	28.78	24.81	22.69
Price/Earnings	114.85	50.15	27.96	36.83	42.91	36.57	40.6	39.9	44.63	49.11	60.4	42.29	41.84	33.76	29.79
Price/Earnings Average	105.48	50.43	28.92	30.44	36.39	37.47	38.16	38.03	39.8	50.72	51.68	46.41	39.76	34.25	31.21
Price/Earnings High	124.72	54.79	33.14	36.83	43.11	42.98	42.01	43.34	47.76	61.54	60.87	56.81	43.3	38.75	34.35
Price/Earnings Low	94.42	47.37	15.58	24.68	33.07	32.59	32.24	33.64	29.96	34.39	40.37	37.71	36.01	30.52	28.82
Price/Book Value	3.7	3.84	3.96	5.67	7.1	6.94	7.61	7.64	10.04	9.09	11.37	8.34	9.22	7.26	6.61
Price/Book Value Average	3.4	3.86	4.1	4.69	6.02	7.11	7.15	7.29	8.95	9.38	9.73	9.16	8.76	7.36	6.93
Price/Book Value High	4.02	4.19	4.7	5.67	7.13	8.15	7.87	8.3	10.74	11.39	11.46	11.21	9.54	8.33	7.63
Price/Book Value Low	3.04	3.63	2.21	3.8	5.47	6.18	6.04	6.45	6.74	6.36	7.6	7.44	7.93	6.56	6.4
Price/Tangible Book Value	3.7	3.84	3.96	5.67	7.1	6.94	7.61	7.64	10.04	9.09	11.37	8.34	9.22	7.26	6.61
Price/Tangible Book Value Average	3.4	3.86	4.1	4.69	6.02	7.11	7.15	7.29	8.95	9.38	9.73	9.16	8.76	7.36	6.93
Price/Tangible Book Value High	4.02	4.19	4.7	5.67	7.13	8.15	7.87	8.3	10.74	11.39	11.46	11.21	9.54	8.33	7.63
Price/Tangible Book Value Low	3.04	3.63	2.21	3.8	5.47	6.18	6.04	6.45	6.74	6.36	7.6	7.44	7.93	6.56	6.4
Price/Sales	4.63	4.1	4.19	5.74	6.92	7	8.45	8.76	12.21	10.12	12.64	8.75	9.36	8.64	7.94
Price/Sales Average	4.25	4.13	4.34	4.75	5.87	7.18	7.95	8.35	10.89	10.45	10.81	9.61	8.9	8.77	8.32
Price/Sales High	5.03	4.48	4.97	5.74	6.95	8.23	8.75	9.52	13.06	12.68	12.73	11.76	9.69	9.92	9.15
Price/Sales Low	3.81	3.88	2.34	3.85	5.33	6.24	6.71	7.39	8.19	7.09	8.44	7.81	8.06	7.81	7.68
Price/Cash Flow	14.89	11.62	11.71	15.3	15.83	17.02	20.4	20.48	28.08	26.86	31.14	25.29	23.99	20.76	20.16
Price/Cash Flow Average	13.68	11.68	12.11	12.65	13.42	17.44	19.17	19.53	25.05	27.74	26.65	27.76	22.79	21.06	21.12
Price/Cash Flow High	16.17	12.69	13.88	15.3	15.9	20.01	21.11	22.25	30.05	33.65	31.38	33.98	24.83	23.83	23.24
Price/Cash Flow Low	12.24	10.98	6.53	10.26	12.2	15.17	16.2	17.27	18.85	18.81	20.81	22.55	20.65	18.77	19.5
Price/Free Cash Flow Average	-4.51	12.89	13.3	13.89	13.5	17.58	19.28	19.53	25.05	29.31	26.65	29.18	23.94	22.09	22
Price/Free Cash Flow High	-5.33	14.01	15.25	16.8	15.99	20.16	21.23	22.25	30.05	35.56	31.38	35.72	26.08	24.99	24.21
Price/Free Cash Flow Low	-4.03	12.11	7.17	11.26	12.27	15.29	16.29	17.27	18.85	19.88	20.81	23.71	21.69	19.68	20.31
EV/Sales Average	8.77	7.79	7.63	7.85	8.67	9.86	10.54	10.87	13.37	12.9	13.57	12.14	11.47	11.21	10.7
EV/Sales High	9.57	8.15	8.27	8.85	9.76	10.93	11.36	12.05	15.56	15.13	15.51	14.3	12.26	12.39	11.55
EV/Sales Low	8.32	7.54	5.62	6.95	8.13	8.92	9.28	9.89	10.65	9.54	11.16	10.33	10.63	10.24	10.06
EV/EBITDA Average	20.57	16.22	18.74	17.32	19.72	21.15	22.89	23.48	28.48	29.29	33.06	30.04	27.66	25.1	23.53
EV/EBITDA High	22.44	16.97	20.3	19.53	22.2	23.43	24.66	26.02	33.15	34.35	37.82	35.38	29.57	27.73	25.38
EV/EBITDA Low	19.5	15.69	13.82	15.33	18.5	19.13	20.16	21.37	22.7	21.65	27.21	25.57	25.63	22.92	22.11
EV/EBIT Average	38.97	30.52	30.59	26.07	29.43	30.45	32.58	34	41.97	43.29	52.64	47.89	43.16	37.29	34.8
EV/EBIT High	42.51	31.93	33.13	29.4	33.12	33.73	35.11	37.68	48.85	50.76	60.21	56.4	46.15	41.2	37.54
EV/EBIT Low	36.94	29.53	22.55	23.07	27.61	27.53	28.7	30.95	33.46	32	43.32	40.77	40	34.05	32.71
Last Price	16.35	16.68	18.01	26.23	33.23	35.38	44.31	47.67	68.89	61.52	86.67	64.78	70.65	66.1	59.92
High Price	17.75	18.22	21.34	26.23	33.39	41.58	45.86	51.79	73.73	77.08	87.33	87.04	73.12	75.88	69.09
Enterprise Value Average	4,954	5,216	5,443	5,979	6,998	8,446	9,611	10,524	13,640	14,292	17,018	16,691	16,100	16,074	15,522
Enterprise Value High	5,404	5,458	5,896	6,742	7,876	9,357	10,357	11,665	15,876	16,761	19,464	19,656	17,216	17,760	16,746
Enterprise Value Low	4,695	5,047	4,012	5,291	6,565	7,637	8,466	9,580	10,873	10,564	14,003	14,209	14,921	14,679	14,591

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	164	166	167	168	169	171	177	180	182	182	186	186	186	191	194
Diluted Weighted Avg Shares	161	182	182	183	169	171	175	178	181	193	183	195	195	197	200
Basic Weighted Avg Shares	160	165	166	167	168	170	174	178	181	182	183	186	186	187	192
Revenue per Share	3.53	4.06	4.3	4.57	4.8	5.05	5.24	5.44	5.64	6.08	6.86	7.4	7.55	7.65	7.55
EBITDA per Share	1.51	1.95	1.75	2.07	2.11	2.35	2.41	2.52	2.65	2.68	2.81	2.99	3.13	3.42	3.43
Operating Income per Share	0.79	1.04	1.3	1.41	1.52	1.64	1.71	1.75	1.81	1.87	1.78	1.88	2.01	2.22	2.3
Basic EPS, GAAP	0.14	0.33	0.64	0.71	0.77	0.97	1.09	1.19	1.54	1.25	1.43	1.53	1.69	1.96	2.01
Basic EPS from Cont Ops	0.26	0.39	0.47	0.83	0.9	1.1	1.21	1.27	1.64	1.32	1.51	1.61	1.77	2.05	2.09
Diluted EPS, GAAP	0.14	0.3	0.59	0.65	0.77	0.96	1.08	1.19	1.54	1.19	1.43	1.46	1.61	1.87	1.93
Diluted EPS from Cont Ops	0.26	0.35	0.42	0.76	0.89	1.1	1.2	1.27	1.64	1.25	1.51	1.53	1.69	1.96	2.01
Dividend per Share	0.45	0.67	0.47	0.72	0.84	0.95	1.05	1.14	1.27	1.41	1.51	1.67	1.84	1.96	2.11
Cash Flow per Share	1.1	1.44	1.54	1.71	2.1	2.08	2.17	2.33	2.45	2.29	2.78	2.56	2.95	3.18	2.97
Free Cash Flow per Basic Share	-3.36	1.44	1.54	1.71	2.1	2.08	2.17	2.33	2.45	2.29	2.78	2.56	2.95	3.18	2.97
Cash & Equivalents per Share	0.43	0.22	0.35	0.44	0.48	0.33	0.2	0.38	0.16	0.13	0.51	0.01	0.02	0.13	0.13
Book Value per Share	4.42	4.35	4.54	4.62	4.68	5.1	5.82	6.24	6.86	6.77	7.62	7.77	7.66	9.11	9.06
Tangible Book Value per Share	4.42	4.35	4.54	4.62	4.68	5.1	5.82	6.24	6.86	6.77	7.62	7.77	7.66	9.11	9.06