Sun Communities, Inc. Financial Ratios — SUI 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 (%)	- -	- -	3.78	3.59	12.14	0.93	2.68	3.75	4.69	2.92	6.56	3.42	-2.86	1.26	19.39
Return on Assets (%)	-0.09	0.38	0.89	1.16	4.37	0.52	1.2	1.67	2.23	1.38	3.08	1.58	-1.25	0.53	9.36
Return on Capital (%)	- -	4.93	5.02	4.39	7.68	3.08	- -	3.83	4.2	- -	4.49	3.28	- -	- -	- -
Return on Invested Capital (%)	- -	4.5	4.77	3.99	4.7	3.73	- -	4.09	4.1	- -	3.94	3.98	- -	- -	- -
Gross Margin (%)	57.6	56.97	56.51	55.95	57.59	56.37	56.34	55.42	56.09	55.78	50.92	48.25	52.42	52.25	52.3
EBITDA Margin (%)	47.58	47.35	46.57	47.41	49.92	48.26	47.25	47.04	47.57	47.58	42.29	38.61	42.88	41.96	41.82
Operating Margin (%)	21.25	20.98	20.89	19.52	23.42	21.37	20.4	22.08	22.32	20.73	19.78	18.97	20.82	20.07	19.32
Incremental Operating Margin (%)	19.7	19.46	20.52	10.24	33.11	12.78	14.95	33.26	24.16	6.87	18.26	16.27	13.03	-1,509.09	-77.91
Pretax Margin (%)	-0.14	2.51	4.98	6.86	24.91	3.89	8.5	10.87	14.3	10.57	18.36	9.2	-13.42	-0.14	-2.15
Profit Margin (%)	-0.39	1.82	4.07	6.07	23.6	3.23	7.51	9.7	12.96	9.48	16.82	8.25	-9.53	3.97	60.29
Net Income to Common Margin (%)	-0.39	1.51	2.59	4.76	21.5	2.13	6.76	9.54	12.86	9.48	16.82	8.25	-9.53	3.97	60.29
Effective Tax Rate (%)	- -	3.02	1.15	0.68	0.71	0.89	- -	0.07	0.49	- -	0.31	2.26	- -	- -	- -
Dvd Payout Ratio (%)	375,212.5	805.62	536.86	362.97	86.6	667.58	257.82	183.54	143.5	191.77	87.35	152.03	-165.46	963.53	1,500.43
Sustainable Growth Rate (%)	- -	- -	-16.53	-9.44	1.63	-5.26	-4.23	-3.14	-2.04	-2.68	0.83	-1.78	-7.6	-10.85	-271.59

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	1,397	1,454	1,493	1,786	2,290	3,064	3,038	3,052	3,364	4,687	5,602	7,128	7,777	7,353	4,259
ST Debt	129	30	181	6	25	100	41	128	184	1,197	1,035	2,131	2,065	1,413	- -
LT Debt	1,268	1,424	1,311	1,780	2,266	2,964	2,997	2,924	3,181	3,490	4,567	4,997	5,712	5,940	4,259
Total Debt/EBITDA	10.52	9.36	7.83	8.02	6.96	7.78	6.69	5.87	5.68	7.1	5.86	6.29	8.1	7.82	4.51
Net Debt/EBITDA	10.48	9.17	7.8	7.64	6.83	7.76	6.67	5.75	5.62	6.98	5.79	6.23	8.07	7.76	3.84
Total Debt/EBIT	23.56	21.13	17.45	19.47	14.84	17.58	15.49	12.5	12.1	16.28	12.53	12.8	16.68	16.35	9.76
Net Debt/EBIT	23.46	20.7	17.39	18.56	14.55	17.53	15.44	12.24	11.97	16.01	12.38	12.67	16.62	16.23	8.3
EBITDA to Interest Expense	1.95	2.18	2.49	2.89	2.97	3.22	3.45	3.88	4.3	4.96	5.87	4.84	2.92	2.68	4.27
EBITDA-CapEx/Interest Expense	-0.47	2.18	2.49	2.89	2.97	3.22	3.45	3.88	4.3	4.96	5.87	4.84	2.92	2.68	4.27
EBIT to Interest Expense	0.87	0.97	1.12	1.19	1.39	1.43	1.49	1.82	2.02	2.16	2.75	2.38	1.42	1.28	1.97
Interest Expense	68	71	77	77	111	122	132	134	138	133	163	234	329	350	221
Common Equity/Total Assets	-9.26	10.97	18.46	29.89	34.81	39.1	41.81	45.68	48.31	46.94	46.95	45.71	41.81	42.79	55.55
Long-Term Debt/Equity (%)	- -	668.44	341.93	196.12	147.45	125.48	112.5	92.31	81.49	62.02	67.86	63.35	79.63	82.58	60.21
Long-Term Debt/Capital (%)	97.81	85.43	69.89	66.09	59.2	54.62	52.56	47.01	43.76	33.84	37.03	33.28	38.21	40.84	37.58
Long-Term Debt/Total Assets (%)	92.71	81.14	65.74	60.61	54.18	50.49	49.03	43.57	40.77	31.14	33.85	29.25	33.72	35.89	34.01
Total Debt/Equity (%)	-1,388.13	682.43	389.22	196.76	149.06	129.71	114.04	96.35	86.2	83.29	83.23	90.36	108.42	102.22	60.21
Total Debt/Capital (%)	107.76	87.22	79.56	66.3	59.85	56.47	53.28	49.07	46.29	45.44	45.42	47.47	52.02	50.55	37.58
Total Debt/Total Assets (%)	102.14	82.84	74.83	60.8	54.77	52.19	49.7	45.48	43.12	41.83	41.51	41.72	45.91	44.43	34.01
Net Debt to Equity	-1,382.31	668.57	387.98	187.56	146.12	129.37	113.66	94.38	85.31	81.92	82.25	89.44	108.02	101.43	51.22
Net Debt/Capital (%)	107.8	86.99	79.51	65.22	59.37	56.4	53.2	48.56	46.04	45.03	45.13	47.21	51.93	50.36	33.87
EBITDA	133	155	191	223	329	394	454	520	593	660	956	1,133	960	940	944
EBITDA-CapEx	-32	155	191	223	329	394	454	520	593	660	956	1,133	960	940	944
Operating Income (Loss)	59	69	86	92	154	174	196	244	278	288	447	557	466	450	436

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	0.05	0.99	0.03	2.04	0.68	0.05	0.04	0.26	0.25	0.12	0.16	0.07	0.01	0.02	1.03
Current Ratio	0.98	5.94	0.95	6.54	3.76	1.68	1.45	0.99	0.68	0.3	0.49	0.35	0.26	2.19	1.88
Quick Ratio	0.94	5.69	0.92	6.32	3.53	1.53	1.32	0.88	0.56	0.26	0.45	0.27	0.18	0.23	1.64
CFO/Avg Current Liab	0.57	1.1	1.09	1.2	3.41	2.22	1.36	1.1	1.01	0.51	0.47	0.32	0.27	0.33	0.59
Common Equity/Total Assets	-9.26	10.97	18.46	29.89	34.81	39.1	41.81	45.68	48.31	46.94	46.95	45.71	41.81	42.79	55.55
Long-Term Debt/Equity (%)	- -	668.44	341.93	196.12	147.45	125.48	112.5	92.31	81.49	62.02	67.86	63.35	79.63	82.58	60.21
Long-Term Debt/Capital (%)	97.81	85.43	69.89	66.09	59.2	54.62	52.56	47.01	43.76	33.84	37.03	33.28	38.21	40.84	37.58
Long-Term Debt/Total Assets (%)	92.71	81.14	65.74	60.61	54.18	50.49	49.03	43.57	40.77	31.14	33.85	29.25	33.72	35.89	34.01
Total Debt/Equity (%)	-1,388.13	682.43	389.22	196.76	149.06	129.71	114.04	96.35	86.2	83.29	83.23	90.36	108.42	102.22	60.21
Total Debt/Capital (%)	107.76	87.22	79.56	66.3	59.85	56.47	53.28	49.07	46.29	45.44	45.42	47.47	52.02	50.55	37.58
Total Debt/Total Assets (%)	102.14	82.84	74.83	60.8	54.77	52.19	49.7	45.48	43.12	41.83	41.51	41.72	45.91	44.43	34.01
CFO/Total Liabilities	4.31	5.66	7.12	6.57	6.89	6.88	7.48	10.25	12.23	9.74	11.14	7.99	8.09	9.2	15.86
CFO/CapEx	0.38	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.03	0.33	0.37	0.81	0.95	0.97	1.3	1.5	2.15	1.64	2.2	1.16	0.89	1.2	1.74

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	29.07	21.13	26.71	28.22	23.59	19.52	16.12	12.38	9.84	11.29	22.7	11.97	5.22	6.38	7.9
Days Inventory Outstanding	12.56	17.28	13.66	12.94	15.47	18.7	22.64	29.47	37.1	32.32	16.08	30.5	69.93	57.22	46.22
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	9.63	4.8	4.34	15.01	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	37.9	76.1	84.08	24.32	- -	- -	- -	- -
Cash Conversion Cycle	12.56	17.28	13.66	12.94	15.47	18.7	22.64	-8.42	-39	-51.76	-8.24	30.5	69.93	57.22	46.22
Inventory to Cash Days	-12.56	-17.28	-13.66	-12.94	-15.47	-18.7	-22.64	-29.47	-37.1	-32.32	-16.08	-30.5	-69.93	-57.22	-46.22
Inventories	6	8	6	9	15	22	30	49	62	47	51	203	206	130	143
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	6	8	6	9	15	22	30	49	62	47	51	203	206	130	143
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	797	1,187	1,541	2,937	4,002	5,608	7,393	8,783	13,986	16,354	24,351	17,732	16,631	15,671	15,301
- Cash & Cash Equivalents	6	30	5	83	45	8	10	62	35	77	66	73	29	57	636
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	43	42	51	264	289	- -	- -	- -	- -
+ Minority/Non Controlling Interest	26	20	15	30	81	67	65	60	83	102	107	79	90	111	117
+ Total Debt	1,397	1,454	1,493	1,786	2,290	3,064	3,038	3,052	3,364	4,687	5,602	7,128	7,777	7,353	4,259
Enterprise Value	2,214	2,631	3,044	4,669	6,328	8,731	10,529	11,826	17,355	21,205	30,096	24,739	24,469	23,078	19,041
Total Capital	1,297	1,666	1,876	2,694	3,827	5,426	5,701	6,219	7,268	10,314	12,332	15,016	14,950	14,546	11,332
Total Debt/Capital (%)	107.76	87.22	79.56	66.3	59.85	56.47	53.28	49.07	46.29	45.44	45.42	47.47	52.02	50.55	37.58
Total Debt / EV	0.63	0.55	0.49	0.38	0.36	0.35	0.29	0.26	0.19	0.22	0.19	0.29	0.32	0.32	0.22
EV/Sales	7.93	8.02	7.43	9.94	9.61	10.7	10.95	10.69	13.93	15.28	13.31	8.43	10.93	10.3	8.43
EV/EBITDA	16.67	16.95	15.96	20.96	19.24	22.18	23.18	22.73	29.28	32.11	31.48	21.84	25.48	24.55	20.17
EV/EBIT	37.34	38.25	35.58	50.9	41.01	50.08	53.68	48.42	62.41	73.67	67.31	44.43	52.49	51.33	43.65
EV/Cash Flow to Firm	14.04	16.84	15.99	22.26	21.64	24.07	27.01	23.78	28.27	31.31	32.86	25.67	22.06	16.42	22.1
EV/Free Cash Flow to Firm	6.86	16.84	15.99	22.26	21.64	24.07	27.01	23.78	28.27	31.31	32.86	25.67	22.06	16.42	22.1
Diluted Market Cap	772	1,088	1,482	2,528	3,680	5,081	7,117	8,344	13,346	14,818	24,177	17,575	16,546	15,642	15,476
Diluted Enterprise Value	2,190	2,532	2,985	4,260	6,006	8,203	10,253	11,436	16,810	19,795	30,108	24,709	24,384	23,049	19,216
EV per Share	101.51	88.44	84.24	96.13	108.36	119.27	132.14	136.94	186.26	197.03	259.5	199.5	196.64	181.09	154.19
TTM Sales	279	328	410	470	659	816	961	1,106	1,246	1,388	2,260	2,934	2,239	2,240	2,258
TTM EBITDA	133	155	191	223	329	394	454	520	593	660	956	1,133	960	940	944
TTM Operating Income	59	69	86	92	154	174	196	244	278	288	447	557	466	450	436
TTM Cash Flow to Firm	158	156	190	210	292	363	390	497	614	677	916	964	1,109	-2,857	861
TTM Free Cash Flow to Firm	323	156	190	210	292	363	390	497	614	677	916	964	1,109	-2,857	861

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	3.39	12.47	12.92	18.96	20.19	21.04	27.59	22.98	27.99	27.28	32.08	23.91	20.93	18.17	17.91
EV/EBIT	37.34	38.25	35.58	50.9	41.01	50.08	53.68	48.42	62.41	73.67	67.31	44.43	52.49	51.33	43.65
Enterprise Value	2,214	2,631	3,044	4,669	6,328	8,731	10,529	11,826	17,355	21,205	30,096	24,739	24,469	23,078	19,041
Low Price	30.49	35.06	39.53	41.65	60.29	62.58	75.76	80.12	97.49	95.34	137.43	117.63	102.74	110.98	109.22
EV/Sales	7.93	8.02	7.43	9.94	9.61	10.7	10.95	10.69	13.93	15.28	13.31	8.43	10.93	10.3	8.43
EV/EBITDA	16.67	16.95	15.96	20.96	19.24	22.18	23.18	22.73	29.28	32.11	31.48	21.84	25.48	24.55	20.17
Price/Earnings	- -	219.28	139.58	111.69	25.97	290.47	108.57	78.47	82.85	112.59	62.17	71.03	- -	172.02	11.37
Price/Earnings Average	-704.39	232.8	151.36	93.25	25.06	275.39	101.1	74.11	73.61	105.92	52.18	80.45	-76.22	177.71	11.55
Price/Earnings High	-782.98	262.98	189.14	118.64	27.64	326	112.43	84.02	91.8	128.91	62.71	104.54	-94.78	206.8	12.64
Price/Earnings Low	-593.71	192.73	129.4	76.94	22.85	237.28	88.65	61.81	53.81	70.64	40.69	58.43	-59.44	155.25	10.02
Price/Book Value	-6.29	6.17	4.18	3.34	2.75	2.44	2.89	2.87	3.71	3.11	3.84	2.27	2.35	2.21	2.2
Price/Book Value Average	-6.23	6.55	4.54	2.79	2.65	2.32	2.69	2.71	3.3	2.92	3.23	2.57	2.31	2.29	2.23
Price/Book Value High	-6.93	7.4	5.67	3.55	2.93	2.74	3	3.07	4.11	3.56	3.88	3.34	2.88	2.66	2.45
Price/Book Value Low	-5.25	5.42	3.88	2.3	2.42	2	2.36	2.26	2.41	1.95	2.52	1.87	1.81	2	1.94
Price/Tangible Book Value	-5.65	6.17	4.18	3.46	2.83	2.55	2.99	2.92	3.78	3.61	4.4	2.78	2.78	2.25	2.24
Price/Tangible Book Value Average	-5.59	6.55	4.54	2.89	2.74	2.42	2.79	2.76	3.36	3.4	3.69	3.14	2.74	2.32	2.27
Price/Tangible Book Value High	-6.21	7.4	5.67	3.68	3.02	2.87	3.1	3.13	4.19	4.14	4.44	4.08	3.41	2.7	2.49
Price/Tangible Book Value Low	-4.71	5.42	3.88	2.39	2.49	2.09	2.45	2.3	2.45	2.27	2.88	2.28	2.14	2.03	1.97
Price/Sales	2.77	3.32	3.62	5.32	5.58	6.19	7.34	7.48	10.65	10.67	10.46	5.86	7.36	6.83	6.86
Price/Sales Average	2.74	3.52	3.92	4.44	5.39	5.86	6.84	7.07	9.47	10.04	8.78	6.63	7.26	7.06	6.96
Price/Sales High	3.05	3.98	4.9	5.65	5.94	6.94	7.6	8.01	11.81	12.22	10.55	8.62	9.03	8.21	7.62
Price/Sales Low	2.31	2.91	3.35	3.66	4.91	5.05	6	5.9	6.92	6.7	6.84	4.82	5.66	6.17	6.04
Price/Cash Flow	12.2	12.46	12.91	18.75	20.19	20.9	27.36	22.8	27.85	27.27	31.37	23.39	20.86	17.78	17.91
Price/Cash Flow Average	12.08	13.23	14	15.65	19.48	19.81	25.48	21.53	24.75	25.66	26.33	26.49	20.57	18.37	18.19
Price/Cash Flow High	13.43	14.94	17.5	19.91	21.48	23.45	28.34	24.41	30.86	31.23	31.64	34.43	25.57	21.38	19.91
Price/Cash Flow Low	10.18	10.95	11.97	12.91	17.76	17.07	22.34	17.96	18.09	17.11	20.53	19.24	16.04	16.05	15.79
Price/Free Cash Flow Average	3.35	13.24	14.01	15.83	19.48	19.95	25.69	21.7	24.87	25.66	26.92	27.09	20.63	18.77	18.19
Price/Free Cash Flow High	3.73	14.95	17.51	20.14	21.49	23.62	28.57	24.61	31.02	31.23	32.36	35.2	25.66	21.84	19.91
Price/Free Cash Flow Low	2.83	10.96	11.98	13.06	17.76	17.19	22.53	18.1	18.18	17.11	21	19.67	16.09	16.4	15.79
EV/Sales Average	7.91	8.25	7.75	8.91	9.39	10.35	10.42	10.3	12.75	14.67	11.67	9.28	10.82	10.53	8.54
EV/Sales High	8.22	8.75	8.77	10.33	9.99	11.55	11.22	11.3	15.22	17.07	13.49	11.33	12.6	11.71	9.19
EV/Sales Low	7.46	7.59	7.16	7.99	8.87	9.44	9.54	9.05	10.07	10.98	9.68	7.4	9.21	9.62	7.63
EV/EBITDA Average	16.62	17.42	16.64	18.79	18.81	21.44	22.06	21.89	26.81	30.83	27.59	24.02	25.23	25.1	20.42
EV/EBITDA High	17.28	18.47	18.83	21.78	20.02	23.92	23.76	24.02	31.99	35.88	31.9	29.33	29.39	27.92	21.98
EV/EBITDA Low	15.68	16.02	15.37	16.86	17.78	19.57	20.19	19.24	21.17	23.07	22.88	19.17	21.48	22.92	18.25
EV/EBIT Average	37.21	39.31	37.1	45.62	40.1	48.41	51.09	46.62	57.14	70.73	58.98	48.88	51.98	52.48	44.2
EV/EBIT High	38.69	41.68	41.97	52.9	42.67	54.01	55.02	51.17	68.18	82.34	68.2	59.69	60.54	58.38	47.57
EV/EBIT Low	35.12	36.16	34.27	40.94	37.89	44.19	46.77	40.99	45.12	52.94	48.92	39.01	44.24	47.93	39.49
Last Price	36.53	39.89	42.64	60.46	68.53	76.61	92.78	101.71	150.1	151.95	209.97	143	133.65	122.97	123.91
High Price	40.21	47.84	57.78	64.22	72.92	85.98	96.08	108.91	166.32	173.98	211.79	210.48	163.83	147.83	137.77
Enterprise Value Average	2,206	2,705	3,174	4,184	6,188	8,440	10,020	11,387	15,891	20,361	26,369	27,218	24,233	23,596	19,278
Enterprise Value High	2,294	2,868	3,591	4,852	6,584	9,417	10,792	12,497	18,962	23,701	30,494	33,233	28,225	26,246	20,752
Enterprise Value Low	2,082	2,488	2,932	3,756	5,847	7,704	9,172	10,010	12,548	15,237	21,870	21,720	20,623	21,550	17,227

Shares Outstanding	22	30	36	49	58	73	80	86	93	108	116	124	124	127	123
Diluted Weighted Avg Shares	21	27	35	42	54	66	77	82	89	98	115	123	124	127	125
Basic Weighted Avg Shares	21	27	35	41	54	66	76	81	88	98	113	120	123	124	125
Revenue per Share	13.2	12.03	11.79	11.37	12.27	12.39	12.64	13.59	14.09	14.24	20.08	24.41	18.15	18	18.08
EBITDA per Share	6.28	5.7	5.49	5.39	6.13	5.98	5.97	6.39	6.7	6.77	8.49	9.43	7.78	7.55	7.56
Operating Income per Share	2.8	2.52	2.46	2.22	2.87	2.65	2.58	3	3.14	2.95	3.97	4.63	3.78	3.61	3.49
Basic EPS, GAAP	-0.05	0.18	0.31	0.54	2.64	0.26	0.85	1.3	1.81	1.35	3.38	2.01	-1.73	0.71	10.9
Basic EPS from Cont Ops	-0.03	0.29	0.58	0.8	3.18	0.48	1.08	1.48	2.01	1.51	3.68	2.19	-2.36	0.26	- -
Diluted EPS, GAAP	-0.05	0.18	0.31	0.54	2.64	0.26	0.85	1.29	1.8	1.35	3.3	1.97	-1.72	0.7	10.9
Diluted EPS from Cont Ops	-0.03	0.29	0.58	0.79	3.17	0.47	1.07	1.46	1.99	1.51	3.59	2.15	-2.35	0.26	- -
Dividend per Share	2.84	2.69	2.89	2.94	3.03	2.94	2.95	2.98	3.13	3.21	3.47	3.61	3.85	3.95	8.36
Cash Flow per Share	2.99	3.2	3.3	3.23	3.39	3.67	3.39	4.46	5.39	5.57	6.69	6.11	6.41	6.92	6.92
Free Cash Flow per Basic Share	-4.8	3.2	3.3	3.23	3.39	3.67	3.39	4.46	5.39	5.57	6.69	6.11	6.41	6.92	6.92
Cash & Equivalents per Share	0.27	0.99	0.13	1.72	0.77	0.11	0.13	1.29	1.39	1.88	2.18	1.61	0.23	0.45	5.15
Book Value per Share	-5.81	6.47	10.19	18.08	24.93	31.36	32.07	35.49	40.45	48.88	54.62	62.98	56.92	55.57	56.33
Tangible Book Value per Share	-6.47	6.47	10.19	17.46	24.18	29.99	30.99	34.81	39.73	42.06	47.71	51.53	48.06	54.69	55.43

Sun Communities, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)