Kimco Realty Corporation (HC) Financial Ratios — KIC 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 (%)	2.28	4.11	3.79	7.78	17.05	6.46	7.13	8.2	7.03	18.63	10.56	1.04	6.61	3.76	5.27
Return on Assets (%)	1.74	2.75	2.43	4.26	8.28	3.36	3.71	4.37	3.73	8.85	5.61	0.69	3.62	2.13	2.92
Return on Capital (%)	2.9	1.95	3.58	6.12	10.17	4.43	- -	6.37	- -	11.03	7.22	0.43	5.04	3.73	4.73
Return on Invested Capital (%)	1.29	-0.83	1.23	2.59	2.19	1.9	- -	5.44	- -	3.09	2.93	-0.91	3.36	3.16	4.02
Gross Margin (%)	72.89	73.91	74.29	73.98	73.9	71.9	71.86	71.79	70.92	67.58	69.37	69.27	68.78	68.7	69.05
EBITDA Margin (%)	60.03	62.47	58.89	58.7	58.97	63.97	65.94	76.65	65.19	58.76	60.06	61.96	63.29	59.28	63.88
Operating Margin (%)	30.8	30.65	32.7	35.23	33.34	33.66	33.71	37.07	38.58	31.45	32.77	33.12	32.67	32.28	33.53
Incremental Operating Margin (%)	94.44	36.26	56.5	51.68	22.46	127.62	35.69	- -	- -	113.24	37.33	34.43	18.61	29.54	58.33
Pretax Margin (%)	6.31	1.48	6.91	10.27	14.48	13.74	19.98	34.29	26.92	87.71	54.6	2.56	36.11	17.24	23.07
Profit Margin (%)	20.76	33.54	27.43	42.66	76.64	32.36	35.48	42.74	35.43	94.61	61.85	7.29	36.69	20.17	27.32
Net Income to Common Margin (%)	13.47	24.5	20.66	36.8	71.75	28.41	31.6	37.74	30.94	92.2	59.99	5.83	35.28	18.61	25.91
Effective Tax Rate (%)	50.22	132.71	54.81	21.97	35.66	48.86	- -	0.4	- -	0.11	0.45	127.88	9.47	7.24	0.21
Dvd Payout Ratio (%)	309.6	258.1	145.41	109.31	55.13	123.22	113.01	114.5	131.57	36.19	42.98	667.13	96.91	165.05	119.93
Sustainable Growth Rate (%)	-4.78	-6.5	-1.72	-0.72	7.65	-1.5	-0.93	-1.19	-2.22	11.89	6.02	-5.89	0.2	-2.44	-1.05

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	4,114	4,195	4,221	4,596	5,376	5,066	5,479	4,874	5,408	5,452	7,599	7,272	7,727	8,578	8,306
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	4,114	4,195	4,221	4,596	5,376	5,066	5,479	4,874	5,408	5,452	7,599	7,272	7,727	8,578	8,306
Total Debt/EBITDA	8.42	8.46	8.32	7.88	7.81	6.76	6.92	5.46	7.16	8.77	9.27	6.79	6.85	7.1	6.08
Net Debt/EBITDA	8.18	8.18	8.03	7.56	7.54	6.57	6.62	5.3	6.87	8.14	8.72	6.55	6.06	6.44	5.83
Total Debt/EBIT	17.3	18.01	16.92	14.81	15.65	12.87	12.71	8.37	11.32	16.39	17.91	12.86	12.1	13.64	10.78
Net Debt/EBIT	16.83	17.4	16.33	14.21	15.1	12.51	12.16	8.12	10.87	15.22	16.85	12.4	10.7	12.36	10.35
EBITDA to Interest Expense	2.21	2.22	2.39	2.86	3.14	3.89	4.13	4.87	4.26	3.33	4.02	4.72	4.51	3.92	4.14
EBITDA-CapEx/Interest Expense	0.49	2.22	2.39	2.86	3.14	3.89	4.13	4.87	4.26	3.33	4.02	4.72	4.51	3.92	4.14
EBIT to Interest Expense	1.13	1.09	1.33	1.72	1.78	2.05	2.11	2.36	2.52	1.78	2.19	2.52	2.33	2.14	2.17
Interest Expense	222	224	212	204	219	193	192	183	177	187	204	227	250	308	330
Common Equity/Total Assets	48.66	48.87	47.94	46.53	44.48	46.8	45.85	48.49	44.23	48.28	53.63	53.38	52.13	52.45	52.78
Long-Term Debt/Equity (%)	82.7	83.68	86.94	92.04	102.04	92.29	98.93	89.68	109.33	95.89	75.07	74.66	79.45	79.09	78.6
Long-Term Debt/Capital (%)	45.26	45.56	46.51	47.93	50.51	47.99	49.73	47.28	52.23	48.95	42.88	42.75	44.27	44.16	44.01
Long-Term Debt/Total Assets (%)	42.73	43.02	43.68	44.79	47.39	45.11	46.57	44.31	49.18	46.94	41.17	40.79	42.28	42.24	42.19
Total Debt/Equity (%)	82.7	83.68	86.94	92.04	102.04	92.29	98.93	89.68	109.33	95.89	75.07	74.66	79.45	79.09	78.6
Total Debt/Capital (%)	45.26	45.56	46.51	47.93	50.51	47.99	49.73	47.28	52.23	48.95	42.88	42.75	44.27	44.16	44.01
Total Debt/Total Assets (%)	42.73	43.02	43.68	44.79	47.39	45.11	46.57	44.31	49.18	46.94	41.17	40.79	42.28	42.24	42.19
Net Debt to Equity	80.43	80.85	83.87	88.29	98.45	89.69	94.62	87.04	104.95	89.03	70.63	71.98	70.29	71.66	75.46
Net Debt/Capital (%)	44.58	44.71	45.61	46.89	49.61	47.28	48.62	46.53	50.74	46.68	41.1	41.57	41	41.49	42.73
EBITDA	489	496	507	583	688	749	792	893	755	622	820	1,070	1,129	1,208	1,367
EBITDA-CapEx	108	496	507	583	688	749	792	893	755	622	820	1,070	1,129	1,208	1,367
Operating Income (Loss)	251	243	282	350	389	394	405	432	447	333	447	572	583	658	718

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	0.67	0.86	0.92	1.15	0.74	0.56	0.8	0.5	0.45	6.59	6.81	3.49	5.01	2.45	0.73
Current Ratio	1.9	2.02	1.78	2.18	1.49	1.32	1.47	1.08	1.19	8.03	7.98	4.93	6.42	5.23	3.31
Quick Ratio	1.9	2.02	1.78	2.18	1.49	1.32	1.47	1.11	1.19	8.03	7.94	4.92	6.4	5.24	3.31
CFO/Avg Current Liab	1.83	2.25	2.61	2.68	1.95	2.21	2.1	2.06	1.94	2.63	3.28	3.92	4.93	4	3.91
Common Equity/Total Assets	48.66	48.87	47.94	46.53	44.48	46.8	45.85	48.49	44.23	48.28	53.63	53.38	52.13	52.45	52.78
Long-Term Debt/Equity (%)	82.7	83.68	86.94	92.04	102.04	92.29	98.93	89.68	109.33	95.89	75.07	74.66	79.45	79.09	78.6
Long-Term Debt/Capital (%)	45.26	45.56	46.51	47.93	50.51	47.99	49.73	47.28	52.23	48.95	42.88	42.75	44.27	44.16	44.01
Long-Term Debt/Total Assets (%)	42.73	43.02	43.68	44.79	47.39	45.11	46.57	44.31	49.18	46.94	41.17	40.79	42.28	42.24	42.19
Total Debt/Equity (%)	82.7	83.68	86.94	92.04	102.04	92.29	98.93	89.68	109.33	95.89	75.07	74.66	79.45	79.09	78.6
Total Debt/Capital (%)	45.26	45.56	46.51	47.93	50.51	47.99	49.73	47.28	52.23	48.95	42.88	42.75	44.27	44.16	44.01
Total Debt/Total Assets (%)	42.73	43.02	43.68	44.79	47.39	45.11	46.57	44.31	49.18	46.94	41.17	40.79	42.28	42.24	42.19
CFO/Total Liabilities	9.64	10.11	11.86	11.95	8.13	10.31	9.87	11.46	9.65	9.95	7.42	10.65	12.54	10.63	12.28
CFO/CapEx	1.18	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	1.06	1.09	1.3	1.25	1.25	0.88	0.82	1.02	0.91	1.36	1.22	1.22	1.25	1.14

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	- -	4.73	5.13	5.9	6.71	6.56	6.46	6.22	5.75	5.33	7.54	8.45	7.63	8.15	7.94
Days Sales Outstanding	- -	77.2	71.15	61.83	54.38	55.66	56.47	58.64	63.5	68.5	48.42	43.22	47.84	44.76	45.96
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	- -	7,796	8,242	10,530	11,024	10,538	7,694	6,371	9,013	6,295	14,957	13,113	13,548	15,703	13,812
- Cash & Cash Equivalents	113	142	149	187	190	142	239	144	124	293	326	147	781	689	212
+ Preferred Equity and Hybrid Capital	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	289	248	223	218	222	234	144	101	82	78	224	224	200	193	176
+ Total Debt	4,114	4,195	4,221	4,596	5,376	5,066	5,479	4,874	5,408	5,452	7,599	7,272	7,727	8,578	8,306
Enterprise Value	- -	12,061	12,475	15,067	16,426	15,688	13,065	11,192	14,370	10,825	21,244	19,864	20,365	23,784	22,082
Total Capital	9,090	9,209	9,077	9,589	10,645	10,556	11,017	10,309	10,355	11,138	17,723	17,011	17,453	19,424	18,874
Total Debt/Capital (%)	45.26	45.56	46.51	47.93	50.51	47.99	49.73	47.28	52.23	48.95	42.88	42.75	44.27	44.16	44.01
Total Debt / EV	- -	0.35	0.34	0.31	0.33	0.32	0.42	0.44	0.38	0.5	0.36	0.37	0.38	0.36	0.38
EV/Sales	- -	15.2	14.48	15.16	14.08	13.4	10.88	9.61	12.4	10.23	15.57	11.5	11.42	11.68	10.32
EV/EBITDA	- -	24.33	24.59	25.83	23.87	20.95	16.5	12.54	19.02	17.42	25.92	18.56	18.04	19.7	16.15
EV/EBIT	- -	51.78	50.01	48.55	47.81	39.85	30.31	19.22	30.09	32.55	50.07	35.13	31.88	37.81	28.65
EV/Cash Flow to Firm	- -	29.72	18.73	19.11	25.89	22.72	- -	13.64	- -	13.94	25.84	24.9	15.69	18.42	15.23
EV/Free Cash Flow to Firm	- -	29.72	18.73	19.11	25.89	22.72	- -	13.64	- -	13.94	25.84	24.9	15.69	18.42	15.23
Diluted Market Cap	- -	7,775	8,220	10,510	11,009	10,406	7,664	6,371	8,804	6,282	12,404	13,099	13,512	15,533	13,836
Diluted Enterprise Value	- -	12,041	12,453	15,047	16,410	15,556	13,036	11,192	14,161	10,812	18,690	19,851	20,328	23,614	22,107
EV per Share	- -	29.58	30.45	36.59	39.73	36.91	30.69	26.56	33.28	25.03	34.45	32.12	32.85	35	32.76
TTM Sales	814	793	862	994	1,167	1,171	1,201	1,165	1,159	1,058	1,365	1,728	1,783	2,037	2,140
TTM EBITDA	489	496	507	583	688	749	792	893	755	622	820	1,070	1,129	1,208	1,367
TTM Operating Income	251	243	282	350	389	394	405	432	447	333	447	572	583	658	718
TTM Cash Flow to Firm	559	406	666	788	635	691	- -	821	- -	777	822	798	1,298	1,291	1,450
TTM Free Cash Flow to Firm	178	406	666	788	635	691	- -	821	- -	777	822	798	1,298	1,291	1,450

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	- -	16.23	14.42	16.7	22.3	17.58	12.48	9.99	15.08	10.65	20.04	15.21	12.61	15.45	12.35
EV/EBIT	- -	51.78	50.01	48.55	47.81	39.85	30.31	19.22	30.09	32.55	50.07	35.13	31.88	37.81	28.65
Enterprise Value	- -	12,061	12,475	15,067	16,426	15,688	13,065	11,192	14,370	10,825	21,244	19,864	20,365	23,784	22,082
Low Price	- -	18.29	19.53	19.8	22.29	24.72	17.37	13.22	14.44	7.68	14.34	17.87	16.38	17.57	17.85
EV/Sales	- -	15.2	14.48	15.16	14.08	13.4	10.88	9.61	12.4	10.23	15.57	11.5	11.42	11.68	10.32
EV/EBITDA	- -	24.33	24.59	25.83	23.87	20.95	16.5	12.54	19.02	17.42	25.92	18.56	18.04	19.7	16.15
Price/Earnings	- -	39.93	46.07	28.6	13.1	31.19	20.18	14.47	24.47	6.42	15	129.52	21.43	40.95	24.95
Price/Earnings Average	- -	40.85	49.94	25.61	12.54	35.43	22.92	15.1	22.08	5.9	12.83	136.56	19.12	37.78	26.02
Price/Earnings High	- -	43.59	57.29	29	13.98	40.46	29.48	17.55	25.74	9.12	15.21	161.67	22.68	46.01	28.62
Price/Earnings Low	- -	38.19	44.74	22.15	10.95	31.09	19.39	12.65	16.93	3.39	8.87	109.17	16.06	31.12	21.74
Price/Book Value	- -	1.64	1.78	2.21	2.18	2	1.43	1.19	1.85	1.12	1.51	1.38	1.42	1.47	1.33
Price/Book Value Average	- -	1.67	1.93	1.97	2.09	2.28	1.62	1.25	1.67	1.03	1.29	1.45	1.27	1.36	1.39
Price/Book Value High	- -	1.79	2.21	2.24	2.33	2.6	2.08	1.45	1.95	1.6	1.53	1.72	1.51	1.66	1.52
Price/Book Value Low	- -	1.56	1.73	1.71	1.83	2	1.37	1.04	1.28	0.59	0.89	1.16	1.07	1.12	1.16
Price/Tangible Book Value	- -	1.64	1.78	2.21	2.18	2	1.43	1.19	1.85	1.12	1.51	1.38	1.42	1.47	1.33
Price/Tangible Book Value Average	- -	1.67	1.93	1.97	2.09	2.28	1.62	1.25	1.67	1.03	1.29	1.45	1.27	1.36	1.39
Price/Tangible Book Value High	- -	1.79	2.21	2.24	2.33	2.6	2.08	1.45	1.95	1.6	1.53	1.72	1.51	1.66	1.52
Price/Tangible Book Value Low	- -	1.56	1.73	1.71	1.83	2	1.37	1.04	1.28	0.59	0.89	1.16	1.07	1.12	1.16
Price/Sales	- -	9.78	9.52	10.52	9.4	8.86	6.38	5.46	7.57	5.92	9	7.55	7.56	7.62	6.46
Price/Sales Average	- -	10.01	10.32	9.42	8.99	10.07	7.24	5.7	6.83	5.44	7.7	7.96	6.75	7.03	6.74
Price/Sales High	- -	10.68	11.84	10.67	10.03	11.49	9.32	6.63	7.96	8.41	9.12	9.43	8	8.56	7.41
Price/Sales Low	- -	9.36	9.24	8.15	7.86	8.83	6.13	4.77	5.24	3.12	5.32	6.37	5.67	5.79	5.63
Price/Cash Flow	- -	16.2	14.38	16.62	22.22	17.52	12.47	9.97	15.03	10.61	19.84	15.15	12.58	15.43	12.35
Price/Cash Flow Average	- -	16.58	15.59	14.88	21.26	19.91	14.16	10.41	13.56	9.75	16.97	15.98	11.23	14.24	12.88
Price/Cash Flow High	- -	17.69	17.89	16.85	23.71	22.73	18.21	12.1	15.81	15.08	20.12	18.92	13.32	17.34	14.17
Price/Cash Flow Low	- -	15.5	13.97	12.87	18.57	17.47	11.98	8.71	10.4	5.6	11.73	12.77	9.43	11.73	10.76
Price/Free Cash Flow Average	- -	16.6	15.63	14.95	21.34	19.97	14.17	10.43	13.61	9.79	17.15	16.04	11.25	14.25	12.89
Price/Free Cash Flow High	- -	17.72	17.93	16.93	23.79	22.8	18.23	12.12	15.86	15.14	20.32	18.99	13.35	17.36	14.17
Price/Free Cash Flow Low	- -	15.52	14	12.93	18.64	17.52	11.99	8.73	10.44	5.62	11.85	12.82	9.45	11.74	10.76
EV/Sales Average	- -	15.43	15.28	14.05	13.67	14.62	11.75	9.85	11.64	9.75	13.98	11.91	10.6	11.08	10.6
EV/Sales High	- -	16.1	16.81	15.31	14.71	16.08	13.83	10.78	12.8	12.74	15.72	13.38	11.86	12.63	11.27
EV/Sales Low	- -	14.77	14.2	12.77	12.53	13.37	10.63	8.92	10	7.42	11.09	10.31	9.52	9.83	9.49
EV/EBITDA Average	- -	24.7	25.95	23.94	23.18	22.86	17.82	12.85	17.86	16.6	23.28	19.22	16.75	18.69	16.59
EV/EBITDA High	- -	25.77	28.55	26.07	24.95	25.13	20.98	14.06	19.64	21.69	26.17	21.6	18.74	21.3	17.64
EV/EBITDA Low	- -	23.65	24.12	21.76	21.24	20.9	16.12	11.64	15.35	12.63	18.46	16.63	15.04	16.58	14.85
EV/EBIT Average	- -	52.56	52.78	45	46.42	43.5	32.74	19.7	28.24	31.01	44.98	36.39	29.59	35.87	29.42
EV/EBIT High	- -	54.85	58.05	49.02	49.96	47.81	38.54	21.55	31.06	40.53	50.56	40.89	33.12	40.89	31.29
EV/EBIT Low	- -	50.33	49.05	40.9	42.55	39.77	29.61	17.84	24.27	23.61	35.66	31.49	26.57	31.82	26.34
Last Price	- -	19.12	20.12	25.57	26.66	24.79	18.08	15.12	20.87	14.55	24.26	21.2	21.86	23.11	20.49
High Price	- -	20.87	25.01	25.92	28.45	32.17	26.41	18.35	21.95	20.7	24.59	26.47	23.14	25.97	23.51
Enterprise Value Average	- -	12,241	13,167	13,965	15,950	17,122	14,111	11,473	13,489	10,315	19,083	20,577	18,903	22,568	22,678
Enterprise Value High	- -	12,775	14,482	15,212	17,166	18,821	16,612	12,552	14,836	13,482	21,451	23,119	21,158	25,726	24,116
Enterprise Value Low	- -	11,722	12,237	12,693	14,618	15,656	12,764	10,390	11,593	7,853	15,131	17,804	16,972	20,017	20,305

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	407	408	410	412	413	425	426	421	432	433	617	618	620	679	674
Diluted Weighted Avg Shares	408	407	409	411	413	420	424	421	422	432	511	618	618	672	675
Basic Weighted Avg Shares	407	406	408	409	411	418	424	421	420	430	506	616	617	672	675
Revenue per Share	2	1.95	2.11	2.43	2.84	2.8	2.83	2.77	2.76	2.46	2.7	2.81	2.89	3.03	3.17
EBITDA per Share	1.2	1.22	1.24	1.43	1.67	1.79	1.87	2.12	1.8	1.45	1.62	1.74	1.83	1.8	2.03
Operating Income per Share	0.62	0.6	0.69	0.86	0.95	0.94	0.96	1.03	1.06	0.77	0.88	0.93	0.94	0.98	1.06
Basic EPS, GAAP	0.27	0.48	0.44	0.89	2.04	0.8	0.9	1.05	0.85	2.27	1.62	0.16	1.02	0.56	0.82
Basic EPS from Cont Ops	0.35	0.44	0.71	0.94	1.88	0.92	1.04	1.12	0.98	2.33	1.68	0.19	1.08	0.62	0.88
Diluted EPS, GAAP	0.27	0.48	0.44	0.89	2.03	0.79	0.89	1.04	0.85	2.26	1.6	0.16	1.02	0.56	0.82
Diluted EPS from Cont Ops	0.35	0.44	0.71	0.94	1.88	0.92	1.04	1.11	0.98	2.32	1.66	0.19	1.08	0.62	0.88
Dividend per Share	0.87	0.94	0.98	1.05	1.11	1.13	1.19	1.26	1.26	0.88	0.75	0.88	1.07	1.02	1.06
Cash Flow per Share	1.1	1.18	1.4	1.54	1.2	1.42	1.45	1.52	1.39	1.37	1.22	1.4	1.74	1.5	1.66
Free Cash Flow per Basic Share	0.17	1.18	1.4	1.54	1.2	1.42	1.45	1.52	1.39	1.37	1.22	1.4	1.74	1.5	1.66
Cash & Equivalents per Share	0.36	0.44	0.52	0.67	0.48	0.35	0.59	0.37	0.31	2.31	2.49	1.2	1.79	1.02	0.31
Book Value per Share	11.51	11.69	11.31	11.59	12.21	12.37	12.67	12.66	11.27	12.97	16.05	15.39	15.37	15.68	15.42
Tangible Book Value per Share	11.51	11.69	11.31	11.59	12.21	12.37	12.67	12.66	11.27	12.97	16.05	15.39	15.37	15.68	15.42