Vivmark Residential Financial Ratios — VMRK 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 (%)	11.46	7.55	4.58	7.75	7.86	10.33	8.53	9.27	7.27	7.61	9.26	10.25	8.06	9.12	8.93
Return on Assets (%)	5.42	4.32	2.67	4.34	4.49	5.94	4.83	5.3	4.19	4.32	5.14	5.63	4.52	5.19	4.87
Return on Capital (%)	7.95	6	4.13	5.6	5.76	7.29	6.16	- -	5.46	- -	6.49	7.01	5.71	6.52	- -
Return on Invested Capital (%)	4.02	3.91	2.77	3.98	4.34	4.68	4.57	- -	4.56	- -	3.23	3.98	4.42	4.56	- -
Gross Margin (%)	62.69	64.33	65.07	65.03	65.4	66.59	66.54	66.45	66.96	64.23	62.79	64.56	64.3	63.16	63.14
EBITDA Margin (%)	59.43	60.92	62.36	62.57	63.09	64.35	64.05	63.8	64.46	61.61	59.76	61.7	61.54	60.49	60.29
Operating Margin (%)	34.24	36.57	24.07	36.3	37.34	38.37	36.99	36.17	36	30.87	26.7	30.28	32.02	31.43	30.25
Incremental Operating Margin (%)	81.83	57.48	-2.99	116.83	47.63	48.46	12.09	22.18	26.16	541.04	1,525.25	57.8	57.89	20.21	3.16
Pretax Margin (%)	15.58	25.03	3.95	39.67	40.04	50.56	40.62	42.64	34.38	35.83	44.02	44.38	33.91	37.16	34.71
Profit Margin (%)	49.06	42.36	24.14	40.57	39.98	50.56	40.62	42.66	33.81	35.96	43.76	43.83	33.56	37.13	34.57
Net Income to Common Margin (%)	49.06	42.36	24.14	40.57	39.98	50.56	40.62	42.66	33.81	35.96	43.76	43.83	33.56	37.13	34.57
Effective Tax Rate (%)	- -	- -	- -	1.4	0.2	0.03	0.02	- -	1.63	- -	0.57	1.27	1.08	0.04	- -
Dvd Payout Ratio (%)	227.52	146.29	916.16	88.26	88.43	70.37	88.22	82.74	106.86	106.75	88.44	78.3	99.42	88.87	93.45
Sustainable Growth Rate (%)	-14.62	-3.49	-37.35	0.91	0.91	3.06	1.01	1.6	-0.5	-0.51	1.07	2.22	0.05	1.02	0.58

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	3,599	3,851	6,134	6,490	6,457	7,031	7,329	7,040	7,437	7,746	8,270	8,479	8,135	8,251	9,494
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	740
LT Debt	3,599	3,851	6,134	6,490	6,457	7,031	7,329	7,040	7,437	7,746	8,270	8,479	8,135	8,251	8,754
Total Debt/EBITDA	6.73	6.32	6.72	6.16	5.51	5.34	5.3	4.83	4.96	5.46	6.03	5.3	4.78	4.68	5.18
Net Debt/EBITDA	5.58	1.83	6.42	5.67	5.17	5.18	5.25	4.77	4.84	5.18	5.6	4.81	4.45	4.52	4.99
Total Debt/EBIT	11.68	10.52	17.42	10.61	9.32	8.96	9.18	8.52	8.89	10.9	13.5	10.8	9.18	9.01	10.32
Net Debt/EBIT	9.68	3.05	16.62	9.78	8.74	8.69	9.1	8.41	8.67	10.34	12.54	9.81	8.56	8.7	9.94
EBITDA to Interest Expense	3.19	4.45	5.29	5.84	6.67	7.02	6.92	6.6	7.36	6.62	6.22	6.96	8.27	7.78	7.07
EBITDA-CapEx/Interest Expense	-0.62	4.45	5.29	5.84	6.67	7.02	6.92	6.6	7.36	6.62	6.22	6.96	8.27	7.78	7.07
EBIT to Interest Expense	1.84	2.67	2.04	3.39	3.95	4.19	4	3.74	4.11	3.32	2.78	3.41	4.3	4.04	3.55
Interest Expense	168	137	172	181	176	188	200	221	204	214	220	230	206	227	259
Common Equity/Total Assets	51.81	61.26	56.08	56.05	58.12	56.93	56.41	57.85	57.47	56	54.93	55.01	56.98	56.86	52.32
Long-Term Debt/Equity (%)	81.63	56.24	71.19	71.64	65.55	69.07	70.52	66.19	67.65	72.02	75.62	75.32	69.03	69.09	73.97
Long-Term Debt/Capital (%)	44.94	35.99	41.58	41.74	39.6	40.85	41.35	39.83	40.35	41.87	43.06	42.96	40.84	40.86	41.05
Long-Term Debt/Total Assets (%)	42.43	34.51	40.02	40.21	38.14	39.35	39.8	38.3	38.89	40.34	41.55	41.44	39.34	39.29	39.45
Total Debt/Equity (%)	81.63	56.24	71.19	71.64	65.55	69.07	70.52	66.19	67.65	72.02	75.62	75.32	69.03	69.09	80.22
Total Debt/Capital (%)	44.94	35.99	41.58	41.74	39.6	40.85	41.35	39.83	40.35	41.87	43.06	42.96	40.84	40.86	44.51
Total Debt/Total Assets (%)	42.43	34.51	40.02	40.21	38.14	39.35	39.8	38.3	38.89	40.34	41.55	41.44	39.34	39.29	42.78
Net Debt to Equity	67.64	16.32	67.92	66.01	61.48	66.96	69.87	65.33	66.01	68.32	70.25	68.43	64.35	66.73	77.24
Net Debt/Capital (%)	40.35	14.03	40.45	39.76	38.07	40.11	41.13	39.52	39.46	40.19	40.9	40.28	38.85	39.68	43.24
EBITDA	535	610	912	1,054	1,171	1,316	1,383	1,458	1,498	1,418	1,371	1,600	1,703	1,763	1,833
EBITDA-CapEx	-104	610	912	1,054	1,171	1,316	1,383	1,458	1,498	1,418	1,371	1,600	1,703	1,763	1,833
Operating Income (Loss)	308	366	352	612	693	785	798	826	837	710	613	785	886	916	920

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	1.41	6.44	0.53	0.94	0.7	0.36	0.11	0.14	0.06	0.34	0.66	0.93	0.57	0.15	0.12
Current Ratio	1.63	6.62	0.76	1.17	0.94	0.6	0.37	0.39	0.26	0.54	0.91	1.11	0.76	0.36	0.23
Quick Ratio	1.41	6.44	0.53	0.94	0.7	0.36	0.11	0.14	0.06	0.34	0.66	0.93	0.57	0.15	0.12
CFO/Avg Current Liab	1.21	1.25	1.51	1.65	1.93	1.98	2.04	2.04	2.07	1.92	1.88	2.2	2.3	2.23	1.46
Common Equity/Total Assets	51.81	61.26	56.08	56.05	58.12	56.93	56.41	57.85	57.47	56	54.93	55.01	56.98	56.86	52.32
Long-Term Debt/Equity (%)	81.63	56.24	71.19	71.64	65.55	69.07	70.52	66.19	67.65	72.02	75.62	75.32	69.03	69.09	73.97
Long-Term Debt/Capital (%)	44.94	35.99	41.58	41.74	39.6	40.85	41.35	39.83	40.35	41.87	43.06	42.96	40.84	40.86	41.05
Long-Term Debt/Total Assets (%)	42.43	34.51	40.02	40.21	38.14	39.35	39.8	38.3	38.89	40.34	41.55	41.44	39.34	39.29	39.45
Total Debt/Equity (%)	81.63	56.24	71.19	71.64	65.55	69.07	70.52	66.19	67.65	72.02	75.62	75.32	69.03	69.09	80.22
Total Debt/Capital (%)	44.94	35.99	41.58	41.74	39.6	40.85	41.35	39.83	40.35	41.87	43.06	42.96	40.84	40.86	44.51
Total Debt/Total Assets (%)	42.43	34.51	40.02	40.21	38.14	39.35	39.8	38.3	38.89	40.34	41.55	41.44	39.34	39.29	42.78
CFO/Total Liabilities	10.54	12.54	10.79	12.52	15.18	15.09	15.66	16.8	16.26	14.44	13.42	15.45	17.54	17.75	16.13
CFO/CapEx	0.67	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	2.47	2.96	1.81	2.46	2.87	2.18	2.09	2.25	2.6	1.87	2.59	1.79	1.93	2.18	1.66

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	9.42	7.95	6.93	6	6.4	6.84	7.75	8.41	8.12	8.86	10.86	13.46	12.31	12.36	12.58
Accounts Payable Turnover Days	38.73	45.89	52.69	60.87	57.04	53.37	47.09	43.42	44.93	41.18	33.62	27.11	29.64	29.52	29.02
Cash Conversion Cycle	-38.73	-45.89	-52.69	-60.87	-57.04	-53.37	-47.09	-43.42	-44.93	-41.18	-33.62	-27.11	-29.64	-29.52	-29.02
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	15,160	18,108	18,749	26,496	31,220	24,686	24,596	25,536	31,787	23,101	35,325	23,056	24,261	28,511	24,664
- Cash & Cash Equivalents	617	2,734	281	509	401	215	67	92	40	217	420	613	398	109	187
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	14	11	21	13	10	8	6	3	4	3	4	3	1	- -	223
+ Total Debt	3,599	3,851	6,134	6,490	6,457	7,031	7,329	7,040	7,437	7,746	8,270	8,479	8,135	8,251	9,494
Enterprise Value	18,157	19,236	24,623	32,489	37,287	31,510	31,864	32,488	39,188	30,633	43,178	30,925	31,999	36,653	34,194
Total Capital	8,008	10,699	14,751	15,549	16,307	17,210	17,724	17,676	18,430	18,501	19,207	19,735	19,920	20,192	21,328
Total Debt/Capital (%)	44.94	35.99	41.58	41.74	39.6	40.85	41.35	39.83	40.35	41.87	43.06	42.96	40.84	40.86	44.51
Total Debt / EV	0.2	0.2	0.25	0.2	0.17	0.22	0.23	0.22	0.19	0.25	0.19	0.27	0.25	0.23	0.28
EV/Sales	20.17	19.22	16.83	19.28	20.09	15.41	14.76	14.22	16.86	13.31	18.82	11.92	11.56	12.58	11.25
EV/EBITDA	33.95	31.55	26.99	30.81	31.84	23.94	23.05	22.29	26.15	21.61	31.49	19.32	18.79	20.79	18.65
EV/EBIT	58.92	52.57	69.93	53.12	53.8	40.15	39.91	39.31	46.83	43.12	70.47	39.38	36.11	40.03	37.18
EV/Cash Flow to Firm	30.4	28.38	27.46	30.51	29.83	23.38	21.89	21.34	25.75	21.35	30.36	18.75	18.14	19.98	17.71
EV/Free Cash Flow to Firm	14.69	28.38	27.46	30.51	29.83	23.38	21.89	21.34	25.75	21.35	30.36	18.75	18.14	19.98	17.71
Diluted Market Cap	14,459	15,515	18,437	26,333	30,671	24,710	24,591	25,496	31,545	23,252	35,316	23,066	24,196	28,552	25,148
Diluted Enterprise Value	17,456	16,643	24,311	32,326	36,738	31,533	31,859	32,448	38,945	30,784	43,170	30,934	31,934	36,694	34,677
EV per Share	68.3	60.2	68.12	88.09	97.44	82.15	82.61	83.98	99.76	78.61	110.62	79.13	80.67	92.25	87.4
TTM Sales	900	1,001	1,463	1,685	1,856	2,045	2,159	2,285	2,325	2,301	2,295	2,593	2,768	2,914	3,041
TTM EBITDA	535	610	912	1,054	1,171	1,316	1,383	1,458	1,498	1,418	1,371	1,600	1,703	1,763	1,833
TTM Operating Income	308	366	352	612	693	785	798	826	837	710	613	785	886	916	920
TTM Cash Flow to Firm	597	678	897	1,065	1,250	1,348	1,456	1,522	1,522	1,435	1,422	1,649	1,764	1,834	1,931
TTM Free Cash Flow to Firm	1,236	678	897	1,065	1,250	1,348	1,456	1,522	1,522	1,435	1,422	1,649	1,764	1,834	1,931

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	13.54	28.69	25.45	29.7	28.54	21.3	19.57	19.6	23.86	19.06	29.35	16.22	15.51	17.76	15.05
EV/EBIT	58.92	52.57	69.93	53.12	53.8	40.15	39.91	39.31	46.83	43.12	70.47	39.38	36.11	40.03	37.18
Enterprise Value	18,157	19,236	24,623	32,489	37,287	31,510	31,864	32,488	39,188	30,633	43,178	30,925	31,999	36,653	34,194
Low Price	48.46	53.25	50.08	51.55	61.9	58.28	59.49	54.97	63.41	45.43	56.79	58.15	52.57	57.33	58.38
EV/Sales	20.17	19.22	16.83	19.28	20.09	15.41	14.76	14.22	16.86	13.31	18.82	11.92	11.56	12.58	11.25
EV/EBITDA	33.95	31.55	26.99	30.81	31.84	23.94	23.05	22.29	26.15	21.61	31.49	19.32	18.79	20.79	18.65
Price/Earnings	32.43	36.38	52.04	38.42	41.12	23.86	28.01	26.15	40.09	28.09	35.16	20.28	26.03	26.35	23.78
Price/Earnings Average	32.24	38.06	55.6	33.59	38.38	25.17	28.73	25.27	39.1	29.69	30.2	26.11	26.22	24.97	25.06
Price/Earnings High	36.32	42.19	61.17	39.96	41.59	30.32	30.95	28.82	44.37	41.48	35.43	32.42	29.56	28.95	28.62
Price/Earnings Low	27.56	34.18	50.25	27.57	31.19	21.61	26.13	21.78	31.42	21.53	22.06	19.99	22.38	21.05	22.02
Price/Book Value	3.45	2.65	2.18	2.93	3.17	2.43	2.37	2.4	2.89	2.15	3.23	2.05	2.06	2.39	2.12
Price/Book Value Average	3.43	2.77	2.33	2.56	2.96	2.56	2.43	2.32	2.82	2.27	2.78	2.64	2.07	2.26	2.24
Price/Book Value High	3.86	3.07	2.56	3.05	3.21	3.08	2.62	2.65	3.2	3.17	3.26	3.28	2.34	2.62	2.56
Price/Book Value Low	2.93	2.49	2.11	2.1	2.41	2.2	2.21	2	2.27	1.65	2.03	2.02	1.77	1.91	1.97
Price/Tangible Book Value	3.45	2.65	2.18	2.93	3.17	2.43	2.37	2.4	2.89	2.15	3.23	2.05	2.06	2.39	2.12
Price/Tangible Book Value Average	3.43	2.77	2.33	2.56	2.96	2.56	2.43	2.32	2.82	2.27	2.78	2.64	2.07	2.26	2.24
Price/Tangible Book Value High	3.86	3.07	2.56	3.05	3.21	3.08	2.62	2.65	3.2	3.17	3.26	3.28	2.34	2.62	2.56
Price/Tangible Book Value Low	2.93	2.49	2.11	2.1	2.41	2.2	2.21	2	2.27	1.65	2.03	2.02	1.77	1.91	1.97
Price/Sales	15.91	15.41	12.56	15.58	16.44	12.07	11.38	11.16	13.55	10.1	15.39	8.89	8.74	9.79	8.22
Price/Sales Average	15.82	16.12	13.42	13.63	15.34	12.72	11.67	10.78	13.22	10.68	13.22	11.44	8.8	9.27	8.67
Price/Sales High	17.82	17.87	14.77	16.21	16.63	15.33	12.57	12.3	15	14.92	15.5	14.21	9.92	10.75	9.89
Price/Sales Low	13.52	14.48	12.13	11.18	12.47	10.93	10.62	9.29	10.62	7.74	9.65	8.76	7.51	7.82	7.61
Price/Cash Flow	33.36	28.51	25.37	29.62	28.39	21.27	19.55	19.59	23.84	19.06	29.34	16.21	15.5	17.73	14.96
Price/Cash Flow Average	33.16	29.83	27.11	25.9	26.5	22.43	20.05	18.93	23.25	20.15	25.21	20.87	15.61	16.81	15.77
Price/Cash Flow High	37.36	33.06	29.82	30.81	28.72	27.02	21.6	21.59	26.38	28.15	29.57	25.92	17.6	19.48	18
Price/Cash Flow Low	28.35	26.79	24.5	21.25	21.54	19.26	18.24	16.31	18.68	14.61	18.41	15.98	13.32	14.17	13.86
Price/Free Cash Flow Average	13.46	30.02	27.19	25.97	26.64	22.46	20.08	18.93	23.28	20.15	25.22	20.89	15.62	16.83	15.86
Price/Free Cash Flow High	15.16	33.27	29.92	30.89	28.87	27.05	21.63	21.6	26.41	28.15	29.58	25.93	17.61	19.51	18.11
Price/Free Cash Flow Low	11.51	26.96	24.58	21.31	21.65	19.28	18.26	16.32	18.7	14.61	18.42	15.99	13.33	14.19	13.94
EV/Sales Average	20.07	20.06	17.71	17.31	18.97	16.07	15.05	13.84	16.52	13.88	16.65	14.48	11.62	12.07	11.68
EV/Sales High	22.19	22.11	19.08	19.91	20.28	18.67	15.96	15.36	18.32	18.1	18.93	17.25	12.75	13.54	12.89
EV/Sales Low	17.64	18.13	16.39	14.84	16.03	14.27	14	12.35	13.9	10.97	13.08	11.8	10.33	10.61	10.65
EV/EBITDA Average	33.77	32.93	28.39	27.66	30.07	24.96	23.5	21.7	25.63	22.53	27.86	23.47	18.89	19.95	19.38
EV/EBITDA High	37.34	36.3	30.59	31.82	32.15	29.01	24.91	24.08	28.41	29.37	31.69	27.95	20.72	22.39	21.39
EV/EBITDA Low	29.69	29.76	26.28	23.72	25.41	22.17	21.85	19.36	21.56	17.8	21.89	19.12	16.79	17.54	17.66
EV/EBIT Average	58.62	54.86	73.57	47.68	50.8	41.87	40.7	38.27	45.89	44.97	62.35	47.82	36.3	38.39	38.62
EV/EBIT High	64.81	60.47	79.27	54.85	54.32	48.66	43.14	42.47	50.88	58.61	70.92	56.96	39.82	43.09	42.63
EV/EBIT Low	51.53	49.58	68.09	40.88	42.93	37.18	37.84	34.14	38.61	35.52	49	38.96	32.26	33.76	35.19
Last Price	57.03	56.67	51.87	71.84	81.59	64.36	63.77	66.01	80.92	59.28	90.5	59	61.16	71.76	63.04
High Price	63.86	65.72	60.97	74.72	82.53	81.76	70.46	72.75	89.55	87.53	91.2	94.32	69.45	78.83	75.86
Enterprise Value Average	18,065	20,076	25,904	29,163	35,207	32,859	32,496	31,623	38,405	31,949	38,200	37,555	32,169	35,159	35,523
Enterprise Value High	19,972	22,127	27,912	33,551	37,646	38,184	34,445	35,095	42,578	41,642	43,452	44,727	35,288	39,462	39,209
Enterprise Value Low	15,878	18,143	23,976	25,006	29,752	29,178	30,214	28,217	32,310	25,236	30,020	30,593	28,592	30,920	32,370

Shares Outstanding	266	320	361	369	383	384	386	387	393	390	390	391	397	397	391
Diluted Weighted Avg Shares	254	274	355	367	376	384	386	386	390	392	390	391	396	398	399
Basic Weighted Avg Shares	251	272	354	366	374	383	385	386	389	392	390	391	395	397	397
Revenue per Share	3.58	3.68	4.13	4.61	4.96	5.33	5.6	5.92	5.97	5.87	5.88	6.64	7	7.33	7.67
EBITDA per Share	2.13	2.24	2.57	2.88	3.13	3.43	3.59	3.77	3.85	3.61	3.51	4.1	4.31	4.44	4.62
Operating Income per Share	1.23	1.34	0.99	1.67	1.85	2.05	2.07	2.14	2.15	1.81	1.57	2.01	2.24	2.3	2.32
Basic EPS, GAAP	1.76	1.56	1	1.87	1.98	2.7	2.28	2.52	2.02	2.11	2.57	2.91	2.35	2.72	2.65
Basic EPS from Cont Ops	0.56	0.92	0.16	1.8	1.98	2.7	2.28	2.52	2.02	2.11	2.57	2.91	2.35	2.72	2.66
Diluted EPS, GAAP	1.74	1.55	0.99	1.86	1.97	2.69	2.27	2.52	2.02	2.11	2.57	2.91	2.35	2.72	2.64
Diluted EPS from Cont Ops	0.55	0.91	0.16	1.8	1.97	2.69	2.27	2.52	2.02	2.11	2.57	2.91	2.35	2.72	2.65
Dividend per Share	1.27	1.34	1.49	1.62	1.75	1.9	2.01	2.09	2.16	2.25	2.28	2.28	2.33	2.42	2.5
Cash Flow per Share	1.71	1.99	2.04	2.43	2.87	3.03	3.26	3.37	3.39	3.11	3.08	3.64	3.95	4.05	4.21
Free Cash Flow per Basic Share	-0.83	1.99	2.04	2.43	2.87	3.03	3.26	3.37	3.39	3.11	3.08	3.64	3.95	4.05	4.21
Cash & Equivalents per Share	2.32	8.56	0.78	1.38	1.05	0.56	0.17	0.24	0.1	0.56	1.08	1.57	1	0.27	0.48
Book Value per Share	16.53	21.4	23.78	24.53	25.72	26.52	26.93	27.48	27.98	27.59	28.01	28.8	29.71	30.05	29.68
Tangible Book Value per Share	16.53	21.4	23.78	24.53	25.72	26.52	26.93	27.48	27.98	27.59	28.01	28.8	29.71	30.05	29.68

Vivmark Residential

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)