CrossAmerica Partners LP Financial Ratios — CAPL 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 (%)	- -	- -	33.09	-4.32	4.98	4.37	11.8	3.72	19.09	114.28	26.05	113.15	143.27	- -	- -
Return on Assets (%)	3.75	-1.22	5.09	-1.25	1.57	1.19	2.46	0.58	2.03	11.16	1.9	4.9	3.29	1.73	3.76
Return on Capital (%)	5.3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.15	8.52	- -	10.11
Return on Invested Capital (%)	11.04	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9	8.46	- -	10.02
Gross Margin (%)	3.64	2.56	3.73	4.69	7.61	8.32	7.67	7.06	7.19	10.98	7.74	7.56	8.72	9.72	11
EBITDA Margin (%)	2.07	1.32	2.64	1.57	3.33	4.63	4.29	4.15	4.58	9.54	3.18	3.56	3.77	3.58	5.11
Operating Margin (%)	1.13	0.2	1.56	0.26	0.57	0.85	0.67	1.08	1.41	1.63	0.95	1.91	1.9	1.6	1.46
Incremental Operating Margin (%)	0.91	- -	8.68	- -	- -	- -	- -	3.49	- -	- -	0.16	4.38	1.98	6.16	2.79
Pretax Margin (%)	0.66	-0.23	0.84	-0.28	0.36	0.55	0.24	0.1	0.78	5.15	0.51	1.3	1.03	0.46	1.37
Profit Margin (%)	0.61	-0.22	0.93	-0.23	0.51	0.57	1.11	0.21	0.84	5.56	0.6	1.25	0.91	0.49	1.07
Net Income to Common Margin (%)	0.61	-0.22	0.93	-0.23	0.51	0.57	1.11	0.21	0.84	5.56	0.6	1.25	0.91	0.49	1.07
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.11	5.6	- -	16.48
Dvd Payout Ratio (%)	175.82	-1,047.62	143.87	-666.6	562.27	745.96	361.15	1,441.75	400.2	72.36	367.38	125.01	187.15	355.65	191.25
Sustainable Growth Rate (%)	- -	- -	-14.52	-33.13	-23.02	-28.22	-30.83	-49.92	-57.32	31.59	-69.66	-28.3	-124.86	- -	- -

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	232	260	240	283	439	545	610	597	661	703	997	943	910	909	817
ST Debt	13	2	3	29	8	3	4	3	26	35	46	46	38	38	38
LT Debt	219	258	238	254	431	543	606	593	635	669	951	897	873	870	778
Total Debt/EBITDA	6.88	12.13	4.7	6.76	5.91	6.3	6.78	5.88	6.72	3.82	8.74	5.34	5.51	6.2	4.36
Net Debt/EBITDA	5.44	8.36	3.31	6.4	5.52	5.38	5.88	5.1	5.45	2.87	7.14	4.28	4.55	5.21	3.65
Total Debt/EBIT	10.77	38.03	7.97	32.81	16.87	16.96	18.8	17.05	15.25	6.08	27.58	9.83	10.34	12.88	8.36
Net Debt/EBIT	8.51	26.21	5.62	31.06	15.76	14.48	16.29	14.81	12.36	4.58	22.53	7.88	8.54	10.83	6.99
EBITDA to Interest Expense	- -	- -	3.61	2.52	4.01	3.8	3.22	3.09	3.64	11.11	6.25	5.5	3.78	2.8	3.89
EBITDA-CapEx/Interest Expense	- -	- -	3.12	1.68	4.01	3.8	3.22	3.09	3.64	11.11	6.25	5.5	3.78	2.8	3.89
EBIT to Interest Expense	- -	- -	2.12	0.42	0.69	0.7	0.51	0.8	1.12	1.9	1.87	2.96	1.91	1.25	1.11
Interest Expense	- -	- -	14	17	18	23	28	33	27	17	18	32	44	52	48
Common Equity/Total Assets	-12.06	4.58	24.17	31.92	31.23	23.72	18.09	12.8	8.6	10.81	4.45	4.21	0.25	-4.82	-10.61
Long-Term Debt/Equity (%)	- -	1,770.67	251.26	133.55	160.17	245.7	354.11	534.94	809.87	609.73	1,681.08	1,692.92	29,019.06	- -	- -
Long-Term Debt/Capital (%)	109.87	93.9	70.97	53.67	60.84	70.8	77.59	83.84	85.88	82.25	90.28	90.02	95.53	101.81	108.98
Long-Term Debt/Total Assets (%)	80.65	81.03	60.74	42.62	49.99	58.21	63.93	68.45	69.68	65.92	74.86	71.33	73.84	78.07	80.69
Total Debt/Equity (%)	-708.94	1,785.71	254.03	148.82	163.27	247.04	356.41	538.06	842.98	641.27	1,762.01	1,780.69	30,278.45	-1,689.53	-798.06
Total Debt/Capital (%)	116.42	94.7	71.75	59.81	62.02	71.18	78.09	84.33	89.4	86.51	94.63	94.68	99.67	106.29	114.33
Total Debt/Total Assets (%)	85.47	81.71	61.41	47.49	50.96	58.53	64.35	68.85	72.53	69.33	78.46	75.03	77.05	81.51	84.65
Net Debt to Equity	-560.48	1,230.55	178.98	140.85	152.55	210.98	308.83	467.29	683.13	482.75	1,439.1	1,428.42	25,007.42	-1,420.37	-667.32
Net Debt/Capital (%)	93.02	66.41	51.18	58.48	58.04	60.9	68.01	73.57	72.62	65.17	77.85	77.2	82.77	89.71	96.02
EBITDA	34	21	51	42	74	87	90	102	98	184	114	177	165	147	187
EBITDA-CapEx	31	20	44	28	74	87	90	102	98	184	114	177	165	147	187
Operating Income (Loss)	18	3	30	7	13	16	14	26	30	31	34	95	83	66	53

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	0.15	0.11	0.16	0.02	0.02	0.04	0.04	0.02	- -	0.05	0.09	0.03	0.02	0.02
Current Ratio	0.63	0.71	0.91	0.8	0.78	0.87	0.86	0.58	0.62	0.51	0.65	0.68	0.67	0.73	0.72
Quick Ratio	0.32	0.58	0.72	0.57	0.46	0.58	0.49	0.33	0.39	0.2	0.26	0.27	0.23	0.22	0.21
CFO/Avg Current Liab	0.23	0.25	0.83	0.43	0.76	1.06	1.06	0.99	0.72	0.81	0.61	0.95	0.7	0.54	0.58
Common Equity/Total Assets	-12.06	4.58	24.17	31.92	31.23	23.72	18.09	12.8	8.6	10.81	4.45	4.21	0.25	-4.82	-10.61
Long-Term Debt/Equity (%)	- -	1,770.67	251.26	133.55	160.17	245.7	354.11	534.94	809.87	609.73	1,681.08	1,692.92	29,019.06	- -	- -
Long-Term Debt/Capital (%)	109.87	93.9	70.97	53.67	60.84	70.8	77.59	83.84	85.88	82.25	90.28	90.02	95.53	101.81	108.98
Long-Term Debt/Total Assets (%)	80.65	81.03	60.74	42.62	49.99	58.21	63.93	68.45	69.68	65.92	74.86	71.33	73.84	78.07	80.69
Total Debt/Equity (%)	-708.94	1,785.71	254.03	148.82	163.27	247.04	356.41	538.06	842.98	641.27	1,762.01	1,780.69	30,278.45	-1,689.53	-798.06
Total Debt/Capital (%)	116.42	94.7	71.75	59.81	62.02	71.18	78.09	84.33	89.4	86.51	94.63	94.68	99.67	106.29	114.33
Total Debt/Total Assets (%)	85.47	81.71	61.41	47.49	50.96	58.53	64.35	68.85	72.53	69.33	78.46	75.03	77.05	81.51	84.65
CFO/Total Liabilities	3.8	3.17	9.98	7.02	10.88	11.17	11.46	11.87	8.69	11.55	7.87	13.39	9.93	7.51	8.57
CFO/CapEx	4.17	6.31	4.26	2.04	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	338.98	282.68	295.97	173.17	98.1	73.03	73.45	111.3	79.3	58.05	115.74	154.85	141.47	130.54	121.74
Days Sales Outstanding	1.08	1.29	1.23	2.11	3.72	5	4.97	3.28	4.6	6.29	3.15	2.36	2.58	2.8	3
Inventory Turnover	1,202.54	2,541.64	1,741.08	357.49	147.93	118.62	136.75	155.67	196.41	116.69	95.23	98.31	80.36	64.06	53.1
Days Inventory Outstanding	0.3	0.14	0.21	1.02	2.47	3.08	2.67	2.34	1.86	3.13	3.83	3.71	4.54	5.7	6.87
Accounts Payable Turnover	123.52	107.55	101.28	94.19	62.3	50.73	54.77	66.41	44.14	28.63	50.71	63.69	54.91	51.91	47.4
Accounts Payable Turnover Days	2.96	3.39	3.6	3.88	5.86	7.19	6.66	5.5	8.27	12.75	7.2	5.73	6.65	7.03	7.7
Cash Conversion Cycle	-1.57	-1.96	-2.16	-0.75	0.33	0.88	0.97	0.13	-1.81	-3.34	-0.21	0.34	0.47	1.46	2.17
Inventory to Cash Days	0.77	1.15	1.02	1.09	1.25	1.92	2.3	0.93	2.74	3.16	-0.68	-1.36	-1.96	-2.9	-3.88
Inventories	1	- -	2	12	16	13	15	14	6	23	46	47	52	63	60
Raw Materials	- -	- -	2	5	4	5	7	7	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	1	- -	2	12	16	13	15	14	6	23	46	47	52	63	60
Other Inventory	- -	- -	-2	-5	-4	-5	-7	-7	- -	- -	- -	- -	- -	- -	- -

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	- -	280	533	925	858	844	810	488	623	650	722	752	866	837	786
- Cash & Cash Equivalents	2	5	4	15	1	1	4	3	2	1	8	16	5	3	3
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	232	260	240	283	439	545	610	597	661	703	997	943	910	909	817
Enterprise Value	- -	535	769	1,193	1,296	1,388	1,415	1,081	1,282	1,353	1,711	1,680	1,771	1,742	1,599
Total Capital	199	274	335	474	708	766	781	708	739	813	1,053	996	913	855	714
Total Debt/Capital (%)	116.42	94.7	71.75	59.81	62.02	71.18	78.09	84.33	89.4	86.51	94.63	94.68	99.67	106.29	114.33
Total Debt / EV	- -	0.49	0.31	0.24	0.34	0.39	0.43	0.55	0.52	0.52	0.58	0.56	0.51	0.52	0.51
EV/Sales	- -	0.33	0.4	0.45	0.58	0.74	0.68	0.44	0.6	0.7	0.48	0.34	0.4	0.43	0.44
EV/EBITDA	- -	24.96	15.04	28.47	17.45	16.04	15.75	10.65	13.03	7.34	15.01	9.51	10.72	11.89	8.54
EV/EBIT	- -	78.28	25.48	138.13	49.81	43.16	43.66	30.89	29.59	11.7	47.36	17.49	20.11	24.7	16.38
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.7	11.19	- -	12.14
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.7	11.19	- -	12.14
Diluted Market Cap	- -	280	438	803	754	841	804	486	622	642	722	755	869	840	788
Diluted Enterprise Value	- -	535	674	1,071	1,192	1,384	1,409	1,080	1,282	1,344	1,711	1,682	1,775	1,745	1,601
EV per Share	- -	35.52	41.29	51.97	39.14	41.41	41.5	31.4	37.16	35.73	45.15	44.27	46.64	45.78	41.93
TTM Sales	1,624	1,626	1,936	2,665	2,226	1,870	2,095	2,446	2,149	1,932	3,579	4,967	4,386	4,098	3,663
TTM EBITDA	34	21	51	42	74	87	90	102	98	184	114	177	165	147	187
TTM Operating Income	18	3	30	7	13	16	14	26	30	31	34	95	83	66	53
TTM Cash Flow to Firm	12	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	193	158	- -	132
TTM Free Cash Flow to Firm	9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	193	158	- -	132

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	- -	34.55	19.31	55.15	11.69	10.58	9.04	5.42	8.61	6.14	7.56	4.68	7.42	9.57	8.61
EV/EBIT	- -	78.28	25.48	138.13	49.81	43.16	43.66	30.89	29.59	11.7	47.36	17.49	20.11	24.7	16.38
Enterprise Value	- -	535	769	1,193	1,296	1,388	1,415	1,081	1,282	1,353	1,711	1,680	1,771	1,742	1,599
Low Price	- -	16.66	18.74	25.5	20	17.39	22.57	13	14.18	6.81	16.9	18.32	17.91	18.43	19.61
EV/Sales	- -	0.33	0.4	0.45	0.58	0.74	0.68	0.44	0.6	0.7	0.48	0.34	0.4	0.43	0.44
EV/EBITDA	- -	24.96	15.04	28.47	17.45	16.04	15.75	10.65	13.03	7.34	15.01	9.51	10.72	11.89	8.54
Price/Earnings	- -	- -	24.15	- -	65.67	78.39	34.71	92.62	34.4	5.97	33.34	12.13	21.58	42.06	20.07
Price/Earnings Average	- -	- -	21.14	- -	74.54	75.17	37.6	124.13	32.75	5.25	33.81	12.6	19.7	40.56	21.14
Price/Earnings High	- -	- -	24.64	- -	103.55	86.85	43.55	163.09	36.35	6.88	40.66	14.25	22.61	46.24	25.06
Price/Earnings Low	- -	- -	15.82	- -	50.67	54.11	32.99	85.03	27.03	2.37	29.56	11.21	16.95	35.23	19.1
Price/Book Value	- -	19.23	5.63	4.86	3.19	3.82	4.73	4.4	7.94	5.93	12.77	14.2	288	-15.57	-7.68
Price/Book Value Average	- -	20.07	4.93	3.64	3.62	3.66	5.12	5.89	7.56	5.21	12.95	14.74	262.88	-15.02	-8.09
Price/Book Value High	- -	22.4	5.74	4.92	5.03	4.23	5.93	7.74	8.39	6.83	15.57	16.68	301.77	-17.12	-9.59
Price/Book Value Low	- -	17.24	3.69	3.07	2.46	2.64	4.49	4.04	6.24	2.35	11.32	13.12	226.23	-13.04	-7.31
Price/Tangible Book Value	- -	-10.48	13.89	12.78	8.11	16.5	131.41	-13.22	-11.25	-9.03	-4.57	-4.69	-4.52	-3.63	-2.98
Price/Tangible Book Value Average	- -	-10.94	12.16	9.57	9.2	15.82	142.34	-17.72	-10.7	-7.94	-4.63	-4.87	-4.12	-3.5	-3.14
Price/Tangible Book Value High	- -	-12.21	14.17	12.94	12.78	18.28	164.89	-23.28	-11.88	-10.41	-5.57	-5.51	-4.73	-4	-3.73
Price/Tangible Book Value Low	- -	-9.39	9.1	8.09	6.26	11.39	124.88	-12.14	-8.83	-3.58	-4.05	-4.33	-3.55	-3.04	-2.84
Price/Sales	- -	0.17	0.23	0.3	0.34	0.45	0.38	0.2	0.29	0.33	0.2	0.15	0.2	0.2	0.21
Price/Sales Average	- -	0.18	0.2	0.23	0.38	0.43	0.42	0.27	0.28	0.29	0.2	0.16	0.18	0.2	0.23
Price/Sales High	- -	0.2	0.23	0.31	0.53	0.5	0.48	0.35	0.31	0.38	0.25	0.18	0.21	0.22	0.27
Price/Sales Low	- -	0.15	0.15	0.19	0.26	0.31	0.36	0.18	0.23	0.13	0.18	0.14	0.15	0.17	0.2
Price/Cash Flow	- -	29.08	14.73	28.14	11.65	10.56	9.04	5.42	8.6	6.14	7.56	4.66	7.39	9.53	8.58
Price/Cash Flow Average	- -	30.36	12.9	21.08	13.22	10.13	9.79	7.26	8.18	5.4	7.67	4.84	6.75	9.19	9.04
Price/Cash Flow High	- -	33.88	15.03	28.51	18.37	11.7	11.34	9.54	9.08	7.08	9.22	5.47	7.75	10.48	10.71
Price/Cash Flow Low	- -	26.07	9.65	17.81	8.99	7.29	8.59	4.97	6.75	2.44	6.71	4.31	5.81	7.98	8.17
Price/Free Cash Flow Average	- -	36.08	16.91	41.3	13.27	10.15	9.79	7.26	8.19	5.4	7.67	4.86	6.78	9.23	9.07
Price/Free Cash Flow High	- -	40.26	19.71	55.87	18.43	11.72	11.34	9.54	9.09	7.08	9.22	5.49	7.78	10.52	10.76
Price/Free Cash Flow Low	- -	30.98	12.66	34.9	9.02	7.3	8.59	4.97	6.76	2.44	6.71	4.32	5.83	8.01	8.2
EV/Sales Average	- -	0.34	0.36	0.36	0.63	0.72	0.71	0.51	0.58	0.66	0.48	0.34	0.39	0.42	0.45
EV/Sales High	- -	0.36	0.4	0.45	0.8	0.79	0.77	0.59	0.61	0.75	0.52	0.36	0.41	0.45	0.49
EV/Sales Low	- -	0.31	0.3	0.32	0.49	0.6	0.66	0.43	0.53	0.5	0.46	0.33	0.36	0.39	0.43
EV/EBITDA Average	- -	25.54	13.74	22.93	19.01	15.63	16.5	12.28	12.73	6.91	15.1	9.67	10.26	11.69	8.77
EV/EBITDA High	- -	27.12	15.25	28.76	24.12	17.09	18.04	14.3	13.39	7.88	16.4	10.25	10.97	12.46	9.59
EV/EBITDA Low	- -	23.61	11.45	20.37	14.81	13.01	15.3	10.25	11.67	5.21	14.29	9.18	9.6	10.96	8.34
EV/EBIT Average	- -	80.09	23.29	111.25	54.26	42.08	45.74	35.63	28.89	11.03	47.64	17.79	19.26	24.27	16.81
EV/EBIT High	- -	85.05	25.84	139.54	68.84	45.99	50.03	41.49	30.4	12.56	51.75	18.86	20.58	25.88	18.38
EV/EBIT Low	- -	74.05	19.4	98.82	42.27	35.03	42.42	29.75	26.5	8.31	45.1	16.9	18.01	22.77	15.99
Last Price	- -	18.58	28.6	40.29	25.92	25.19	23.75	14.16	18.05	17.17	19.06	19.83	22.8	22	20.6
High Price	- -	21.65	29.18	40.82	40.87	27.91	29.8	24.93	19.07	19.79	23.24	23.29	23.89	24.19	25.73
Enterprise Value Average	- -	547	703	961	1,412	1,354	1,483	1,247	1,252	1,275	1,721	1,708	1,696	1,713	1,641
Enterprise Value High	- -	581	780	1,206	1,791	1,480	1,622	1,453	1,317	1,452	1,870	1,811	1,813	1,826	1,795
Enterprise Value Low	- -	506	585	854	1,100	1,127	1,375	1,041	1,148	961	1,629	1,622	1,586	1,607	1,561

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	15	15	19	23	33	34	34	34	34	38	38	38	38	38	38
Diluted Weighted Avg Shares	15	15	15	20	29	33	34	34	34	37	38	38	38	38	38
Basic Weighted Avg Shares	15	15	15	20	29	33	34	34	34	37	38	38	38	38	38
Revenue per Share	107.88	108.07	126.9	133.73	76.8	56.13	61.9	71.22	62.38	51.71	94.49	131.01	115.56	107.77	96.13
EBITDA per Share	2.24	1.42	3.35	2.1	2.56	2.6	2.66	2.96	2.85	4.93	3.01	4.66	4.35	3.85	4.91
Operating Income per Share	1.22	0.22	1.97	0.35	0.44	0.48	0.42	0.77	0.88	0.84	0.9	2.5	2.2	1.72	1.4
Basic EPS, GAAP	0.66	-0.24	1.18	-0.31	0.39	0.32	0.68	0.15	0.52	2.88	0.57	1.63	1.06	0.52	1.03
Basic EPS from Cont Ops	0.71	-0.28	1.18	-0.31	0.4	0.32	0.68	0.15	0.52	2.88	0.57	1.68	1.12	0.59	1.1
Diluted EPS, GAAP	0.66	-0.24	1.18	-0.31	0.39	0.32	0.68	0.15	0.52	2.88	0.57	1.63	1.05	0.52	1.02
Diluted EPS from Cont Ops	0.71	-0.28	1.18	-0.31	0.39	0.32	0.68	0.15	0.52	2.88	0.57	1.67	1.12	0.59	1.09
Dividend per Share	1.25	2.88	1.7	2.07	2.23	2.4	2.47	2.2	2.1	2.08	2.1	2.1	2.1	2.1	2.1
Cash Flow per Share	0.77	0.64	1.94	1.43	2.22	2.38	2.63	2.61	2.1	2.8	2.52	4.25	3.08	2.31	2.4
Free Cash Flow per Basic Share	0.58	0.54	1.49	0.73	2.22	2.38	2.63	2.61	2.1	2.8	2.52	4.25	3.08	2.31	2.4
Cash & Equivalents per Share	0.14	0.32	0.22	0.66	0.04	0.04	0.11	0.09	0.05	0.01	0.2	0.42	0.13	0.09	0.08
Book Value per Share	-2.17	0.97	5.08	8.3	8.12	6.59	5.02	3.22	2.27	2.9	1.49	1.4	0.08	-1.41	-2.68
Tangible Book Value per Share	-3.29	-1.77	2.06	3.15	3.2	1.53	0.18	-1.07	-1.6	-1.9	-4.17	-4.23	-5.05	-6.05	-6.91