SL Green Realty Corp Financial Ratios — GEI 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 (%)	12.21	2.86	1.84	7.73	3.91	3.32	1.32	3.98	4.69	7.19	9.42	-2.09	-14.62	0.19	-3.12
Return on Assets (%)	5.22	1.42	0.94	3.25	1.58	1.47	0.76	1.93	2.21	3.1	4.01	-0.61	-5.09	0.31	-0.82
Return on Capital (%)	7.72	3.77	3.12	5.35	3.39	3.36	2.71	3.59	3.82	4.02	4.77	- -	- -	2.21	- -
Return on Invested Capital (%)	1.05	3.17	3.06	4.43	2.67	2.22	1.96	4.06	4.48	3.06	3.12	- -	- -	4.01	- -
Gross Margin (%)	62.79	61.11	62.68	64.97	65.89	68.11	62.23	63.45	62.98	63.09	57.77	53.11	47.67	47.58	44.15
EBITDA Margin (%)	33.27	59.63	57.27	70.6	63.35	65.47	45.98	65.61	66.9	64.44	64.94	42.14	-9.83	65.77	43.39
Operating Margin (%)	34.06	30.47	32.73	34.44	26.46	18.71	28.89	14.03	32.29	21.22	18.45	19.4	7.6	13.83	15.04
Incremental Operating Margin (%)	37.5	- -	68.82	50.13	- -	- -	- -	93.12	1,963.96	94.87	33.67	33.47	1,896.54	- -	29.39
Pretax Margin (%)	49.92	13.24	8.07	23.93	18.22	14.96	6.69	22.07	23.53	39.4	55.8	-8.3	-65.59	3.48	-10.31
Profit Margin (%)	51.92	15.39	10.04	34.26	17.5	14.01	7.46	21.07	22.71	36.08	53.07	-7.79	-60.99	3.53	-9.39
Net Income to Common Margin (%)	49.5	12.87	8.28	33.1	16.19	12.6	5.72	18.93	20.62	33.83	50.48	-10.12	-63.42	0.81	-11.9
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	5.42	61.55	124.01	51.01	76.6	106.43	487.51	111.75	101.73	63.45	51.63	-235.17	-31.45	3,149.89	-186.15
Sustainable Growth Rate (%)	11.54	1.1	-0.44	3.79	0.91	-0.21	-5.11	-0.47	-0.08	2.63	4.56	-7	-19.22	-5.9	-8.92

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	6,053	6,558	6,968	8,200	10,317	6,524	5,898	5,589	5,934	5,421	4,971	6,511	4,424	4,525	4,945
ST Debt	350	70	220	385	985	- -	30	492	234	105	381	443	555	316	638
LT Debt	5,703	6,488	6,748	7,815	9,332	6,524	5,868	5,097	5,700	5,315	4,590	6,068	3,869	4,208	4,307
Total Debt/EBITDA	14.59	8.53	8.87	7.64	9.79	5.35	8.49	6.94	7.16	7.99	8.89	16.81	-49.23	7.93	12.12
Net Debt/EBITDA	14.21	8.23	8.55	7.36	9.51	5.08	8.24	6.72	6.44	6.87	6.73	13.7	-36.38	6	9.5
Total Debt/EBIT	49.38	15.7	16.3	12.18	22.18	17.41	21.35	10.84	10.89	15.36	15.02	39.84	-12.8	12.7	34.04
Net Debt/EBIT	48.11	15.15	15.7	11.73	21.54	16.55	20.73	10.5	9.8	13.21	11.38	32.48	-9.46	9.6	26.68
EBITDA to Interest Expense	1.44	2.47	2.51	3.35	3.22	3.77	2.69	3.82	4.26	5.71	7.74	4.37	-0.65	3.45	1.61
EBITDA-CapEx/Interest Expense	-0.66	2.47	2.51	3.35	3.22	3.77	2.69	3.82	4.26	5.71	7.74	4.37	-0.65	3.45	1.61
EBIT to Interest Expense	1.48	1.26	1.43	1.64	1.35	1.08	1.69	0.82	2.06	1.88	2.2	2.01	0.51	0.73	0.56
Interest Expense	287	311	313	320	327	324	259	211	195	119	72	89	137	165	253
Common Equity/Total Assets	41.57	41.83	42.14	39.28	35.82	44.79	42.93	44.54	40.88	40.04	41.05	35.31	37.4	35.62	31.12
Long-Term Debt/Equity (%)	85.75	90.49	92.03	97.68	110.75	76.51	79.8	76.8	91.79	96.71	86.3	119.1	90.82	92.39	98.94
Long-Term Debt/Capital (%)	44.89	47.26	47.19	48.24	49.79	43.35	44.28	41.69	46.94	48.69	44.61	52.28	44.55	46.35	46.32
Long-Term Debt/Total Assets (%)	42.29	45.1	45.11	45.71	47.3	41.14	41.96	39.97	44.65	45.4	41.48	49.11	40.6	40.19	38.86
Total Debt/Equity (%)	91.01	91.47	95.03	102.5	122.44	76.51	80.21	84.22	95.55	98.63	93.47	127.8	103.84	99.33	113.59
Total Debt/Capital (%)	47.65	47.77	48.73	50.62	55.04	43.35	44.51	45.72	48.86	49.65	48.31	56.1	50.94	49.83	53.18
Total Debt/Total Assets (%)	44.89	45.58	46.58	47.96	52.3	41.14	42.18	43.83	46.48	46.3	44.92	52.7	46.42	43.21	44.62
Net Debt to Equity	88.68	88.3	91.56	98.72	118.92	72.74	77.89	81.56	86.02	84.83	70.8	104.2	76.73	75.14	89.03
Net Debt/Capital (%)	46.93	46.76	47.64	49.61	54.2	41.99	43.64	44.75	44.6	43.78	37.51	46.56	38.63	38.48	42.39
EBITDA	415	769	785	1,073	1,053	1,220	695	805	829	678	559	387	-90	570	408
EBITDA-CapEx	-191	769	785	1,073	1,053	1,220	695	805	829	678	559	387	-90	570	408
Operating Income (Loss)	425	393	449	523	440	349	437	172	400	223	159	178	69	120	141

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	0.15	0.31	0.29	0.26	0.17	0.68	0.31	0.19	0.32	0.55	0.31	0.24	0.26	0.31	0.19
Current Ratio	0.59	1.11	1.02	1.13	0.66	1.81	2.1	0.85	1.64	1.45	0.92	0.79	0.74	2.17	1.83
Quick Ratio	0.44	0.9	0.85	0.63	0.5	1.64	1.19	0.67	0.88	1.25	0.67	0.59	0.62	1.94	1.63
CFO/Avg Current Liab	0.32	0.39	0.51	0.48	0.36	0.57	1.04	0.66	0.52	0.96	0.35	0.3	0.26	0.17	0.1
Common Equity/Total Assets	41.57	41.83	42.14	39.28	35.82	44.79	42.93	44.54	40.88	40.04	41.05	35.31	37.4	35.62	31.12
Long-Term Debt/Equity (%)	85.75	90.49	92.03	97.68	110.75	76.51	79.8	76.8	91.79	96.71	86.3	119.1	90.82	92.39	98.94
Long-Term Debt/Capital (%)	44.89	47.26	47.19	48.24	49.79	43.35	44.28	41.69	46.94	48.69	44.61	52.28	44.55	46.35	46.32
Long-Term Debt/Total Assets (%)	42.29	45.1	45.11	45.71	47.3	41.14	41.96	39.97	44.65	45.4	41.48	49.11	40.6	40.19	38.86
Total Debt/Equity (%)	91.01	91.47	95.03	102.5	122.44	76.51	80.21	84.22	95.55	98.63	93.47	127.8	103.84	99.33	113.59
Total Debt/Capital (%)	47.65	47.77	48.73	50.62	55.04	43.35	44.51	45.72	48.86	49.65	48.31	56.1	50.94	49.83	53.18
Total Debt/Total Assets (%)	44.89	45.58	46.58	47.96	52.3	41.14	42.18	43.83	46.48	46.3	44.92	52.7	46.42	43.21	44.62
CFO/Total Liabilities	4.49	4.8	5.06	5.39	4.66	8.78	8.19	7.22	5.74	8.92	4.45	3.8	4.35	2.19	1.23
CFO/CapEx	0.51	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.83	0.92	1.03	1.11	0.84	1.23	1.21	0.92	1.03	0.69	0.68	0.36	0.41	0.62	0.42

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	- -	3.63	3.25	3.46	3.34	3.52	3.29	3.07	3.52	3.12	2.68	3.13	3.1	2.85	3.02
Days Sales Outstanding	- -	100.54	112.28	105.57	109.16	103.61	110.95	119.03	103.78	116.89	136.29	116.77	117.91	128.02	120.85
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	5,634	6,864	8,775	11,799	11,281	10,570	9,290	6,626	7,320	3,995	4,240	2,192	2,993	4,639	3,344
- Cash & Cash Equivalents	138	190	207	281	255	279	128	129	166	266	251	203	222	184	156
+ Preferred Equity and Hybrid Capital	370	452	222	222	222	222	222	222	222	222	222	222	222	222	222
+ Minority/Non Controlling Interest	675	700	806	1,062	1,139	1,202	1,128	735	769	586	554	510	474	604	682
+ Total Debt	6,053	6,558	6,968	8,200	10,317	6,524	5,898	5,589	5,934	5,421	4,971	6,511	4,424	4,525	4,945
Enterprise Value	12,569	14,363	16,532	20,962	22,657	18,153	16,381	13,013	14,049	9,930	9,701	9,221	7,882	9,788	9,014
Total Capital	12,703	13,727	14,299	16,199	18,743	15,051	13,251	12,225	12,145	10,917	10,290	11,606	8,684	9,080	9,298
Total Debt/Capital (%)	47.65	47.77	48.73	50.62	55.04	43.35	44.51	45.72	48.86	49.65	48.31	56.1	50.94	49.83	53.18
Total Debt / EV	0.48	0.46	0.42	0.39	0.46	0.36	0.36	0.43	0.42	0.55	0.51	0.71	0.56	0.46	0.55
EV/Sales	10.08	11.13	12.06	13.79	13.63	9.74	10.84	10.6	11.34	9.43	11.26	10.03	8.63	11.29	9.59
EV/EBITDA	30.29	18.67	21.06	19.53	21.51	14.88	23.57	16.16	16.95	14.64	17.34	23.8	- -	17.16	22.09
EV/EBIT	102.53	34.38	38.66	31.14	48.71	48.44	59.31	25.25	25.78	28.14	29.31	56.42	- -	27.46	62.06
EV/Cash Flow to Firm	21.15	21.83	23.65	25.87	26.55	18.75	20.44	19.95	24.6	14.75	29.55	- -	- -	33.19	- -
EV/Free Cash Flow to Firm	- -	21.83	23.65	25.87	26.55	18.75	20.44	19.95	24.6	14.75	29.55	- -	- -	33.19	- -
Diluted Market Cap	5,704	6,950	8,978	12,019	11,591	10,893	10,248	7,773	8,245	4,778	4,681	2,313	3,192	4,286	3,311
Diluted Enterprise Value	12,638	14,449	16,735	21,182	22,968	18,476	17,340	14,161	14,974	10,712	10,142	9,342	8,081	9,435	8,980
EV per Share	155.41	166.95	184.6	228.45	240.38	191.47	187.23	164.94	188.14	153.74	151.33	143.22	121.77	137.67	126.67
TTM Sales	1,247	1,290	1,371	1,520	1,663	1,864	1,511	1,227	1,239	1,053	861	919	914	867	940
TTM EBITDA	415	769	785	1,073	1,053	1,220	695	805	829	678	559	387	-90	570	408
TTM Operating Income	425	393	449	523	440	349	437	172	400	223	159	178	69	120	141
TTM Cash Flow to Firm	594	658	699	810	853	968	802	652	571	673	328	- -	- -	295	- -
TTM Free Cash Flow to Firm	-11	658	699	810	853	968	802	652	571	673	328	- -	- -	295	- -

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	-19.09	20.04	23.25	24.51	22.02	16.91	18.87	17.6	21.9	8.62	18.29	8.38	13.91	33.07	39.93
EV/EBIT	102.53	34.38	38.66	31.14	48.71	48.44	59.31	25.25	25.78	28.14	29.31	56.42	- -	27.46	62.06
Enterprise Value	12,569	14,363	16,532	20,962	22,657	18,153	16,381	13,013	14,049	9,930	9,701	9,221	7,882	9,788	9,014
Low Price	56.35	70.56	80.66	96.04	106.09	84.92	99.44	81.92	80.01	38.06	59.65	32.42	19.48	41.76	41.2
EV/Sales	10.08	11.13	12.06	13.79	13.63	9.74	10.84	10.6	11.34	9.43	11.26	10.03	8.63	11.29	9.59
EV/EBITDA	30.29	18.67	21.06	19.53	21.51	14.88	23.57	16.16	16.95	14.64	17.34	23.8	- -	17.16	22.09
Price/Earnings	9.19	41.63	78.93	23.8	42.91	46.19	117.24	33.44	32.06	12.64	10.61	- -	- -	601.32	- -
Price/Earnings Average	10.17	42.19	74.9	20.82	45.08	45.5	121.34	40.94	29.56	12.43	10.26	- -	- -	547.42	- -
Price/Earnings High	12.53	47	83.65	24.22	51.62	52.76	133.87	44.88	32.38	20.74	10.65	- -	- -	760.78	- -
Price/Earnings Low	7.43	36.81	64.97	17.78	38.04	35.19	109.79	32.62	26.17	7.78	9.57	- -	- -	384.84	- -
Price/Book Value	1.01	1.14	1.39	1.76	1.6	1.49	1.55	1.17	1.4	0.85	0.93	0.5	0.84	1.24	0.97
Price/Book Value Average	1.11	1.16	1.32	1.54	1.68	1.47	1.6	1.43	1.29	0.84	0.9	0.81	0.59	1.13	1.18
Price/Book Value High	1.37	1.29	1.48	1.79	1.92	1.7	1.77	1.57	1.42	1.4	0.94	1.24	0.88	1.57	1.43
Price/Book Value Low	0.81	1.01	1.15	1.31	1.42	1.13	1.45	1.14	1.14	0.52	0.84	0.48	0.35	0.8	0.85
Price/Tangible Book Value	1.01	1.14	1.39	1.76	1.6	1.49	1.55	1.17	1.41	0.86	0.94	0.53	0.84	1.31	1.01
Price/Tangible Book Value Average	1.11	1.16	1.32	1.54	1.68	1.47	1.6	1.43	1.3	0.84	0.91	0.85	0.59	1.19	1.23
Price/Tangible Book Value High	1.37	1.29	1.48	1.79	1.92	1.7	1.77	1.57	1.42	1.41	0.94	1.3	0.88	1.65	1.49
Price/Tangible Book Value Low	0.81	1.01	1.15	1.31	1.42	1.13	1.45	1.14	1.15	0.53	0.84	0.5	0.35	0.84	0.89
Price/Sales	4.55	5.36	6.53	7.88	6.95	5.82	6.7	6.33	6.61	4.28	5.35	2.37	3.44	4.89	3.52
Price/Sales Average	5.03	5.43	6.2	6.89	7.3	5.74	6.94	7.75	6.09	4.21	5.18	3.81	2.42	4.46	4.29
Price/Sales High	6.2	6.05	6.92	8.02	8.36	6.65	7.65	8.49	6.68	7.02	5.38	5.82	3.59	6.19	5.2
Price/Sales Low	3.68	4.74	5.38	5.88	6.16	4.44	6.28	6.17	5.4	2.63	4.83	2.25	1.45	3.13	3.09
Price/Cash Flow	18.46	19.93	23.19	24.42	21.94	16.85	18.66	17.6	21.76	8.12	18.02	7.88	13.7	32.76	39.93
Price/Cash Flow Average	20.44	20.2	22.01	21.36	23.04	16.6	19.31	21.54	20.06	7.99	17.43	12.69	9.62	29.82	48.7
Price/Cash Flow High	25.18	22.5	24.58	24.85	26.39	19.25	21.31	23.61	21.98	13.33	18.09	19.39	14.29	41.45	59.02
Price/Cash Flow Low	14.93	17.62	19.09	18.24	19.44	12.84	17.47	17.16	17.76	5	16.25	7.5	5.77	20.97	35
Price/Free Cash Flow Average	-21.14	20.31	22.06	21.44	23.13	16.66	19.53	21.55	20.19	8.48	17.69	13.48	9.77	30.11	48.7
Price/Free Cash Flow High	-26.04	22.63	24.64	24.95	26.49	19.32	21.55	23.63	22.12	14.15	18.36	20.61	14.51	41.84	59.02
Price/Free Cash Flow Low	-15.44	17.72	19.14	18.31	19.52	12.88	17.68	17.17	17.87	5.3	16.49	7.98	5.86	21.17	35
EV/Sales Average	10.56	11.2	11.73	12.82	13.97	9.65	11.05	11.81	10.88	9.37	11.1	11.48	7.65	10.81	10.37
EV/Sales High	11.72	11.82	12.44	13.93	15	10.54	11.71	12.45	11.4	11.86	11.28	13.51	8.77	12.7	11.29
EV/Sales Low	9.22	10.52	10.93	11.83	12.86	8.39	10.45	10.47	10.25	7.97	10.78	9.91	6.73	9.36	9.15
EV/EBITDA Average	31.75	18.79	20.49	18.16	22.05	14.75	24.04	18.01	16.26	14.54	17.1	27.25	- -	16.43	23.89
EV/EBITDA High	35.24	19.82	21.72	19.73	23.68	16.11	25.47	18.97	17.04	18.41	17.38	32.06	- -	19.31	26.01
EV/EBITDA Low	27.7	17.64	19.08	16.75	20.29	12.81	22.72	15.96	15.33	12.37	16.6	23.53	- -	14.23	21.08
EV/EBIT Average	107.46	34.6	37.62	28.95	49.94	48.02	60.48	28.13	24.73	27.95	28.89	64.6	- -	26.3	67.11
EV/EBIT High	119.26	36.5	39.89	31.46	53.64	52.45	64.08	29.65	25.92	35.39	29.37	76	- -	30.92	73.06
EV/EBIT Low	93.75	32.48	35.04	26.71	45.96	41.72	57.17	24.93	23.31	23.78	28.06	55.78	- -	22.78	59.21
Last Price	69.67	79.79	97.98	128.59	119.68	111.49	106.18	83.98	98.02	61.86	66.15	34.05	46.24	65.25	47
High Price	95.02	90.08	103.85	130.88	143.98	127.33	121.24	112.71	99	101.5	66.42	83.76	48.25	82.55	69.46
Enterprise Value Average	13,172	14,455	16,085	19,486	23,228	17,995	16,707	14,500	13,477	9,863	9,562	10,557	6,992	9,372	9,748
Enterprise Value High	14,619	15,248	17,058	21,173	24,948	19,655	17,700	15,280	14,122	12,490	9,719	12,421	8,012	11,018	10,612
Enterprise Value Low	11,492	13,569	14,981	17,976	21,376	15,635	15,792	12,850	12,704	8,393	9,284	9,116	6,150	8,118	8,601

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	81	86	90	92	94	95	87	79	75	65	64	64	65	71	71
Diluted Weighted Avg Shares	82	87	92	93	97	98	97	93	84	77	71	68	69	66	70
Basic Weighted Avg Shares	81	87	91	93	96	97	95	93	84	73	70	64	68	65	70
Revenue per Share	15.32	14.9	15	16.32	17.23	19.15	15.84	13.27	14.83	14.47	12.35	14.39	13.44	13.33	13.35
EBITDA per Share	5.1	8.88	8.59	11.52	10.92	12.54	7.28	8.71	9.92	9.32	8.02	6.06	-1.32	8.77	5.79
Operating Income per Share	5.22	4.54	4.91	5.62	4.56	3.58	4.58	1.86	4.79	3.07	2.28	2.79	1.02	1.84	2.01
Basic EPS, GAAP	7.58	1.92	1.24	5.4	2.79	2.41	0.91	2.51	3.06	4.89	6.24	-1.46	-8.53	0.11	-1.59
Basic EPS from Cont Ops	7.65	1.97	1.21	3.91	3.14	2.87	1.06	2.93	3.49	5.7	6.89	-1.19	-8.82	0.46	-1.38
Diluted EPS, GAAP	7.54	1.91	1.24	5.38	2.78	2.4	0.9	2.51	3.04	4.61	6.14	-1.37	-8.39	0.11	-1.59
Diluted EPS from Cont Ops	7.6	1.96	1.21	3.89	3.13	2.85	1.05	2.93	3.47	5.37	6.79	-1.12	-8.68	0.46	-1.38
Dividend per Share	0.78	1.44	1.62	2.22	2.67	3.23	3.5	3.39	3.67	4.04	3.89	4.1	3.4	3.36	3.75
Cash Flow per Share	3.77	4	4.22	5.27	5.46	6.62	5.69	4.77	4.5	7.62	3.67	4.32	3.38	1.99	1.18
Free Cash Flow per Basic Share	-3.67	4	4.22	5.27	5.46	6.62	5.69	4.77	4.5	7.62	3.67	4.32	3.38	1.99	1.18
Cash & Equivalents per Share	2.02	2.46	2.67	3.5	3.19	3.85	1.79	2	2.62	4.56	4.46	3.33	3.58	2.84	2.52
Book Value per Share	69.31	69.95	70.38	73.19	74.96	74.91	68.61	71.99	69.9	72.58	70.87	67.77	55.07	52.45	48.47
Tangible Book Value per Share	69.31	69.95	70.38	73.19	74.96	74.91	68.61	71.99	69.54	72.19	70.6	64.46	54.99	49.91	46.49