Greif Inc. Financial Ratios — GR3 Stock

Profitability (USD)

	2010 Y	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
As of date	10/31/2010	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024

Return on Common Equity (%)	17.38	14.27	9.82	11.78	7.6	6.66	7.63	12.11	19.77	15.26	9.52	29.3	23	19.37	13.34
Return on Assets (%)	6.42	4.55	2.94	3.74	2.42	2.06	2.32	3.71	6.52	3.97	1.99	6.9	6.68	6.28	4.26
Return on Capital (%)	11.88	8.67	6.33	7.3	6.37	5.18	5.36	6.99	10.99	7.58	4.25	11	9.99	8.13	5.75
Return on Invested Capital (%)	12.59	9.12	6.9	7.75	2.69	4.83	5.62	9.84	13.54	9.63	5.05	12.32	11.35	7.45	6.29
Gross Margin (%)	20.26	18.79	18.88	19.72	19.13	18.52	20.61	19.64	20.37	20.89	20.26	19.67	20.24	22.24	20.65
EBITDA Margin (%)	12.62	11.17	10.57	11.83	9.56	9.05	10.63	11.54	12.84	13.17	12.12	14.75	13.19	15.74	13.76
Operating Margin (%)	9.71	8.22	7.5	8.41	7.41	7.09	9.27	9.21	10.11	9.85	8.83	9.49	11.09	10.02	7.1
Incremental Operating Margin (%)	15.57	1.63	33.19	50	- -	9.27	- -	8.55	24.07	8.43	67.25	12.33	22.35	13.16	- -
Pretax Margin (%)	7.18	5.65	4.44	5.77	3.73	3.17	4.25	5.51	7.74	5.7	4.12	8.61	8.28	9.49	6.47
Profit Margin (%)	5.86	4.11	2.86	3.43	2.16	1.99	2.25	3.26	5.41	3.72	2.41	7.03	5.93	8.6	6.17
Net Income to Common Margin (%)	5.86	4.11	2.86	3.43	2.16	1.99	2.25	3.26	5.41	3.72	2.41	7.03	5.93	8.6	6.17
Effective Tax Rate (%)	17.51	28.03	33.32	40.59	72.78	42.16	47.1	33.55	24.45	26.98	34.01	14.54	26.08	24.75	7.88
Dvd Payout Ratio (%)	43.46	54.18	75.68	65.4	-5,800	157.92	129.7	65.04	40.06	47.84	74.61	24.28	27.06	36.36	41.83
Sustainable Growth Rate (%)	9.82	6.54	2.39	4.08	448.62	-3.86	-2.27	4.23	11.85	7.96	2.42	22.19	16.78	12.33	7.76

Credit (USD)

Credit Ratios API ChatGPT

	2010 Y	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
As of date	10/31/2010	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024

Total Debt	1,026	1,521	1,276	1,281	1,153	1,188	1,026	967	910	2,752	2,797	2,519	2,176	2,540	3,001
ST Debt	73	150	101	74	66	71	52	30	26	93	204	225	127	151	167
LT Debt	953	1,371	1,175	1,207	1,087	1,116	975	938	884	2,659	2,593	2,294	2,049	2,390	2,834
Total Debt/EBITDA	2.35	3.21	2.92	2.57	2.85	3.63	2.9	2.3	1.83	4.55	5.11	3.07	2.6	3.86	5.01
Net Debt/EBITDA	2.1	2.94	2.71	2.41	2.64	3.3	2.61	1.96	1.64	4.42	4.35	2.56	2.11	3.09	4.24
Total Debt/EBIT	3.2	4.61	4.54	3.75	4.63	6.16	4.55	3.23	2.46	6.9	9.17	4.3	3.5	5.95	8.88
Net Debt/EBIT	2.86	4.22	4.22	3.52	4.28	5.61	4.09	2.75	2.2	6.7	7.81	3.59	2.85	4.77	7.53
EBITDA to Interest Expense	6.67	6.24	4.86	5.96	4.95	4.38	4.69	6.99	9.75	5.38	4.73	8.84	13.69	41.87	13.02
EBITDA-CapEx/Interest Expense	4.15	4.05	2.97	4.22	2.57	2.05	3.21	5.22	6.83	3.94	3.55	7.25	10.7	27.89	8.86
EBIT to Interest Expense	5.13	4.59	3.44	4.24	3.84	3.43	4.09	5.57	7.68	4.02	3.44	5.69	11.51	26.64	6.72
Interest Expense	66	76	90	84	82	75	75	60	51	113	116	93	61	16	46
Common Equity/Total Assets	35.29	28.99	30.91	32.54	31.14	30.63	30.05	31.27	34.68	20.88	20.91	26.04	32.2	32.68	31.33
Long-Term Debt/Equity (%)	71.34	102.18	89.66	87.48	88.9	105.31	98.47	86.91	74.31	219.32	212.44	143.42	113.19	113.16	126.11
Long-Term Debt/Capital (%)	40.34	47.9	45.43	45.36	45.76	49.66	48.35	45.83	42.1	67.07	64.54	55.7	51.41	51.37	54
Long-Term Debt/Total Assets (%)	27.24	32.74	30.5	31.06	29.65	33.66	30.91	29.01	27.67	49	47.06	39.45	37.46	40.09	42.63
Total Debt/Equity (%)	76.84	113.34	97.38	92.85	94.27	112.05	103.69	89.65	76.51	226.98	229.13	157.47	120.19	120.31	133.53
Total Debt/Capital (%)	43.45	53.13	49.34	48.15	48.53	52.84	50.91	47.27	43.34	69.42	69.62	61.16	54.58	54.61	57.18
Total Debt/Total Assets (%)	29.34	36.32	33.12	32.97	31.44	35.82	32.55	29.93	28.49	50.71	50.75	43.31	39.77	42.62	45.14
Net Debt to Equity	68.83	103.85	90.4	87.19	87.31	102.03	93.21	76.46	68.59	220.6	195.06	131.34	97.73	96.33	113.15
Net Debt/Capital (%)	40.77	50.94	47.48	46.58	46.61	50.5	48.24	43.33	40.68	68.81	60.87	52.6	46.09	45.5	50.35
EBITDA	437	475	437	499	405	327	353	420	497	605	547	820	838	657	599
EBITDA-CapEx	272	308	267	354	210	153	242	314	348	443	411	672	655	438	407
Operating Income (Loss)	336	349	310	355	314	257	308	335	392	453	399	527	704	418	309

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2010 Y	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
As of date	10/31/2010	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024

Cash Ratio	0.14	0.14	0.11	0.1	0.1	0.16	0.16	0.21	0.14	0.09	0.11	0.09	0.14	0.19	0.19
Current Ratio	1.47	1.38	1.22	1.36	1.34	1.56	1.38	1.45	1.46	1.51	1.3	1.27	1.43	1.46	1.53
Quick Ratio	0.75	0.74	0.63	0.7	0.69	0.79	0.76	0.86	0.82	0.9	0.74	0.77	0.86	0.89	0.82
CFO/Avg Current Liab	0.27	0.2	0.53	0.3	0.32	0.28	0.46	0.45	0.37	0.52	0.5	0.34	0.56	0.65	0.36
Common Equity/Total Assets	35.29	28.99	30.91	32.54	31.14	30.63	30.05	31.27	34.68	20.88	20.91	26.04	32.2	32.68	31.33
Long-Term Debt/Equity (%)	71.34	102.18	89.66	87.48	88.9	105.31	98.47	86.91	74.31	219.32	212.44	143.42	113.19	113.16	126.11
Long-Term Debt/Capital (%)	40.34	47.9	45.43	45.36	45.76	49.66	48.35	45.83	42.1	67.07	64.54	55.7	51.41	51.37	54
Long-Term Debt/Total Assets (%)	27.24	32.74	30.5	31.06	29.65	33.66	30.91	29.01	27.67	49	47.06	39.45	37.46	40.09	42.63
Total Debt/Equity (%)	76.84	113.34	97.38	92.85	94.27	112.05	103.69	89.65	76.51	226.98	229.13	157.47	120.19	120.31	133.53
Total Debt/Capital (%)	43.45	53.13	49.34	48.15	48.53	52.84	50.91	47.27	43.34	69.42	69.62	61.16	54.58	54.61	57.18
Total Debt/Total Assets (%)	29.34	36.32	33.12	32.97	31.44	35.82	32.55	29.93	28.49	50.71	50.75	43.31	39.77	42.62	45.14
CFO/Total Liabilities	8.24	6.05	18.61	9.98	10.71	9.15	13.91	14.16	12.62	9.24	10.6	9.39	17.97	16.87	8.09
CFO/CapEx	1.08	1.03	2.79	1.72	1.34	1.18	2.7	2.87	1.7	2.4	3.32	2.69	3.59	2.96	1.86
Altman's Z-Score	3.52	3.16	3.29	3.55	3.49	3.37	3.62	3.87	4.03	3.11	2.87	3.33	4.15	3.23	2.83

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2010 Y	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
As of date	10/31/2010	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024

Accounts Receivable Turnover	8.47	8.16	8.14	9.02	8.62	7.99	8.28	8.6	8.57	8.2	6.94	7.28	7.75	5.93	6.71
Days Sales Outstanding	43.08	44.74	44.87	40.47	42.33	45.67	44.09	42.45	42.57	44.52	52.58	50.13	47.1	61.56	54.4
Inventory Turnover	8.69	8.36	8.35	9.06	9.08	8.69	9.19	10.5	10.84	11.22	11.05	11.26	11.22	8.75	10.37
Days Inventory Outstanding	42.01	43.67	43.72	40.29	40.22	41.99	39.73	34.76	33.66	32.52	33.04	32.42	32.52	41.7	35.21
Accounts Payable Turnover	7.26	7.25	6.87	7.55	7.61	6.93	7.2	7.59	7.71	8.83	7.98	8.08	7.85	6.01	7.2
Accounts Payable Turnover Days	50.26	50.37	53.15	48.33	47.95	52.68	50.68	48.11	47.35	41.34	45.73	45.16	46.5	60.74	50.66
Cash Conversion Cycle	34.83	38.05	35.44	32.43	34.6	34.98	33.14	29.1	28.88	35.7	39.89	37.39	33.12	42.52	38.95
Inventory to Cash Days	1.07	1.07	1.15	0.18	2.11	3.67	4.36	7.68	8.91	12	19.54	17.71	14.57	19.86	19.19
Inventories	397	429	374	374	381	297	277	280	290	358	294	499	403	339	328
Raw Materials	304	324	240	240	236	191	185	12	204	238	208	391	316	256	241
Work In Process	- -	- -	36	36	44	18	12	76	10	11	5	2	- -	- -	- -
Finished Goods	92	105	97	99	101	88	80	192	76	109	80	107	87	83	87
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2010 Y	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
As of date	10/31/2010	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024

Market Capitalization	3,222	2,535	2,345	2,906	2,401	1,837	2,630	3,153	2,630	2,223	2,275	3,638	3,687	3,447	3,600
- Cash & Cash Equivalents	107	127	92	78	85	106	104	142	94	77	106	125	147	181	198
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	101	128	120	115	81	44	42	68	82	79	69	85	49	164	165
+ Total Debt	1,026	1,521	1,276	1,281	1,153	1,188	1,026	967	910	2,752	2,797	2,519	2,176	2,540	3,001
Enterprise Value	4,243	4,057	3,649	4,224	3,550	2,963	3,595	4,046	3,528	4,977	5,035	6,118	5,764	5,970	6,568
Total Capital	2,362	2,863	2,587	2,661	2,376	2,248	2,016	2,046	2,100	3,964	4,018	4,119	3,986	4,652	5,248
Total Debt/Capital (%)	43.45	53.13	49.34	48.15	48.53	52.84	50.91	47.27	43.34	69.42	69.62	61.16	54.58	54.61	57.18
Total Debt / EV	0.24	0.37	0.35	0.3	0.32	0.4	0.29	0.24	0.26	0.55	0.56	0.41	0.38	0.43	0.46
EV/Sales	1.23	0.95	0.88	1	0.84	0.82	1.08	1.11	0.91	1.08	1.12	1.1	0.91	1.43	1.51
EV/EBITDA	9.71	8.55	8.36	8.46	8.76	9.05	10.18	9.63	7.09	8.22	9.2	7.46	6.88	9.08	10.96
EV/EBIT	13.22	12.29	12.99	12.37	14.24	15.37	15.94	13.51	9.52	12.47	16.51	10.45	9.28	13.99	19.44
EV/Cash Flow to Firm	18.28	17.88	6.84	14.08	12.5	11.87	10.55	11.73	12.1	10.55	9.48	12.87	8.2	9.03	16.49
EV/Free Cash Flow to Firm	63.29	67.17	10.04	27.31	39.73	39.31	15.68	16.96	24.77	16.08	12.77	18.66	11.09	13.52	31.78
Diluted Market Cap	2,616	2,062	2,340	2,902	2,395	1,836	2,637	3,151	2,632	2,221	2,273	3,647	3,765	3,493	3,606
Diluted Enterprise Value	3,637	3,584	3,645	4,220	3,544	2,962	3,602	4,044	3,530	4,975	5,033	6,127	5,842	6,017	6,575
EV per Share	75.64	72.6	64.96	74.98	62.85	52.37	63.63	71.56	62.28	87.4	88.13	106.9	102.78	108.1	118.17
TTM Sales	3,462	4,248	4,130	4,220	4,239	3,617	3,324	3,638	3,874	4,595	4,515	5,556	6,350	4,175	4,355
TTM EBITDA	437	475	437	499	405	327	353	420	497	605	547	820	838	657	599
TTM Operating Income	336	349	310	355	314	257	308	335	392	453	399	527	704	418	309
TTM Cash Flow to Firm	232	227	533	300	284	250	341	345	292	472	531	475	703	661	398
TTM Free Cash Flow to Firm	67	60	364	155	89	75	229	239	142	309	394	328	520	442	207

Multiples (USD)

Valuation Multiples API ChatGPT

	2010 Y	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
As of date	10/31/2010	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024

Price/Free Cash Flow	201.23	361.76	7.71	27.66	35.7	57.21	13.92	15.86	25.33	9.77	7.15	14.66	7.93	8.13	21.95
EV/EBIT	13.22	12.29	12.99	12.37	14.24	15.37	15.94	13.51	9.52	12.47	16.51	10.45	9.28	13.99	19.44
Enterprise Value	4,243	4,057	3,649	4,224	3,550	2,963	3,595	4,046	3,528	4,977	5,035	6,118	5,764	5,970	6,568
Low Price	57.27	40.77	37.97	39.22	41.94	26.99	23.56	44.57	44.05	30.17	25.1	40.05	53.61	57.86	55.25
EV/Sales	1.23	0.95	0.88	1	0.84	0.82	1.08	1.11	0.91	1.08	1.12	1.1	0.91	1.43	1.51
EV/EBITDA	9.71	8.55	8.36	8.46	8.76	9.05	10.18	9.63	7.09	8.22	9.2	7.46	6.88	9.08	10.96
Price/Earnings	12.82	11.78	19.82	20.05	26.18	25.54	35.21	26.56	12.55	12.99	20.89	9.3	9.94	9.66	13.37
Price/Earnings Average	13.04	15.35	21.54	19.07	30.97	29.68	26.85	26.32	14.87	12.87	19.51	8.29	9.51	10.42	12.87
Price/Earnings High	13.5	17.2	26.28	22.23	33.67	37.2	37.42	29.27	17.6	17.11	24.09	10.1	11.08	11.67	14.34
Price/Earnings Low	12.78	10.58	18.03	15.25	25.83	21.23	17.81	21.24	11.91	10.04	13.17	5.86	8.11	8.95	11.41
Price/Book Value	2.61	2.09	1.97	2.3	2.1	1.81	2.78	3.12	2.37	1.96	1.97	2.4	2.09	1.77	1.73
Price/Book Value Average	2.66	2.72	2.14	2.19	2.49	2.1	2.12	3.09	2.81	1.94	1.84	2.14	2	1.91	1.66
Price/Book Value High	2.75	3.05	2.61	2.55	2.7	2.63	2.95	3.44	3.33	2.59	2.28	2.61	2.33	2.14	1.85
Price/Book Value Low	2.6	1.88	1.79	1.75	2.07	1.5	1.4	2.49	2.25	1.52	1.24	1.51	1.71	1.64	1.47
Price/Tangible Book Value	9.16	-147.39	142.12	35.88	25.17	24.24	52.19	24.73	10.47	-1.91	-2.1	-5.6	-13.19	-6.41	-7.12
Price/Tangible Book Value Average	9.33	-192.13	154.48	34.12	29.78	28.16	39.8	24.5	12.41	-1.9	-1.96	-4.99	-12.62	-6.92	-6.85
Price/Tangible Book Value High	9.65	-215.28	188.44	39.77	32.37	35.3	55.46	27.25	14.68	-2.52	-2.43	-6.08	-14.7	-7.75	-7.63
Price/Tangible Book Value Low	9.14	-132.45	129.28	27.28	24.83	20.14	26.41	19.77	9.93	-1.48	-1.33	-3.53	-10.76	-5.95	-6.07
Price/Sales	0.75	0.48	0.57	0.69	0.57	0.51	0.79	0.87	0.68	0.48	0.5	0.65	0.59	0.83	0.83
Price/Sales Average	0.76	0.63	0.62	0.65	0.67	0.59	0.61	0.86	0.8	0.48	0.47	0.58	0.56	0.9	0.79
Price/Sales High	0.79	0.71	0.75	0.76	0.73	0.74	0.84	0.95	0.95	0.64	0.58	0.71	0.66	1	0.88
Price/Sales Low	0.75	0.44	0.52	0.52	0.56	0.42	0.4	0.69	0.64	0.37	0.32	0.41	0.48	0.77	0.7
Price/Cash Flow	14.6	11.95	4.94	11.59	9.15	8.9	8.76	10.33	10.39	5.7	5	9.18	5.7	5.34	10.1
Price/Cash Flow Average	14.85	15.58	5.37	11.02	10.83	10.34	6.68	10.24	12.31	5.65	4.67	8.18	5.45	5.76	9.72
Price/Cash Flow High	15.37	17.45	6.56	12.85	11.77	12.96	9.31	11.38	14.56	7.51	5.76	9.97	6.35	6.46	10.82
Price/Cash Flow Low	14.55	10.74	4.5	8.82	9.03	7.4	4.43	8.26	9.85	4.41	3.15	5.78	4.65	4.95	8.61
Price/Free Cash Flow Average	204.78	471.56	8.38	26.31	42.24	66.48	10.62	15.71	30.03	9.68	6.68	13.07	7.59	8.77	21.14
Price/Free Cash Flow High	211.93	528.38	10.22	30.66	45.92	83.31	14.8	17.47	35.52	12.88	8.25	15.92	8.84	9.82	23.54
Price/Free Cash Flow Low	200.65	325.08	7.01	21.04	35.23	47.55	7.04	12.67	24.04	7.55	4.51	9.24	6.47	7.53	18.72
EV/Sales Average	1.24	1.14	0.93	0.97	0.94	0.9	0.89	1.1	1.04	1.08	1.08	1.03	0.88	1.49	1.48
EV/Sales High	1.28	1.23	1.07	1.08	1	1.05	1.13	1.2	1.18	1.24	1.19	1.16	0.97	1.6	1.57
EV/Sales Low	1.22	0.89	0.83	0.84	0.83	0.73	0.69	0.94	0.88	0.97	0.93	0.86	0.8	1.37	1.39
EV/EBITDA Average	9.84	10.17	8.83	8.18	9.85	9.96	8.41	9.57	8.07	8.19	8.92	6.98	6.69	9.49	10.74
EV/EBITDA High	10.1	11.01	10.11	9.09	10.46	11.61	10.64	10.4	9.22	9.39	9.83	7.85	7.38	10.18	11.4
EV/EBITDA Low	9.69	8.01	7.87	7.07	8.69	8.1	6.5	8.13	6.82	7.39	7.66	5.82	6.07	8.7	10.08
EV/EBIT Average	13.39	14.62	13.71	11.95	16	16.91	13.17	13.41	10.84	12.42	16.02	9.78	9.02	14.62	19.05
EV/EBIT High	13.75	15.82	15.71	13.29	17	19.72	16.67	14.58	12.38	14.24	17.66	10.99	9.96	15.67	20.21
EV/EBIT Low	13.19	11.51	12.23	10.33	14.11	13.76	10.18	11.4	9.16	11.21	13.75	8.15	8.18	13.4	17.88
Last Price	57.43	45.37	41.74	51.57	42.5	32.47	46.55	55.76	46.43	39.04	39.83	63.57	65.74	62.41	64.77
High Price	60.49	66.27	55.35	57.17	54.67	47.29	49.48	61.44	65.1	51.45	45.92	69.03	73.25	75.44	69.44
Enterprise Value Average	4,300	4,826	3,853	4,082	3,990	3,260	2,971	4,017	4,015	4,957	4,884	5,724	5,603	6,242	6,435
Enterprise Value High	4,414	5,225	4,414	4,540	4,237	3,801	3,760	4,367	4,586	5,684	5,383	6,430	6,185	6,689	6,828
Enterprise Value Low	4,233	3,800	3,438	3,529	3,518	2,653	2,296	3,414	3,393	4,472	4,194	4,772	5,084	5,719	6,039

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2010 Y	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
As of date	10/31/2010	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024

Shares Outstanding	56	56	56	56	56	57	56	57	57	57	57	57	56	55	56
Diluted Weighted Avg Shares	46	45	56	56	56	57	57	57	57	57	57	57	57	56	56
Basic Weighted Avg Shares	45	45	56	56	56	57	57	57	57	57	57	57	57	56	55
Revenue per Share	76.49	93.67	73.65	75.01	75.22	63.96	58.67	64.39	68.45	80.78	79.1	97.18	111.43	75.11	78.48
EBITDA per Share	9.66	10.46	7.79	8.87	7.19	5.79	6.24	7.43	8.79	10.64	9.59	14.34	14.7	11.83	10.8
Operating Income per Share	7.43	7.7	5.52	6.31	5.58	4.54	5.44	5.93	6.92	7.95	6.99	9.22	12.36	7.52	5.57
Basic EPS, GAAP	4.48	3.85	2.11	2.57	1.62	1.27	1.32	2.1	3.7	3.01	1.91	6.83	6.61	6.46	4.84
Basic EPS from Cont Ops	4.61	3.92	2.2	2.62	0.8	1.19	1.33	2.39	4.05	3.41	2.18	7.23	6.91	5.41	4.73
Diluted EPS, GAAP	4.45	3.84	2.11	2.57	1.62	1.27	1.32	2.1	3.69	3.01	1.91	6.81	6.58	6.42	4.83
Diluted EPS from Cont Ops	4.58	3.91	2.2	2.62	0.8	1.19	1.33	2.39	4.05	3.41	2.18	7.2	6.88	5.37	4.72
Dividend per Share	2.06	2.16	1.74	1.75	1.75	1.75	1.74	1.75	1.77	1.83	1.83	1.85	1.95	2.1	2.18
Cash Flow per Share	3.94	3.8	8.44	4.45	4.65	3.65	5.31	5.4	4.47	6.85	7.97	6.93	11.54	11.68	6.42
Free Cash Flow per Basic Share	0.29	0.13	5.41	1.86	1.19	0.57	3.34	3.52	1.84	4	5.57	4.35	8.33	7.73	2.96
Cash & Equivalents per Share	1.91	2.28	1.63	1.39	1.51	1.88	1.84	2.52	1.66	1.36	1.85	2.18	2.62	3.28	3.56
Book Value per Share	22.01	21.73	21.2	22.44	20.22	17.95	16.77	17.88	19.56	19.9	20.17	26.46	31.41	35.27	37.46
Tangible Book Value per Share	6.27	-0.31	0.29	1.44	1.69	1.34	0.89	2.25	4.43	-20.39	-18.93	-11.35	-4.98	-9.73	-9.1