Getty Realty Corporation Financial Ratios — GRL 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 (%)	3.63	3.34	17.77	5.6	9.08	9.17	9.58	8.41	8.5	11.11	8.95	11.97	7.01	7.41	7.79
Return on Assets (%)	2.35	1.95	10.58	3.42	4.72	4.33	4.84	4.27	4.19	5.42	4.46	5.94	3.55	3.74	3.82
Return on Capital (%)	3.29	3.23	12.32	5.59	7.29	6.4	6.69	6.27	6.61	8.07	6.54	8.15	5.72	6.11	6.34
Return on Invested Capital (%)	2.62	3.41	6	4.88	4.72	6.34	5.83	6.04	5.94	6.39	6.46	8.12	5.69	6.08	6.4
Gross Margin (%)	83.44	70.17	71.42	76.21	77.81	79.87	81.41	82.63	82.24	84.04	85.81	86.98	87.2	92.69	96.06
EBITDA Margin (%)	25.24	34.91	47.12	39.4	44.12	63.29	64.51	68.45	67.42	74.43	81.56	98.2	76.67	83.68	85.81
Operating Margin (%)	28.5	29.47	41.45	41.82	40.63	49.05	53.86	51.09	49.56	51.1	47.71	63.06	49.38	52.95	54.95
Incremental Operating Margin (%)	- -	67.66	212.39	28.65	29.72	256.33	167.47	30.29	3.69	83.34	- -	297.36	- -	90.81	77.07
Pretax Margin (%)	9.48	14.34	26.63	20.43	35.64	34.55	39.27	35.05	35.35	47.09	40.45	54.38	32.37	34.94	35.72
Profit Margin (%)	13.29	12.95	68.09	23.44	33.77	33.32	39.27	35.05	35.35	47.09	40.45	54.38	32.37	34.94	35.72
Net Income to Common Margin (%)	13.29	12.95	68.09	23.05	33.36	33.32	39.27	35.05	35.35	47.09	40.45	54.38	32.37	34.94	35.72
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	713.73	61.01	89.2	141.32	88.91	90.98	83.29	105.86	114.41	90.25	112.58	86.92	144.58	141.01	137.2
Sustainable Growth Rate (%)	-22.25	1.3	1.92	-2.31	1.01	0.83	1.6	-0.49	-1.22	1.08	-1.13	1.57	-3.13	-3.04	-2.9

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	318	323	216	150	459	422	534	564	515	602	669	715	773	919	1,010
ST Debt	148	150	58	25	142	124	155	120	20	25	60	70	83	83	250
LT Debt	171	172	158	125	317	299	379	444	495	577	609	645	690	836	760
Total Debt/EBITDA	13.46	9.62	4.46	3.82	9.4	5.79	6.89	6.06	5.43	5.49	5.28	4.4	5.42	5.4	5.31
Net Debt/EBITDA	13.13	9.11	4.21	3.74	9.31	5.62	6.63	5.55	4.93	4.73	4.88	4.21	5.28	5.26	5.2
Total Debt/EBIT	22.73	13.91	5.55	5.21	13.75	7.77	9.46	8.38	7.72	7.97	7.74	6.1	8.48	8.37	7.96
Net Debt/EBIT	22.18	13.19	5.24	5.1	13.63	7.54	9.1	7.69	7	6.86	7.16	5.84	8.26	8.16	7.81
EBITDA to Interest Expense	4.61	3.38	4.15	4.01	3.37	4.41	4.36	4.17	3.85	4.2	5.14	5.88	4.52	4.33	4.1
EBITDA-CapEx/Interest Expense	4.47	3.21	4.15	4.01	3.32	3.92	-7.75	4.17	3.85	4.2	5.14	5.88	4.52	4.33	4.1
EBIT to Interest Expense	5.21	2.85	3.65	4.26	3.11	3.41	3.64	3.11	2.83	2.89	3.01	3.77	2.91	2.74	2.63
Interest Expense	5	10	12	10	14	17	18	22	25	26	25	28	32	39	46
Common Equity/Total Assets	58.6	58.19	60.83	59.2	45.33	49.12	51.61	50.02	48.64	48.88	50.79	48.64	52.44	48.75	49.33
Long-Term Debt/Equity (%)	45.82	46.23	38.06	30.8	77.99	69.28	68.48	76.47	84	87.54	81.71	84.88	72.22	86.94	70.87
Long-Term Debt/Capital (%)	24.7	24.78	25.04	22.49	36.63	34.99	34.87	38.79	44.82	45.75	43.06	43.73	39.93	44.47	36.5
Long-Term Debt/Total Assets (%)	26.85	26.9	23.15	18.23	35.35	34.03	35.34	38.25	40.86	42.79	41.5	41.28	37.87	42.38	34.96
Total Debt/Equity (%)	85.5	86.55	52.04	36.94	112.95	98.01	96.38	97.12	87.39	91.33	89.76	94.09	80.87	95.51	94.19
Total Debt/Capital (%)	46.09	46.39	34.23	26.97	53.04	49.5	49.08	49.27	46.63	47.73	47.3	48.48	44.71	48.85	48.5
Total Debt/Total Assets (%)	50.1	50.36	31.65	21.87	51.2	48.14	49.75	48.57	42.51	44.64	45.59	45.76	42.4	46.56	46.46
Net Debt to Equity	83.43	82.02	49.14	36.17	111.98	95.1	92.77	89.05	79.28	78.65	83.09	90.12	78.78	93.08	92.34
Net Debt/Capital (%)	45.48	45.06	32.95	26.56	52.82	48.75	48.12	47.1	43.16	42.98	44.57	46.71	43.64	47.85	47.74
EBITDA	24	34	48	39	49	73	78	93	95	110	127	163	142	170	190
EBITDA-CapEx	23	32	48	39	48	65	-138	93	95	110	127	163	142	170	190
Operating Income (Loss)	27	28	43	42	45	57	65	70	70	75	74	104	92	108	122

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	0.22	0.34	0.18	0.05	0.04	0.17	0.26	0.61	0.28	0.86	0.38	0.06	0.02	0.06	0.03
Current Ratio	1.84	2.6	2.15	1.59	1.44	1.69	1.91	2.4	2.08	2.93	2.72	0.77	1.16	0.7	0.33
Quick Ratio	1.49	1.44	0.95	0.99	0.91	1.08	1.17	1.58	1.27	1.77	1.37	0.73	1.13	0.67	0.31
CFO/Avg Current Liab	1.48	0.38	0.76	0.45	0.65	0.45	0.79	0.87	1	1.18	1.34	0.93	0.73	0.85	0.53
Common Equity/Total Assets	58.6	58.19	60.83	59.2	45.33	49.12	51.61	50.02	48.64	48.88	50.79	48.64	52.44	48.75	49.33
Long-Term Debt/Equity (%)	45.82	46.23	38.06	30.8	77.99	69.28	68.48	76.47	84	87.54	81.71	84.88	72.22	86.94	70.87
Long-Term Debt/Capital (%)	24.7	24.78	25.04	22.49	36.63	34.99	34.87	38.79	44.82	45.75	43.06	43.73	39.93	44.47	36.5
Long-Term Debt/Total Assets (%)	26.85	26.9	23.15	18.23	35.35	34.03	35.34	38.25	40.86	42.79	41.5	41.28	37.87	42.38	34.96
Total Debt/Equity (%)	85.5	86.55	52.04	36.94	112.95	98.01	96.38	97.12	87.39	91.33	89.76	94.09	80.87	95.51	94.19
Total Debt/Capital (%)	46.09	46.39	34.23	26.97	53.04	49.5	49.08	49.27	46.63	47.73	47.3	48.48	44.71	48.85	48.5
Total Debt/Total Assets (%)	50.1	50.36	31.65	21.87	51.2	48.14	49.75	48.57	42.51	44.64	45.59	45.76	42.4	46.56	46.46
CFO/Total Liabilities	23.11	5.93	16.34	10.42	10.13	8.26	11.42	11.43	12.34	12.01	12.03	11.6	12.15	12.9	11.57
CFO/CapEx	81.01	9.84	- -	- -	72.33	4.56	0.28	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	1.21	1.55	1.77	1.61	0.96	1.48	1.58	1.59	1.6	1.37	1.51	1.44	1.31	1.12	0.94

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	4.68	2.47	2.71	2.75	2.46	2.61	3.29	3.75	7.11	42.87	42.29	42.54	40.14	54.09	90.96
Days Sales Outstanding	77.99	148.05	134.48	132.49	148.36	139.78	110.78	97.35	51.37	8.51	8.63	8.58	9.09	6.75	4.01
Inventory Turnover	- -	2.26	- -	- -	- -	- -	- -	- -	- -	53.94	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	161.34	- -	- -	- -	- -	- -	- -	- -	6.77	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	1.35	- -	- -	- -	- -	- -	- -	- -	0.45	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	269.91	- -	- -	- -	- -	- -	- -	- -	808.34	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	39.48	- -	- -	- -	- -	- -	- -	- -	-793.06	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	-13.29	- -	- -	- -	- -	- -	- -	- -	1.75	- -	- -	- -	- -	- -
Inventories	- -	25	- -	- -	- -	1	- -	- -	- -	1	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	25	- -	- -	- -	1	- -	- -	- -	1	- -	- -	- -	- -	- -
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	464	582	614	612	583	857	1,087	1,198	1,335	1,191	1,467	1,581	1,572	1,615	1,602
- Cash & Cash Equivalents	8	17	12	3	4	13	20	47	22	55	25	9	3	9	8
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	318	323	216	150	459	422	534	564	515	602	669	715	773	919	1,010
Enterprise Value	775	887	818	759	1,039	1,267	1,600	1,716	1,828	1,738	2,111	2,288	2,342	2,525	2,604
Total Capital	690	695	631	557	866	853	1,087	1,146	1,105	1,262	1,414	1,475	1,728	1,881	2,082
Total Debt/Capital (%)	46.09	46.39	34.23	26.97	53.04	49.5	49.08	49.27	46.63	47.73	47.3	48.48	44.71	48.85	48.5
Total Debt / EV	0.41	0.36	0.26	0.2	0.44	0.33	0.33	0.33	0.28	0.35	0.32	0.31	0.33	0.36	0.39
EV/Sales	8.27	9.24	7.95	7.6	9.38	10.99	13.32	12.6	13	11.8	13.58	13.82	12.6	12.41	11.74
EV/EBITDA	32.77	26.46	16.88	19.29	21.25	17.36	20.65	18.41	19.28	15.85	16.65	14.07	16.43	14.84	13.69
EV/EBIT	55.37	38.28	21	26.33	31.1	23.3	28.36	25.48	27.38	23	24.41	19.5	25.69	23	20.54
EV/Cash Flow to Firm	11.76	34.38	14.78	19.45	16.18	23.7	20.78	19.34	18.03	15.96	18.93	18.95	17.11	14.87	14.98
EV/Free Cash Flow to Firm	11.9	36.67	14.78	19.45	16.36	27.93	- -	19.34	18.03	15.96	18.93	18.95	17.11	14.87	14.98
Diluted Market Cap	461	582	614	612	583	842	1,010	1,179	1,326	1,149	1,407	1,585	1,463	1,601	1,512
Diluted Enterprise Value	772	887	818	759	1,039	1,252	1,524	1,696	1,820	1,696	2,051	2,291	2,233	2,511	2,514
EV per Share	23.21	26.57	24.49	22.73	31.08	36.83	40.31	41.99	44.19	39.86	45.18	48.95	43.4	45.88	43.53
TTM Sales	94	96	103	100	111	115	120	136	141	147	155	166	186	203	222
TTM EBITDA	24	34	48	39	49	73	78	93	95	110	127	163	142	170	190
TTM Operating Income	27	28	43	42	45	57	65	70	70	75	74	104	92	108	122
TTM Cash Flow to Firm	66	26	55	39	64	53	77	89	101	109	111	121	137	170	174
TTM Free Cash Flow to Firm	65	24	55	39	63	45	-138	89	101	109	111	121	137	170	174

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	7.69	40.77	14.05	20.93	11.91	29.26	-6.47	17.76	17.28	13.87	16.21	17.03	13.9	12.27	11.87
EV/EBIT	55.37	38.28	21	26.33	31.1	23.3	28.36	25.48	27.38	23	24.41	19.5	25.69	23	20.54
Enterprise Value	775	887	818	759	1,039	1,267	1,600	1,716	1,828	1,738	2,111	2,288	2,342	2,525	2,604
Low Price	12.7	13.81	17.59	16.88	15.25	16.48	22.96	22.74	28.66	15.89	25.91	25.24	25.81	25.48	25.08
EV/Sales	8.27	9.24	7.95	7.6	9.38	10.99	13.32	12.6	13	11.8	13.58	13.82	12.6	12.41	11.74
EV/EBITDA	32.77	26.46	16.88	19.29	21.25	17.36	20.65	18.41	19.28	15.85	16.65	14.07	16.43	14.84	13.69
Price/Earnings	37.04	46.74	8.77	26.58	15.79	21.92	21.41	24.69	26.65	16.55	22.37	17.56	24.23	22.43	19.05
Price/Earnings Average	58.76	45.59	9.4	26.88	15.43	18.49	20.82	22.78	26.21	16.97	21.24	16.14	26.33	22.03	20.03
Price/Earnings High	83.96	52.63	10.8	29.09	17.36	22.24	23.32	27.04	28.24	19.91	24.21	18.07	30.16	25.22	22.35
Price/Earnings Low	33.81	37.05	8.39	24.49	13.8	14.51	17.95	19.15	23.68	9.63	18.46	13.1	21.46	19.47	17.84
Price/Book Value	1.25	1.56	1.48	1.5	1.44	1.99	1.96	2.06	2.26	1.81	1.97	2.08	1.65	1.68	1.49
Price/Book Value Average	1.98	1.52	1.59	1.52	1.4	1.68	1.91	1.9	2.23	1.85	1.87	1.91	1.79	1.65	1.57
Price/Book Value High	2.83	1.76	1.82	1.65	1.58	2.02	2.14	2.26	2.4	2.17	2.13	2.14	2.05	1.89	1.75
Price/Book Value Low	1.14	1.24	1.41	1.39	1.25	1.32	1.65	1.6	2.01	1.05	1.62	1.55	1.46	1.46	1.4
Price/Tangible Book Value	1.25	1.56	1.48	1.5	1.44	1.99	1.96	2.06	2.26	1.81	1.97	2.31	1.84	1.68	1.49
Price/Tangible Book Value Average	1.98	1.52	1.59	1.52	1.4	1.68	1.91	1.9	2.23	1.85	1.87	2.12	2	1.65	1.57
Price/Tangible Book Value High	2.83	1.76	1.82	1.65	1.58	2.02	2.14	2.26	2.4	2.17	2.13	2.37	2.29	1.89	1.75
Price/Tangible Book Value Low	1.14	1.24	1.41	1.39	1.25	1.32	1.65	1.6	2.01	1.05	1.62	1.72	1.63	1.46	1.4
Price/Sales	4.92	6.05	5.97	6.13	5.27	7.31	8.41	8.65	9.42	7.79	9.05	9.55	7.84	7.84	6.8
Price/Sales Average	7.81	5.91	6.4	6.2	5.15	6.16	8.18	7.99	9.27	7.99	8.59	8.78	8.52	7.7	7.15
Price/Sales High	11.16	6.82	7.35	6.71	5.79	7.41	9.16	9.48	9.98	9.38	9.79	9.83	9.76	8.81	7.98
Price/Sales Low	4.49	4.8	5.71	5.64	4.6	4.83	7.05	6.71	8.37	4.53	7.47	7.12	6.95	6.8	6.37
Price/Cash Flow	7.59	36.62	14.05	20.93	11.74	22.84	17.05	17.75	17.26	13.86	16.19	16.99	13.84	12.22	11.84
Price/Cash Flow Average	12.05	35.73	15.06	21.17	11.48	19.26	16.58	16.38	16.98	14.21	15.38	15.61	15.04	12	12.45
Price/Cash Flow High	17.21	41.24	17.31	22.91	12.91	23.17	18.57	19.44	18.29	16.68	17.53	17.48	17.23	13.74	13.89
Price/Cash Flow Low	6.93	29.03	13.45	19.29	10.26	15.11	14.3	13.76	15.33	8.06	13.37	12.67	12.26	10.6	11.08
Price/Free Cash Flow Average	12.2	39.77	15.06	21.17	11.64	24.67	-6.3	16.39	16.99	14.22	15.39	15.65	15.1	12.05	12.48
Price/Free Cash Flow High	17.43	45.9	17.31	22.91	13.09	29.69	-7.05	19.45	18.31	16.7	17.54	17.52	17.3	13.8	13.92
Price/Free Cash Flow Low	7.02	32.32	13.45	19.29	10.4	19.36	-5.43	13.77	15.35	8.07	13.38	12.7	12.31	10.65	11.11
EV/Sales Average	11.18	9.09	8.38	7.67	9.26	9.82	13.07	11.92	12.84	12	13.11	13.04	13.33	12.27	12.12
EV/Sales High	14.55	10	9.34	8.18	9.9	11.1	14.13	13.44	13.56	13.44	14.36	14.09	14.67	13.4	13
EV/Sales Low	7.84	7.98	7.7	7.12	8.71	8.47	11.86	10.63	11.94	8.42	11.93	11.39	11.63	11.37	11.28
EV/EBITDA Average	44.29	26.03	17.79	19.47	20.98	15.52	20.26	17.42	19.05	16.13	16.07	13.28	17.39	14.67	14.12
EV/EBITDA High	57.65	28.64	19.82	20.76	22.44	17.53	21.9	19.64	20.12	18.06	17.6	14.35	19.13	16.02	15.15
EV/EBITDA Low	31.06	22.86	16.33	18.07	19.74	13.39	18.39	15.53	17.71	11.31	14.63	11.6	15.17	13.58	13.15
EV/EBIT Average	74.83	37.66	22.14	26.57	30.71	20.83	27.83	24.11	27.05	23.4	23.56	18.41	27.19	22.74	21.19
EV/EBIT High	97.41	41.44	24.66	28.34	32.84	23.53	30.08	27.17	28.57	26.21	25.81	19.9	29.91	24.83	22.73
EV/EBIT Low	52.48	33.08	20.32	24.66	28.89	17.97	25.25	21.49	25.15	16.41	21.45	16.08	23.72	21.06	19.73
Last Price	13.91	17.42	18.38	18.32	17.46	24.91	27.37	29.32	32.26	27.31	31.4	33.84	29.14	29.36	26.79
High Price	31.53	19.62	22.64	20.05	19.19	25.27	29.82	32.11	34.19	32.87	33.98	34.83	36.27	33.01	31.43
Enterprise Value Average	1,047	873	862	766	1,026	1,132	1,571	1,623	1,806	1,769	2,037	2,160	2,478	2,496	2,686
Enterprise Value High	1,363	961	960	817	1,097	1,279	1,698	1,829	1,908	1,981	2,231	2,334	2,726	2,726	2,882
Enterprise Value Low	735	767	791	711	965	977	1,425	1,446	1,679	1,240	1,855	1,886	2,162	2,312	2,502

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	33	33	33	33	33	34	40	41	41	44	47	47	54	55	60
Diluted Weighted Avg Shares	33	33	33	33	33	34	37	40	41	42	45	47	50	55	56
Basic Weighted Avg Shares	33	33	33	33	33	34	37	40	41	42	45	47	50	54	56
Revenue per Share	2.83	2.88	3.08	2.99	3.31	3.41	3.26	3.39	3.42	3.5	3.47	3.54	3.72	3.75	3.94
EBITDA per Share	0.71	1	1.45	1.18	1.46	2.16	2.1	2.32	2.31	2.61	2.83	3.48	2.85	3.13	3.38
Operating Income per Share	0.81	0.85	1.28	1.25	1.35	1.67	1.75	1.73	1.7	1.79	1.66	2.23	1.83	1.98	2.16
Basic EPS, GAAP	0.38	0.37	2.1	0.69	1.11	1.14	1.28	1.19	1.21	1.65	1.4	1.93	1.2	1.31	1.41
Basic EPS from Cont Ops	0.27	0.41	0.82	0.61	1.18	1.18	1.28	1.19	1.21	1.65	1.4	1.93	1.2	1.31	1.41
Diluted EPS, GAAP	0.38	0.37	2.1	0.69	1.11	1.14	1.28	1.19	1.21	1.65	1.4	1.92	1.2	1.3	1.4
Diluted EPS from Cont Ops	0.27	0.41	0.82	0.61	1.18	1.18	1.28	1.19	1.21	1.65	1.4	1.92	1.2	1.3	1.4
Dividend per Share	1.91	0.25	0.73	0.86	1.05	1.07	1.07	1.26	1.39	1.49	1.58	1.67	1.74	1.85	1.93
Cash Flow per Share	1.83	0.48	1.31	0.88	1.49	1.09	1.61	1.65	1.87	1.97	1.94	1.99	2.11	2.4	2.26
Free Cash Flow per Basic Share	1.81	0.43	1.31	0.88	1.47	0.85	-4.23	1.65	1.87	1.97	1.94	1.99	2.11	2.4	2.26
Cash & Equivalents per Share	0.23	0.51	0.36	0.09	0.12	0.36	0.5	1.15	0.53	1.26	0.53	0.19	0.06	0.17	0.14
Book Value per Share	11.14	11.16	12.43	12.18	12.16	12.53	13.95	14.23	14.25	15.13	15.95	16.26	17.71	17.48	17.92
Tangible Book Value per Share	11.14	11.16	12.43	12.18	12.16	12.53	13.95	14.23	14.25	15.13	15.95	14.68	15.85	17.48	17.92