CubeSmart Financial Ratios — UK8 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 (%)	-0.19	-0.43	3.4	1.6	4.64	5.02	8.18	9.82	9.64	9.12	9.5	10.22	14.6	13.8	11.94
Return on Assets (%)	-0.02	0.09	1.84	1.03	2.64	2.67	3.83	4.49	4.35	3.76	3.95	4.52	6.55	6.2	5.12
Return on Capital (%)	- -	- -	3.76	2.95	4.27	4.39	5.72	6.56	6.56	5.76	5.49	6.3	8.49	8.11	7.35
Return on Invested Capital (%)	- -	- -	2.51	3.3	3.83	4.56	5.9	6.43	6.34	5.76	5.04	5.77	8.41	8.14	7.26
Gross Margin (%)	58.5	61.14	62.87	64.8	65.54	67.48	67.53	67.08	67.43	67.07	69.35	70.95	71.93	70.2	68.71
EBITDA Margin (%)	52.35	53.45	53.87	55.85	58.94	60.27	61.55	61.16	61.88	58.71	62.06	65.93	66.9	64.98	63.07
Operating Margin (%)	17.43	10.09	18.31	23.62	25.01	29.31	35.25	36.8	36.04	37.92	35.33	34.78	47.34	45.31	39.97
Incremental Operating Margin (%)	63.1	- -	60.35	52.47	32.8	58.48	97.14	58.99	26.22	72.25	23.05	32.36	358.99	- -	- -
Pretax Margin (%)	-6.35	-4.98	3.27	6.99	17.72	17.33	24.26	27.68	26.52	24.68	28.06	28.97	39.27	36.75	29.5
Profit Margin (%)	-0.19	0.68	13.02	7	17.48	17.23	24.03	27.41	26.26	24.39	27.17	28.85	39.11	36.69	29.72
Net Income to Common Margin (%)	-0.77	-1.57	11.13	5.4	16.13	16.25	24.03	27.41	26.26	24.39	27.17	28.85	39.11	36.69	29.72
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	-226.2	-225.9	1,195.86	366.76	145.13	179.92	142.41	132.46	141.43	151.09	118.47	131.81	106.79	117.62	144.84
Sustainable Growth Rate (%)	-0.63	-1.4	-37.31	-4.28	-2.09	-4.02	-3.47	-3.19	-3.99	-4.66	-1.76	-3.25	-0.99	-2.43	-5.35

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	758	1,024	1,139	1,174	1,252	1,596	1,635	1,747	1,932	2,430	3,212	3,062	2,988	3,052	3,468
ST Debt	- -	45	39	78	- -	43	82	196	- -	118	210	61	18	- -	379
LT Debt	758	979	1,100	1,096	1,252	1,552	1,553	1,552	1,932	2,312	3,002	3,001	2,970	3,052	3,090
Total Debt/EBITDA	6.87	7.19	6.64	5.58	4.78	5.19	4.75	4.78	4.85	6.09	6.29	4.6	4.25	4.41	4.9
Net Debt/EBITDA	6.78	7.16	6.62	5.56	4.54	5.18	4.74	4.77	4.71	5.92	6.14	4.49	4.15	4.21	4.8
Total Debt/EBIT	20.63	43.04	20.92	14.4	11.6	11.16	8.35	7.94	8.32	10.15	11.88	8.72	6.01	6.32	7.79
Net Debt/EBIT	20.38	42.85	20.86	14.36	11.02	11.14	8.33	7.92	8.09	9.86	11.6	8.52	5.86	6.03	7.63
EBITDA to Interest Expense	3.37	3.53	4.24	4.5	5.99	6.1	6.04	5.89	5.49	5.25	6.51	7.14	7.55	7.63	6.21
EBITDA-CapEx/Interest Expense	-11	3.53	4.24	4.5	5.99	6.1	6.04	5.89	5.49	5.25	6.51	7.14	7.55	7.63	6.21
EBIT to Interest Expense	1.12	0.67	1.44	1.9	2.54	2.97	3.46	3.54	3.2	3.39	3.7	3.76	5.34	5.32	3.93
Interest Expense	33	40	40	47	44	50	57	62	73	76	78	93	93	91	114
Common Equity/Total Assets	50.95	46.03	46.31	51.97	52.94	47.64	45.95	45.56	44.65	38.35	43.85	44.68	44.96	44.91	40.94
Long-Term Debt/Equity (%)	72.57	94.3	97.41	73.08	73.15	90.49	91.93	87.55	103.33	110.63	100.11	103.56	103.11	103.33	111.05
Long-Term Debt/Capital (%)	42.05	47.47	48.5	40.99	42.25	46.88	46.72	44.09	50.82	51.15	48.34	50.36	50.61	50.82	49.43
Long-Term Debt/Total Assets (%)	40.43	45.52	46.65	39.33	40.32	44.67	43.81	41.34	47.94	48.4	45.84	47.44	47.72	47.73	46.51
Total Debt/Equity (%)	72.57	98.64	100.83	78.29	73.15	93.01	96.76	98.58	103.33	116.27	107.11	105.66	103.74	103.33	124.67
Total Debt/Capital (%)	42.05	49.66	50.21	43.91	42.25	48.19	49.18	49.64	50.82	53.76	51.72	51.38	50.92	50.82	55.49
Total Debt/Total Assets (%)	40.43	47.61	48.28	42.13	40.32	45.92	46.12	46.55	47.94	50.86	49.05	48.4	48.01	47.73	52.21
Net Debt to Equity	71.71	98.2	100.55	78.09	69.47	92.84	96.45	98.37	100.4	112.96	104.54	103.19	101.23	98.68	122.1
Net Debt/Capital (%)	41.76	49.55	50.14	43.85	40.99	48.14	49.1	49.59	50.1	52.27	50.57	50.22	49.74	49.12	54.4
EBITDA	110	142	172	211	262	307	344	366	398	399	510	666	703	693	708
EBITDA-CapEx	-361	142	172	211	262	307	344	366	398	399	510	666	703	693	708
Operating Income (Loss)	37	27	58	89	111	150	197	220	232	258	291	351	497	483	449

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	0.13	0.03	0.02	0.02	0.45	0.01	0.02	0.01	0.24	0.01	0.02	0.01	0.02	0.18	0.01
Current Ratio	0.37	0.18	0.12	0.08	0.68	0.15	0.12	0.09	0.42	0.14	0.29	0.25	0.31	0.51	0.16
Quick Ratio	0.18	0.11	0.06	0.04	0.48	0.05	0.06	0.05	0.31	0.06	0.06	0.08	0.11	0.29	0.05
CFO/Avg Current Liab	1.46	1.15	1.09	1.04	1.31	1.51	1.15	0.83	1.01	1.17	0.98	1.21	1.53	1.66	1.05
Common Equity/Total Assets	50.95	46.03	46.31	51.97	52.94	47.64	45.95	45.56	44.65	38.35	43.85	44.68	44.96	44.91	40.94
Long-Term Debt/Equity (%)	72.57	94.3	97.41	73.08	73.15	90.49	91.93	87.55	103.33	110.63	100.11	103.56	103.11	103.33	111.05
Long-Term Debt/Capital (%)	42.05	47.47	48.5	40.99	42.25	46.88	46.72	44.09	50.82	51.15	48.34	50.36	50.61	50.82	49.43
Long-Term Debt/Total Assets (%)	40.43	45.52	46.65	39.33	40.32	44.67	43.81	41.34	47.94	48.4	45.84	47.44	47.72	47.73	46.51
Total Debt/Equity (%)	72.57	98.64	100.83	78.29	73.15	93.01	96.76	98.58	103.33	116.27	107.11	105.66	103.74	103.33	124.67
Total Debt/Capital (%)	42.05	49.66	50.21	43.91	42.25	48.19	49.18	49.64	50.82	53.76	51.72	51.38	50.92	50.82	55.49
Total Debt/Total Assets (%)	40.43	47.61	48.28	42.13	40.32	45.92	46.12	46.55	47.94	50.86	49.05	48.4	48.01	47.73	52.21
CFO/Total Liabilities	10.15	10.65	11.62	12.9	15.6	14.96	15.73	15.36	15.36	13.06	12.65	17.25	18.27	18.34	15.76
CFO/CapEx	0.18	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.82	0.86	0.99	1.64	2.31	1.58	1.66	1.56	1.72	1.43	2.08	1.59	1.97	1.73	1.2

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	- -	38.36	41.99	82	95.74	107.57	112.55	107.06	106.8	111.2	117.73	125.6	124.48	110.4	111.9
Days Sales Outstanding	- -	9.51	8.69	4.45	3.81	3.39	3.24	3.41	3.42	3.28	3.1	2.91	2.93	3.31	3.26
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	1,290	1,902	2,244	3,717	5,399	4,744	5,241	5,368	6,158	6,606	12,684	9,139	10,527	9,527	8,070
- Cash & Cash Equivalents	9	4	3	3	63	3	5	4	55	4	11	6	7	72	6
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	89	48	37	51	68	60	61	63	70	258	127	72	82	82	63
+ Total Debt	758	1,024	1,139	1,174	1,252	1,596	1,635	1,747	1,932	2,430	3,212	3,062	2,988	3,052	3,468
Enterprise Value	2,129	2,969	3,417	4,939	6,655	6,397	6,931	7,174	8,105	9,291	16,011	12,266	13,591	12,590	11,595
Total Capital	1,803	2,062	2,268	2,673	2,963	3,311	3,325	3,519	3,801	4,521	6,210	5,960	5,869	6,006	6,250
Total Debt/Capital (%)	42.05	49.66	50.21	43.91	42.25	48.19	49.18	49.64	50.82	53.76	51.72	51.38	50.92	50.82	55.49
Total Debt / EV	0.36	0.34	0.33	0.24	0.19	0.25	0.24	0.24	0.24	0.26	0.2	0.25	0.22	0.24	0.3
EV/Sales	10.09	11.15	10.73	13.1	14.97	12.54	12.4	12	12.59	13.68	19.46	12.15	12.94	11.81	10.32
EV/EBITDA	19.27	20.86	19.92	23.46	25.4	20.81	20.15	19.62	20.34	23.3	31.36	18.43	19.34	18.17	16.37
EV/EBIT	57.9	124.83	62.76	60.57	61.69	44.75	35.41	32.61	34.92	38.79	59.24	34.93	27.33	26.06	26.04
EV/Cash Flow to Firm	- -	- -	18.64	23.21	25.5	20.39	19.87	19.58	20.05	21.76	30.34	17.91	19.3	17.44	16.05
EV/Free Cash Flow to Firm	- -	- -	18.64	23.21	25.5	20.39	19.87	19.58	20.05	21.76	30.34	17.91	19.3	17.44	16.05
Diluted Market Cap	1,089	1,797	2,219	3,420	5,260	4,729	5,219	5,320	6,095	6,524	11,613	9,191	10,589	9,501	8,137
Diluted Enterprise Value	1,927	2,865	3,391	4,642	6,517	6,382	6,909	7,126	8,042	9,208	14,940	12,318	13,653	12,564	11,662
EV per Share	17.44	22.53	24.52	30.13	38.1	35.52	38.04	38.33	41.87	47.06	71.5	54.61	60.43	55.27	51.02
TTM Sales	211	266	318	377	445	510	559	598	644	679	823	1,010	1,050	1,066	1,123
TTM EBITDA	110	142	172	211	262	307	344	366	398	399	510	666	703	693	708
TTM Operating Income	37	27	58	89	111	150	197	220	232	258	291	351	497	483	449
TTM Cash Flow to Firm	- -	- -	183	213	261	314	349	366	404	427	528	685	704	722	723
TTM Free Cash Flow to Firm	- -	- -	183	213	261	314	349	366	404	427	528	685	704	722	723

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	-2.81	15.18	15.53	20.6	24.21	17.96	17.88	17.48	18.37	18.58	25.85	15.54	17.33	15.06	13.37
EV/EBIT	57.9	124.83	62.76	60.57	61.69	44.75	35.41	32.61	34.92	38.79	59.24	34.93	27.33	26.06	26.04
Enterprise Value	2,129	2,969	3,417	4,939	6,655	6,397	6,931	7,174	8,105	9,291	16,011	12,266	13,591	12,590	11,595
Low Price	7.56	10.02	14.09	15.46	21.88	23.66	22.65	25.02	27.56	19.85	31.57	37.35	33.17	39.72	35.16
EV/Sales	10.09	11.15	10.73	13.1	14.97	12.54	12.4	12	12.59	13.68	19.46	12.15	12.94	11.81	10.32
EV/EBITDA	19.27	20.86	19.92	23.46	25.4	20.81	20.15	19.62	20.34	23.3	31.36	18.43	19.34	18.17	16.37
Price/Earnings	- -	- -	61.44	165.94	72.69	56.66	38.67	32.32	35.91	39.23	51.66	31.42	25.69	24.2	24.33
Price/Earnings Average	- -	- -	62.12	134.47	59.62	62.16	34.86	32.91	36.66	35.1	41.79	35.01	23.45	26.75	27.69
Price/Earnings High	- -	- -	75.15	166.52	74.06	71.68	39.75	37.08	40.81	41.28	51.99	43.3	26.74	31.66	30.13
Price/Earnings Low	- -	- -	53.76	113.15	51.46	50.9	30.44	28.19	31.1	23.27	28.79	28.84	18.2	22.99	24.09
Price/Book Value	1.35	1.92	2.05	2.57	3.29	2.87	3.22	3.14	3.42	3.61	4.42	3.23	3.76	3.32	2.97
Price/Book Value Average	1.27	1.62	2.08	2.08	2.69	3.14	2.9	3.2	3.49	3.23	3.57	3.6	3.43	3.67	3.38
Price/Book Value High	1.43	1.93	2.51	2.58	3.35	3.62	3.31	3.6	3.89	3.79	4.45	4.46	3.92	4.34	3.67
Price/Book Value Low	0.97	1.33	1.8	1.75	2.33	2.57	2.53	2.74	2.96	2.14	2.46	2.97	2.67	3.15	2.94
Price/Tangible Book Value	1.38	1.96	2.07	2.61	3.31	2.88	3.22	3.15	3.44	3.72	4.59	3.24	3.76	3.33	2.98
Price/Tangible Book Value Average	1.3	1.65	2.1	2.11	2.72	3.16	2.9	3.21	3.51	3.33	3.71	3.6	3.44	3.68	3.39
Price/Tangible Book Value High	1.47	1.97	2.54	2.62	3.37	3.64	3.31	3.62	3.91	3.92	4.62	4.46	3.92	4.36	3.69
Price/Tangible Book Value Low	0.99	1.36	1.81	1.78	2.34	2.59	2.54	2.75	2.98	2.21	2.56	2.97	2.67	3.16	2.95
Price/Sales	5.16	6.75	6.84	8.97	11.73	9.21	9.29	8.86	9.43	9.57	14.04	9.06	10.05	8.88	7.23
Price/Sales Average	4.85	5.68	6.91	7.27	9.62	10.1	8.38	9.02	9.63	8.56	11.35	10.1	9.17	9.81	8.23
Price/Sales High	5.47	6.78	8.37	9	11.95	11.64	9.55	10.16	10.72	10.07	14.13	12.49	10.46	11.62	8.96
Price/Sales Low	3.69	4.69	5.98	6.11	8.3	8.27	7.31	7.73	8.17	5.67	7.82	8.32	7.12	8.43	7.16
Price/Cash Flow	12.91	15.18	15.24	20.36	23.99	17.83	17.79	17.4	18.3	18.51	25.7	15.47	17.26	15	13.35
Price/Cash Flow Average	12.12	12.77	15.41	16.5	19.68	19.56	16.04	17.72	18.69	16.56	20.79	17.24	15.76	16.58	15.19
Price/Cash Flow High	13.69	15.24	18.64	20.43	24.44	22.56	18.29	19.97	20.8	19.47	25.87	21.32	17.97	19.63	16.53
Price/Cash Flow Low	9.23	10.54	13.34	13.88	16.98	16.02	14	15.18	15.86	10.98	14.33	14.2	12.24	14.25	13.22
Price/Free Cash Flow Average	-2.64	12.77	15.7	16.69	19.86	19.7	16.12	17.8	18.76	16.63	20.91	17.31	15.82	16.64	15.22
Price/Free Cash Flow High	-2.98	15.24	19	20.67	24.67	22.72	18.38	20.06	20.88	19.55	26.02	21.41	18.04	19.69	16.56
Price/Free Cash Flow Low	-2.01	10.54	13.59	14.05	17.14	16.13	14.08	15.25	15.91	11.02	14.41	14.26	12.28	14.3	13.24
EV/Sales Average	9.72	10.02	10.81	11.23	12.79	13.44	11.48	12.16	12.79	12.65	16.52	13.18	12.07	12.75	11.32
EV/Sales High	10.46	11.18	12.3	13.14	15.2	15.01	12.66	13.32	13.89	14.19	19.56	15.57	13.35	14.56	12.04
EV/Sales Low	8.35	8.97	9.85	9.97	11.42	11.59	10.41	10.85	11.31	9.72	12.64	11.41	10.02	11.36	10.25
EV/EBITDA Average	18.56	18.74	20.07	20.11	21.7	22.3	18.65	19.89	20.67	21.55	26.62	20	18.04	19.61	17.94
EV/EBITDA High	19.98	20.91	22.84	23.52	25.79	24.9	20.57	21.78	22.45	24.16	31.52	23.62	19.96	22.41	19.09
EV/EBITDA Low	15.95	16.78	18.29	17.84	19.38	19.24	16.91	17.74	18.27	16.56	20.37	17.3	14.98	17.48	16.26
EV/EBIT Average	55.76	112.14	63.21	51.93	52.69	47.96	32.78	33.05	35.48	35.88	50.27	37.91	25.49	28.13	28.54
EV/EBIT High	60.02	125.15	71.96	60.73	62.63	53.54	36.17	36.2	38.55	40.23	59.54	44.77	28.2	32.13	30.37
EV/EBIT Low	47.91	100.4	57.61	46.07	47.07	41.37	29.72	29.49	31.38	27.57	38.47	32.8	21.17	25.07	25.87
Last Price	10.57	14.43	16.11	22.67	30.91	26.34	28.76	28.68	31.81	33.46	56.64	40.69	46.8	41.83	35.51
High Price	11.21	14.49	19.7	22.75	31.49	33.32	29.57	32.91	36.16	35.21	57	56.06	48.72	54.72	43.97
Enterprise Value Average	2,050	2,668	3,442	4,234	5,684	6,856	6,415	7,272	8,234	8,595	13,588	13,311	12,676	13,591	12,708
Enterprise Value High	2,207	2,977	3,918	4,952	6,757	7,653	7,078	7,966	8,945	9,636	16,092	15,720	14,023	15,525	13,519
Enterprise Value Low	1,761	2,388	3,137	3,757	5,078	5,914	5,817	6,488	7,281	6,603	10,396	11,516	10,525	12,110	11,516

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	122	132	139	164	175	180	182	187	194	197	224	225	225	228	227
Diluted Weighted Avg Shares	103	125	138	151	170	180	181	185	192	195	205	226	226	227	229
Basic Weighted Avg Shares	103	125	135	149	169	178	181	185	191	194	204	225	225	226	229
Revenue per Share	2.05	2.14	2.36	2.53	2.64	2.86	3.1	3.24	3.37	3.5	4.04	4.49	4.66	4.71	4.91
EBITDA per Share	1.07	1.14	1.27	1.41	1.55	1.72	1.91	1.98	2.09	2.05	2.5	2.96	3.12	3.06	3.1
Operating Income per Share	0.36	0.22	0.43	0.6	0.66	0.84	1.09	1.19	1.22	1.33	1.43	1.56	2.21	2.13	1.96
Basic EPS, GAAP	-0.02	-0.03	0.26	0.14	0.43	0.46	0.74	0.89	0.89	0.85	1.1	1.29	1.82	1.73	1.46
Basic EPS from Cont Ops	-0.13	-0.11	0.08	0.18	0.47	0.5	0.75	0.9	0.89	0.86	1.13	1.3	1.83	1.73	1.45
Diluted EPS, GAAP	-0.02	-0.03	0.26	0.14	0.42	0.46	0.74	0.88	0.88	0.85	1.09	1.29	1.82	1.72	1.46
Diluted EPS from Cont Ops	-0.13	-0.11	0.08	0.17	0.46	0.49	0.75	0.89	0.89	0.86	1.13	1.29	1.82	1.73	1.45
Dividend per Share	0.27	0.37	0.48	0.55	0.67	0.87	1.08	1.2	1.28	1.32	1.38	1.72	1.96	2.04	2.08
Cash Flow per Share	0.82	0.95	1.06	1.11	1.29	1.48	1.62	1.65	1.74	1.81	2.2	2.63	2.71	2.79	2.66
Free Cash Flow per Basic Share	-3.76	0.95	1.06	1.11	1.29	1.48	1.62	1.65	1.74	1.81	2.2	2.63	2.71	2.79	2.66
Cash & Equivalents per Share	0.07	0.03	0.02	0.02	0.36	0.02	0.03	0.02	0.28	0.02	0.05	0.03	0.03	0.31	0.03
Book Value per Share	7.83	7.51	7.84	8.83	9.41	9.19	8.94	9.14	9.3	9.28	12.82	12.58	12.44	12.61	11.97
Tangible Book Value per Share	7.64	7.35	7.77	8.69	9.33	9.15	8.93	9.09	9.24	8.99	12.34	12.58	12.44	12.56	11.93