Geo Group Inc (The) REIT Financial Ratios — GEG 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 (%)	7.7	13.02	11.12	13.91	13.59	15.01	13.45	12.96	16.36	11.84	8.2	16.04	8.73	2.43	17.91
Return on Assets (%)	2.88	4.58	4.02	4.89	4.31	4.12	3.67	3.42	3.89	2.58	1.72	4.14	2.88	0.87	6.81
Return on Capital (%)	5.34	- -	- -	8.46	8.33	8.34	7.72	7.43	7.93	5.6	3.12	8.01	8.41	5.57	11.73
Return on Invested Capital (%)	4.64	- -	- -	8.04	7.71	7.71	6.08	6.3	7.11	4.86	2.59	7.57	8.03	7.31	5.95
Gross Margin (%)	13.19	26.36	26.1	26.36	26.01	24.28	24.87	24.69	25.02	24.62	27.81	30.03	27.72	- -	- -
EBITDA Margin (%)	18.56	18.66	18.41	19.56	18.58	17.46	16.46	16.78	17.51	15.49	18.76	21.75	19.82	18	14.8
Operating Margin (%)	12.76	12.46	12.19	13.88	12.79	12.19	10.97	11.35	12.23	10.66	12.77	16.15	14.6	12.79	11.21
Incremental Operating Margin (%)	16.34	6.61	2.63	29.05	0.66	8.88	- -	24.1	26.23	41.12	- -	79.81	- -	- -	- -
Pretax Margin (%)	7.91	6.79	5.59	8.99	7.66	6.86	6.71	6.4	7	5.28	8.54	9.67	5.72	1.59	12.75
Profit Margin (%)	5.59	9.11	7.56	8.51	7.56	6.82	6.46	6.22	6.72	4.81	3.43	7.23	4.45	1.32	9.67
Net Income to Common Margin (%)	5.59	9.11	7.56	8.51	7.56	6.82	6.46	6.22	6.72	4.81	3.43	7.23	4.45	1.32	9.67
Effective Tax Rate (%)	38.81	- -	- -	9.27	5.23	5.29	11.82	9.45	9.59	16.49	63.65	27.37	25.64	24.36	25.55
Dvd Payout Ratio (%)	5.86	75.29	125.21	118.42	134.34	131.34	156	158.75	139.9	191.91	39.57	- -	- -	- -	- -
Sustainable Growth Rate (%)	7.25	3.22	-2.8	-2.56	-4.67	-4.7	-7.53	-7.61	-6.53	-10.88	4.95	16.04	8.73	2.43	17.91

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	1,594	1,488	1,585	1,621	2,095	2,420	2,582	2,749	2,868	3,046	3,063	2,074	1,888	1,812	1,725
ST Debt	54	54	22	17	17	238	29	332	50	55	47	67	81	27	19
LT Debt	1,541	1,434	1,563	1,605	2,078	2,182	2,553	2,417	2,818	2,990	3,016	2,007	1,808	1,785	1,707
Total Debt/EBITDA	6.11	5.39	5.66	4.9	6.12	6.36	6.93	7.03	6.61	8.37	7.24	4.01	3.95	4.15	4.43
Net Debt/EBITDA	5.89	5.23	5.43	4.75	5.92	6.16	6.7	6.94	6.24	7.22	5.76	3.64	3.53	3.75	4.06
Total Debt/EBIT	8.88	8.07	8.54	6.91	8.89	9.11	10.4	10.39	9.46	13.28	10.63	5.4	5.36	5.84	6.7
Net Debt/EBIT	8.56	7.84	8.2	6.69	8.6	8.83	10.05	10.25	8.94	11.46	8.46	4.9	4.79	5.28	6.14
EBITDA to Interest Expense	3.46	3.36	3.38	3.79	3.23	2.96	2.52	2.61	2.87	2.87	3.27	3.14	2.19	2.29	2.43
EBITDA-CapEx/Interest Expense	3.46	3.36	3.38	3.79	3.23	2.96	2.52	2.61	2.87	2.87	3.27	3.14	2.19	2.29	2.43
EBIT to Interest Expense	2.38	2.24	2.23	2.69	2.22	2.06	1.68	1.76	2.01	1.98	2.23	2.33	1.61	1.63	1.84
Interest Expense	75	82	83	87	106	129	148	150	151	127	129	165	218	191	161
Common Equity/Total Assets	33.55	36.87	35.42	34.83	29.08	26.01	28.37	24.44	23.09	20.47	21.51	31.02	34.95	36.75	39.18
Long-Term Debt/Equity (%)	148.35	136.95	152.6	153.41	206.35	223.78	212.94	232.41	282.9	327.87	309.3	172.26	140.09	133.85	113.48
Long-Term Debt/Capital (%)	58.52	56.57	59.9	60.16	66.99	64.27	67.52	63.79	72.92	75.56	74.69	61.96	56.87	56.75	52.85
Long-Term Debt/Total Assets (%)	50.51	50.52	54.08	53.45	60.01	58.19	60.4	56.76	65.26	67.05	66.46	53.37	48.9	49.14	44.41
Total Debt/Equity (%)	153.52	142.1	154.77	155.01	208.05	248.2	215.35	264.34	287.96	333.93	314.1	178.03	146.33	135.88	114.71
Total Debt/Capital (%)	60.56	58.69	60.75	60.79	67.54	71.28	68.29	72.55	74.22	76.95	75.85	64.03	59.4	57.6	53.43
Total Debt/Total Assets (%)	52.27	52.42	54.85	54.01	60.5	64.54	61.08	64.56	66.43	68.29	67.5	55.16	51.08	49.88	44.89
Net Debt to Equity	148.08	137.92	148.61	150.12	201.27	240.46	208.06	260.89	272	288.22	249.83	161.6	130.78	122.69	105.15
Net Debt/Capital (%)	59.39	57.69	59.52	59.79	66.62	70.47	67.43	72.2	70.71	71.54	68.98	59.88	54.71	53.32	50.04
EBITDA	261	276	280	331	342	381	373	391	434	364	423	517	478	436	390
EBITDA-CapEx	261	276	280	331	342	381	373	391	434	364	423	517	478	436	390
Operating Income (Loss)	180	184	185	235	236	266	248	265	303	251	288	384	352	310	295

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	0.12	0.23	0.16	0.21	0.13	0.22	0.04	0.08	0.69	1.34	0.22	0.21	0.23	0.19
Current Ratio	1.59	1.3	1.72	1.49	1.57	1.38	1.57	0.85	1.37	1.73	2.49	1.27	1.21	1.47	2.01
Quick Ratio	1.07	1.07	1.36	1.22	1.34	1.29	1.32	0.7	1.18	1.59	2.32	1.17	1.11	1.33	1.86
CFO/Avg Current Liab	0.68	0.96	0.8	0.85	0.53	-0.07	0.87	0.51	0.61	1.09	0.72	0.71	0.64	0.62	0.21
Common Equity/Total Assets	33.55	36.87	35.42	34.83	29.08	26.01	28.37	24.44	23.09	20.47	21.51	31.02	34.95	36.75	39.18
Long-Term Debt/Equity (%)	148.35	136.95	152.6	153.41	206.35	223.78	212.94	232.41	282.9	327.87	309.3	172.26	140.09	133.85	113.48
Long-Term Debt/Capital (%)	58.52	56.57	59.9	60.16	66.99	64.27	67.52	63.79	72.92	75.56	74.69	61.96	56.87	56.75	52.85
Long-Term Debt/Total Assets (%)	50.51	50.52	54.08	53.45	60.01	58.19	60.4	56.76	65.26	67.05	66.46	53.37	48.9	49.14	44.41
Total Debt/Equity (%)	153.52	142.1	154.77	155.01	208.05	248.2	215.35	264.34	287.96	333.93	314.1	178.03	146.33	135.88	114.71
Total Debt/Capital (%)	60.56	58.69	60.75	60.79	67.54	71.28	68.29	72.55	74.22	76.95	75.85	64.03	59.4	57.6	53.43
Total Debt/Total Assets (%)	52.27	52.42	54.85	54.01	60.5	64.54	61.08	64.56	66.43	68.29	67.5	55.16	51.08	49.88	44.89
CFO/Total Liabilities	9.4	14.75	10.3	10.35	5.79	-1.01	12.58	8.53	10.18	12.45	7.93	11.1	11.54	10.54	3.1
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	1.42	1.1	1.17	1.64	1.71	2.35	2.07

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	5.2	5.78	6.12	6.51	6.32	6.5	6.07	5.58	5.65	5.92	6.2	6.08	5.98	6.33	5.43
Days Sales Outstanding	70.17	63.16	59.61	56.05	57.73	56.13	60.16	65.4	64.56	61.63	58.9	60.04	60.99	57.68	67.23
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	- -	- -	- -	- -	- -	- -	- -	- -	2,043	1,090	945	1,353	1,365	3,857	2,235
- Cash & Cash Equivalents	43	32	52	41	60	68	81	31	32	284	506	95	94	77	69
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	15	- -	- -	- -	- -	- -	- -	-1	-1	-1	-1	-1	-1	-2	-2
+ Total Debt	1,594	1,488	1,585	1,621	2,095	2,420	2,582	2,749	2,868	3,046	3,063	2,074	1,888	1,812	1,725
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	4,878	3,851	3,500	3,330	3,157	5,590	3,890
Total Capital	2,633	2,535	2,609	2,667	3,102	3,395	3,781	3,789	3,864	3,958	4,038	3,239	3,178	3,145	3,230
Total Debt/Capital (%)	60.56	58.69	60.75	60.79	67.54	71.28	68.29	72.55	74.22	76.95	75.85	64.03	59.4	57.6	53.43
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.59	0.79	0.88	0.62	0.6	0.32	0.44
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	1.97	1.64	1.55	1.4	1.31	2.31	1.48
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	11.24	10.58	8.27	6.44	6.6	12.82	9.99
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	16.09	16.79	12.15	8.67	8.96	18.03	15.11
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	10.28	7.03	10.62	8.17	7.17	14.47	20.25
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	10.28	7.03	10.62	8.17	7.17	14.47	20.25
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	2,011	1,078	931	1,333	1,339	3,689	2,293
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	4,846	3,839	3,486	3,311	3,132	5,422	3,947
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	40.24	31.75	28.58	26.85	25.04	39.88	28.55
TTM Sales	1,407	1,479	1,522	1,692	1,843	2,179	2,263	2,331	2,478	2,350	2,257	2,377	2,413	2,424	2,632
TTM EBITDA	261	276	280	331	342	381	373	391	434	364	423	517	478	436	390
TTM Operating Income	180	184	185	235	236	266	248	265	303	251	288	384	352	310	295
TTM Cash Flow to Firm	235	- -	- -	282	243	94	512	410	475	548	330	407	440	386	192
TTM Free Cash Flow to Firm	235	- -	- -	282	243	94	512	410	475	548	330	407	440	386	192

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	- -	- -	- -	- -	- -	- -	- -	- -	5.95	2.44	3.3	4.63	4.82	15.23	31.57
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	16.09	16.79	12.15	8.67	8.96	18.03	15.11
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	4,878	3,851	3,500	3,330	3,157	5,590	3,890
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	13.32	8.04	5	5.2	6.96	10.33	14.42
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	1.97	1.64	1.55	1.4	1.31	2.31	1.48
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	11.24	10.58	8.27	6.44	6.6	12.82	9.99
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	12.05	9.52	12	7.68	12.29	113.03	8.87
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	11.56	12.78	11.71	5.35	9.79	63.47	12.93
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	13.31	19.06	17.08	8.91	14.03	122.25	20.71
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	9.52	8.52	7.78	3.66	7.9	42.45	7.8
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	2.05	1.19	0.97	1.16	1.06	2.89	1.48
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	1.97	1.6	0.95	0.81	0.84	1.62	2.16
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	2.26	2.39	1.38	1.35	1.21	3.12	3.47
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	1.62	1.07	0.63	0.55	0.68	1.09	1.31
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	196.37	-36.47	17.22	5.13	3.41	8.53	3.53
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	188.41	-48.98	16.82	3.57	2.71	4.79	5.15
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	216.92	-73.03	24.52	5.95	3.89	9.22	8.25
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	155.16	-32.64	11.16	2.45	2.19	3.2	3.11
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	0.81	0.46	0.41	0.56	0.55	1.49	0.86
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	0.78	0.61	0.4	0.39	0.44	0.84	1.25
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	0.89	0.92	0.59	0.64	0.62	1.61	2
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	0.64	0.41	0.27	0.26	0.35	0.56	0.75
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	5.94	2.44	3.29	4.58	4.75	14.92	31.07
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	5.7	3.27	3.21	3.19	3.78	8.38	45.29
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	6.56	4.88	4.68	5.32	5.42	16.13	72.55
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	4.69	2.18	2.13	2.19	3.05	5.6	27.31
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	5.71	3.28	3.22	3.22	3.84	8.55	46.02
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	6.57	4.89	4.69	5.37	5.5	16.47	73.73
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	4.7	2.19	2.14	2.21	3.1	5.72	27.76
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	1.94	1.8	1.54	1.23	1.19	1.61	1.87
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	2.05	2.1	1.73	1.49	1.39	2.44	2.61
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	1.8	1.59	1.4	1.1	1.11	1.31	1.38
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	11.05	11.61	8.22	5.65	6.02	8.94	12.61
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	11.73	13.58	9.21	6.86	7.01	13.54	17.65
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	10.25	10.26	7.48	5.08	5.58	7.29	9.29
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	15.82	18.42	12.07	7.6	8.17	12.58	19.08
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	16.8	21.55	13.54	9.24	9.51	19.05	26.7
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	14.68	16.29	10.99	6.83	7.58	10.27	14.06
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	16.85	8.99	7.71	10.9	10.82	27.51	16.41
High Price	- -	- -	- -	- -	- -	- -	- -	- -	18.62	18	10.98	12.65	12.35	29.76	38.32
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	4,795	4,225	3,477	2,920	2,879	3,899	4,913
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	5,092	4,945	3,900	3,547	3,350	5,905	6,875
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	4,449	3,737	3,167	2,623	2,670	3,182	3,620

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	92	107	108	111	112	113	124	121	121	121	122	124	126	140	136
Diluted Weighted Avg Shares	96	92	107	109	111	111	121	121	119	120	121	122	124	134	140
Basic Weighted Avg Shares	95	91	107	108	111	111	120	120	119	120	120	121	122	131	137
Revenue per Share	14.79	16.18	14.27	15.6	16.67	19.62	18.85	19.39	20.81	19.63	18.75	19.64	19.79	18.46	19.14
EBITDA per Share	2.74	3.02	2.63	3.05	3.1	3.43	3.1	3.25	3.64	3.04	3.52	4.27	3.92	3.32	2.83
Operating Income per Share	1.89	2.02	1.74	2.17	2.13	2.39	2.07	2.2	2.55	2.09	2.39	3.17	2.89	2.36	2.15
Basic EPS, GAAP	0.83	1.47	1.08	1.33	1.26	1.34	1.22	1.21	1.4	0.94	0.64	1.42	0.88	0.24	1.85
Basic EPS from Cont Ops	0.73	1.58	1.1	1.33	1.26	1.34	1.22	1.2	1.4	0.94	0.64	1.42	0.88	0.24	1.85
Diluted EPS, GAAP	0.82	1.47	1.07	1.32	1.26	1.33	1.21	1.2	1.4	0.94	0.64	1.41	0.87	0.24	1.82
Diluted EPS from Cont Ops	0.73	1.57	1.09	1.32	1.26	1.33	1.21	1.2	1.39	0.94	0.64	1.4	0.87	0.24	1.82
Dividend per Share	0.04	1.18	1.38	1.57	1.69	1.75	1.89	1.91	1.95	1.81	0.25	- -	- -	- -	- -
Cash Flow per Share	1.99	2.89	1.8	1.87	1.29	-0.25	3.17	2.28	2.84	3.69	2.35	2.38	2.28	1.84	0.53
Free Cash Flow per Basic Share	1.99	2.89	1.8	1.87	1.29	-0.25	3.17	2.28	2.84	3.69	2.35	2.38	2.28	1.84	0.53
Cash & Equivalents per Share	0.47	0.3	0.48	0.37	0.53	0.6	0.66	0.26	0.27	2.34	4.14	0.77	0.75	0.55	0.51
Book Value per Share	11.15	9.77	9.47	9.4	8.99	8.66	9.67	8.63	8.22	7.53	7.97	9.4	10.25	9.52	11.05
Tangible Book Value per Share	3.67	3.53	3.42	3.56	1.49	1.38	1.33	0.26	0.09	-0.25	0.45	2.12	3.18	3.23	4.64