Getty Realty Corp. Financial Ratios — GTY 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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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 (%)	14.5	9.65	40.57	25.29	20.95	14.3	15.28	14.15	15.56	19.33	15.42	18.86	13.77	14.97	15.25
Return on Invested Capital (%)	4.99	4.16	6.57	7.07	6.36	6.6	6.68	6.24	6.2	6.36	5.54	7.23	5.73	5.97	6.15
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 (%)	38.8	40.25	50.69	52.36	54.61	65.18	71.4	70.08	69.51	74.23	73.64	90.42	77	82.66	83.57
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 (%)	-124.09	67.66	212.39	28.65	29.72	256.33	167.47	30.29	3.69	83.34	-14.19	297.36	-62.44	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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

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	82	250
LT Debt	171	172	158	125	317	299	379	444	495	577	609	645	690	836	760
Total Debt/EBITDA	8.75	8.34	4.14	2.87	7.59	5.62	6.22	5.92	5.27	5.51	5.84	4.78	5.4	5.47	5.45
Net Debt/EBITDA	8.54	7.91	3.91	2.82	7.53	5.45	5.99	5.43	4.78	4.74	5.41	4.57	5.26	5.33	5.34
Total Debt/EBIT	11.91	11.39	5.07	3.6	10.2	7.47	8.25	8.12	7.39	8	9.02	6.85	8.42	8.53	8.29
Net Debt/EBIT	11.62	10.8	4.79	3.52	10.11	7.25	7.94	7.44	6.7	6.89	8.35	6.56	8.2	8.31	8.13
EBITDA to Interest Expense	7.1	3.89	4.47	5.33	4.17	4.54	4.83	4.27	3.97	4.19	4.64	5.41	4.54	4.28	4
EBITDA-CapEx/Interest Expense	6.95	3.73	4.47	5.33	4.13	4.05	-7.29	4.27	3.97	4.19	4.64	5.41	4.54	4.28	4
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	-13.94	-13.84	-6.93	-8.19	-6.44	-6.24	-4.77	-4.91	-5.5	-4.67	-4.98	-4	-5.13	-6.31	-7.23
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 (%)	74.23	73.66	93.66	133.27	78.99	81.21	78.58	87.59	110.41	107.05	102.2	98.85	101.6	105.28	89.12
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 (%)	138.54	137.91	128.04	159.85	114.39	114.89	110.61	111.24	114.87	111.68	112.27	109.58	113.77	115.66	118.44
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 (%)	139.87	140.85	130.2	161.9	114.54	115.42	111.07	112.38	109.53	107.11	108.43	106.37	111.38	114.08	117.26
EBITDA	36	39	52	52	60	75	86	95	98	109	114	150	143	168	185
EBITDA-CapEx	36	37	52	52	60	67	-129	95	98	109	114	150	143	168	185
Operating Income (Loss)	27	28	43	42	45	57	65	70	70	75	74	104	92	108	122

Liquidity (USD)

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	-13.94	-13.84	-6.93	-8.19	-6.44	-6.24	-4.77	-4.91	-5.5	-4.67	-4.98	-4	-5.13	-6.31	-7.23
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 (%)	74.23	73.66	93.66	133.27	78.99	81.21	78.58	87.59	110.41	107.05	102.2	98.85	101.6	105.28	89.12
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 (%)	138.54	137.91	128.04	159.85	114.39	114.89	110.61	111.24	114.87	111.68	112.27	109.58	113.77	115.66	118.44
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	1.2	1.6	1.77	1.6	0.95	1.48	1.48	1.58	1.61	1.34	1.49	1.44	1.24	1.14	0.9

Working Capital (USD)

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	2.32	- -	- -	71.95	69.27	- -	- -	53.94	50.57	- -	- -	- -	- -
Days Inventory Outstanding	- -	161.34	157.39	- -	- -	5.07	5.27	- -	- -	6.77	7.22	- -	- -	- -	- -
Accounts Payable Turnover	0.59	1.35	0.08	0.44	0.4	0.35	0.34	0.38	0.41	0.45	0.46	0.48	0.53	0.32	0.19
Accounts Payable Turnover Days	620.21	269.91	4,631.4	835.66	923.82	1,045.33	1,068.97	969.03	898.82	808.34	801.69	759.42	694.55	1,129.95	1,896.33
Cash Conversion Cycle	-542.22	39.48	-4,339.53	-703.17	-775.47	-900.48	-952.93	-871.68	-847.45	-793.06	-785.84	-750.84	-685.46	-1,123.21	-1,892.32
Inventory to Cash Days	77.99	-13.29	-22.91	132.49	148.36	134.7	105.51	97.35	51.37	1.75	1.41	8.58	9.09	6.75	4.01
Inventories	- -	25	- -	- -	- -	1	- -	- -	- -	1	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	25	- -	- -	- -	1	- -	- -	- -	1	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

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	463	603	614	608	573	862	1,002	1,181	1,350	1,158	1,437	1,582	1,462	1,636	1,541
- 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	773	909	817	756	1,028	1,272	1,516	1,699	1,843	1,705	2,081	2,288	2,231	2,546	2,543
Total Capital	230	234	169	94	401	368	482	507	448	539	596	652	679	794	853
Total Debt/Capital (%)	138.54	137.91	128.04	159.85	114.39	114.89	110.61	111.24	114.87	111.68	112.27	109.58	113.77	115.66	118.44
Total Debt / EV	0.41	0.35	0.26	0.2	0.45	0.33	0.35	0.33	0.28	0.35	0.32	0.31	0.35	0.36	0.4
EV/Sales	8.25	9.46	7.95	7.56	9.28	11.03	12.62	12.48	13.11	11.57	13.39	13.82	12	12.52	11.47
EV/EBITDA	21.26	23.5	15.68	14.45	17	16.92	17.67	17.81	18.85	15.59	18.19	15.28	15.59	15.14	13.72
EV/EBIT	28.95	32.09	19.18	18.09	22.85	22.49	23.42	24.43	26.44	22.65	28.07	21.91	24.31	23.64	20.87
EV/Cash Flow to Firm	11.74	35.2	14.77	19.35	16.02	23.8	19.68	19.15	18.18	15.66	18.67	18.95	16.31	14.99	14.63
EV/Free Cash Flow to Firm	11.61	33.13	14.77	19.35	15.85	20.67	5.19	19.15	18.18	15.66	18.67	18.95	16.31	14.99	14.63
Diluted Market Cap	463	603	614	608	573	862	1,002	1,182	1,351	1,159	1,438	1,585	1,467	1,644	1,545
Diluted Enterprise Value	773	909	817	756	1,028	1,272	1,516	1,700	1,845	1,706	2,082	2,292	2,237	2,553	2,547
EV per Share	23.31	27.22	24.48	22.62	30.77	37.61	41.08	42.29	44.88	40.56	46.47	48.96	44.6	46.88	45.15
TTM Sales	94	96	103	100	111	115	120	136	141	147	155	166	186	203	222
TTM EBITDA	36	39	52	52	60	75	86	95	98	109	114	150	143	168	185
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	67	27	55	39	65	62	292	89	101	109	111	121	137	170	174

Multiples (USD)

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	7.52	34.46	14.05	20.81	11.38	19.16	3.65	17.81	17.6	13.99	16.57	17.03	13.93	12.59	12.13
EV/EBIT	28.95	32.09	19.18	18.09	22.85	22.49	23.42	24.43	26.44	22.65	28.07	21.91	24.31	23.64	20.87
Enterprise Value	773	909	817	756	1,028	1,272	1,516	1,699	1,843	1,705	2,081	2,288	2,231	2,546	2,543
Low Price	12.22	13.62	17.73	17	15.16	16.21	22.91	22.68	28.56	16.36	25.94	24.66	25.95	25.7	25.39
EV/Sales	8.25	9.46	7.95	7.56	9.28	11.03	12.62	12.48	13.11	11.57	13.39	13.82	12	12.52	11.47
EV/EBITDA	21.26	23.5	15.68	14.45	17	16.92	17.67	17.81	18.85	15.59	18.19	15.28	15.59	15.14	13.72
Price/Earnings	37.15	48.45	8.76	26.42	15.51	22.43	21.24	24.76	27.15	16.69	22.86	17.57	24.3	23.02	19.46
Price/Earnings Average	57.58	45.87	9.45	27.01	15.53	18.75	20.77	22.83	26.36	17.02	21.76	15.1	26.69	22.37	20.39
Price/Earnings High	84.92	53.5	10.97	29.58	17.46	22.56	23.37	27.06	28.94	19.96	24.37	18.56	30.34	25.87	22.88
Price/Earnings Low	32.54	36.54	8.46	24.66	13.71	14.27	17.91	19.1	23.59	9.91	18.48	12.8	21.58	19.64	18.06
Price/Book Value	-5.23	-6.8	-12.97	-10.81	-9.92	-15.74	-19.58	-20.72	-20.24	-18.38	-19.66	-25.31	-15.62	-13.15	-9.8
Price/Book Value Average	-8.1	-6.44	-13.99	-11.05	-9.93	-13.16	-19.15	-19.1	-19.66	-18.74	-18.71	-21.76	-17.16	-12.77	-10.27
Price/Book Value High	-11.95	-7.51	-16.24	-12.1	-11.16	-15.83	-21.55	-22.64	-21.57	-21.98	-20.96	-26.75	-19.51	-14.77	-11.52
Price/Book Value Low	-4.58	-5.13	-12.52	-10.09	-8.77	-10.01	-16.52	-15.98	-17.59	-10.92	-15.89	-18.44	-13.87	-11.22	-9.1
Price/Tangible Book Value	1.24	1.62	1.48	1.49	1.41	2	1.81	2.03	2.29	1.76	1.93	2.31	1.71	1.7	1.44
Price/Tangible Book Value Average	1.93	1.53	1.59	1.53	1.41	1.67	1.77	1.87	2.22	1.79	1.84	1.98	1.88	1.65	1.51
Price/Tangible Book Value High	2.84	1.79	1.85	1.67	1.59	2.01	1.99	2.22	2.44	2.1	2.06	2.44	2.13	1.91	1.69
Price/Tangible Book Value Low	1.09	1.22	1.43	1.4	1.25	1.27	1.53	1.57	1.99	1.04	1.56	1.68	1.52	1.45	1.33
Price/Sales	4.94	6.28	5.97	6.09	5.17	7.48	8.34	8.68	9.6	7.86	9.25	9.55	7.86	8.04	6.95
Price/Sales Average	7.65	5.94	6.44	6.23	5.18	6.25	8.16	8	9.32	8.02	8.8	8.21	8.64	7.82	7.28
Price/Sales High	11.29	6.93	7.47	6.82	5.82	7.52	9.18	9.48	10.23	9.4	9.86	10.09	9.82	9.04	8.17
Price/Sales Low	4.33	4.73	5.76	5.69	4.57	4.75	7.04	6.69	8.34	4.67	7.47	6.96	6.98	6.86	6.45
Price/Cash Flow	7.62	37.97	14.05	20.81	11.54	23.37	16.91	17.8	17.58	13.98	16.55	16.99	13.88	12.54	12.09
Price/Cash Flow Average	11.8	35.94	15.15	21.27	11.55	19.53	16.54	16.41	17.07	14.26	15.76	14.61	15.25	12.18	12.67
Price/Cash Flow High	17.41	41.92	17.59	23.3	12.98	23.5	18.61	19.45	18.74	16.72	17.65	17.96	17.33	14.09	14.22
Price/Cash Flow Low	6.67	28.63	13.56	19.43	10.2	14.86	14.27	13.73	15.28	8.3	13.38	12.38	12.33	10.69	11.22
Price/Free Cash Flow Average	11.66	32.62	15.15	21.27	11.39	16.01	3.57	16.42	17.09	14.27	15.77	14.64	15.31	12.24	12.71
Price/Free Cash Flow High	17.2	38.05	17.59	23.3	12.8	19.27	4.02	19.46	18.76	16.73	17.66	18	17.4	14.15	14.25
Price/Free Cash Flow Low	6.59	25.99	13.56	19.43	10.06	12.19	3.08	13.74	15.29	8.31	13.39	12.41	12.38	10.74	11.25
EV/Sales Average	10.97	9.12	8.42	7.7	9.29	9.8	12.43	11.8	12.83	11.73	12.95	12.48	12.78	12.29	11.8
EV/Sales High	14.6	10.11	9.45	8.29	9.93	11.07	13.45	13.29	13.74	13.11	14	14.36	13.96	13.51	12.69
EV/Sales Low	7.64	7.92	7.74	7.16	8.68	8.31	11.31	10.5	11.85	8.38	11.62	11.22	11.12	11.33	10.97
EV/EBITDA Average	28.26	22.67	16.61	14.71	17.01	15.04	17.41	16.84	18.45	15.8	17.58	13.8	16.59	14.86	14.12
EV/EBITDA High	37.63	25.12	18.65	15.84	18.19	16.99	18.84	18.96	19.76	17.67	19.02	15.88	18.13	16.34	15.18
EV/EBITDA Low	19.69	19.67	15.27	13.67	15.9	12.75	15.84	14.98	17.04	11.29	15.78	12.41	14.45	13.71	13.12
EV/EBIT Average	38.47	30.96	20.32	18.41	22.86	19.99	23.08	23.1	25.88	22.96	27.14	19.79	25.88	23.2	21.48
EV/EBIT High	51.23	34.31	22.81	19.83	24.44	22.57	24.98	26	27.72	25.66	29.35	22.77	28.28	25.51	23.09
EV/EBIT Low	26.8	26.86	18.68	17.12	21.37	16.94	21	20.54	23.9	16.41	24.35	17.8	22.53	21.4	19.96
Last Price	13.95	18.06	18.37	18.21	17.15	25.49	27.16	29.41	32.87	27.54	32.09	33.85	29.22	30.13	27.37
High Price	31.89	19.94	23	20.39	19.3	25.63	29.89	32.13	35.03	32.94	34.21	35.77	36.49	33.85	32.17
Enterprise Value Average	1,028	877	866	769	1,029	1,130	1,494	1,607	1,804	1,728	2,012	2,066	2,375	2,499	2,617
Enterprise Value High	1,368	972	972	828	1,100	1,276	1,617	1,808	1,932	1,932	2,176	2,378	2,595	2,748	2,813
Enterprise Value Low	716	761	796	715	962	958	1,359	1,429	1,666	1,235	1,806	1,859	2,067	2,305	2,431

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	1.1	1.16	1.56	1.57	1.81	2.22	2.33	2.37	2.38	2.6	2.56	3.2	2.86	3.1	3.29
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	0.37	0.54	1.17	0.53	1.31	0.55	0.19	0.07	0.17	0.15
Book Value per Share	-2.67	-2.66	-1.42	-1.68	-1.73	-1.62	-1.39	-1.42	-1.62	-1.5	-1.63	-1.34	-1.87	-2.29	-2.79
Tangible Book Value per Share	11.22	11.16	12.43	12.18	12.17	12.75	15.01	14.47	14.35	15.69	16.64	14.68	17.1	17.72	19.04

Getty Realty Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)