United National Bank (Cairo, GA)

OOTC:UNBKOTC Markets

54.50

USD

0.00

(0.00%)

5.51EPS

10.25P/E

45.47MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	9.77	9.22	10.48	13.52	10.25	9.77
Return on Assets (%)	- -	1.4	1.21	1.31	1.84	1.54	1.48
Return on Capital (%)	- -	8.1	6.96	7.93	11.05	8.55	8.54
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	38.68	39.33	39.37	42.59	46.05	39.17	38.25
Profit Margin (%)	28.09	28.7	29.14	31.48	35.7	29.76	28.72
Net Income to Common Margin (%)	28.09	28.7	29.14	31.48	35.7	29.76	28.72
Effective Tax Rate (%)	27.37	27.02	25.97	26.07	22.48	24.01	24.91
Dvd Payout Ratio (%)	37.17	35.97	42.04	39.01	33.13	54.39	54.42
Sustainable Growth Rate (%)	- -	6.25	5.35	6.39	9.04	4.68	4.45

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	6	8	15	9	9	8	5
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	6	8	15	9	9	8	5
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	14.84	13.89	12.48	12.57	14.63	15.43	14.92
Long-Term Debt/Equity (%)	17.27	23.82	40.62	24.11	20.88	18.94	10.08
Long-Term Debt/Capital (%)	14.72	19.24	28.89	19.43	17.28	15.92	9.16
Long-Term Debt/Total Assets (%)	2.56	3.31	5.07	3.03	3.06	2.92	1.5
Total Debt/Equity (%)	17.27	23.82	40.62	24.11	20.88	18.94	10.08
Total Debt/Capital (%)	14.72	19.24	28.89	19.43	17.28	15.92	9.16
Total Debt/Total Assets (%)	2.56	3.31	5.07	3.03	3.06	2.92	1.5
Net Debt to Equity	-23.94	-95.85	-199.78	-122.9	-103.47	-88.78	-107.22
Net Debt/Capital (%)	-25.65	-342.58	337.7	-10,149.52	-594.11	-294.35	-3,751
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	14.84	13.89	12.48	12.57	14.63	15.43	14.92
Long-Term Debt/Equity (%)	17.27	23.82	40.62	24.11	20.88	18.94	10.08
Long-Term Debt/Capital (%)	14.72	19.24	28.89	19.43	17.28	15.92	9.16
Long-Term Debt/Total Assets (%)	2.56	3.31	5.07	3.03	3.06	2.92	1.5
Total Debt/Equity (%)	17.27	23.82	40.62	24.11	20.88	18.94	10.08
Total Debt/Capital (%)	14.72	19.24	28.89	19.43	17.28	15.92	9.16
Total Debt/Total Assets (%)	2.56	3.31	5.07	3.03	3.06	2.92	1.5
CFO/Total Liabilities	2.24	1.95	1.64	1.38	2	1.86	1.84
CFO/CapEx	26.51	83.89	47.65	11.63	16.33	334.6	120.48
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

No data availableFinancial data will appear here once available

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	26	24	24	29	34	41	45
- Cash & Cash Equivalents	8	33	72	47	44	39	50
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	6	8	15	9	9	8	5
Enterprise Value	24	-1	-34	-9	-1	10	- -
Total Capital	38	42	51	48	51	53	51
Total Debt/Capital (%)	14.72	19.24	28.89	19.43	17.28	15.92	9.16
Total Debt / EV	0.23	-14.69	-0.44	-1.07	-11.93	0.83	18.79
EV/Sales	2.11	- -	- -	- -	- -	0.68	0.02
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	5.72	- -	- -	- -	- -	2.24	0.05
EV/Free Cash Flow to Firm	5.95	- -	- -	- -	- -	2.25	0.05
Diluted Market Cap	26	24	24	29	34	41	45
Diluted Enterprise Value	24	-1	-34	-9	-1	10	- -
EV per Share	29.34	- -	- -	- -	- -	12.58	0.31
TTM Sales	11	11	11	12	15	15	15
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	4	4	4	4	5	5	5
TTM Free Cash Flow to Firm	4	4	4	3	5	5	5

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	6.49	5.88	5.9	8.68	7.38	9.11	9.37
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	24	-1	-34	-9	-1	10	- -
Low Price	29.25	21	28.01	28	37	41.5	48
EV/Sales	2.11	- -	- -	- -	- -	0.68	0.02
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	8.2	7.44	7.42	7.49	6.26	9.25	10.25
Price/Earnings Average	7.83	6.59	7.35	6.88	6.17	8.1	10.14
Price/Earnings High	8.72	8.06	7.91	7.49	6.63	9.25	11.61
Price/Earnings Low	7.5	5.21	6.93	5.75	5.45	7.52	8.71
Price/Book Value	0.8	0.7	0.67	0.76	0.81	0.93	0.98
Price/Book Value Average	0.77	0.62	0.66	0.7	0.8	0.81	0.97
Price/Book Value High	0.85	0.76	0.71	0.76	0.86	0.93	1.11
Price/Book Value Low	0.73	0.49	0.62	0.59	0.7	0.75	0.83
Price/Tangible Book Value	0.8	0.7	0.67	0.76	0.81	0.93	0.98
Price/Tangible Book Value Average	0.77	0.62	0.66	0.7	0.8	0.81	0.97
Price/Tangible Book Value High	0.85	0.76	0.71	0.76	0.86	0.93	1.11
Price/Tangible Book Value Low	0.73	0.49	0.62	0.59	0.7	0.75	0.83
Price/Sales	2.3	2.14	2.16	2.36	2.23	2.75	2.94
Price/Sales Average	2.2	1.89	2.14	2.16	2.2	2.41	2.91
Price/Sales High	2.45	2.31	2.31	2.36	2.37	2.75	3.33
Price/Sales Low	2.11	1.5	2.02	1.81	1.94	2.24	2.5
Price/Cash Flow	6.24	5.81	5.78	7.94	6.93	9.09	9.29
Price/Cash Flow Average	5.96	5.15	5.72	7.28	6.83	7.96	9.19
Price/Cash Flow High	6.63	6.3	6.16	7.94	7.34	9.09	10.52
Price/Cash Flow Low	5.71	4.07	5.39	6.09	6.03	7.39	7.89
Price/Free Cash Flow Average	6.19	5.21	5.85	7.97	7.27	7.99	9.27
Price/Free Cash Flow High	6.89	6.37	6.29	8.68	7.81	9.11	10.61
Price/Free Cash Flow Low	5.93	4.12	5.51	6.66	6.42	7.42	7.96
EV/Sales Average	2.01	- -	- -	- -	- -	0.34	- -
EV/Sales High	2.26	0.13	- -	- -	0.08	0.68	0.41
EV/Sales Low	1.91	- -	- -	- -	- -	0.17	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	32	30	30	36.5	42.5	51	56.5
High Price	34	32.5	32	36.5	45	51	64
Enterprise Value Average	22	-3	-34	-11	-1	5	- -
Enterprise Value High	25	1	-32	-9	1	10	6
Enterprise Value Low	21	-8	-35	-16	-5	2	-7

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	1	1	1	1	1	1	1
Diluted Weighted Avg Shares	1	1	1	1	1	1	1
Basic Weighted Avg Shares	1	1	1	1	1	1	1
Revenue per Share	13.88	14.05	13.88	15.47	19.02	18.53	19.19
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	3.9	4.03	4.04	4.87	6.79	5.52	5.51
Basic EPS from Cont Ops	3.9	4.03	4.04	4.87	6.79	5.52	5.51
Diluted EPS, GAAP	3.9	4.03	4.04	4.87	6.79	5.52	5.51
Diluted EPS from Cont Ops	3.9	4.03	4.04	4.87	6.79	5.52	5.51
Dividend per Share	1.45	1.45	1.7	1.9	2.25	3	3
Cash Flow per Share	5.13	5.16	5.19	4.6	6.13	5.61	6.08
Free Cash Flow per Basic Share	4.93	5.1	5.09	4.2	5.76	5.6	6.03
Cash & Equivalents per Share	9.56	40.84	90.07	58.82	54.4	48.84	62.02
Book Value per Share	39.91	42.61	45.08	47.86	52.58	55.02	57.84
Tangible Book Value per Share	39.91	42.61	45.08	47.86	52.58	55.02	57.84

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	9.77	9.22	10.48	13.52	10.25	9.77
Return on Assets (%)	- -	1.4	1.21	1.31	1.84	1.54	1.48
Return on Capital (%)	- -	8.1	6.96	7.93	11.05	8.55	8.54
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	38.68	39.33	39.37	42.59	46.05	39.17	38.25
Profit Margin (%)	28.09	28.7	29.14	31.48	35.7	29.76	28.72
Net Income to Common Margin (%)	28.09	28.7	29.14	31.48	35.7	29.76	28.72
Effective Tax Rate (%)	27.37	27.02	25.97	26.07	22.48	24.01	24.91
Dvd Payout Ratio (%)	37.17	35.97	42.04	39.01	33.13	54.39	54.42
Sustainable Growth Rate (%)	- -	6.25	5.35	6.39	9.04	4.68	4.45

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	6	8	15	9	9	8	5
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	6	8	15	9	9	8	5
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	14.84	13.89	12.48	12.57	14.63	15.43	14.92
Long-Term Debt/Equity (%)	17.27	23.82	40.62	24.11	20.88	18.94	10.08
Long-Term Debt/Capital (%)	14.72	19.24	28.89	19.43	17.28	15.92	9.16
Long-Term Debt/Total Assets (%)	2.56	3.31	5.07	3.03	3.06	2.92	1.5
Total Debt/Equity (%)	17.27	23.82	40.62	24.11	20.88	18.94	10.08
Total Debt/Capital (%)	14.72	19.24	28.89	19.43	17.28	15.92	9.16
Total Debt/Total Assets (%)	2.56	3.31	5.07	3.03	3.06	2.92	1.5
Net Debt to Equity	-23.94	-95.85	-199.78	-122.9	-103.47	-88.78	-107.22
Net Debt/Capital (%)	-25.65	-342.58	337.7	-10,149.52	-594.11	-294.35	-3,751
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	14.84	13.89	12.48	12.57	14.63	15.43	14.92
Long-Term Debt/Equity (%)	17.27	23.82	40.62	24.11	20.88	18.94	10.08
Long-Term Debt/Capital (%)	14.72	19.24	28.89	19.43	17.28	15.92	9.16
Long-Term Debt/Total Assets (%)	2.56	3.31	5.07	3.03	3.06	2.92	1.5
Total Debt/Equity (%)	17.27	23.82	40.62	24.11	20.88	18.94	10.08
Total Debt/Capital (%)	14.72	19.24	28.89	19.43	17.28	15.92	9.16
Total Debt/Total Assets (%)	2.56	3.31	5.07	3.03	3.06	2.92	1.5
CFO/Total Liabilities	2.24	1.95	1.64	1.38	2	1.86	1.84
CFO/CapEx	26.51	83.89	47.65	11.63	16.33	334.6	120.48
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

No data availableFinancial data will appear here once available

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	26	24	24	29	34	41	45
- Cash & Cash Equivalents	8	33	72	47	44	39	50
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	6	8	15	9	9	8	5
Enterprise Value	24	-1	-34	-9	-1	10	- -
Total Capital	38	42	51	48	51	53	51
Total Debt/Capital (%)	14.72	19.24	28.89	19.43	17.28	15.92	9.16
Total Debt / EV	0.23	-14.69	-0.44	-1.07	-11.93	0.83	18.79
EV/Sales	2.11	- -	- -	- -	- -	0.68	0.02
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	5.72	- -	- -	- -	- -	2.24	0.05
EV/Free Cash Flow to Firm	5.95	- -	- -	- -	- -	2.25	0.05
Diluted Market Cap	26	24	24	29	34	41	45
Diluted Enterprise Value	24	-1	-34	-9	-1	10	- -
EV per Share	29.34	- -	- -	- -	- -	12.58	0.31
TTM Sales	11	11	11	12	15	15	15
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	4	4	4	4	5	5	5
TTM Free Cash Flow to Firm	4	4	4	3	5	5	5

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	6.49	5.88	5.9	8.68	7.38	9.11	9.37
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	24	-1	-34	-9	-1	10	- -
Low Price	29.25	21	28.01	28	37	41.5	48
EV/Sales	2.11	- -	- -	- -	- -	0.68	0.02
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	8.2	7.44	7.42	7.49	6.26	9.25	10.25
Price/Earnings Average	7.83	6.59	7.35	6.88	6.17	8.1	10.14
Price/Earnings High	8.72	8.06	7.91	7.49	6.63	9.25	11.61
Price/Earnings Low	7.5	5.21	6.93	5.75	5.45	7.52	8.71
Price/Book Value	0.8	0.7	0.67	0.76	0.81	0.93	0.98
Price/Book Value Average	0.77	0.62	0.66	0.7	0.8	0.81	0.97
Price/Book Value High	0.85	0.76	0.71	0.76	0.86	0.93	1.11
Price/Book Value Low	0.73	0.49	0.62	0.59	0.7	0.75	0.83
Price/Tangible Book Value	0.8	0.7	0.67	0.76	0.81	0.93	0.98
Price/Tangible Book Value Average	0.77	0.62	0.66	0.7	0.8	0.81	0.97
Price/Tangible Book Value High	0.85	0.76	0.71	0.76	0.86	0.93	1.11
Price/Tangible Book Value Low	0.73	0.49	0.62	0.59	0.7	0.75	0.83
Price/Sales	2.3	2.14	2.16	2.36	2.23	2.75	2.94
Price/Sales Average	2.2	1.89	2.14	2.16	2.2	2.41	2.91
Price/Sales High	2.45	2.31	2.31	2.36	2.37	2.75	3.33
Price/Sales Low	2.11	1.5	2.02	1.81	1.94	2.24	2.5
Price/Cash Flow	6.24	5.81	5.78	7.94	6.93	9.09	9.29
Price/Cash Flow Average	5.96	5.15	5.72	7.28	6.83	7.96	9.19
Price/Cash Flow High	6.63	6.3	6.16	7.94	7.34	9.09	10.52
Price/Cash Flow Low	5.71	4.07	5.39	6.09	6.03	7.39	7.89
Price/Free Cash Flow Average	6.19	5.21	5.85	7.97	7.27	7.99	9.27
Price/Free Cash Flow High	6.89	6.37	6.29	8.68	7.81	9.11	10.61
Price/Free Cash Flow Low	5.93	4.12	5.51	6.66	6.42	7.42	7.96
EV/Sales Average	2.01	- -	- -	- -	- -	0.34	- -
EV/Sales High	2.26	0.13	- -	- -	0.08	0.68	0.41
EV/Sales Low	1.91	- -	- -	- -	- -	0.17	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	32	30	30	36.5	42.5	51	56.5
High Price	34	32.5	32	36.5	45	51	64
Enterprise Value Average	22	-3	-34	-11	-1	5	- -
Enterprise Value High	25	1	-32	-9	1	10	6
Enterprise Value Low	21	-8	-35	-16	-5	2	-7

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	1	1	1	1	1	1	1
Diluted Weighted Avg Shares	1	1	1	1	1	1	1
Basic Weighted Avg Shares	1	1	1	1	1	1	1
Revenue per Share	13.88	14.05	13.88	15.47	19.02	18.53	19.19
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	3.9	4.03	4.04	4.87	6.79	5.52	5.51
Basic EPS from Cont Ops	3.9	4.03	4.04	4.87	6.79	5.52	5.51
Diluted EPS, GAAP	3.9	4.03	4.04	4.87	6.79	5.52	5.51
Diluted EPS from Cont Ops	3.9	4.03	4.04	4.87	6.79	5.52	5.51
Dividend per Share	1.45	1.45	1.7	1.9	2.25	3	3
Cash Flow per Share	5.13	5.16	5.19	4.6	6.13	5.61	6.08
Free Cash Flow per Basic Share	4.93	5.1	5.09	4.2	5.76	5.6	6.03
Cash & Equivalents per Share	9.56	40.84	90.07	58.82	54.4	48.84	62.02
Book Value per Share	39.91	42.61	45.08	47.86	52.58	55.02	57.84
Tangible Book Value per Share	39.91	42.61	45.08	47.86	52.58	55.02	57.84