Alexander's, Inc. Financial Ratios — AXE 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 (%)	22.72	195.2	17.1	19.92	21.93	24.51	23.11	10.44	22.31	18.36	58.33	23.57	43.2	20.96	19.74
Return on Assets (%)	4.6	41.46	3.87	4.72	5.37	5.97	5.22	2.25	4.71	3.14	9.51	4.13	7.31	3.17	2.3
Return on Capital (%)	- -	50.62	- -	- -	7.27	7.73	7.49	5.46	8	5.12	11.3	6.46	12.09	8.14	6.85
Return on Invested Capital (%)	- -	6.72	- -	- -	6.85	7.5	7.05	7.1	8.04	5.58	5.64	5.95	6.36	6.27	5.59
Gross Margin (%)	70.05	67.72	66.95	65.19	63.34	63.76	63.08	59.72	60.35	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	72.75	68.97	65.62	64.04	61.98	62.5	62.43	59.75	60.09	53.83	53.74	53.89	52.89	52.89	48.47
Operating Margin (%)	52.73	49.96	49.64	48.15	45.79	46.47	45.65	43.22	43.95	36.19	36.96	38.61	37.57	36.15	30.58
Incremental Operating Margin (%)	60.64	- -	37.61	- -	- -	53.92	- -	- -	17.44	100.76	58.84	- -	26.36	- -	126.16
Pretax Margin (%)	29.58	26.19	27.74	33.39	36.99	38.13	34.92	24.33	26.54	21.06	63.34	28	45.52	19.19	13.24
Profit Margin (%)	42.87	352.51	28.97	33.82	36.99	38.11	34.92	14.11	26.54	21.06	64.48	28	45.52	19.19	13.24
Net Income to Common Margin (%)	42.87	352.51	28.97	33.82	36.99	38.11	34.92	14.11	26.54	21.06	64.48	28	45.52	19.19	13.24
Effective Tax Rate (%)	- -	0.13	- -	- -	0.01	0.06	- -	0.01	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	108.54	1,381.7	102.81	98.58	93.06	94.62	108.01	162.6	153.35	219.77	70.62	160.09	90.14	212.64	327.47
Sustainable Growth Rate (%)	-1.94	-2,501.95	-0.48	0.28	1.52	1.32	-1.85	-6.54	-11.9	-21.99	17.13	-14.16	4.26	-23.61	-44.89

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	1,081	1,066	1,050	1,028	1,053	1,052	1,240	966	971	1,156	1,090	1,091	1,093	1,103	943
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	1,081	1,066	1,050	1,028	1,053	1,052	1,240	966	971	1,156	1,090	1,091	1,093	1,103	943
Total Debt/EBITDA	8.02	8.08	8.14	7.99	8.17	7.42	8.62	6.94	7.14	10.79	9.84	9.84	9.18	9.21	9.13
Net Debt/EBITDA	4.26	5.4	5.45	6.22	6.16	5.38	6.48	4.91	4.95	6.79	5.65	8.08	4.71	5.42	6.79
Total Debt/EBIT	11.07	11.15	10.77	10.63	11.06	9.98	11.78	9.6	9.76	16.04	14.3	13.73	12.93	13.48	14.47
Net Debt/EBIT	5.88	7.45	7.2	8.28	8.34	7.24	8.86	6.79	6.76	10.09	8.22	11.28	6.63	7.94	10.76
EBITDA to Interest Expense	3.07	2.89	2.89	4.01	5.32	6.38	4.57	3.12	3.5	4.43	5.63	3.88	2.04	1.91	2
EBITDA-CapEx/Interest Expense	2.74	2.89	2.89	4.01	5.32	6.38	4.57	3.12	3.5	4.43	5.63	3.88	2.04	1.91	2
EBIT to Interest Expense	2.23	2.09	2.19	3.02	3.93	4.74	3.34	2.26	2.56	2.98	3.87	2.78	1.45	1.3	1.26
Interest Expense	44	46	45	32	24	22	31	45	39	24	20	29	58	63	52
Common Equity/Total Assets	20.26	22.42	22.88	24.56	24.37	24.31	21.07	22.18	20.03	14.47	18.15	16.92	16.93	13.19	9.83
Long-Term Debt/Equity (%)	297.58	320.91	314.75	295.05	298.48	298.25	360.58	338.78	383	568.9	431.38	461.33	459.72	623.74	863.96
Long-Term Debt/Capital (%)	74.85	76.24	75.89	74.69	74.9	74.89	78.29	77.21	79.3	85.05	81.18	82.19	82.13	86.18	89.63
Long-Term Debt/Total Assets (%)	61.02	71.93	72.03	72.47	72.75	72.51	75.98	75.13	76.72	82.34	78.28	78.06	77.83	82.24	84.91
Total Debt/Equity (%)	297.58	320.91	314.75	295.05	298.48	298.25	360.58	338.78	383	568.9	431.38	461.33	459.72	623.74	863.96
Total Debt/Capital (%)	74.85	76.24	75.89	74.69	74.9	74.89	78.29	77.21	79.3	85.05	81.18	82.19	82.13	86.18	89.63
Total Debt/Total Assets (%)	61.02	71.93	72.03	72.47	72.75	72.51	75.98	75.13	76.72	82.34	78.28	78.06	77.83	82.24	84.91
Net Debt to Equity	158.11	214.52	210.52	229.66	224.98	216.36	271.17	239.49	265.43	357.95	247.86	378.91	235.93	367.23	642.46
Net Debt/Capital (%)	61.26	68.21	67.8	69.67	69.23	68.39	73.06	70.54	72.63	78.16	71.25	79.12	70.23	68.99	75.89
EBITDA	135	132	129	129	129	142	144	139	136	107	111	111	119	120	103
EBITDA-CapEx	120	132	129	129	129	142	144	139	136	107	111	111	119	120	103
Operating Income (Loss)	98	96	98	97	95	105	105	101	99	72	76	79	85	82	65

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	6.74	4.8	5.36	7.62	7.82	7.58	7.56	9.69	9.42	11.79	10.17	9.32	10.14	8.48	3.49
Current Ratio	11.99	8.13	9.18	14.45	14.81	13.8	17.75	15.37	15.09	16.53	13.73	12.38	13.04	12.8	8.33
Quick Ratio	9.01	7	7.91	12.28	12.6	11.81	15.86	15.16	14.61	15.96	13.29	11.98	12.63	11.41	6.58
CFO/Avg Current Liab	- -	1.41	0.98	0.9	2.73	3.2	2.79	1.91	3.89	2.23	2.87	2.16	2.14	1.17	1.92
Common Equity/Total Assets	20.26	22.42	22.88	24.56	24.37	24.31	21.07	22.18	20.03	14.47	18.15	16.92	16.93	13.19	9.83
Long-Term Debt/Equity (%)	297.58	320.91	314.75	295.05	298.48	298.25	360.58	338.78	383	568.9	431.38	461.33	459.72	623.74	863.96
Long-Term Debt/Capital (%)	74.85	76.24	75.89	74.69	74.9	74.89	78.29	77.21	79.3	85.05	81.18	82.19	82.13	86.18	89.63
Long-Term Debt/Total Assets (%)	61.02	71.93	72.03	72.47	72.75	72.51	75.98	75.13	76.72	82.34	78.28	78.06	77.83	82.24	84.91
Total Debt/Equity (%)	297.58	320.91	314.75	295.05	298.48	298.25	360.58	338.78	383	568.9	431.38	461.33	459.72	623.74	863.96
Total Debt/Capital (%)	74.85	76.24	75.89	74.69	74.9	74.89	78.29	77.21	79.3	85.05	81.18	82.19	82.13	86.18	89.63
Total Debt/Total Assets (%)	61.02	71.93	72.03	72.47	72.75	72.51	75.98	75.13	76.72	82.34	78.28	78.06	77.83	82.24	84.91
CFO/Total Liabilities	6.57	9.54	6.57	4.62	9.7	11.91	9.58	7.35	12.46	6.5	10.4	8.83	9.36	4.65	7.33
CFO/CapEx	6.42	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	1.9	1.94	2	2.37	2.18	2.32	2.1	2.05	2.1	1.66	1.73	1.56	1.64	1.44	1.42

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	2.1	1.1	1.1	1.11	1.13	1.24	1.28	1.33	1.31	1.22	1.4	1.5	1.71	1.83	1.85
Days Sales Outstanding	173.7	331.72	330.68	329.42	322.6	295.49	284.52	274.56	278.43	298.63	261.36	243	213.48	199.78	196.94
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	1,870	1,638	1,648	2,258	1,980	2,144	2,002	1,524	1,648	1,395	1,308	1,094	1,094	994	1,104
- Cash & Cash Equivalents	507	353	348	228	259	289	308	283	298	429	464	195	532	339	128
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1,081	1,066	1,050	1,028	1,053	1,052	1,240	966	971	1,156	1,090	1,091	1,093	1,103	943
Enterprise Value	2,444	2,320	2,319	2,988	2,731	2,870	2,900	2,183	2,306	2,116	1,934	1,723	1,654	1,759	1,919
Total Capital	1,444	1,398	1,384	1,376	1,406	1,405	1,584	1,251	1,224	1,359	1,342	1,328	1,330	1,280	1,052
Total Debt/Capital (%)	74.85	76.24	75.89	74.69	74.9	74.89	78.29	77.21	79.3	85.05	81.18	82.19	82.13	86.18	89.63
Total Debt / EV	0.44	0.46	0.45	0.34	0.39	0.37	0.43	0.44	0.42	0.55	0.56	0.63	0.66	0.63	0.49
EV/Sales	13.19	12.12	11.8	14.88	13.14	12.65	12.58	9.38	10.19	10.63	9.38	8.37	7.35	7.77	9
EV/EBITDA	18.14	17.58	17.99	23.24	21.19	20.23	20.14	15.69	16.96	19.74	17.45	15.53	13.91	14.69	18.57
EV/EBIT	25.02	24.27	23.78	30.91	28.69	27.21	27.55	21.7	23.18	29.36	25.38	21.68	19.58	21.49	29.44
EV/Cash Flow to Firm	- -	14.94	- -	- -	20.94	18.75	18.72	18.49	13.98	20.69	14	13.14	9.88	15.04	15.34
EV/Free Cash Flow to Firm	- -	14.94	- -	- -	20.94	18.75	18.72	18.49	13.98	20.69	14	13.14	9.88	15.04	15.34
Diluted Market Cap	1,871	1,639	1,649	2,260	1,983	2,148	2,005	1,526	1,651	1,399	1,312	1,098	1,098	999	1,110
Diluted Enterprise Value	2,444	2,320	2,320	2,990	2,734	2,873	2,903	2,186	2,310	2,120	1,938	1,727	1,659	1,764	1,925
EV per Share	478.68	454.28	454.15	585.23	534.87	562.05	567.78	427.46	451.55	414.39	378.62	337.34	323.94	344.38	375.75
TTM Sales	185	191	196	201	208	227	231	233	226	199	206	206	225	226	213
TTM EBITDA	135	132	129	129	129	142	144	139	136	107	111	111	119	120	103
TTM Operating Income	98	96	98	97	95	105	105	101	99	72	76	79	85	82	65
TTM Cash Flow to Firm	- -	155	- -	- -	130	153	155	118	165	102	138	131	167	117	125
TTM Free Cash Flow to Firm	- -	155	- -	- -	130	153	155	118	165	102	138	131	167	117	125

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	23.95	14.94	22.32	45.66	18.67	16.42	16.25	20.76	13.1	17.92	11.07	10.7	10.07	18.47	15.12
EV/EBIT	25.02	24.27	23.78	30.91	28.69	27.21	27.55	21.7	23.18	29.36	25.38	21.68	19.58	21.49	29.44
Enterprise Value	2,444	2,320	2,319	2,988	2,731	2,870	2,900	2,183	2,306	2,116	1,934	1,723	1,654	1,759	1,919
Low Price	327.02	320.85	259.38	312.15	337.37	342.3	383.86	295.38	294.05	213.98	245	200.35	151.37	194.67	182.36
EV/Sales	13.19	12.12	11.8	14.88	13.14	12.65	12.58	9.38	10.19	10.63	9.38	8.37	7.35	7.77	9
EV/EBITDA	18.14	17.58	17.99	23.24	21.19	20.23	20.14	15.69	16.96	19.74	17.45	15.53	13.91	14.69	18.57
Price/Earnings	23.55	2.43	28.98	33.27	25.78	24.84	24.91	46.47	27.49	33.35	9.87	19.05	10.73	23	39.33
Price/Earnings Average	24.87	3.06	26.87	27.79	26.76	23.16	26.39	55.42	29.94	32.94	10.34	21.08	9.54	25.79	39.36
Price/Earnings High	28.53	3.42	29.99	33.27	31.58	26.14	27.81	61.65	33.11	42.26	11.68	24.1	11.78	28.76	47.25
Price/Earnings Low	21.03	2.43	23.28	23.49	22.43	20.24	24.39	46.02	25.05	26.13	9.44	17.82	7.58	23	33.18
Price/Book Value	5.21	4.93	4.94	6.48	5.61	6.08	5.82	5.34	6.5	6.86	5.18	4.62	4.6	5.62	10.12
Price/Book Value Average	5.51	6.21	4.58	5.41	5.82	5.67	6.17	6.37	7.08	6.78	5.43	5.12	4.09	6.3	10.12
Price/Book Value High	6.32	6.93	5.11	6.48	6.87	6.4	6.5	7.09	7.83	8.7	6.13	5.85	5.05	7.03	12.15
Price/Book Value Low	4.65	4.93	3.97	4.57	4.88	4.95	5.7	5.29	5.92	5.38	4.95	4.33	3.25	5.62	8.53
Price/Tangible Book Value	5.21	4.93	4.94	6.48	5.61	6.08	5.82	5.34	6.5	6.86	5.18	4.62	4.6	5.62	10.12
Price/Tangible Book Value Average	5.51	6.21	4.58	5.41	5.82	5.67	6.17	6.37	7.08	6.78	5.43	5.12	4.09	6.3	10.12
Price/Tangible Book Value High	6.32	6.93	5.11	6.48	6.87	6.4	6.5	7.09	7.83	8.7	6.13	5.85	5.05	7.03	12.15
Price/Tangible Book Value Low	4.65	4.93	3.97	4.57	4.88	4.95	5.7	5.29	5.92	5.38	4.95	4.33	3.25	5.62	8.53
Price/Sales	10.1	8.57	8.39	11.25	9.54	9.46	8.7	6.56	7.29	7.02	6.36	5.33	4.88	4.41	5.21
Price/Sales Average	10.66	10.79	7.79	9.4	9.9	8.83	9.21	7.82	7.95	6.94	6.67	5.9	4.34	4.95	5.21
Price/Sales High	12.23	12.04	8.69	11.25	11.68	9.96	9.71	8.7	8.79	8.9	7.53	6.75	5.36	5.52	6.26
Price/Sales Low	9.01	8.57	6.75	7.94	8.3	7.71	8.52	6.49	6.65	5.5	6.09	4.99	3.45	4.41	4.39
Price/Cash Flow	20.22	14.94	22.32	45.66	18.67	16.42	16.25	20.76	13.1	17.92	11.07	10.7	10.07	18.47	15.12
Price/Cash Flow Average	21.35	18.81	20.7	38.15	19.38	15.31	17.21	24.75	14.27	17.7	11.61	11.85	8.95	20.71	15.13
Price/Cash Flow High	24.5	21	23.11	45.66	22.87	17.28	18.14	27.54	15.78	22.7	13.11	13.54	11.06	23.09	18.16
Price/Cash Flow Low	18.05	14.94	17.94	32.24	16.24	13.38	15.91	20.55	11.94	14.04	10.6	10.01	7.12	18.47	12.75
Price/Free Cash Flow Average	25.3	18.81	20.7	38.15	19.38	15.31	17.21	24.75	14.27	17.7	11.61	11.85	8.95	20.71	15.13
Price/Free Cash Flow High	29.02	21	23.11	45.66	22.87	17.28	18.14	27.54	15.78	22.7	13.11	13.54	11.06	23.09	18.16
Price/Free Cash Flow Low	21.38	14.94	17.94	32.24	16.24	13.38	15.91	20.55	11.94	14.04	10.6	10.01	7.12	18.47	12.75
EV/Sales Average	13.76	14.34	11.19	13.03	13.5	12.01	13.09	10.64	10.84	10.54	9.68	8.94	6.82	8.3	9.01
EV/Sales High	15.33	15.6	12.1	14.88	15.28	13.14	13.59	11.51	11.68	12.5	10.55	9.78	7.83	8.87	10.04
EV/Sales Low	12.11	12.12	10.16	11.57	11.9	10.9	12.4	9.31	9.54	9.11	9.11	8.03	5.93	7.77	8.19
EV/EBITDA Average	18.91	20.8	17.06	20.35	21.77	19.21	20.97	17.8	18.04	19.58	18.02	16.59	12.89	15.7	18.58
EV/EBITDA High	21.07	22.62	18.44	23.24	24.65	21.03	21.76	19.27	19.44	23.22	19.62	18.15	14.81	16.77	20.72
EV/EBITDA Low	16.65	17.58	15.48	18.07	19.19	17.44	19.85	15.59	15.88	16.93	16.95	14.9	11.21	14.69	16.9
EV/EBIT Average	26.09	28.71	22.55	27.06	29.48	25.84	28.68	24.61	24.66	29.12	26.2	23.15	18.14	22.97	29.45
EV/EBIT High	29.07	31.23	24.37	30.91	33.36	28.28	29.76	26.64	26.57	34.53	28.53	25.33	20.85	24.54	32.85
EV/EBIT Low	22.97	24.27	20.46	24.04	25.98	23.45	27.15	21.55	21.71	25.17	24.64	20.79	15.78	21.49	26.79
Last Price	366.31	320.85	322.79	442.17	387.85	419.97	392.04	298.31	322.62	273.13	256.03	214.16	214.15	194.67	216.19
High Price	443.79	451.11	334.14	442.17	475.06	442.03	437.67	395.74	388.62	346.09	303.07	270.94	235.22	243.41	259.71
Enterprise Value Average	2,549	2,744	2,199	2,617	2,806	2,725	3,019	2,476	2,453	2,099	1,996	1,840	1,533	1,880	1,920
Enterprise Value High	2,840	2,985	2,377	2,988	3,176	2,983	3,133	2,681	2,643	2,489	2,174	2,013	1,762	2,008	2,141
Enterprise Value Low	2,243	2,320	1,995	2,324	2,473	2,473	2,858	2,168	2,160	1,814	1,877	1,652	1,334	1,759	1,746

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	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5
Diluted Weighted Avg Shares	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5
Basic Weighted Avg Shares	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5
Revenue per Share	36.28	37.46	38.45	39.29	40.67	44.37	45.07	45.5	44.22	38.89	40.23	40.15	43.86	44.11	41.52
EBITDA per Share	26.39	25.83	25.23	25.16	25.21	27.73	28.14	27.19	26.57	20.93	21.62	21.64	23.2	23.33	20.12
Operating Income per Share	19.13	18.71	19.09	18.92	18.62	20.62	20.58	19.66	19.44	14.07	14.87	15.5	16.48	15.94	12.7
Basic EPS, GAAP	15.55	132.04	11.14	13.29	15.04	16.91	15.74	6.42	11.74	8.19	25.94	11.24	19.97	8.46	5.5
Basic EPS from Cont Ops	10.74	9.8	10.7	13.19	15.04	16.91	15.74	11.07	11.74	8.19	25.49	11.24	19.97	8.46	5.5
Diluted EPS, GAAP	15.55	132.04	11.14	13.29	15.04	16.91	15.74	6.42	11.74	8.19	25.94	11.24	19.97	8.46	5.5
Diluted EPS from Cont Ops	10.74	9.8	10.7	13.19	15.04	16.91	15.74	11.07	11.74	8.19	25.49	11.24	19.97	8.46	5.5
Dividend per Share	12	137.01	11	13	14	16	17	18	18	18	18	18	18	18	18
Cash Flow per Share	18.12	21.48	14.46	9.68	20.77	25.58	24.13	14.37	24.63	15.24	23.12	20.01	21.27	10.54	14.3
Free Cash Flow per Basic Share	15.29	21.48	14.46	9.68	20.77	25.58	24.13	14.37	24.63	15.24	23.12	20.01	21.27	10.54	14.3
Cash & Equivalents per Share	100.2	75.32	74.27	58.25	59.25	64.01	67.1	59.96	61.18	85.12	90.76	90.44	104.14	66.28	25.09
Book Value per Share	70.27	65.05	65.33	68.23	69.11	69.1	67.35	55.82	49.64	39.79	49.46	46.31	46.53	34.63	21.37
Tangible Book Value per Share	70.27	65.05	65.33	68.23	69.11	69.1	67.35	55.82	49.64	39.79	49.46	46.31	46.53	34.63	21.37