Getty Realty Corporation Financial Ratios — GRL 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 (%)	3.63	3.34	17.77	5.6	9.08	9.17	9.58	8.41	8.5	11.11	8.95	11.97	7.01	7.41	7.79
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 (%)	3.29	3.23	12.32	5.59	7.29	6.4	6.69	6.27	6.61	8.07	6.54	8.15	5.72	6.11	6.34
Return on Invested Capital (%)	2.62	3.41	6	4.88	4.72	6.34	5.83	6.04	5.94	6.39	6.46	8.12	5.69	6.08	6.4
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 (%)	25.24	34.91	47.12	39.4	44.12	63.29	64.51	68.45	67.42	74.43	81.56	98.2	76.67	83.68	85.81
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 (%)	- -	67.66	212.39	28.65	29.72	256.33	167.47	30.29	3.69	83.34	- -	297.36	- -	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 (%)	-22.25	1.3	1.92	-2.31	1.01	0.83	1.6	-0.49	-1.22	1.08	-1.13	1.57	-3.13	-3.04	-2.9

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	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	83	250
LT Debt	171	172	158	125	317	299	379	444	495	577	609	645	690	836	760
Total Debt/EBITDA	13.46	9.62	4.46	3.82	9.4	5.79	6.89	6.06	5.43	5.49	5.28	4.4	5.42	5.4	5.31
Net Debt/EBITDA	13.13	9.11	4.21	3.74	9.31	5.62	6.63	5.55	4.93	4.73	4.88	4.21	5.28	5.26	5.2
Total Debt/EBIT	22.73	13.91	5.55	5.21	13.75	7.77	9.46	8.38	7.72	7.97	7.74	6.1	8.48	8.37	7.96
Net Debt/EBIT	22.18	13.19	5.24	5.1	13.63	7.54	9.1	7.69	7	6.86	7.16	5.84	8.26	8.16	7.81
EBITDA to Interest Expense	4.61	3.38	4.15	4.01	3.37	4.41	4.36	4.17	3.85	4.2	5.14	5.88	4.52	4.33	4.1
EBITDA-CapEx/Interest Expense	4.47	3.21	4.15	4.01	3.32	3.92	-7.75	4.17	3.85	4.2	5.14	5.88	4.52	4.33	4.1
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	58.6	58.19	60.83	59.2	45.33	49.12	51.61	50.02	48.64	48.88	50.79	48.64	52.44	48.75	49.33
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 (%)	24.7	24.78	25.04	22.49	36.63	34.99	34.87	38.79	44.82	45.75	43.06	43.73	39.93	44.47	36.5
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 (%)	46.09	46.39	34.23	26.97	53.04	49.5	49.08	49.27	46.63	47.73	47.3	48.48	44.71	48.85	48.5
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 (%)	45.48	45.06	32.95	26.56	52.82	48.75	48.12	47.1	43.16	42.98	44.57	46.71	43.64	47.85	47.74
EBITDA	24	34	48	39	49	73	78	93	95	110	127	163	142	170	190
EBITDA-CapEx	23	32	48	39	48	65	-138	93	95	110	127	163	142	170	190
Operating Income (Loss)	27	28	43	42	45	57	65	70	70	75	74	104	92	108	122

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	0.22	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	58.6	58.19	60.83	59.2	45.33	49.12	51.61	50.02	48.64	48.88	50.79	48.64	52.44	48.75	49.33
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 (%)	24.7	24.78	25.04	22.49	36.63	34.99	34.87	38.79	44.82	45.75	43.06	43.73	39.93	44.47	36.5
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 (%)	46.09	46.39	34.23	26.97	53.04	49.5	49.08	49.27	46.63	47.73	47.3	48.48	44.71	48.85	48.5
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.44	1.31	1.12	0.95

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	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	- -	- -	- -	- -	- -	- -	- -	53.94	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	161.34	- -	- -	- -	- -	- -	- -	- -	6.77	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	1.35	- -	- -	- -	- -	- -	- -	- -	0.45	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	269.91	- -	- -	- -	- -	- -	- -	- -	808.34	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	39.48	- -	- -	- -	- -	- -	- -	- -	-793.06	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	-13.29	- -	- -	- -	- -	- -	- -	- -	1.75	- -	- -	- -	- -	- -
Inventories	- -	25	- -	- -	- -	1	- -	- -	- -	1	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	25	- -	- -	- -	1	- -	- -	- -	1	- -	- -	- -	- -	- -
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,581	1,575	1,615	1,616
- 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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,288	2,344	2,525	2,618
Total Capital	690	695	631	557	866	853	1,087	1,146	1,105	1,262	1,414	1,475	1,728	1,881	2,082
Total Debt/Capital (%)	46.09	46.39	34.23	26.97	53.04	49.5	49.08	49.27	46.63	47.73	47.3	48.48	44.71	48.85	48.5
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.31	0.33	0.36	0.39
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.82	12.61	12.41	11.81
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.07	16.45	14.84	13.76
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.5	25.72	23	20.65
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.95	17.13	14.87	15.06
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.95	17.13	14.87	15.06
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,585	1,466	1,601	1,526
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,291	2,235	2,511	2,527
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	48.95	43.45	45.88	43.77
TTM Sales	94	96	103	100	111	115	120	136	141	147	155	166	186	203	222
TTM EBITDA	24	34	48	39	49	73	78	93	95	110	127	163	142	170	190
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	65	24	55	39	63	45	-138	89	101	109	111	121	137	170	174

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.03	13.92	12.27	11.97
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.5	25.72	23	20.65
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,288	2,344	2,525	2,618
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.48	25.87	25.76	25.32
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.82	12.61	12.41	11.81
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.07	16.45	14.84	13.76
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.56	24.27	22.43	19.22
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.68	26.46	22.22	20.29
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.16	30.16	25.36	22.51
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.38	21.51	19.69	18
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.08	1.65	1.68	1.51
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.1	1.8	1.66	1.59
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.15	2.05	1.9	1.77
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.06	1.46	1.47	1.41
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.31	1.84	1.68	1.51
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.32	2.01	1.66	1.59
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.38	2.29	1.9	1.77
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.28	1.63	1.47	1.41
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.55	7.86	7.84	6.86
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.62	8.56	7.77	7.25
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.88	9.76	8.86	8.04
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.45	6.96	6.88	6.43
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.99	13.86	12.22	11.94
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.11	15.11	12.1	12.61
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.57	17.23	13.81	13.99
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.81	12.29	10.72	11.19
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.15	15.17	12.16	12.64
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.61	17.3	13.87	14.02
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.85	12.34	10.77	11.22
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.88	13.38	12.34	12.21
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.14	14.67	13.45	13.06
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.72	11.65	11.44	11.35
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.14	17.45	14.75	14.23
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.4	19.13	16.07	15.22
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.97	15.2	13.67	13.22
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.6	27.28	22.86	21.36
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.97	29.91	24.92	22.83
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.36	23.75	21.2	19.84
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.84	29.19	29.36	27.02
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	35	36.27	33.19	31.65
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,299	2,486	2,510	2,708
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,342	2,726	2,736	2,895
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,271	2,165	2,327	2,516

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	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	0.71	1	1.45	1.18	1.46	2.16	2.1	2.32	2.31	2.61	2.83	3.48	2.85	3.13	3.38
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	0.36	0.5	1.15	0.53	1.26	0.53	0.19	0.06	0.17	0.14
Book Value per Share	11.14	11.16	12.43	12.18	12.16	12.53	13.95	14.23	14.25	15.13	15.95	16.26	17.71	17.48	17.92
Tangible Book Value per Share	11.14	11.16	12.43	12.18	12.16	12.53	13.95	14.23	14.25	15.13	15.95	14.68	15.85	17.48	17.92