Marsh Financial Ratios — M1MC34 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 (%)	16.21	18.93	18.79	19.59	23.57	27.83	22.02	22.19	22.77	23.86	31.25	28.33	33.08	31.8	29.25
Return on Assets (%)	6.46	7.41	8.16	8.43	8.88	9.71	7.73	7.86	6.58	6.26	9.32	7.77	8.15	7.77	7.22
Return on Capital (%)	12.12	13.91	14.14	14.47	15.59	17	13.39	14.02	11.76	10.5	14.6	13.86	15.94	14.33	13.36
Return on Invested Capital (%)	12.42	13.99	14.02	15.14	15.71	15.71	12.46	15.4	10.84	9.89	13.65	13.2	15.2	13.68	13.05
Gross Margin (%)	39.54	40.17	41.07	41.97	43.12	41.76	42.35	42.44	41.54	41.19	42.36	41.74	42.39	42.78	42.27
EBITDA Margin (%)	17.09	18.27	19.86	20.76	22.04	21.72	22.36	21.77	19.96	22.1	25.52	24.13	26.37	26.83	26.44
Operating Margin (%)	14.21	15.34	16.94	17.77	18.76	18.4	18.93	18.47	16.08	17.8	21.76	20.66	23.23	23.78	23.06
Incremental Operating Margin (%)	71.62	47.99	73.59	32.46	- -	3.77	27.55	11.45	- -	68.01	48	- -	49.7	31.07	16.09
Pretax Margin (%)	12.18	14.22	16.09	15.88	17.89	18.77	18.85	15.01	14.65	16.22	21.23	19.7	22.11	22.41	20.53
Profit Margin (%)	8.62	9.86	11.07	11.31	12.4	13.38	10.64	11.04	10.46	11.7	15.86	14.72	16.52	16.6	15.42
Net Income to Common Margin (%)	8.62	9.86	11.07	11.31	12.4	13.38	10.64	11.04	10.46	11.7	15.86	14.72	16.52	16.6	15.42
Effective Tax Rate (%)	30.06	29.01	30.11	28.49	29.09	27.62	42.87	25.58	27.31	26.75	24.57	24.38	24.35	24.87	23.56
Dvd Payout Ratio (%)	47.81	40.44	37.88	38.72	37.78	37.43	48.37	47.75	49.33	45.42	32.01	36.43	33.73	36.25	39.44
Sustainable Growth Rate (%)	8.46	11.27	11.67	12	14.67	17.41	11.37	11.6	11.53	13.02	21.25	18.01	21.92	20.27	17.72

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	2,928	2,918	2,955	3,379	4,414	4,807	5,487	5,824	14,224	13,579	13,162	13,472	15,436	21,862	21,449
ST Debt	260	260	334	11	12	312	262	314	1,557	859	349	578	1,931	844	1,600
LT Debt	2,668	2,658	2,621	3,368	4,402	4,495	5,225	5,510	12,667	12,720	12,813	12,894	13,505	21,018	19,849
Total Debt/EBITDA	1.49	1.34	1.21	1.26	1.55	1.68	1.75	1.79	4.28	3.57	2.6	2.69	2.57	3.33	3.01
Net Debt/EBITDA	0.41	0.28	0.27	0.53	1.07	1.32	1.37	1.46	3.25	2.42	1.82	2.01	1.69	2.67	2.37
Total Debt/EBIT	1.79	1.6	1.42	1.47	1.82	1.98	2.07	2.11	5.31	4.43	3.05	3.15	2.92	3.76	3.45
Net Debt/EBIT	0.5	0.34	0.31	0.62	1.26	1.56	1.61	1.72	4.03	3.01	2.13	2.35	1.91	3.02	2.72
EBITDA to Interest Expense	9.9	12.03	14.58	16.3	17.44	15.18	13.23	11.22	6.34	7.39	11.39	10.66	10.37	9.38	7.43
EBITDA-CapEx/Interest Expense	9.9	12.03	14.58	16.3	17.44	15.18	13.23	11.22	6.34	7.39	11.39	10.66	10.37	9.38	7.43
EBIT to Interest Expense	8.23	10.1	12.44	13.95	14.84	12.86	11.2	9.52	5.11	5.95	9.71	9.13	9.14	8.31	6.48
Interest Expense	199	181	167	165	163	189	237	290	524	515	444	469	578	700	960
Common Equity/Total Assets	38.07	40.16	46.55	39.64	35.75	34.04	36.02	34.81	24.85	27.55	32.01	23.85	25.38	23.62	25.72
Long-Term Debt/Equity (%)	44.92	40.24	32.87	47.22	66.68	71.67	70.21	72.65	159.47	137.37	114.18	119.96	109.18	155.29	129.6
Long-Term Debt/Capital (%)	30.09	27.91	23.98	32.04	39.96	40.57	40.41	41.09	57.14	55.69	52.55	53.23	48.57	59.38	53.99
Long-Term Debt/Total Assets (%)	17.26	16.32	15.44	18.93	24.17	24.71	25.58	25.54	40.4	38.49	37.26	29.23	28.12	37.21	33.81
Total Debt/Equity (%)	49.29	44.17	37.05	47.37	66.86	76.64	73.73	76.79	179.08	146.64	117.29	125.33	124.79	161.52	140.05
Total Debt/Capital (%)	33.02	30.64	27.04	32.14	40.07	43.39	42.44	43.44	64.17	59.46	53.98	55.62	55.51	61.76	58.34
Total Debt/Total Assets (%)	18.95	17.92	17.4	18.99	24.23	26.43	26.86	26.99	45.36	41.09	38.27	30.54	32.14	38.71	36.53
Net Debt to Equity	13.72	9.34	8.18	19.92	46.05	60.28	57.54	62.74	135.98	99.61	81.96	93.52	81.69	129.66	110.35
Net Debt/Capital (%)	12.07	8.54	7.56	16.61	31.53	37.61	36.52	38.55	51.4	44.45	40.64	44.13	41.33	53.18	49.59
EBITDA	1,970	2,178	2,435	2,689	2,842	2,869	3,136	3,255	3,324	3,807	5,059	4,999	5,995	6,563	7,133
EBITDA-CapEx	1,970	2,178	2,435	2,689	2,842	2,869	3,136	3,255	3,324	3,807	5,059	4,999	5,995	6,563	7,133
Operating Income (Loss)	1,638	1,829	2,077	2,301	2,419	2,431	2,655	2,761	2,677	3,066	4,312	4,280	5,282	5,817	6,223

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	0.57	0.65	0.6	0.53	0.37	0.25	0.28	0.22	0.17	0.32	0.26	0.08	0.17	0.12	0.13
Current Ratio	1.51	1.67	1.65	1.5	1.36	1.2	1.31	1.21	1.06	1.24	1.24	1.06	1.1	1.13	1.1
Quick Ratio	1.34	1.5	1.47	1.45	1.31	1.14	1.25	1.09	0.96	1.13	1.1	0.41	0.49	0.49	0.49
CFO/Avg Current Liab	0.5	0.36	0.36	0.57	0.51	0.52	0.45	0.53	0.41	0.51	0.53	0.28	0.23	0.22	0.26
Common Equity/Total Assets	38.07	40.16	46.55	39.64	35.75	34.04	36.02	34.81	24.85	27.55	32.01	23.85	25.38	23.62	25.72
Long-Term Debt/Equity (%)	44.92	40.24	32.87	47.22	66.68	71.67	70.21	72.65	159.47	137.37	114.18	119.96	109.18	155.29	129.6
Long-Term Debt/Capital (%)	30.09	27.91	23.98	32.04	39.96	40.57	40.41	41.09	57.14	55.69	52.55	53.23	48.57	59.38	53.99
Long-Term Debt/Total Assets (%)	17.26	16.32	15.44	18.93	24.17	24.71	25.58	25.54	40.4	38.49	37.26	29.23	28.12	37.21	33.81
Total Debt/Equity (%)	49.29	44.17	37.05	47.37	66.86	76.64	73.73	76.79	179.08	146.64	117.29	125.33	124.79	161.52	140.05
Total Debt/Capital (%)	33.02	30.64	27.04	32.14	40.07	43.39	42.44	43.44	64.17	59.46	53.98	55.62	55.51	61.76	58.34
Total Debt/Total Assets (%)	18.95	17.92	17.4	18.99	24.23	26.43	26.86	26.99	45.36	41.09	38.27	30.54	32.14	38.71	36.53
CFO/Total Liabilities	17.92	13.65	14.89	19.88	16.26	16.84	14.58	17.35	10.08	14.22	15.18	10.39	11.94	10.02	12.19
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.99	6.36	4.05	4.19	4.37	4.29

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	4.42	4.31	4.14	4.17	4.07	4.02	3.92	3.85	3.88	3.71	4.06	3.99	4.1	3.96	3.98
Days Sales Outstanding	82.65	84.7	88.16	87.47	89.74	90.73	93.01	94.74	94.17	98.4	89.98	91.48	89.09	92.07	91.64
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	58,730	89,354	83,412	92,206	105,200	93,041
- Cash & Cash Equivalents	2,113	2,301	2,303	1,958	1,374	1,026	1,205	1,066	1,155	2,089	1,752	1,442	3,358	2,398	2,687
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	57	64	70	79	89	80	83	73	150	156	213	229	179	193	215
+ Total Debt	2,928	2,918	2,955	3,379	4,414	4,807	5,487	5,824	14,224	13,579	13,162	13,472	15,436	21,862	21,449
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	70,376	100,977	95,671	104,463	124,857	112,018
Total Capital	8,868	9,524	10,930	10,512	11,016	11,079	12,929	13,408	22,167	22,839	24,384	24,221	27,806	35,397	36,764
Total Debt/Capital (%)	33.02	30.64	27.04	32.14	40.07	43.39	42.44	43.44	64.17	59.46	53.98	55.62	55.51	61.76	58.34
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.19	0.13	0.14	0.15	0.18	0.19
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.09	5.09	4.62	4.59	5.1	4.15
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.49	19.96	19.14	17.42	19.02	15.7
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.95	23.42	22.35	19.78	21.46	18
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.72	26.22	25.05	22.25	25.86	18.59
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.72	26.22	25.05	22.25	25.86	18.59
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	59,224	91,034	85,134	93,516	106,185	94,796
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	70,870	102,657	97,393	105,773	125,842	113,773
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.51	12.31	11.87	13.03	15.59	14.18
TTM Sales	11,526	11,924	12,261	12,951	12,893	13,211	14,024	14,950	16,652	17,224	19,820	20,720	22,736	24,458	26,981
TTM EBITDA	1,970	2,178	2,435	2,689	2,842	2,869	3,136	3,255	3,324	3,807	5,059	4,999	5,995	6,563	7,133
TTM Operating Income	1,638	1,829	2,077	2,301	2,419	2,431	2,655	2,761	2,677	3,066	4,312	4,280	5,282	5,817	6,223
TTM Cash Flow to Firm	1,844	1,450	1,458	2,237	2,004	2,144	2,028	2,644	2,742	3,759	3,851	3,820	4,695	4,828	6,026
TTM Free Cash Flow to Firm	1,844	1,450	1,458	2,237	2,004	2,144	2,028	2,644	2,742	3,759	3,851	3,820	4,695	4,828	6,026

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.51	25.89	24.57	21.96	24.68	17.91
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.95	23.42	22.35	19.78	21.46	18
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	70,376	100,977	95,671	104,463	124,857	112,018
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.98	6.99	9.11	9.84	11.81	11.04
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.09	5.09	4.62	4.59	5.1	4.15
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.49	19.96	19.14	17.42	19.02	15.7
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.03	28.63	27.58	24.65	25.94	22.65
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.27	23.79	26.67	24.32	26.36	25.93
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.16	29.07	30.33	26.89	29.33	29.57
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.46	18.37	24.29	21.09	23.32	21.23
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.45	8.12	7.93	7.56	7.88	6.16
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.28	6.74	7.67	7.46	8.01	7.05
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.7	8.24	8.72	8.25	8.91	8.04
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.44	5.21	6.98	6.47	7.09	5.77
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-6.45	-11.01	-10.09	-12.02	-7.12	-6.65
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-6.28	-9.15	-9.75	-11.86	-7.23	-7.62
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-6.7	-11.18	-11.09	-13.12	-8.04	-8.69
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-5.43	-7.07	-8.89	-10.28	-6.4	-6.24
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.4	4.54	4.06	4.07	4.31	3.49
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.31	3.77	3.93	4.02	4.38	4
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.53	4.61	4.46	4.44	4.87	4.56
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.86	2.91	3.58	3.48	3.87	3.27
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.31	25.59	24.28	21.74	24.48	17.8
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.85	21.26	23.47	21.45	24.88	20.38
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.98	25.99	26.7	23.72	27.68	23.24
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.58	16.43	21.38	18.6	22.01	16.69
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.05	21.52	23.76	21.67	25.08	20.5
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.19	26.3	27.02	23.96	27.9	23.39
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.76	16.62	21.64	18.79	22.19	16.79
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	4.33	4.48	4.54	5.17	4.65
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.22	5.17	5.02	4.96	5.67	5.21
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.55	3.48	4.14	4.01	4.67	3.94
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.08	16.98	18.59	17.22	19.28	17.59
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.09	20.24	20.8	18.83	21.12	19.69
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.06	13.63	17.15	15.2	17.41	14.89
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.45	19.92	21.71	19.55	21.76	20.16
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.7	23.74	24.3	21.37	23.82	22.57
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.94	16	20.03	17.25	19.64	17.06
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.1	10.89	10.35	11.5	13.14	11.78
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.37	11.06	11.38	12.55	14.85	15.38
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	68,835	85,877	92,911	103,242	126,552	125,481
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	72,658	102,380	103,989	112,859	138,589	140,450
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	61,132	68,979	85,728	91,133	114,231	106,179

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	8,786	8,889	8,909	8,801	8,504	8,375	8,289	8,210	8,206	8,273	8,205	8,062	8,017	8,007	7,901
Diluted Weighted Avg Shares	8,978	8,995	9,092	9,011	8,734	8,538	8,457	8,327	8,327	8,343	8,359	8,229	8,131	8,082	8,050
Basic Weighted Avg Shares	8,832	8,864	8,946	8,881	8,652	8,457	8,359	8,245	8,245	8,245	8,261	8,131	8,050	8,017	8,001
Revenue per Share	1.31	1.35	1.37	1.46	1.49	1.56	1.68	1.81	2.02	2.09	2.4	2.55	2.82	3.05	3.37
EBITDA per Share	0.22	0.25	0.27	0.3	0.33	0.34	0.38	0.39	0.4	0.46	0.61	0.61	0.74	0.82	0.89
Operating Income per Share	0.19	0.21	0.23	0.26	0.28	0.29	0.32	0.33	0.32	0.37	0.52	0.53	0.66	0.73	0.78
Basic EPS, GAAP	0.11	0.13	0.15	0.16	0.18	0.21	0.18	0.2	0.21	0.24	0.38	0.38	0.47	0.51	0.52
Basic EPS from Cont Ops	0.11	0.14	0.15	0.17	0.19	0.21	0.18	0.2	0.22	0.25	0.38	0.38	0.47	0.51	0.53
Diluted EPS, GAAP	0.11	0.13	0.15	0.16	0.18	0.21	0.18	0.2	0.21	0.24	0.38	0.37	0.46	0.5	0.52
Diluted EPS from Cont Ops	0.11	0.13	0.15	0.16	0.19	0.21	0.18	0.2	0.21	0.25	0.38	0.38	0.47	0.51	0.53
Dividend per Share	0.05	0.06	0.06	0.07	0.07	0.08	0.09	0.1	0.11	0.11	0.12	0.14	0.16	0.19	0.21
Cash Flow per Share	0.19	0.15	0.15	0.24	0.22	0.24	0.23	0.29	0.29	0.41	0.43	0.43	0.53	0.54	0.66
Free Cash Flow per Basic Share	0.19	0.15	0.15	0.24	0.22	0.24	0.23	0.29	0.29	0.41	0.43	0.43	0.53	0.54	0.66
Cash & Equivalents per Share	0.24	0.26	0.26	0.22	0.16	0.12	0.15	0.13	0.14	0.25	0.21	0.18	0.42	0.3	0.34
Book Value per Share	0.67	0.74	0.89	0.8	0.77	0.74	0.89	0.91	0.95	1.1	1.34	1.3	1.52	1.67	1.91
Tangible Book Value per Share	-0.12	-0.08	0.06	-0.1	-0.28	-0.39	-0.36	-0.43	-1.18	-1.1	-0.99	-1.03	-0.96	-1.85	-1.77