MSCI Inc. Financial Ratios — M1SC34 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 (%)	14.54	13.49	14.89	18.96	19.16	42.79	84.6	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	5.67	6.03	7.23	9.44	7.42	8.37	9.56	15.24	14.85	14.32	14.96	16.58	21.85	20.23	21.57
Return on Capital (%)	8.9	9.43	10.29	13.26	11.26	13.52	15.58	25.17	25.21	23.7	23.84	26.05	34.7	33.27	37.33
Return on Invested Capital (%)	8.98	8.63	9.35	9.48	11.31	13.54	15.46	22.53	25.23	24.74	24.84	25.67	30.77	32.75	37.02
Gross Margin (%)	69.24	72.15	73.65	72.25	75.1	78.09	78.52	79.96	81.07	82.79	82.45	82.02	82.34	81.99	82.44
EBITDA Margin (%)	45.2	48.4	46.08	41.31	44.81	49.49	51.78	53.87	55.05	58.72	59.06	60.04	61.05	60.74	61.64
Operating Margin (%)	36.14	38.48	37.26	33.83	37.57	42.42	45.5	47.9	48.51	52.19	53.28	53.71	54.75	53.52	54.67
Incremental Operating Margin (%)	46.45	9.99	25.62	- -	85.19	111.3	74.22	67.03	55.57	93.8	58.59	57.99	63.13	43.98	66.49
Pretax Margin (%)	29.24	31.54	34.25	30.94	32.52	33.54	36.64	43.93	38.73	40.48	41.99	46.42	54.14	47.48	47.67
Profit Margin (%)	19.25	22.28	24.37	28.51	20.8	22.67	23.86	35.42	36.18	35.5	35.53	38.72	45.42	38.83	38.36
Net Income to Common Margin (%)	19.25	22.28	24.37	28.51	20.8	22.67	23.86	35.42	36.18	35.5	35.53	38.72	45.42	38.83	38.36
Effective Tax Rate (%)	34.15	36.81	36.1	35.48	34.19	32.41	34.9	19.37	6.58	12.3	15.4	16.6	16.1	18.22	19.54
Dvd Payout Ratio (%)	- -	- -	- -	10.25	38.14	36.88	39.38	33.66	39.55	40.95	41.66	42.84	38.39	45.9	46.29
Sustainable Growth Rate (%)	14.54	13.49	14.89	17.02	11.85	27.01	51.28	- -	- -	- -	- -	- -	- -	- -	- -

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	1,077	855	808	788	1,579	2,075	2,078	2,576	3,236	3,519	4,311	4,644	4,628	4,632	6,310
ST Debt	10	43	20	- -	- -	- -	- -	- -	- -	- -	- -	9	11	- -	- -
LT Debt	1,067	812	788	788	1,579	2,075	2,078	2,576	3,236	3,519	4,311	4,635	4,617	4,632	6,310
Total Debt/EBITDA	2.64	2.14	1.92	1.91	3.28	3.64	3.15	3.33	3.77	3.53	3.57	3.44	3	2.67	3.27
Net Debt/EBITDA	2.03	1.68	1.07	0.68	1.66	2.25	1.8	2.16	1.83	2.08	2.27	2.61	2.62	2.37	2.95
Total Debt/EBIT	3.34	2.69	2.37	2.34	3.91	4.25	3.58	3.75	4.28	3.98	4.02	3.85	3.34	3.03	3.68
Net Debt/EBIT	2.56	2.11	1.32	0.83	1.98	2.63	2.05	2.43	2.07	2.34	2.55	2.91	2.92	2.69	3.32
EBITDA to Interest Expense	7.3	7.1	16.03	12.94	7.72	5.6	5.68	5.8	5.79	6.37	7.56	7.87	8.27	9.35	9.21
EBITDA-CapEx/Interest Expense	7.3	7.1	16.03	12.94	7.72	5.6	5.68	5.8	5.79	6.37	7.56	7.87	8.27	9.35	9.21
EBIT to Interest Expense	5.83	5.64	12.96	10.6	6.47	4.8	4.99	5.16	5.1	5.66	6.82	7.04	7.42	8.24	8.16
Interest Expense	56	56	26	32	62	102	116	133	148	156	160	172	187	186	210
Common Equity/Total Assets	42.21	47.2	49.88	49.71	28.65	10.3	12.24	-4.91	-1.82	-10.56	-2.97	-20.17	-13.41	-17.26	-46.55
Long-Term Debt/Equity (%)	81.7	56.95	50.37	55.02	175.2	653.39	518.21	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	44.77	35.6	33.22	35.49	63.66	86.73	83.82	106.91	102.43	114.41	103.94	127.48	118.75	125.46	172.62
Long-Term Debt/Total Assets (%)	34.48	26.88	25.13	27.35	50.19	67.32	63.44	76.02	76.97	83.82	78.29	92.74	83.67	85.06	110.65
Total Debt/Equity (%)	82.49	59.97	51.64	55.02	175.2	653.39	518.21	-1,546.9	-4,218.36	-793.96	-2,637.51	-460.7	-625.59	-492.76	-237.7
Total Debt/Capital (%)	45.2	37.49	34.05	35.49	63.66	86.73	83.82	106.91	102.43	114.41	103.94	127.72	119.03	125.46	172.62
Total Debt/Total Assets (%)	34.82	28.31	25.76	27.35	50.19	67.32	63.44	76.02	76.97	83.82	78.29	92.92	83.87	85.06	110.65
Net Debt to Equity	63.17	47.11	28.72	19.51	88.93	404.08	296.4	-1,003.84	-2,040.51	-466.18	-1,676.16	-349.11	-547.46	-436.7	-214.37
Net Debt/Capital (%)	38.72	32.02	22.31	16.33	47.07	80.16	74.77	111.06	94.71	116.38	100.49	133.16	118.06	124.92	181.02
EBITDA	407	400	421	412	482	569	660	772	858	996	1,207	1,350	1,544	1,735	1,932
EBITDA-CapEx	407	400	421	412	482	569	660	772	858	996	1,207	1,350	1,544	1,735	1,932
Operating Income (Loss)	326	318	340	337	404	488	580	687	756	885	1,089	1,208	1,385	1,529	1,714

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	0.87	0.5	0.71	1.08	1.56	1.48	1.46	1.12	1.67	1.27	1.14	0.79	0.3	0.26	0.28
Current Ratio	1.5	1.01	1.24	1.63	2.13	1.97	2.09	1.77	2.31	1.88	1.71	1.4	0.93	0.85	0.9
Quick Ratio	1.27	0.8	1.05	1.45	1.98	1.89	2	1.7	2.23	1.82	1.67	1.32	0.86	0.77	0.82
CFO/Avg Current Liab	0.55	0.72	0.63	0.63	0.66	0.86	0.71	0.87	0.83	0.84	0.82	0.88	0.89	0.97	0.93
Common Equity/Total Assets	42.21	47.2	49.88	49.71	28.65	10.3	12.24	-4.91	-1.82	-10.56	-2.97	-20.17	-13.41	-17.26	-46.55
Long-Term Debt/Equity (%)	81.7	56.95	50.37	55.02	175.2	653.39	518.21	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	44.77	35.6	33.22	35.49	63.66	86.73	83.82	106.91	102.43	114.41	103.94	127.48	118.75	125.46	172.62
Long-Term Debt/Total Assets (%)	34.48	26.88	25.13	27.35	50.19	67.32	63.44	76.02	76.97	83.82	78.29	92.74	83.67	85.06	110.65
Total Debt/Equity (%)	82.49	59.97	51.64	55.02	175.2	653.39	518.21	-1,546.9	-4,218.36	-793.96	-2,637.51	-460.7	-625.59	-492.76	-237.7
Total Debt/Capital (%)	45.2	37.49	34.05	35.49	63.66	86.73	83.82	106.91	102.43	114.41	103.94	127.72	119.03	125.46	172.62
Total Debt/Total Assets (%)	34.82	28.31	25.76	27.35	50.19	67.32	63.44	76.02	76.97	83.82	78.29	92.92	83.87	85.06	110.65
CFO/Total Liabilities	14.27	21.77	20.43	21.09	14.31	16	14.06	17.24	16.57	17.47	16.51	18.24	19.75	23.52	19.01
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.54	9.58	9.12	12.1	13.39	11.48

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	5.49	4.95	5.65	5.72	5.56	5.36	4.64	3.58	3.2	3.21	3.34	3.39	3.37	3.44	3.47
Days Sales Outstanding	66.49	73.73	64.55	63.76	65.69	68.16	78.65	101.95	113.95	113.87	109.23	107.76	108.45	106.09	105.23
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	36,106	52,164	38,346	46,324	48,732	44,245
- Cash & Cash Equivalents	252	183	358	509	778	792	890	904	1,507	1,301	1,421	993	458	406	512
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1,077	855	808	788	1,579	2,075	2,078	2,576	3,236	3,519	4,311	4,644	4,628	4,632	6,310
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	38,325	55,054	41,996	50,494	52,958	50,043
Total Capital	2,382	2,280	2,372	2,221	2,481	2,393	2,479	2,409	3,159	3,076	4,148	3,636	3,888	3,692	3,655
Total Debt/Capital (%)	45.2	37.49	34.05	35.49	63.66	86.73	83.82	106.91	102.43	114.41	103.94	127.72	119.03	125.46	172.62
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.09	0.08	0.11	0.09	0.09	0.13
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.61	26.94	18.68	19.97	18.54	15.97
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	38.5	45.62	31.11	32.71	30.53	25.9
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	43.32	51.32	34.78	36.47	34.65	29.2
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	40.42	51.4	33.91	36.26	32.03	28.48
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	40.42	51.4	33.91	36.26	32.03	28.48
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	36,956	52,822	38,948	46,764	49,494	46,093
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	39,175	55,712	42,598	50,934	53,720	51,891
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.29	14.81	11.65	14.16	15.11	15.09
TTM Sales	901	827	913	997	1,075	1,151	1,274	1,434	1,558	1,695	2,044	2,249	2,529	2,856	3,134
TTM EBITDA	407	400	421	412	482	569	660	772	858	996	1,207	1,350	1,544	1,735	1,932
TTM Operating Income	326	318	340	337	404	488	580	687	756	885	1,089	1,208	1,385	1,529	1,714
TTM Cash Flow to Firm	292	383	338	326	362	511	480	720	848	948	1,071	1,238	1,393	1,653	1,757
TTM Free Cash Flow to Firm	292	383	338	326	362	511	480	720	848	948	1,071	1,238	1,393	1,653	1,757

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	45.56	56.43	35.56	37.83	32.96	29.02
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	43.32	51.32	34.78	36.47	34.65	29.2
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	38,325	55,054	41,996	50,494	52,958	50,043
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.13	8.86	8.89	10.06	10.02	11.18
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.61	26.94	18.68	19.97	18.54	15.97
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	38.5	45.62	31.11	32.71	30.53	25.9
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	60.83	71.91	44.48	40.52	44.48	38.27
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	54.06	64.69	44.51	36.24	40.04	36.61
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	60.83	78.29	56.54	40.52	46.69	40.59
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	44.71	45.38	37.17	31.37	32.07	32.09
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-81.46	-319.11	-38.04	-62.62	-51.84	-16.67
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-72.4	-287.07	-38.07	-56	-46.66	-15.95
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-81.46	-347.42	-48.36	-62.62	-54.42	-17.68
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-59.88	-201.38	-31.79	-48.49	-37.37	-13.97
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-16.09	-17.43	-10.1	-10.11	-10.23	-6.9
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-14.3	-15.68	-10.11	-9.04	-9.21	-6.6
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-16.09	-18.97	-12.84	-10.11	-10.74	-7.32
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-11.83	-11	-8.44	-7.83	-7.38	-5.79
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.59	25.55	17.22	18.4	17.27	14.68
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.19	22.98	17.23	16.46	15.55	14.04
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.59	27.81	21.89	18.4	18.13	15.57
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.87	16.12	14.39	14.25	12.45	12.31
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	45.13	55.77	35.35	37.65	32.86	28.97
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	40.11	50.17	35.37	33.67	29.57	27.71
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	45.13	60.72	44.93	37.65	34.49	30.72
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.18	35.2	29.54	29.15	23.69	24.29
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	40.49	50.76	35.58	33.84	29.67	27.76
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	45.56	61.44	45.19	37.83	34.6	30.77
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.49	35.61	29.71	29.29	23.76	24.33
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.24	24.38	18.69	18.03	16.84	15.35
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.61	29.2	23.3	19.97	19.39	16.82
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.96	17.52	15.87	15.83	13.78	13.68
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	34.46	41.28	31.12	29.54	27.72	24.91
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	38.5	49.45	38.8	32.71	31.92	27.29
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.89	29.67	26.44	25.93	22.69	22.2
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	38.78	46.44	34.8	32.93	31.46	28.09
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	43.32	55.64	43.38	36.47	36.23	30.77
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.51	33.38	29.56	28.92	25.75	25.03
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.7	14.03	10.64	12.99	13.9	13.34
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.7	15.28	13.52	12.99	14.59	14.15
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	34,308	49,817	42,021	45,599	48,087	48,126
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	38,325	59,681	52,390	50,494	55,378	52,722
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	28,761	35,809	35,693	40,038	39,357	42,894

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	5,466	5,416	5,324	5,053	4,555	4,117	4,063	3,797	3,823	3,723	3,717	3,605	3,566	3,506	3,317
Diluted Weighted Avg Shares	5,513	5,555	5,459	5,262	4,957	4,353	4,144	4,045	3,857	3,811	3,764	3,662	3,600	3,560	3,456
Basic Weighted Avg Shares	5,443	5,502	5,415	5,219	4,920	4,328	4,073	3,931	3,817	3,775	3,720	3,641	3,583	3,549	3,450
Revenue per Share	0.17	0.15	0.17	0.19	0.22	0.27	0.31	0.36	0.41	0.45	0.55	0.62	0.71	0.8	0.91
EBITDA per Share	0.07	0.07	0.08	0.08	0.1	0.13	0.16	0.2	0.22	0.26	0.32	0.37	0.43	0.49	0.56
Operating Income per Share	0.06	0.06	0.06	0.06	0.08	0.11	0.14	0.17	0.2	0.23	0.29	0.33	0.39	0.43	0.5
Basic EPS, GAAP	0.03	0.03	0.04	0.05	0.05	0.06	0.07	0.13	0.15	0.16	0.2	0.24	0.32	0.31	0.35
Basic EPS from Cont Ops	0.03	0.03	0.04	0.04	0.05	0.06	0.07	0.13	0.15	0.16	0.2	0.24	0.32	0.31	0.35
Diluted EPS, GAAP	0.03	0.03	0.04	0.05	0.05	0.06	0.07	0.13	0.15	0.16	0.19	0.24	0.32	0.31	0.35
Diluted EPS from Cont Ops	0.03	0.03	0.04	0.04	0.05	0.06	0.07	0.13	0.15	0.16	0.19	0.24	0.32	0.31	0.35
Dividend per Share	- -	- -	- -	- -	0.02	0.02	0.03	0.04	0.06	0.07	0.08	0.1	0.12	0.14	0.16
Cash Flow per Share	0.05	0.06	0.06	0.06	0.07	0.1	0.1	0.16	0.19	0.21	0.25	0.3	0.34	0.42	0.46
Free Cash Flow per Basic Share	0.05	0.06	0.06	0.06	0.07	0.1	0.1	0.16	0.19	0.21	0.25	0.3	0.34	0.42	0.46
Cash & Equivalents per Share	0.07	0.05	0.07	0.1	0.17	0.19	0.22	0.24	0.39	0.35	0.38	0.28	0.13	0.12	0.15
Book Value per Share	0.24	0.26	0.29	0.28	0.2	0.08	0.1	-0.04	-0.02	-0.12	-0.04	-0.28	-0.21	-0.27	-0.8
Tangible Book Value per Share	-0.19	-0.18	-0.16	-0.11	-0.23	-0.39	-0.36	-0.52	-0.5	-0.6	-0.81	-1.05	-1.29	-1.36	-1.93