Moody's Corporation Financial Ratios — MCOR34 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 (%)	- -	- -	222.79	- -	- -	- -	- -	- -	265.55	163.04	103.07	52.38	55.06	59.8	64.55
Return on Assets (%)	21.1	20.18	19.26	21.82	19.27	5.11	14.38	14.46	14.37	15.68	16.35	9.47	11.09	13.66	15.69
Return on Capital (%)	58.57	44.28	36.87	41.27	36.15	12.65	28.88	25.2	23.91	24.75	24.25	14.61	17.48	20.71	23.25
Return on Invested Capital (%)	58.9	44.5	36.51	38.51	35.95	11.97	26.35	24.94	23.53	24.03	23.12	13.63	16.47	19.45	25.22
Gross Margin (%)	70.03	70.88	72.33	72.1	71.98	71.71	71.08	71.96	71.28	72.54	73.67	70.5	71.48	72.56	74.44
EBITDA Margin (%)	42.43	42.89	44.68	46.03	45.54	21.57	47.07	46.37	45.52	48.56	49.87	40.49	42.43	46.64	49.64
Operating Margin (%)	39.23	40.38	42.18	43.35	42.47	42.4	43.86	43.33	42.97	45.56	45.74	36.52	37.59	42	44.86
Incremental Operating Margin (%)	49.01	46.17	62.51	52.99	22.84	40.52	52.63	33.89	38.86	68.63	46.87	112.93	50.67	64.25	76.98
Pretax Margin (%)	36.82	37.51	39.34	43.82	39.59	15.48	42.51	37.63	37.48	41.5	44.31	32.19	32.71	38.08	40.55
Profit Margin (%)	25.05	25.27	27.06	29.65	27.01	7.4	23.81	29.48	29.45	33.1	35.61	25.13	27.16	29.03	31.86
Net Income to Common Margin (%)	25.05	25.27	27.06	29.65	27.01	7.4	23.81	29.48	29.45	33.1	35.61	25.13	27.16	29.03	31.86
Effective Tax Rate (%)	31.17	31.67	30.22	31.14	31.17	50.57	43.59	21.05	21.05	20.28	19.64	21.93	16.9	23.71	21.34
Dvd Payout Ratio (%)	20.7	20.16	23.85	23.06	28.41	100.04	28.57	25.34	26.32	23.65	20.91	37.48	35.05	30.1	28.44
Sustainable Growth Rate (%)	- -	- -	169.66	- -	- -	- -	- -	- -	195.65	124.49	81.52	32.75	35.76	41.8	46.19

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	1,244	1,671	2,102	2,547	3,381	3,363	5,541	5,676	6,155	6,943	7,973	7,863	7,415	7,746	7,351
ST Debt	71	64	- -	- -	- -	300	429	450	89	94	105	106	108	799	95
LT Debt	1,173	1,607	2,102	2,547	3,381	3,063	5,111	5,226	6,066	6,849	7,868	7,757	7,307	6,947	7,256
Total Debt/EBITDA	1.29	1.43	1.58	1.66	2.13	4.32	2.8	2.76	2.8	2.66	2.57	3.55	2.95	2.34	1.92
Net Debt/EBITDA	0.5	-0.07	0.14	0.87	1.02	1.69	2.26	1.94	1.71	1.47	1.81	2.54	1.94	1.52	1.2
Total Debt/EBIT	1.4	1.55	1.7	1.77	2.29	5.17	3.04	3.04	3.08	2.91	2.8	4.18	3.47	2.69	2.19
Net Debt/EBIT	0.54	-0.08	0.15	0.92	1.1	2.01	2.45	2.14	1.88	1.6	1.97	2.98	2.28	1.75	1.38
EBITDA to Interest Expense	14.36	16.97	13.65	12.43	12.72	4.62	8.8	8.96	9.77	12.72	15.43	9	7.8	9.75	13.63
EBITDA-CapEx/Interest Expense	14.36	16.97	13.65	12.43	12.72	4.62	8.8	8.96	9.77	12.72	15.43	9	7.8	9.75	13.63
EBIT to Interest Expense	13.28	15.98	12.89	11.7	11.86	9.09	8.2	8.37	9.22	11.94	14.15	8.12	6.91	8.78	12.32
Interest Expense	67	69	97	124	125	168	225	230	225	205	201	246	322	339	281
Common Equity/Total Assets	-5.88	9.73	7.67	-4.02	-11.07	-22.99	-3.81	4.82	5.96	12.64	18.58	17.56	22.69	22.99	25.61
Long-Term Debt/Equity (%)	- -	342.8	491.19	5,937.76	- -	- -	- -	796.65	724.73	388.49	269.82	288.47	210.21	186.4	172.56
Long-Term Debt/Capital (%)	102.32	75.11	83.08	98.34	110.93	131.14	94.2	82.53	86.76	78.67	72.26	73.51	67.09	60.55	62.79
Long-Term Debt/Total Assets (%)	40.77	40.58	47.82	54.56	66.25	57.5	59.47	54.86	59.09	55.19	53.6	54.06	49.97	44.8	45.84
Total Debt/Equity (%)	-1,270.48	356.41	491.19	5,937.76	-1,015.2	-327.36	-4,822.02	865.24	735.36	393.82	273.42	292.41	213.32	207.83	174.82
Total Debt/Capital (%)	108.54	78.09	83.08	98.34	110.93	143.98	102.12	89.64	88.03	79.75	73.22	74.52	68.08	67.52	63.61
Total Debt/Total Assets (%)	43.25	42.19	47.82	54.56	66.25	63.13	64.47	59.58	59.96	55.95	54.31	54.8	50.71	49.96	46.44
Net Debt to Equity	-494.18	-17.96	42.6	3,095.1	-487.45	-127.66	-3,889.47	608.38	447.91	216.96	192.11	209	140.13	134.69	109.63
Net Debt/Capital (%)	125.37	-21.89	29.88	96.87	125.81	461.47	102.64	85.88	72.66	62.61	61.71	63.99	55.6	55.38	50.26
EBITDA	968	1,171	1,328	1,535	1,587	778	1,979	2,060	2,198	2,608	3,101	2,214	2,510	3,306	3,831
EBITDA-CapEx	968	1,171	1,328	1,535	1,587	778	1,979	2,060	2,198	2,608	3,101	2,214	2,510	3,306	3,831
Operating Income (Loss)	895	1,102	1,254	1,446	1,480	1,528	1,844	1,925	2,075	2,447	2,844	1,997	2,224	2,977	3,462

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	0.68	1.52	1.85	1.4	1.83	0.92	0.57	0.87	1.01	1.21	0.76	0.78	0.88	0.83	0.82
Current Ratio	1.26	2.17	2.6	2.24	2.66	1.34	1.25	1.61	1.92	2.03	1.61	1.72	1.74	1.47	1.74
Quick Ratio	1.12	2.06	2.45	2.06	2.49	1.28	1.13	1.48	1.75	1.86	1.45	1.48	1.54	1.33	1.5
CFO/Avg Current Liab	0.78	0.72	0.8	0.87	0.99	0.69	0.34	0.7	0.84	1.04	0.85	0.61	0.88	0.93	0.88
Common Equity/Total Assets	-5.88	9.73	7.67	-4.02	-11.07	-22.99	-3.81	4.82	5.96	12.64	18.58	17.56	22.69	22.99	25.61
Long-Term Debt/Equity (%)	- -	342.8	491.19	5,937.76	- -	- -	- -	796.65	724.73	388.49	269.82	288.47	210.21	186.4	172.56
Long-Term Debt/Capital (%)	102.32	75.11	83.08	98.34	110.93	131.14	94.2	82.53	86.76	78.67	72.26	73.51	67.09	60.55	62.79
Long-Term Debt/Total Assets (%)	40.77	40.58	47.82	54.56	66.25	57.5	59.47	54.86	59.09	55.19	53.6	54.06	49.97	44.8	45.84
Total Debt/Equity (%)	-1,270.48	356.41	491.19	5,937.76	-1,015.2	-327.36	-4,822.02	865.24	735.36	393.82	273.42	292.41	213.32	207.83	174.82
Total Debt/Capital (%)	108.54	78.09	83.08	98.34	110.93	143.98	102.12	89.64	88.03	79.75	73.22	74.52	68.08	67.52	63.61
Total Debt/Total Assets (%)	43.25	42.19	47.82	54.56	66.25	63.13	64.47	59.58	59.96	55.95	54.31	54.8	50.71	49.96	46.44
CFO/Total Liabilities	27.01	23.57	23.36	22.02	22.04	19.82	8.67	16.47	17.77	20.16	17.04	12.64	19.3	24.1	24.95
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	8.23	8.18	9.45	7.93	9.27	9.86	10.95

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	4.62	4.91	4.52	4.49	4.37	4.27	4.13	3.65	3.57	3.77	3.95	3.24	3.57	4.1	4.04
Days Sales Outstanding	79	74.3	80.8	81.37	83.51	85.54	88.32	99.99	102.27	96.81	92.45	112.54	102.14	89.09	90.45
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	- -	- -	- -	- -	- -	- -	- -	- -	44,209	52,107	74,022	51,661	71,228	86,786	92,765
- Cash & Cash Equivalents	760	1,755	1,920	1,220	1,757	2,052	1,072	1,685	1,832	2,597	1,811	1,769	2,130	2,408	2,384
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	71	84	91	231	232	198	213	197	225	194	189	170	158	162	151
+ Total Debt	1,244	1,671	2,102	2,547	3,381	3,363	5,541	5,676	6,155	6,943	7,973	7,863	7,415	7,746	7,351
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	48,659	56,548	80,282	57,835	76,608	91,720	97,819
Total Capital	1,146	2,140	2,530	2,590	3,048	2,336	5,426	6,332	6,992	8,706	10,889	10,552	10,891	11,473	11,556
Total Debt/Capital (%)	108.54	78.09	83.08	98.34	110.93	143.98	102.12	89.64	88.03	79.75	73.22	74.52	68.08	67.52	63.61
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.13	0.12	0.1	0.14	0.1	0.08	0.08
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	10.08	10.53	12.91	10.58	12.95	12.94	12.67
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	22.14	21.68	25.89	26.12	30.52	27.74	25.53
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	24.35	23.68	28.23	30.71	35.85	31.9	29.19
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	26.26	24.49	37.06	34.71	31.67	29.62	31.33
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	26.26	24.49	37.06	34.71	31.67	29.62	31.33
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	45,131	52,721	74,924	52,084	71,825	87,937	93,997
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	49,581	57,162	81,184	58,258	77,205	92,871	99,051
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	8.07	9.41	13.46	9.83	13.07	15.83	17.15
TTM Sales	2,281	2,730	2,973	3,334	3,485	3,604	4,204	4,443	4,829	5,371	6,218	5,468	5,916	7,088	7,718
TTM EBITDA	968	1,171	1,328	1,535	1,587	778	1,979	2,060	2,198	2,608	3,101	2,214	2,510	3,306	3,831
TTM Operating Income	895	1,102	1,254	1,446	1,480	1,528	1,844	1,925	2,075	2,447	2,844	1,997	2,224	2,977	3,462
TTM Cash Flow to Firm	850	870	995	1,104	1,284	1,342	882	1,643	1,853	2,309	2,167	1,666	2,419	3,097	3,122
TTM Free Cash Flow to Firm	850	870	995	1,104	1,284	1,342	882	1,643	1,853	2,309	2,167	1,666	2,419	3,097	3,122

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	- -	- -	- -	- -	- -	- -	- -	- -	26.94	24.57	37.37	35.34	33.39	30.99	32.4
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	24.35	23.68	28.23	30.71	35.85	31.9	29.19
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	48,659	56,548	80,282	57,835	76,608	91,720	97,819
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	5.91	5.48	8.32	7.46	8.55	11.58	11.78
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	10.08	10.53	12.91	10.58	12.95	12.94	12.67
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	22.14	21.68	25.89	26.12	30.52	27.74	25.53
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	31.36	29.39	33.57	37.74	44.5	42.52	38.06
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	28.72	27.47	29.66	40.32	36.91	38.77	35.1
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	31.62	31.59	33.87	50.31	45.91	44.83	39.28
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	25.26	18.58	22.5	32.06	31.33	32.87	27.57
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	72.24	33.21	27.14	20.51	21.47	24.34	22.88
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	66.17	31.04	23.98	21.91	17.8	22.2	21.1
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	72.84	35.7	27.39	27.34	22.15	25.67	23.62
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	58.2	21	18.2	17.42	15.11	18.82	16.58
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	-9.59	-10.83	-12.9	-9.34	-15.2	-20.09	-22.19
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	-8.79	-10.12	-11.39	-9.98	-12.6	-18.32	-20.47
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	-9.67	-11.64	-13.01	-12.45	-15.68	-21.19	-22.91
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	-7.73	-6.85	-8.65	-7.94	-10.7	-15.53	-16.08
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	9.23	9.73	11.95	9.48	12.09	12.35	12.12
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	8.46	9.09	10.56	10.13	10.03	11.26	11.18
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	9.31	10.46	12.06	12.64	12.47	13.02	12.52
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	7.44	6.15	8.01	8.06	8.51	9.54	8.78
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	26.62	24.35	37.07	35.18	33.25	30.83	32.26
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	24.39	22.76	32.75	37.59	27.57	28.12	29.75
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	26.84	26.17	37.4	46.89	34.3	32.51	33.3
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	21.45	15.4	24.85	29.89	23.41	23.83	23.37
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	24.68	22.96	33.01	37.75	27.69	28.26	29.88
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	27.17	26.41	37.7	47.1	34.45	32.67	33.45
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	21.71	15.53	25.05	30.02	23.51	23.95	23.48
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	9.31	9.9	11.52	11.22	10.89	11.86	11.74
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	10.15	11.26	13.02	13.72	13.33	13.61	13.06
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	8.3	6.96	8.99	9.16	9.39	10.16	9.36
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	20.45	20.38	23.11	27.72	25.68	25.43	23.65
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	22.31	23.18	26.1	33.89	31.42	29.17	26.32
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	18.23	14.34	18.02	22.61	22.12	21.78	18.86
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	22.5	22.26	25.19	32.59	30.16	29.24	27.04
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	24.54	25.32	28.46	39.85	36.9	33.55	30.09
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	20.05	15.66	19.65	26.59	25.99	25.05	21.57
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	7.33	8.67	12.41	8.78	12.15	14.98	16.26
High Price	- -	- -	- -	- -	- -	- -	- -	- -	7.39	9.32	12.52	11.7	12.53	15.8	16.79
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	44,948	53,147	71,650	61,364	64,453	84,073	90,609
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	49,028	60,460	80,945	75,032	78,860	96,443	100,815
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	40,066	37,390	55,878	50,061	55,531	72,021	72,265

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	7,147	7,173	6,874	6,566	6,300	6,127	6,136	6,146	6,030	6,011	5,964	5,886	5,863	5,793	5,704
Diluted Weighted Avg Shares	7,370	7,280	7,181	6,898	6,535	6,278	6,239	6,246	6,156	6,082	6,037	5,934	5,912	5,870	5,780
Basic Weighted Avg Shares	7,271	7,171	7,049	6,770	6,429	6,191	6,140	6,156	6,082	6,027	5,989	5,909	5,886	5,841	5,754
Revenue per Share	0.31	0.38	0.42	0.49	0.54	0.58	0.68	0.72	0.79	0.89	1.04	0.93	1.01	1.21	1.34
EBITDA per Share	0.13	0.16	0.19	0.23	0.25	0.13	0.32	0.33	0.36	0.43	0.52	0.37	0.43	0.57	0.67
Operating Income per Share	0.12	0.15	0.18	0.21	0.23	0.25	0.3	0.31	0.34	0.41	0.47	0.34	0.38	0.51	0.6
Basic EPS, GAAP	0.08	0.1	0.11	0.15	0.15	0.04	0.16	0.21	0.23	0.29	0.37	0.23	0.27	0.35	0.43
Basic EPS from Cont Ops	0.08	0.1	0.12	0.15	0.15	0.04	0.16	0.21	0.23	0.29	0.37	0.23	0.27	0.35	0.43
Diluted EPS, GAAP	0.08	0.09	0.11	0.14	0.14	0.04	0.16	0.21	0.23	0.29	0.37	0.23	0.27	0.35	0.43
Diluted EPS from Cont Ops	0.08	0.1	0.11	0.15	0.15	0.04	0.16	0.21	0.23	0.29	0.37	0.23	0.27	0.35	0.43
Dividend per Share	0.02	0.02	0.03	0.03	0.04	0.05	0.05	0.05	0.06	0.07	0.08	0.09	0.1	0.11	0.12
Cash Flow per Share	0.11	0.11	0.13	0.15	0.19	0.2	0.12	0.24	0.28	0.36	0.33	0.25	0.37	0.49	0.5
Free Cash Flow per Basic Share	0.11	0.11	0.13	0.15	0.19	0.2	0.12	0.24	0.28	0.36	0.33	0.25	0.37	0.49	0.5
Cash & Equivalents per Share	0.11	0.25	0.31	0.26	0.35	0.36	0.19	0.3	0.32	0.45	0.32	0.32	0.37	0.51	0.43
Book Value per Share	-0.02	0.05	0.05	-0.03	-0.09	-0.2	-0.05	0.07	0.1	0.26	0.46	0.43	0.57	0.62	0.71
Tangible Book Value per Share	-0.15	-0.07	-0.08	-0.24	-0.29	-0.42	-0.93	-0.8	-0.76	-0.8	-0.96	-0.94	-0.8	-0.75	-0.73