Morgan Stanley Financial Ratios — MSBR34 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 (%)	3.82	-0.05	4.31	4.94	8.56	8.09	8.13	11.7	11.76	12.68	15.31	11.15	9.39	13.83	16.53
Return on Assets (%)	0.53	0.01	0.36	0.42	0.77	0.75	0.73	1.03	1.03	1.09	1.31	0.93	0.77	1.11	1.28
Return on Capital (%)	1.3	- -	0.92	- -	2.49	2.35	2.24	3.06	3.1	3.45	4.36	3.12	2.47	3.35	3.71
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	19.97	2.42	14.81	11.06	25.54	27.05	29.02	29.8	28.94	31.46	34.86	28.06	23.31	30.54	33.28
Profit Margin (%)	13.43	0.28	9.53	10.68	18.42	18.28	17.05	23.2	23.16	23.99	26.65	21.97	17.93	23.24	25.56
Net Income to Common Margin (%)	6.76	-0.12	8.63	9.71	17.05	16.84	15.59	21.8	21.8	22.91	25.82	20.99	16.84	22.21	24.63
Effective Tax Rate (%)	23.14	- -	19.79	- -	25.9	30.81	40.07	20.91	18.26	22.46	23.12	20.65	21.87	23.11	22.45
Dvd Payout Ratio (%)	-37.92	28.39	4.88	16.52	16.68	22	26.85	21.76	23.56	20.64	25.13	45.31	59.05	42.42	36.08
Sustainable Growth Rate (%)	5.27	-0.04	4.1	4.13	7.13	6.31	5.95	9.15	8.99	10.07	11.47	6.1	3.85	7.97	10.56

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	207,796	187,436	169,932	167,118	165,405	176,834	203,853	199,128	207,325	232,942	243,168	246,216	276,387	310,421	370,538
ST Debt	3,118	2,779	6,375	3,656	3,608	2,370	3,553	3,581	9,670	14,144	10,337	5,135	8,920	21,645	21,146
LT Debt	204,678	184,657	163,557	163,462	161,797	174,464	200,300	195,547	197,655	218,798	232,831	241,081	267,467	288,776	349,392
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	8.07	7.76	7.53	8.09	8.59	8.41	8.09	8.4	8.16	8.29	8.22	7.74	7.56	7.8	7.17
Long-Term Debt/Equity (%)	292.07	282.23	236.94	226.7	212.38	226.06	255.27	240.21	239.01	212.12	218.42	238.15	267.52	273.91	310.15
Long-Term Debt/Capital (%)	73.66	73.03	68.44	68.33	66.97	68.68	70.95	69.71	68.15	65.1	66.57	69.39	71.07	69.44	72.31
Long-Term Debt/Total Assets (%)	27.29	23.64	19.64	20.39	20.55	21.41	23.52	22.91	22.07	19.61	19.6	20.43	22.41	23.77	24.6
Total Debt/Equity (%)	296.52	286.48	246.17	231.77	217.11	229.13	259.8	244.61	250.7	225.83	228.12	243.22	276.44	294.44	328.92
Total Debt/Capital (%)	74.78	74.13	71.11	69.86	68.47	69.62	72.21	70.98	71.49	69.31	69.52	70.86	73.44	74.65	76.69
Total Debt/Total Assets (%)	27.71	24	20.41	20.85	21	21.7	23.93	23.33	23.15	20.88	20.47	20.86	23.15	25.55	26.09
Net Debt to Equity	187.71	168.26	103.59	110.56	146.12	172.92	200.96	180.93	190.66	160.44	146.65	151.6	217.77	222.6	256.74
Net Debt/Capital (%)	65.24	62.72	50.88	52.51	59.37	63.36	66.77	64.4	65.59	61.6	59.46	60.25	68.53	69	71.97
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	8.07	7.76	7.53	8.09	8.59	8.41	8.09	8.4	8.16	8.29	8.22	7.74	7.56	7.8	7.17
Long-Term Debt/Equity (%)	292.07	282.23	236.94	226.7	212.38	226.06	255.27	240.21	239.01	212.12	218.42	238.15	267.52	273.91	310.15
Long-Term Debt/Capital (%)	73.66	73.03	68.44	68.33	66.97	68.68	70.95	69.71	68.15	65.1	66.57	69.39	71.07	69.44	72.31
Long-Term Debt/Total Assets (%)	27.29	23.64	19.64	20.39	20.55	21.41	23.52	22.91	22.07	19.61	19.6	20.43	22.41	23.77	24.6
Total Debt/Equity (%)	296.52	286.48	246.17	231.77	217.11	229.13	259.8	244.61	250.7	225.83	228.12	243.22	276.44	294.44	328.92
Total Debt/Capital (%)	74.78	74.13	71.11	69.86	68.47	69.62	72.21	70.98	71.49	69.31	69.52	70.86	73.44	74.65	76.69
Total Debt/Total Assets (%)	27.71	24	20.41	20.85	21	21.7	23.93	23.33	23.15	20.88	20.47	20.86	23.15	25.55	26.09
CFO/Total Liabilities	2.26	3.46	4.58	0.15	-0.63	0.73	-0.58	0.95	5.02	-2.49	3.14	-0.59	-3.07	0.12	-1.37
CFO/CapEx	11.8	18.87	26.6	1.09	-3.25	4.22	-2.77	3.92	22.33	-17.47	14.72	-2.08	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	0.69	0.46	0.51	0.61	0.7	0.71	0.7	0.69	0.72	0.6	0.58	0.58	0.64	0.69	0.66
Days Sales Outstanding	527.74	797.67	719.71	596.16	517.76	512.54	522.51	529.8	509.21	610.81	626.8	634.47	571.43	526.6	555.74
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	- -	- -	60,423	70,409	61,319	79,051	98,913	64,036	80,194	122,008	160,828	143,035	151,108	200,953	281,570
- Cash & Cash Equivalents	76,255	77,348	98,425	87,397	54,083	43,381	46,164	51,840	49,659	67,452	86,838	92,747	58,661	75,743	81,310
+ Preferred Equity and Hybrid Capital	1,508	1,508	3,220	6,020	7,520	7,520	8,520	8,520	8,520	9,250	7,750	8,750	8,750	9,750	9,750
+ Minority/Non Controlling Interest	8,029	3,319	3,109	1,204	1,002	1,127	1,075	1,160	1,148	1,368	1,157	1,090	944	917	1,020
+ Total Debt	207,796	187,436	169,932	167,118	165,405	176,834	203,853	199,128	207,325	232,942	243,168	246,216	276,387	310,421	370,538
Enterprise Value	- -	- -	84,829	88,138	114,404	157,981	210,994	159,943	185,305	187,733	223,235	222,047	290,415	347,690	546,175
Total Capital	277,874	252,864	238,962	239,222	241,589	254,011	282,319	280,534	290,022	336,091	349,766	347,447	376,369	415,849	483,190
Total Debt/Capital (%)	74.78	74.13	71.11	69.86	68.47	69.62	72.21	70.98	71.49	69.31	69.52	70.86	73.44	74.65	76.69
Total Debt / EV	- -	- -	2	1.9	1.45	1.12	0.97	1.24	1.12	1.24	1.09	1.11	0.95	0.89	0.68
EV/Sales	- -	- -	2.76	2.71	3.44	4.83	5.89	4.24	4.75	4.1	3.96	4.42	5.73	6.03	8.28
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	2.42	- -	- -	29.35	- -	21.89	4.54	- -	6.57	- -	- -	255.28	- -
EV/Free Cash Flow to Firm	- -	- -	2.52	- -	- -	38.47	- -	29.4	4.76	- -	7.05	- -	- -	255.28	- -
Diluted Market Cap	- -	- -	60,800	71,131	62,373	80,524	100,733	65,474	82,510	109,492	164,619	146,280	152,889	201,497	283,200
Diluted Enterprise Value	- -	- -	85,206	88,860	115,458	159,454	212,814	161,381	187,621	175,217	227,026	225,292	292,196	348,234	547,805
EV per Share	- -	- -	8.8	9.12	12.02	17.21	23.81	18.99	23.46	20.93	25.42	26.75	36.02	43.67	69.62
TTM Sales	30,594	24,643	30,782	32,469	33,263	32,711	35,852	37,714	39,045	45,828	56,414	50,210	50,667	57,621	65,966
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	15,382	- -	35,009	- -	-4,463	5,383	-4,505	7,305	40,773	-25,231	33,971	-6,397	-33,536	1,362	-17,889
TTM Free Cash Flow to Firm	14,078	- -	33,693	- -	-5,836	4,107	-6,134	5,440	38,947	-26,675	31,663	-9,475	-33,536	1,362	-17,889

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	- -	- -	1.8	756.71	-10.69	19.61	-16.42	12.04	2.12	-4.1	5.2	-15.44	-4.56	147.94	-15.83
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	84,829	88,138	114,404	157,981	210,994	159,943	185,305	187,733	223,235	222,047	290,415	347,690	546,175
Low Price	- -	- -	5.58	6.04	6.14	4.7	8.15	7.6	7.87	6.27	13.46	14.26	13.79	16.16	18.88
EV/Sales	- -	- -	2.76	2.71	3.44	4.83	5.89	4.24	4.75	4.1	3.96	4.42	5.73	6.03	8.28
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	22.3	22.03	10.75	14.33	17.62	7.83	9.56	10.29	11.12	13.7	17.73	15.55	17.23
Price/Earnings Average	- -	- -	21.28	20.05	11.69	9.87	14.68	10.39	8.23	8.21	11.02	13.84	16.34	12.56	13.63
Price/Earnings High	- -	- -	22.91	22.03	13.31	14.45	17.62	12.11	9.56	10.52	12.98	17.41	19.13	16.84	17.57
Price/Earnings Low	- -	- -	19.86	18.28	10.24	7.82	12.86	7.83	7.41	4.74	8.17	11.34	13.04	9.96	9.06
Price/Book Value	- -	- -	0.96	1.09	0.91	1.15	1.44	0.89	1.1	1.32	1.65	1.57	1.67	2.12	2.76
Price/Book Value Average	- -	- -	0.92	0.99	0.99	0.79	1.2	1.19	0.95	1.05	1.63	1.58	1.54	1.71	2.19
Price/Book Value High	- -	- -	0.99	1.09	1.12	1.16	1.44	1.38	1.1	1.35	1.92	1.99	1.81	2.3	2.82
Price/Book Value Low	- -	- -	0.86	0.9	0.86	0.63	1.05	0.89	0.85	0.61	1.21	1.3	1.23	1.36	1.45
Price/Tangible Book Value	- -	- -	1.14	1.28	1.06	1.33	1.65	1.02	1.26	1.61	2.22	2.13	2.27	2.81	3.56
Price/Tangible Book Value Average	- -	- -	1.09	1.16	1.15	0.92	1.38	1.35	1.08	1.28	2.2	2.15	2.09	2.27	2.81
Price/Tangible Book Value High	- -	- -	1.18	1.28	1.31	1.35	1.65	1.58	1.26	1.64	2.59	2.71	2.45	3.04	3.63
Price/Tangible Book Value Low	- -	- -	1.02	1.06	1	0.73	1.21	1.02	0.97	0.74	1.63	1.76	1.67	1.8	1.87
Price/Sales	- -	- -	1.92	2.14	1.83	2.41	2.75	1.71	2.08	2.36	2.87	2.88	2.98	3.45	4.24
Price/Sales Average	- -	- -	1.84	1.95	1.99	1.66	2.29	2.26	1.79	1.88	2.85	2.9	2.75	2.79	3.36
Price/Sales High	- -	- -	1.98	2.14	2.27	2.43	2.75	2.64	2.08	2.41	3.35	3.65	3.22	3.74	4.33
Price/Sales Low	- -	- -	1.71	1.77	1.75	1.32	2	1.71	1.62	1.09	2.11	2.38	2.2	2.21	2.23
Price/Cash Flow	- -	- -	1.69	63.94	-13.66	14.66	-21.86	8.81	2	-4.28	4.77	-22.57	-4.51	146.11	-15.65
Price/Cash Flow Average	- -	- -	1.61	58.19	-14.86	10.1	-18.21	11.69	1.72	-3.42	4.73	-22.8	-4.16	118.03	-12.38
Price/Cash Flow High	- -	- -	1.74	63.94	-16.91	14.78	-21.86	13.63	2	-4.38	5.56	-28.68	-4.87	158.3	-15.96
Price/Cash Flow Low	- -	- -	1.51	53.04	-13.01	8	-15.95	8.81	1.55	-1.97	3.5	-18.68	-3.32	93.58	-8.23
Price/Free Cash Flow Average	- -	- -	1.72	688.73	-11.63	13.51	-13.69	15.98	1.82	-3.27	5.15	-15.59	-4.2	119.51	-12.53
Price/Free Cash Flow High	- -	- -	1.85	756.71	-13.23	19.77	-16.42	18.62	2.12	-4.19	6.07	-19.62	-4.92	160.29	-16.14
Price/Free Cash Flow Low	- -	- -	1.61	627.78	-10.18	10.71	-11.99	12.04	1.64	-1.89	3.82	-12.78	-3.35	94.76	-8.33
EV/Sales Average	- -	- -	2.67	2.52	3.6	4.08	5.43	4.8	4.46	3.56	3.93	4.45	5.5	5.36	7.39
EV/Sales High	- -	- -	2.81	2.71	3.88	4.85	5.89	5.17	4.75	4.15	4.43	5.19	5.97	6.33	8.36
EV/Sales Low	- -	- -	2.54	2.35	3.35	3.73	5.14	4.24	4.28	2.66	3.2	3.93	4.94	4.78	6.26
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	6.27	7.28	6.44	8.61	11.16	7.6	10.15	13.6	18.31	17.23	18.74	25.24	35.89
High Price	- -	- -	6.44	7.28	7.98	8.68	11.16	11.76	10.15	13.9	21.37	21.9	20.22	27.34	36.6
Enterprise Value Average	- -	- -	82,053	81,812	119,783	133,381	194,512	180,916	174,184	163,070	221,821	223,479	278,563	309,073	487,393
Enterprise Value High	- -	- -	86,476	88,138	128,996	158,654	210,994	194,969	185,305	190,405	250,073	260,772	302,350	364,463	551,744
Enterprise Value Low	- -	- -	78,196	76,141	111,467	122,100	184,270	159,943	167,278	121,935	180,620	197,408	250,483	275,452	412,703

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	9,550	9,783	9,639	9,669	9,516	9,181	8,862	8,424	7,900	8,969	8,783	8,301	8,063	7,963	7,845
Diluted Weighted Avg Shares	8,301	9,347	9,699	9,768	9,679	9,352	9,025	8,614	8,128	8,049	8,990	8,490	8,158	7,984	7,890
Basic Weighted Avg Shares	8,202	9,347	9,446	9,535	9,461	9,164	8,822	8,465	8,014	7,944	8,846	8,381	8,068	7,885	7,801
Revenue per Share	3.73	2.64	3.26	3.41	3.52	3.57	4.06	4.46	4.87	5.77	6.38	5.99	6.28	7.31	8.46
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.25	- -	0.28	0.33	0.6	0.6	0.63	0.97	1.06	1.32	1.65	1.26	1.06	1.62	2.08
Basic EPS from Cont Ops	0.57	0.08	0.39	0.39	0.67	0.67	0.71	1.05	1.15	1.41	1.71	1.33	1.14	1.72	2.18
Diluted EPS, GAAP	0.25	- -	0.27	0.32	0.59	0.59	0.62	0.95	1.05	1.3	1.62	1.24	1.05	1.6	2.06
Diluted EPS from Cont Ops	0.57	0.08	0.38	0.38	0.65	0.65	0.69	1.03	1.14	1.39	1.68	1.32	1.13	1.69	2.16
Dividend per Share	0.1	0.05	0.05	0.09	0.15	0.19	0.24	0.28	0.33	0.34	0.47	0.64	0.71	0.78	0.85
Cash Flow per Share	1.88	2.65	3.71	0.11	-0.47	0.59	-0.51	0.86	5.09	-3.18	3.84	-0.76	-4.16	0.17	-2.29
Free Cash Flow per Basic Share	1.72	2.51	3.57	0.01	-0.62	0.45	-0.7	0.64	4.86	-3.36	3.58	-1.13	-4.16	0.17	-2.29
Cash & Equivalents per Share	11.18	11.98	15.75	16.2	12.7	11.61	11.44	13.4	14.16	19.83	21.59	21.33	18.2	21.9	14.88
Book Value per Share	6.34	6.19	6.51	6.71	7.11	7.46	7.77	8.51	9.24	10.32	11.12	11.01	11.2	11.9	12.99
Tangible Book Value per Share	5.19	5.13	5.48	5.7	6.11	6.45	6.75	7.46	8.07	8.46	8.25	8.09	8.25	8.99	10.09