Nasdaq, Inc. Financial Ratios — N1DA34 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 (%)	7.98	6.91	6.76	6.91	7.51	1.92	12.89	8.09	13.96	15.46	18.51	17.93	12.48	10.15	15.27
Return on Assets (%)	2.55	3.03	3.55	3.36	3.58	0.82	4.94	2.95	5.23	5.85	6.23	5.49	3.98	3.56	5.82
Return on Capital (%)	6.65	5.83	5.63	5.81	6.24	2.46	8.81	5.35	9.24	9.25	10.21	9.89	7.51	6.67	9.75
Return on Invested Capital (%)	6.55	6.12	5.48	6.17	6.05	7.82	8.67	4.57	8.29	8.76	8.94	9.68	7.07	6.47	9.09
Gross Margin (%)	32.93	36.09	38.74	38.86	40.14	39.55	40.1	38.7	39.08	34.52	37.92	37.57	41.99	40.39	42.23
EBITDA Margin (%)	23.41	25.45	25.23	25.46	25.21	27.16	29.86	28.95	28.35	25.53	29.2	29.26	31.35	32.58	35.86
Operating Margin (%)	21.35	23.65	23.76	23.86	26.51	25.73	26.22	24.53	25.5	23.38	26.49	26.68	29.78	26.34	29.45
Incremental Operating Margin (%)	40.08	- -	27.47	24.91	- -	16.94	33.61	4.26	- -	16.75	93.49	30	- -	10.7	56.15
Pretax Margin (%)	16.67	17.56	18.69	16.97	18.51	3.59	22.09	24.88	23.93	21.55	26.06	23.69	23.1	19.58	25.96
Profit Margin (%)	11.26	11.28	11.99	11.83	12.58	2.86	18.47	10.71	18.18	16.59	20.17	18.07	17.46	15.09	21.64
Net Income to Common Margin (%)	11.26	11.28	11.99	11.83	12.58	2.86	18.47	10.71	18.18	16.59	20.17	18.07	17.46	15.09	21.64
Effective Tax Rate (%)	33.16	36.31	36	30.47	32.22	20.3	16.4	56.95	24.04	23.02	22.62	23.86	24.55	23.05	16.69
Dvd Payout Ratio (%)	- -	18.79	22.72	23.79	34.98	188.68	33.33	61.14	39.41	34.3	29.49	34.17	41.8	48.61	33.65
Sustainable Growth Rate (%)	7.98	5.61	5.22	5.27	4.88	-1.7	8.59	3.14	8.46	10.16	13.05	11.81	7.27	5.22	10.13

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	2,117	1,976	2,634	2,297	2,364	3,603	4,207	3,831	3,718	5,930	6,216	5,851	10,871	9,868	9,466
ST Debt	45	136	45	- -	- -	- -	480	875	391	- -	1,018	664	291	399	431
LT Debt	2,072	1,840	2,589	2,297	2,364	3,603	3,727	2,956	3,327	5,930	5,198	5,187	10,580	9,469	9,035
Total Debt/EBITDA	2.63	2.49	3.25	2.58	2.76	3.58	3.57	3.09	3.08	4.13	3.62	3.21	5.72	4.09	3.19
Net Debt/EBITDA	2	1.86	2.76	2.1	2.4	3.18	3.25	2.65	2.53	1.95	3.16	2.69	5.26	3.69	2.83
Total Debt/EBIT	3.04	2.86	3.83	3.05	3.28	4.31	4.25	3.73	3.66	4.81	4.31	3.74	6.89	5.49	4.06
Net Debt/EBIT	2.31	2.14	3.25	2.48	2.87	3.83	3.86	3.2	3	2.27	3.77	3.13	6.34	4.94	3.6
EBITDA to Interest Expense	6.76	8.19	8.02	8.1	8.09	7.8	8.73	8.84	10.5	15.44	14.95	15.18	6.99	6.06	8.37
EBITDA-CapEx/Interest Expense	6.03	7.29	6.88	6.83	6.84	6.76	7.67	8.05	9.39	13.42	13.53	13.92	6.41	5.54	7.62
EBIT to Interest Expense	6.17	7.61	7.55	7.59	8.51	7.39	7.67	7.49	9.44	14.14	13.56	13.84	6.64	4.9	6.87
Interest Expense	119	97	101	110	106	129	135	140	115	93	115	120	272	398	354
Common Equity/Total Assets	35.31	57.03	49.17	47.99	47.29	38.37	38.3	34.71	40.5	35.78	31.79	29.48	33.49	36.82	39.37
Long-Term Debt/Equity (%)	41.56	35.32	41.87	39.64	42.15	66.35	63.38	54.25	59	92.14	81.16	84.15	97.72	84.54	73.86
Long-Term Debt/Capital (%)	29.17	25.61	29.36	28.39	29.65	39.89	36.95	31.85	35.56	47.95	41.19	43.17	48.76	44.94	41.64
Long-Term Debt/Total Assets (%)	14.7	20.15	20.59	19.03	19.93	25.46	24.27	18.83	23.89	32.98	25.84	24.86	32.76	31.15	29.1
Total Debt/Equity (%)	42.46	37.93	42.59	39.64	42.15	66.35	71.55	70.31	65.93	92.14	97.05	94.92	100.41	88.11	77.39
Total Debt/Capital (%)	29.8	27.5	29.87	28.39	29.65	39.89	41.71	41.28	39.73	47.95	49.25	48.7	50.1	46.84	43.63
Total Debt/Total Assets (%)	15.02	21.64	20.94	19.03	19.93	25.46	27.4	24.4	26.7	32.98	30.9	28.04	33.66	32.47	30.48
Net Debt to Equity	32.31	28.39	36.16	32.27	36.78	58.93	65.14	60.3	54.18	43.44	84.89	79.45	92.37	79.36	68.67
Net Debt/Capital (%)	24.42	22.11	26.56	24.4	26.89	37.08	39.44	37.62	33.85	29.06	44.46	42.53	47.07	43.41	39.82
EBITDA	805	794	810	891	858	1,006	1,179	1,238	1,207	1,436	1,719	1,822	1,901	2,411	2,963
EBITDA-CapEx	717	707	695	751	725	872	1,035	1,127	1,080	1,248	1,556	1,670	1,743	2,204	2,697
Operating Income (Loss)	734	738	763	835	902	953	1,035	1,049	1,086	1,315	1,559	1,661	1,806	1,949	2,433

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	0.13	0.71	0.21	0.2	0.17	0.16	0.12	0.12	0.15	0.6	0.08	0.08	0.07	0.26	0.42
Current Ratio	1.09	1.47	1.13	1.14	1.12	1.12	1.05	0.97	1.01	1.56	0.94	0.97	1.01	0.99	1.01
Quick Ratio	0.18	1.03	0.35	0.33	0.28	0.26	0.18	0.18	0.25	0.71	0.15	0.15	0.17	0.39	0.54
CFO/Avg Current Liab	0.09	0.17	0.3	0.22	0.25	0.22	0.2	0.17	0.18	0.27	0.17	0.2	0.19	0.23	0.28
Common Equity/Total Assets	35.31	57.03	49.17	47.99	47.29	38.37	38.3	34.71	40.5	35.78	31.79	29.48	33.49	36.82	39.37
Long-Term Debt/Equity (%)	41.56	35.32	41.87	39.64	42.15	66.35	63.38	54.25	59	92.14	81.16	84.15	97.72	84.54	73.86
Long-Term Debt/Capital (%)	29.17	25.61	29.36	28.39	29.65	39.89	36.95	31.85	35.56	47.95	41.19	43.17	48.76	44.94	41.64
Long-Term Debt/Total Assets (%)	14.7	20.15	20.59	19.03	19.93	25.46	24.27	18.83	23.89	32.98	25.84	24.86	32.76	31.15	29.1
Total Debt/Equity (%)	42.46	37.93	42.59	39.64	42.15	66.35	71.55	70.31	65.93	92.14	97.05	94.92	100.41	88.11	77.39
Total Debt/Capital (%)	29.8	27.5	29.87	28.39	29.65	39.89	41.71	41.28	39.73	47.95	49.25	48.7	50.1	46.84	43.63
Total Debt/Total Assets (%)	15.02	21.64	20.94	19.03	19.93	25.46	27.4	24.4	26.7	32.98	30.9	28.04	33.66	32.47	30.48
CFO/Total Liabilities	7.35	14.99	8.98	10.07	11.63	8.9	9.59	10.03	11.62	10.85	7.9	11.6	7.9	10.1	11.98
CFO/CapEx	7.6	6.76	4.99	4.51	5.47	5.79	6.31	9.26	7.58	6.66	6.64	11.22	10.73	9.37	8.48
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.5	3.74	3.37	3.1	4.08	4.74

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	- -	9.73	8.85	8.95	9.65	9.94	10.06	11.56	10.57	11.39	10.2	9.84	7.55	7.59	8.41
Days Sales Outstanding	- -	37.49	41.26	40.78	37.81	36.71	36.29	31.58	34.55	32.06	35.78	37.08	48.33	48.12	43.41
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	21,548	35,028	30,905	34,100	45,097	56,932
- Cash & Cash Equivalents	506	497	398	427	301	403	377	545	332	2,745	393	502	453	592	604
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	10	1	- -	1	- -	- -	- -	- -	- -	3	10	13	11	9	5
+ Total Debt	2,117	1,976	2,634	2,297	2,364	3,603	4,207	3,831	3,718	5,930	6,216	5,851	10,871	9,868	9,466
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	24,541	40,653	36,086	44,341	52,917	63,049
Total Capital	7,103	7,185	8,818	8,091	7,973	9,033	10,087	9,280	9,357	12,366	12,621	12,015	21,698	21,068	21,698
Total Debt/Capital (%)	29.8	27.5	29.87	28.39	29.65	39.89	41.71	41.28	39.73	47.95	49.25	48.7	50.1	46.84	43.63
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.24	0.15	0.16	0.25	0.19	0.15
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.36	6.91	5.8	7.31	7.15	7.63
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.09	23.65	19.81	23.32	21.95	21.28
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.89	28.21	23.07	28.1	29.43	27.05
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.54	34.69	20.08	23.32	23.57	24.73
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.61	40.29	21.93	25.44	25.96	27.61
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	21,804	35,390	31,302	30,142	45,422	57,802
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	24,797	41,015	36,483	40,383	53,242	63,919
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.59	40.32	36.4	38.23	45.63	54.86
TTM Sales	3,438	3,120	3,211	3,500	3,403	3,704	3,948	4,277	4,258	5,625	5,886	6,226	6,064	7,400	8,262
TTM EBITDA	805	794	810	891	858	1,006	1,179	1,238	1,207	1,436	1,719	1,822	1,901	2,411	2,963
TTM Operating Income	734	738	763	835	902	953	1,035	1,049	1,086	1,315	1,559	1,661	1,806	1,949	2,433
TTM Cash Flow to Firm	749	650	639	708	799	879	1,022	1,088	1,050	1,324	1,172	1,797	1,901	2,245	2,550
TTM Free Cash Flow to Firm	661	563	524	568	666	745	878	977	923	1,136	1,009	1,645	1,743	2,038	2,284

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.49	38.47	20.14	19.6	26.22	29.06
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.89	28.21	23.07	28.1	29.43	27.05
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	24,541	40,653	36,086	44,341	52,917	63,049
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.89	21.66	23.48	22.9	25.84	32.58
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.36	6.91	5.8	7.31	7.15	7.63
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.09	23.65	19.81	23.32	21.95	21.28
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.02	29.37	27.52	28.27	40.4	32.03
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.18	24.86	25.75	25.89	34.3	27.62
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.25	30.73	30.91	32.8	44.51	32.29
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.87	18.31	20.72	22.02	26.84	21.07
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.35	5.48	5.02	3.15	4.03	4.66
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.23	4.64	4.7	2.89	3.42	4.01
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.82	5.73	5.64	3.66	4.44	4.69
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.31	3.42	3.78	2.46	2.68	3.06
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8.06	-7.22	-6.82	-3.18	-4.66	-6.58
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.77	-6.11	-6.39	-2.91	-3.96	-5.67
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-9.2	-7.55	-7.66	-3.68	-5.14	-6.63
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-5.56	-4.5	-5.14	-2.47	-3.1	-4.33
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.82	5.92	4.97	4.94	6.1	6.93
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.68	5.01	4.65	4.52	5.18	5.98
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.35	6.2	5.58	5.73	6.72	6.99
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.63	3.69	3.74	3.85	4.05	4.56
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.15	32.19	18.15	17.65	23.27	25.4
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.53	27.25	16.98	16.17	19.76	21.9
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.56	33.68	20.38	20.48	25.64	25.6
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.83	20.07	13.67	13.75	15.46	16.71
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.74	32.56	18.85	17.95	22.27	25.06
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.37	40.25	22.62	22.74	28.89	29.3
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.13	23.99	15.17	15.27	17.42	19.11
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.22	5.99	5.48	6.84	6.23	6.68
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.9	7.18	6.41	8.21	7.77	7.69
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.17	4.67	4.57	6.07	5.11	5.27
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.54	20.52	18.72	21.82	19.12	18.63
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.2	24.59	21.9	26.2	23.85	21.43
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.43	15.98	15.62	19.36	15.67	14.7
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.25	24.48	21.8	26.29	25.65	23.68
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.34	29.34	25.51	31.56	31.98	27.25
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.47	19.06	18.19	23.32	21.01	18.69
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.59	34.74	31.17	29.4	38.89	49.54
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.63	36.34	35.02	34.11	42.84	49.94
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	23,753	35,278	34,100	41,480	46,110	55,208
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	27,565	42,274	39,894	49,806	57,506	63,512
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	17,850	27,467	28,456	36,806	37,782	43,564

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	1,050	1,002	1,025	1,021	994	1,008	1,032	999	999	998	1,008	991	1,160	1,160	1,149
Diluted Weighted Avg Shares	1,089	1,044	1,036	1,047	1,036	1,021	1,026	1,015	1,010	1,010	1,019	1,004	1,025	1,168	1,167
Basic Weighted Avg Shares	1,065	1,018	1,010	1,022	1,012	999	1,007	1,000	998	995	1,004	993	1,018	1,160	1,156
Revenue per Share	3.23	3.06	3.18	3.43	3.36	3.71	3.92	4.28	4.27	5.66	5.86	6.27	5.96	6.38	7.15
EBITDA per Share	0.76	0.78	0.8	0.87	0.85	1.01	1.17	1.24	1.21	1.44	1.71	1.83	1.87	2.08	2.56
Operating Income per Share	0.69	0.72	0.76	0.82	0.89	0.95	1.03	1.05	1.09	1.32	1.55	1.67	1.77	1.68	2.1
Basic EPS, GAAP	0.36	0.35	0.38	0.41	0.42	0.11	0.72	0.46	0.78	0.94	1.18	1.13	1.04	0.96	1.55
Basic EPS from Cont Ops	0.36	0.34	0.38	0.4	0.42	0.11	0.72	0.46	0.78	0.94	1.18	1.13	1.04	0.96	1.55
Diluted EPS, GAAP	0.36	0.34	0.37	0.4	0.41	0.1	0.71	0.45	0.77	0.92	1.17	1.12	1.03	0.96	1.53
Diluted EPS from Cont Ops	0.35	0.33	0.37	0.39	0.41	0.1	0.71	0.45	0.77	0.92	1.17	1.12	1.03	0.95	1.53
Dividend per Share	- -	0.06	0.09	0.1	0.15	0.2	0.24	0.28	0.31	0.32	0.35	0.39	0.43	0.47	0.52
Cash Flow per Share	0.63	0.58	0.57	0.62	0.72	0.78	0.9	1.03	0.97	1.26	1.08	1.72	1.67	1.67	1.95
Free Cash Flow per Basic Share	0.55	0.49	0.45	0.48	0.59	0.64	0.76	0.92	0.84	1.07	0.92	1.56	1.51	1.49	1.72
Cash & Equivalents per Share	0.75	0.72	0.57	0.59	0.5	0.64	0.59	0.81	0.62	2.95	0.6	0.69	0.55	1.77	2.92
Book Value per Share	4.74	5.2	6.04	5.67	5.64	5.39	5.7	5.45	5.65	6.45	6.34	6.2	9.33	9.65	10.64
Tangible Book Value per Share	-1.65	-1.77	-2.33	-1.78	-1.76	-2.67	-3.08	-3.22	-2.98	-2.68	-4.81	-4.57	-9.26	-8.34	-7.53