Tractor Supply Company Financial Ratios — T1SC34 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 (%)	22.94	27.19	28.9	29.2	30.55	30.71	29.43	35.72	35.95	42.91	50.79	53.83	52.82	49.83	45.18
Return on Assets (%)	14.57	16.75	18.18	18.84	18.63	17.33	15.25	17.88	13.43	12.14	13.46	13.39	12.53	11.6	10.57
Return on Capital (%)	23.05	27.22	28.89	29.22	28.83	26.59	23.73	28.16	18.41	15.83	17.88	18.19	16.94	15.37	14.18
Return on Invested Capital (%)	22.71	26.51	28.24	28.97	28.65	26.5	23.62	28.07	18.38	15.79	17.85	18.17	16.93	15.37	14.18
Gross Margin (%)	33.24	33.58	33.95	34.15	34.42	34.3	34.34	34.16	34.38	35.42	35.17	35	35.92	36.26	36.42
EBITDA Margin (%)	10.23	11.27	11.9	12.33	12.43	12.35	11.74	11.11	11.25	11.43	12.39	12.52	12.86	12.86	12.63
Operating Margin (%)	8.33	9.36	9.96	10.32	10.45	10.24	9.46	8.87	8.9	10.04	10.26	10.1	10.16	9.86	9.45
Incremental Operating Margin (%)	14.55	19.49	15.55	13.68	11.86	7.88	- -	2.35	9.41	14.22	11.41	8.7	12.53	- -	- -
Pretax Margin (%)	8.28	9.34	9.95	10.29	10.4	10.15	9.27	8.64	8.66	9.12	10.05	9.89	9.84	9.49	9.01
Profit Margin (%)	5.26	5.93	6.36	6.49	6.59	6.45	5.82	6.73	6.73	7.05	7.83	7.66	7.61	7.4	7.06
Net Income to Common Margin (%)	5.26	5.93	6.36	6.49	6.59	6.45	5.82	6.73	6.73	7.05	7.83	7.66	7.61	7.4	7.06
Effective Tax Rate (%)	36.47	36.55	36.15	36.88	36.63	36.49	37.16	22.1	22.26	22.64	22.11	22.47	22.7	22.06	21.61
Dvd Payout Ratio (%)	13.85	18.56	20.86	22.66	25.12	27.97	31.67	27.63	28.93	23.32	23.97	37.62	40.61	42.91	44.49
Sustainable Growth Rate (%)	19.77	22.15	22.87	22.58	22.87	22.12	20.11	25.85	25.55	32.9	38.61	33.58	31.37	28.45	25.08

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	1	1	5	168	301	462	440	2,709	3,542	3,919	4,270	5,036	5,424	5,943
ST Debt	- -	- -	- -	- -	1	11	29	30	311	303	325	350	373	400	455
LT Debt	1	1	1	5	167	290	434	410	2,398	3,238	3,594	3,921	4,663	5,024	5,488
Total Debt/EBITDA	- -	- -	- -	0.01	0.22	0.36	0.54	0.5	2.88	2.92	2.49	2.4	2.69	2.83	3.03
Net Debt/EBITDA	-0.41	-0.26	-0.23	-0.07	0.11	0.26	0.37	0.37	0.33	-0.29	0.07	0.54	0.71	0.83	0.8
Total Debt/EBIT	- -	- -	- -	0.01	0.26	0.43	0.67	0.63	3.65	3.55	3	2.98	3.41	3.7	4.05
Net Debt/EBIT	-0.5	-0.32	-0.28	-0.09	0.13	0.32	0.46	0.46	0.42	-0.36	0.08	0.67	0.9	1.08	1.07
EBITDA to Interest Expense	207.5	498.36	1,103.55	373.53	267.75	144.07	61.49	47.9	47.33	42.18	59.26	58.04	40.25	35.07	28.37
EBITDA-CapEx/Interest Expense	207.5	498.36	1,103.55	373.53	267.75	144.07	61.49	47.9	47.33	42.18	59.26	58.04	40.25	35.07	28.37
EBIT to Interest Expense	169	414.02	923.97	312.72	225.01	119.46	49.53	38.24	37.46	37.03	49.11	46.84	31.8	26.88	21.22
Interest Expense	2	1	1	2	3	6	14	18	20	29	27	31	47	55	69
Common Equity/Total Assets	63.22	60.05	65.51	63.58	58.77	54.33	49.45	50.62	29.63	27.29	25.78	24.06	23.4	23.15	23.61
Long-Term Debt/Equity (%)	0.13	0.12	0.1	0.38	11.99	19.94	30.57	26.28	153.02	168.32	179.47	191.96	216.92	221.3	212.59
Long-Term Debt/Capital (%)	0.13	0.12	0.1	0.38	10.7	16.52	23.06	20.5	56.08	59.25	60.69	62.11	64.9	65.29	64.38
Long-Term Debt/Total Assets (%)	0.08	0.07	0.06	0.24	7.04	10.83	15.12	13.3	45.34	45.94	46.27	46.18	50.75	51.24	50.19
Total Debt/Equity (%)	0.13	0.12	0.1	0.4	12.05	20.72	32.58	28.19	172.88	184.09	195.7	209.08	234.26	238.93	230.23
Total Debt/Capital (%)	0.13	0.12	0.1	0.4	10.75	17.16	24.57	21.99	63.35	64.8	66.18	67.65	70.08	70.5	69.72
Total Debt/Total Assets (%)	0.08	0.07	0.07	0.25	7.08	11.25	16.11	14.27	51.22	50.24	50.46	50.3	54.81	55.32	54.35
Net Debt to Equity	-17.55	-13.53	-11.45	-3.95	6.19	15.13	22.34	20.56	19.92	-18.58	5.41	47.08	61.96	69.62	60.86
Net Debt/Capital (%)	-21.25	-15.62	-12.91	-4.1	5.76	12.93	17.89	16.76	7.45	-8.67	2.15	15.74	19.62	21.23	18.86
EBITDA	433	526	615	704	774	837	852	879	939	1,214	1,577	1,778	1,872	1,915	1,961
EBITDA-CapEx	433	526	615	704	774	837	852	879	939	1,214	1,577	1,778	1,872	1,915	1,961
Operating Income (Loss)	353	437	515	589	651	694	686	702	743	1,066	1,307	1,435	1,479	1,468	1,467

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	0.38	0.25	0.27	0.08	0.1	0.07	0.13	0.09	0.07	0.77	0.43	0.09	0.18	0.11	0.07
Current Ratio	2.37	2.02	2.27	2.11	2.14	1.95	1.95	1.91	1.43	1.87	1.57	1.33	1.5	1.43	1.34
Quick Ratio	0.38	0.25	0.27	0.08	0.1	0.07	0.13	0.1	0.07	0.77	0.43	0.09	0.18	0.12	0.08
CFO/Avg Current Liab	0.57	0.74	0.61	0.72	0.72	0.9	0.78	0.78	0.74	0.93	0.6	0.61	0.59	0.63	0.66
Common Equity/Total Assets	63.22	60.05	65.51	63.58	58.77	54.33	49.45	50.62	29.63	27.29	25.78	24.06	23.4	23.15	23.61
Long-Term Debt/Equity (%)	0.13	0.12	0.1	0.38	11.99	19.94	30.57	26.28	153.02	168.32	179.47	191.96	216.92	221.3	212.59
Long-Term Debt/Capital (%)	0.13	0.12	0.1	0.38	10.7	16.52	23.06	20.5	56.08	59.25	60.69	62.11	64.9	65.29	64.38
Long-Term Debt/Total Assets (%)	0.08	0.07	0.06	0.24	7.04	10.83	15.12	13.3	45.34	45.94	46.27	46.18	50.75	51.24	50.19
Total Debt/Equity (%)	0.13	0.12	0.1	0.4	12.05	20.72	32.58	28.19	172.88	184.09	195.7	209.08	234.26	238.93	230.23
Total Debt/Capital (%)	0.13	0.12	0.1	0.4	10.75	17.16	24.57	21.99	63.35	64.8	66.18	67.65	70.08	70.5	69.72
Total Debt/Total Assets (%)	0.08	0.07	0.07	0.25	7.08	11.25	16.11	14.27	51.22	50.24	50.46	50.3	54.81	55.32	54.35
CFO/Total Liabilities	43.33	55.48	50.83	55.22	46.67	53.26	43.55	45.58	21.81	27.21	19.75	21.05	18.95	18.86	19.58
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.07	6.13	5.56	5.33	5.53	4.97

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	3.61	3.56	3.61	3.59	3.4	3.36	3.38	3.42	3.43	4.05	4.15	3.77	3.48	3.46	3.33
Days Inventory Outstanding	101.22	102.44	100.98	101.64	107.26	108.74	108.13	106.61	106.31	90.1	87.88	96.87	104.78	105.54	109.55
Accounts Payable Turnover	11.37	10.82	10.94	11.34	10.66	9.59	8.85	8.93	8.7	8.7	8.13	7.64	7.19	8.01	7.7
Accounts Payable Turnover Days	32.11	33.73	33.38	32.18	34.25	38.06	41.26	40.86	41.96	41.98	44.91	47.8	50.79	45.54	47.41
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	831	908	979	1,115	1,284	1,370	1,453	1,590	1,603	1,783	2,191	2,710	2,646	2,840	3,084
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	831	908	979	1,115	1,284	1,370	1,453	1,590	1,603	1,783	2,191	2,710	2,646	2,840	3,084

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	16,698	27,256	23,500	23,714	29,119	26,978
- Cash & Cash Equivalents	177	139	143	51	64	54	109	86	84	1,342	878	203	397	251	194
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	1	1	5	168	301	462	440	2,709	3,542	3,919	4,270	5,036	5,424	5,943
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	18,897	30,297	27,568	28,353	34,292	32,727
Total Capital	1,010	1,026	1,248	1,299	1,561	1,754	1,881	2,002	4,276	5,465	5,922	6,313	7,186	7,695	8,524
Total Debt/Capital (%)	0.13	0.12	0.1	0.4	10.75	17.16	24.57	21.99	63.35	64.8	66.18	67.65	70.08	70.5	69.72
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.19	0.13	0.15	0.18	0.16	0.18
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.78	2.38	1.94	1.95	2.3	2.11
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.57	19.21	15.5	15.15	17.91	16.69
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.96	23.19	19.21	19.17	23.37	22.3
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.34	26.13	19.97	20.7	23.43	19.37
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.34	26.13	19.97	20.7	23.43	19.37
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	16,868	27,906	23,905	24,102	29,527	27,242
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	19,068	30,947	27,972	28,741	34,700	32,991
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.79	2.94	2.75	2.88	3.54	3.41
TTM Sales	4,233	4,664	5,165	5,712	6,227	6,780	7,256	7,911	8,352	10,620	12,731	14,205	14,556	14,883	15,524
TTM EBITDA	433	526	615	704	774	837	852	879	939	1,214	1,577	1,778	1,872	1,915	1,961
TTM Operating Income	353	437	515	589	651	694	686	702	743	1,066	1,307	1,435	1,479	1,468	1,467
TTM Cash Flow to Firm	255	379	334	410	458	654	640	709	827	1,417	1,159	1,381	1,370	1,463	1,689
TTM Free Cash Flow to Firm	255	379	334	410	458	654	640	709	827	1,417	1,159	1,381	1,370	1,463	1,689

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.1	24.51	17.62	18.07	20.78	16.66
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.96	23.19	19.21	19.17	23.37	22.3
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	18,897	30,297	27,568	28,353	34,292	32,727
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.89	1.54	1.88	2.08	2.5	2.66
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.78	2.38	1.94	1.95	2.3	2.11
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.57	19.21	15.5	15.15	17.91	16.69
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.32	27.74	21.8	21.64	26.68	24.75
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.16	22.43	21.79	21.67	26.57	26.6
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.66	27.74	24.97	24.83	30.27	29.98
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.54	16.1	17.53	18.66	22.21	23.38
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.68	13.61	11.51	11.03	12.83	10.45
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.23	11	11.5	11.05	12.77	11.23
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.59	13.61	13.18	12.66	14.55	12.66
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.88	7.9	9.25	9.51	10.68	9.87
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.94	14	13.13	12.61	14.55	12.36
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.47	11.32	13.13	12.63	14.5	13.29
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.88	14	15.05	14.47	16.51	14.97
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.02	8.13	10.56	10.88	12.12	11.68
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.57	2.17	1.67	1.65	1.97	1.75
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.49	1.76	1.67	1.65	1.97	1.88
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.74	2.17	1.91	1.89	2.24	2.12
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.88	1.26	1.34	1.42	1.64	1.65
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.99	24.29	17.49	17.96	20.68	16.59
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.36	19.64	17.48	17.99	20.59	17.83
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.24	24.29	20.04	20.61	23.46	20.09
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.74	14.1	14.06	15.49	17.22	15.67
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.47	19.82	17.61	18.09	20.7	17.91
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.37	24.51	20.18	20.73	23.58	20.18
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.8	14.23	14.16	15.58	17.3	15.74
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.7	1.97	1.94	1.95	2.3	2.24
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.94	2.38	2.18	2.19	2.57	2.48
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.09	1.48	1.62	1.72	1.98	2.01
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.85	15.91	15.5	15.16	17.85	17.71
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.01	19.21	17.43	17.02	19.96	19.59
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.54	11.96	12.92	13.4	15.36	15.93
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.08	19.19	19.21	19.19	23.29	23.68
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.71	23.19	21.6	21.54	26.04	26.19
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.62	14.44	16	16.96	20.05	21.29
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.58	2.65	2.34	2.41	3	2.81
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.74	2.65	2.68	2.77	3.41	3.41
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	18,029	25,080	27,559	28,387	34,175	34,746
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	20,650	30,297	30,990	31,854	38,214	38,425
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	11,585	18,866	22,964	25,087	29,417	31,237

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	12,976	12,655	12,714	12,416	12,220	11,908	11,408	11,091	10,758	10,583	10,299	10,037	9,830	9,690	9,596
Diluted Weighted Avg Shares	13,460	13,248	12,903	12,694	12,459	12,182	11,672	11,241	10,993	10,691	10,545	10,210	9,991	9,826	9,690
Basic Weighted Avg Shares	13,069	12,945	12,692	12,543	12,344	12,100	11,616	11,166	10,900	10,594	10,451	10,136	9,932	9,777	9,650
Revenue per Share	0.32	0.36	0.41	0.46	0.5	0.56	0.62	0.71	0.77	1	1.22	1.4	1.47	1.52	1.61
EBITDA per Share	0.03	0.04	0.05	0.06	0.06	0.07	0.07	0.08	0.09	0.11	0.15	0.18	0.19	0.2	0.2
Operating Income per Share	0.03	0.03	0.04	0.05	0.05	0.06	0.06	0.06	0.07	0.1	0.13	0.14	0.15	0.15	0.15
Basic EPS, GAAP	0.02	0.02	0.03	0.03	0.03	0.04	0.04	0.05	0.05	0.07	0.1	0.11	0.11	0.11	0.11
Basic EPS from Cont Ops	0.02	0.02	0.03	0.03	0.03	0.04	0.04	0.05	0.05	0.07	0.1	0.11	0.11	0.11	0.11
Diluted EPS, GAAP	0.02	0.02	0.03	0.03	0.03	0.04	0.04	0.05	0.05	0.07	0.09	0.11	0.11	0.11	0.11
Diluted EPS from Cont Ops	0.02	0.02	0.03	0.03	0.03	0.04	0.04	0.05	0.05	0.07	0.09	0.11	0.11	0.11	0.11
Dividend per Share	- -	- -	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.02	0.02	0.04	0.05	0.05	0.05
Cash Flow per Share	0.02	0.03	0.03	0.03	0.04	0.05	0.05	0.06	0.07	0.13	0.11	0.13	0.13	0.15	0.17
Free Cash Flow per Basic Share	0.02	0.03	0.03	0.03	0.04	0.05	0.05	0.06	0.07	0.13	0.11	0.13	0.13	0.15	0.17
Cash & Equivalents per Share	0.01	0.01	0.01	- -	0.01	- -	0.01	0.01	0.01	0.13	0.09	0.02	0.04	0.03	0.02
Book Value per Share	0.08	0.08	0.1	0.1	0.11	0.12	0.12	0.14	0.15	0.18	0.19	0.2	0.22	0.23	0.27
Tangible Book Value per Share	0.08	0.08	0.1	0.1	0.11	0.11	0.11	0.13	0.13	0.18	0.19	0.18	0.19	0.21	0.23