Verisk Analytics, Inc. Financial Ratios — V1RS34 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 (%)	- -	- -	86.75	105.45	64.13	43.72	34.08	29.96	20.77	28.74	24.16	41.8	59.67	466.96	444.05
Return on Assets (%)	20.5	16.87	14.32	16.5	12.79	11.56	10.42	10.04	6.95	9.75	8.67	12.92	10.85	22.19	17.37
Return on Capital (%)	36.45	27.54	22.41	25.58	19.27	16.37	15.05	14.53	10.53	13.85	12.09	17.61	15.33	31.12	24.32
Return on Invested Capital (%)	34.21	26.72	22.05	22.93	16.26	12.87	14.87	14.25	10.54	12.85	11.12	19.12	18.51	28.63	24.34
Gross Margin (%)	62.99	63.3	60.99	63.94	65.24	64.19	63.46	63	62.53	65.11	65.33	66.98	67.31	68.73	69.88
EBITDA Margin (%)	46.99	48.05	46.93	54.21	52.18	49.73	48.42	47.19	39.15	57.92	52.59	69.94	52.7	54.13	54.37
Operating Margin (%)	40.1	40.65	38.5	44.18	39.95	38.47	37.35	34.83	26.73	42.14	37.01	56.33	42.21	43.51	43.74
Incremental Operating Margin (%)	70.55	43.63	22.38	- -	21.57	27.38	22.4	13.17	- -	- -	- -	1,435.07	- -	61.01	47.12
Pretax Margin (%)	35.94	35.5	33.76	39.31	38.85	32.76	32.21	30.05	21.8	36.06	31.94	50.56	38.31	42.63	38.12
Profit Margin (%)	23.73	23.38	21.83	27.95	28.83	29.63	25.88	25	17.26	31.4	27.06	38.22	22.91	33.23	29.56
Net Income to Common Margin (%)	23.73	23.38	21.83	27.95	28.83	29.63	25.88	25	17.26	31.4	27.06	38.22	22.91	33.23	29.56
Effective Tax Rate (%)	38.71	36.49	36.46	37.07	28.74	30.93	19.67	16.81	20.85	20.11	22.81	17.45	25.19	22.62	22.45
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	36.34	26.89	31	18.74	25.6	23.26	27.65
Sustainable Growth Rate (%)	- -	- -	86.75	105.45	64.13	43.72	34.08	29.96	13.22	21.01	16.67	33.97	44.39	358.34	321.29

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	1,106	1,461	1,276	1,437	3,146	2,387	3,009	2,723	3,400	3,524	3,577	3,956	3,095	3,246	4,900
ST Debt	6	195	4	336	875	107	724	673	540	553	1,003	1,422	48	540	1,535
LT Debt	1,100	1,266	1,271	1,101	2,271	2,280	2,284	2,051	2,860	2,971	2,574	2,533	3,048	2,706	3,365
Total Debt/EBITDA	1.98	2.16	1.7	1.85	3.42	2.41	2.9	2.41	3.33	2.68	2.76	2.26	2.19	2.08	2.93
Net Debt/EBITDA	1.63	2.02	1.47	1.79	3.27	2.26	2.74	2.26	2.9	2.26	2.46	2.07	1.79	1.75	1.52
Total Debt/EBIT	2.3	2.55	2.08	2.27	4.47	3.11	3.76	3.26	4.88	3.69	3.92	2.81	2.74	2.59	3.65
Net Debt/EBIT	1.89	2.38	1.79	2.19	4.27	2.92	3.56	3.06	4.25	3.11	3.5	2.57	2.24	2.18	1.89
EBITDA to Interest Expense	10.4	9.33	9.84	11.08	7.57	8.27	8.7	8.71	8.05	9.5	10.2	12.58	12.23	12.52	9.78
EBITDA-CapEx/Interest Expense	9.28	8.3	7.92	11.08	7.57	8.27	8.7	8.71	8.05	9.5	10.2	12.58	12.23	12.52	9.78
EBIT to Interest Expense	8.87	7.89	8.07	9.03	5.79	6.4	6.71	6.43	5.5	6.91	7.18	10.13	9.8	10.06	7.86
Interest Expense	54	73	76	70	121	120	119	130	127	138	127	139	116	125	171
Common Equity/Total Assets	-6.39	10.83	21.86	9	24.53	28.77	31.98	35.09	32.04	35.68	36.07	25.13	7.1	2.35	4.99
Long-Term Debt/Equity (%)	- -	495.39	232.19	521.63	165.52	171.13	118.65	99.03	126.49	110.12	90.56	143.3	945.93	2,576.76	1,086.25
Long-Term Debt/Capital (%)	109.23	73.74	69.73	66.8	50.27	61.31	46.3	42.77	50.52	47.75	40.1	44.26	89.18	80.74	64.59
Long-Term Debt/Total Assets (%)	71.4	53.64	50.77	46.94	40.6	49.24	37.94	34.75	40.53	39.29	32.97	36.39	69.81	63.44	54.32
Total Debt/Equity (%)	-1,122.84	571.78	233	680.87	229.28	179.15	156.27	131.52	150.38	130.61	125.84	223.77	960.71	3,091.24	1,581.79
Total Debt/Capital (%)	109.78	85.11	69.97	87.19	69.63	64.18	60.98	56.81	60.06	56.64	55.72	69.11	90.57	96.87	94.05
Total Debt/Total Assets (%)	71.76	61.92	50.94	61.27	56.24	51.54	49.98	46.16	48.19	46.61	45.81	56.82	70.9	76.11	79.1
Net Debt to Equity	-924.57	533.9	200.76	656.97	218.68	167.97	148	123.47	130.87	110.09	112.19	204.75	785.07	2,598.57	818.4
Net Debt/Capital (%)	111.62	83.86	66.32	86.19	68.51	62.44	59.46	54.93	54.03	49.48	50.56	64.51	81.21	89.18	83.62
EBITDA	560	676	749	776	919	992	1,039	1,130	1,021	1,314	1,295	1,747	1,413	1,560	1,671
EBITDA-CapEx	500	602	603	776	919	992	1,039	1,130	1,021	1,314	1,295	1,747	1,413	1,560	1,671
Operating Income (Loss)	478	572	614	632	703	768	801	834	697	956	911	1,407	1,132	1,254	1,344

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	0.56	0.16	0.39	0.06	0.1	0.22	0.11	0.11	0.12	0.15	0.06	0.05	0.39	0.24	0.95
Current Ratio	1.3	0.67	1.1	0.5	0.41	0.81	0.45	0.49	0.5	0.56	0.49	0.4	1.05	0.74	1.2
Quick Ratio	1.11	0.55	0.92	0.43	0.3	0.73	0.39	0.4	0.44	0.47	0.25	0.19	0.86	0.65	1.15
CFO/Avg Current Liab	0.7	1	1	0.81	0.59	0.55	0.76	0.7	0.68	0.73	0.7	0.51	0.69	1.14	0.81
Common Equity/Total Assets	-6.39	10.83	21.86	9	24.53	28.77	31.98	35.09	32.04	35.68	36.07	25.13	7.1	2.35	4.99
Long-Term Debt/Equity (%)	- -	495.39	232.19	521.63	165.52	171.13	118.65	99.03	126.49	110.12	90.56	143.3	945.93	2,576.76	1,086.25
Long-Term Debt/Capital (%)	109.23	73.74	69.73	66.8	50.27	61.31	46.3	42.77	50.52	47.75	40.1	44.26	89.18	80.74	64.59
Long-Term Debt/Total Assets (%)	71.4	53.64	50.77	46.94	40.6	49.24	37.94	34.75	40.53	39.29	32.97	36.39	69.81	63.44	54.32
Total Debt/Equity (%)	-1,122.84	571.78	233	680.87	229.28	179.15	156.27	131.52	150.38	130.61	125.84	223.77	960.71	3,091.24	1,581.79
Total Debt/Capital (%)	109.78	85.11	69.97	87.19	69.63	64.18	60.98	56.81	60.06	56.64	55.72	69.11	90.57	96.87	94.05
Total Debt/Total Assets (%)	71.76	61.92	50.94	61.27	56.24	51.54	49.98	46.16	48.19	46.61	45.81	56.82	70.9	76.11	79.1
CFO/Total Liabilities	22.92	22.25	25.9	22.93	15.72	17.51	18.16	24.4	19.95	21.96	23.27	20.39	26.23	27.5	24.4
CFO/CapEx	6.28	6.3	3.47	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.38	6.69	6.13	12.42	13.4	7.91

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	8.68	8.99	10.35	8.26	8.4	9.23	8.45	8.1	7.75	6.03	7.59	9.22	9.08	7.8	7.37
Days Sales Outstanding	42.07	40.6	35.25	44.17	43.47	39.55	43.2	45.04	47.07	60.57	48.06	39.59	40.21	46.77	49.56
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	31,627	37,037	27,971	34,893	39,101	30,683
- Cash & Cash Equivalents	192	90	166	39	138	135	142	140	185	219	112	113	303	291	2,178
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26	18	12	5	1
+ Total Debt	1,106	1,461	1,276	1,437	3,146	2,387	3,009	2,723	3,400	3,524	3,577	3,956	3,095	3,246	4,900
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	34,932	40,528	31,832	37,698	42,060	33,406
Total Capital	1,007	1,717	1,823	1,648	4,518	3,719	4,934	4,794	5,661	6,222	6,420	5,723	3,418	3,351	5,210
Total Debt/Capital (%)	109.78	85.11	69.97	87.19	69.63	64.18	60.98	56.81	60.06	56.64	55.72	69.11	90.57	96.87	94.05
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.1	0.09	0.12	0.08	0.08	0.15
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.39	16.46	12.75	14.06	14.6	10.87
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.58	31.3	18.23	26.68	26.97	20
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	36.53	44.47	22.63	33.31	33.54	24.86
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.64	32.33	27.12	32.86	33.91	21.3
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.64	32.33	27.12	32.86	33.91	21.3
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	32,113	37,423	28,735	35,873	39,777	31,057
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	35,419	40,914	32,596	38,678	42,736	33,780
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.8	3.27	2.69	3.43	3.91	3.15
TTM Sales	1,191	1,408	1,596	1,431	1,761	1,995	2,145	2,395	2,607	2,269	2,463	2,497	2,681	2,882	3,073
TTM EBITDA	560	676	749	776	919	992	1,039	1,130	1,021	1,314	1,295	1,747	1,413	1,560	1,671
TTM Operating Income	478	572	614	632	703	768	801	834	697	956	911	1,407	1,132	1,254	1,344
TTM Cash Flow to Firm	409	514	555	533	750	660	839	1,042	1,057	1,179	1,254	1,174	1,147	1,240	1,569
TTM Free Cash Flow to Firm	349	440	409	533	750	660	839	1,042	1,057	1,179	1,254	1,174	1,147	1,240	1,569

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.06	32.38	27.13	33.82	34.77	21.63
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	36.53	44.47	22.63	33.31	33.54	24.86
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	34,932	40,528	31,832	37,698	42,060	33,406
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.01	2.2	2.29	2.27	2.75	2.67
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.39	16.46	12.75	14.06	14.6	10.87
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.58	31.3	18.23	26.68	26.97	20
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	44.32	55.65	29.92	58.11	41.34	34.09
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	38.64	48.59	32.51	52.65	38.74	39.99
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	44.39	56.55	37.16	65.07	44.32	50
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	35.05	40.93	29.01	41.52	31.33	31.48
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.72	13.15	15.99	112.56	390.62	99.3
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.22	11.48	17.37	101.99	366	116.48
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.74	13.36	19.86	126.05	418.77	145.64
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.27	9.67	15.51	80.43	296.01	91.7
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-11.32	129.23	-64.82	-18.15	-19.37	-16.02
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-9.87	112.82	-70.43	-16.45	-18.15	-18.79
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-11.33	131.31	-80.5	-20.33	-20.76	-23.49
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8.95	95.04	-62.86	-12.97	-14.68	-14.79
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.92	15.06	11.43	13.31	13.74	10.08
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.13	13.15	12.42	12.06	12.87	11.82
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.94	15.3	14.2	14.91	14.73	14.78
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.01	11.07	11.09	9.51	10.41	9.31
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.57	32.08	26.96	33.66	34.6	21.56
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.78	28.01	29.29	30.5	32.42	25.29
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.62	32.6	33.48	37.69	37.1	31.63
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.39	23.6	26.14	24.05	26.22	19.91
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.21	28.27	29.48	30.65	32.58	25.37
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.11	32.9	33.7	37.87	37.28	31.72
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.78	23.81	26.31	24.17	26.35	19.97
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.61	14.55	13.72	12.84	13.74	12.6
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.42	16.7	15.46	15.62	15.57	15.53
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.48	12.48	12.41	10.35	11.31	10.11
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.49	27.67	19.61	24.36	25.39	23.17
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.62	31.76	22.1	29.64	28.77	28.57
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.54	23.73	17.74	19.63	20.89	18.59
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.29	39.31	24.35	30.42	31.58	28.81
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	36.58	45.12	27.44	37.01	35.79	35.51
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.61	33.72	22.03	24.51	25.99	23.11
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.54	2.99	2.36	3.18	3.63	2.89
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.54	3.04	2.93	3.56	3.9	4.24
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	30,877	35,827	34,252	34,423	39,596	38,715
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	34,983	41,125	38,599	41,880	44,878	47,725
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	28,319	30,730	30,986	27,739	32,590	31,058

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	12,588	12,851	12,831	12,099	12,981	12,789	12,633	12,563	12,501	12,475	12,386	11,853	10,980	10,759	10,604
Diluted Weighted Avg Shares	13,280	13,156	13,200	12,959	12,907	13,115	12,925	12,895	12,762	12,667	12,515	12,177	11,289	10,945	10,733
Basic Weighted Avg Shares	12,720	12,711	12,875	12,705	12,649	12,891	12,655	12,628	12,530	12,459	12,400	12,099	11,234	10,892	10,701
Revenue per Share	0.09	0.11	0.12	0.11	0.14	0.15	0.17	0.19	0.21	0.18	0.2	0.21	0.24	0.26	0.29
EBITDA per Share	0.04	0.05	0.06	0.06	0.07	0.08	0.08	0.09	0.08	0.11	0.1	0.14	0.13	0.14	0.16
Operating Income per Share	0.04	0.05	0.05	0.05	0.06	0.06	0.06	0.07	0.06	0.08	0.07	0.12	0.1	0.12	0.13
Basic EPS, GAAP	0.02	0.03	0.03	0.03	0.04	0.05	0.04	0.05	0.04	0.06	0.05	0.08	0.05	0.09	0.08
Basic EPS from Cont Ops	0.02	0.02	0.03	0.03	0.04	0.04	0.04	0.05	0.04	0.05	0.05	0.09	0.07	0.09	0.08
Diluted EPS, GAAP	0.02	0.03	0.03	0.03	0.04	0.05	0.04	0.05	0.04	0.06	0.05	0.08	0.05	0.09	0.08
Diluted EPS from Cont Ops	0.02	0.02	0.03	0.03	0.04	0.03	0.04	0.05	0.04	0.05	0.05	0.09	0.07	0.09	0.08
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.01	0.02	0.02	0.02	0.02	0.02
Cash Flow per Share	0.03	0.04	0.04	0.04	0.05	0.04	0.06	0.07	0.08	0.09	0.09	0.09	0.09	0.11	0.13
Free Cash Flow per Basic Share	0.02	0.03	0.03	0.04	0.05	0.04	0.06	0.07	0.08	0.09	0.09	0.09	0.09	0.11	0.13
Cash & Equivalents per Share	0.02	0.01	0.01	- -	0.01	0.01	0.01	0.01	0.01	0.02	0.01	0.01	0.03	0.03	0.21
Book Value per Share	-0.01	0.02	0.04	0.02	0.11	0.1	0.15	0.16	0.18	0.22	0.23	0.15	0.03	0.01	0.03
Tangible Book Value per Share	-0.08	-0.12	-0.08	-0.12	-0.2	-0.18	-0.22	-0.2	-0.24	-0.22	0.02	-0.04	-0.18	-0.19	-0.18