Mastercard Incorporated Financial Ratios — MAD 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 (%)	34.43	43.16	43.27	50.68	59.42	69.48	70.39	107.87	143.83	104.38	126.79	145.92	169.27	191.95	210.49
Return on Assets (%)	19.52	23.83	23.34	24.46	24.12	23.24	19.57	25.37	30.01	20.41	24.38	26	27.58	28.44	29.28
Return on Capital (%)	34.71	43.32	43.34	46.18	43.69	40.88	36.67	52.69	63.06	39.9	44.69	49.52	54.17	56.6	60.4
Return on Invested Capital (%)	33.68	42.55	42.68	45.42	43.59	40.41	35.79	51.13	60.1	38.99	41.4	49.05	52.45	54.39	57.61
Gross Margin (%)	78.36	78.83	79.08	78.14	78.22	79.35	78.5	78.5	79.05	75.25	76.23	76.33	76.01	76.31	77.89
EBITDA Margin (%)	43.3	56.38	57.28	57.48	56.32	56.92	56.49	51.78	60.33	56.6	57.23	58.52	59	58.5	61.11
Operating Margin (%)	51.68	53.9	55.34	53.77	52.31	54.86	53.96	56.01	57.43	53.35	54.16	57.21	58.29	57.96	59.51
Incremental Operating Margin (%)	60.85	75.92	66.88	42.16	- -	77.1	48.29	66.49	68.39	96.9	57.61	74.41	66.69	55.29	68.92
Pretax Margin (%)	40.93	53.21	54.14	53.8	51.29	52.39	52.19	48.19	57.64	50.72	54.58	52.76	54.34	54.16	56.66
Profit Margin (%)	28.39	37.33	37.49	38.31	39.39	37.67	31.33	39.19	48.08	41.9	46	44.66	44.61	45.71	45.65
Net Income to Common Margin (%)	28.39	37.33	37.49	38.31	39.39	37.67	31.33	39.19	48.08	41.9	46	44.66	44.61	45.71	45.65
Effective Tax Rate (%)	30.64	29.85	30.76	28.79	23.19	28.11	39.97	18.67	16.58	17.38	15.72	15.36	17.92	15.6	19.43
Dvd Payout Ratio (%)	4.04	4.79	8.18	14.24	19.09	20.62	24.06	17.82	16.57	25.04	20.04	19.16	19.28	19.02	18.41
Sustainable Growth Rate (%)	33.03	41.09	39.73	43.46	48.07	55.15	53.45	88.65	120	78.25	101.38	117.96	136.64	155.45	171.73

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	- -	- -	- -	1,494	3,268	5,180	5,424	6,334	8,527	12,672	13,901	14,023	15,681	18,226	19,000
ST Debt	- -	- -	- -	- -	- -	- -	- -	500	- -	649	792	274	1,337	750	749
LT Debt	- -	- -	- -	1,494	3,268	5,180	5,424	5,834	8,527	12,023	13,109	13,749	14,344	17,476	18,251
Total Debt/EBITDA	- -	- -	- -	0.28	0.6	0.84	0.77	0.82	0.84	1.46	1.29	1.08	1.06	1.11	0.95
Net Debt/EBITDA	-1.28	-0.49	-0.76	-0.67	-0.46	-0.25	-0.07	-0.04	0.15	0.3	0.6	0.54	0.48	0.59	0.42
Total Debt/EBIT	- -	- -	- -	0.29	0.64	0.9	0.82	0.87	0.88	1.57	1.38	1.14	1.12	1.17	1.01
Net Debt/EBIT	-1.38	-0.52	-0.8	-0.71	-0.49	-0.27	-0.08	-0.05	0.16	0.32	0.64	0.57	0.51	0.63	0.45
EBITDA to Interest Expense	116.28	208.35	340.07	113.06	89.25	64.57	45.84	41.62	45.47	22.79	25.08	27.63	25.75	25.51	27.76
EBITDA-CapEx/Interest Expense	109.2	203.55	329	109.42	86.34	62.31	43.89	39.84	43.59	21.9	24.13	26.69	25.11	24.78	27.08
EBIT to Interest Expense	138.8	199.2	328.57	105.75	82.9	62.23	43.79	45.02	43.29	21.48	23.73	27.01	25.44	25.27	27.03
Interest Expense	25	20	14	48	61	95	154	186	224	380	431	471	575	646	722
Common Equity/Total Assets	54.88	55.5	52.55	44.3	37.1	30.29	25.64	21.7	20.16	19.03	19.41	16.26	16.32	13.49	14.29
Long-Term Debt/Equity (%)	- -	- -	- -	21.89	53.91	91.13	97.41	106.29	142.33	184.49	176.86	215.6	205	268.24	235.62
Long-Term Debt/Capital (%)	- -	- -	- -	17.96	35.03	47.68	49.34	49.34	58.73	62.66	61.51	67.4	63.25	70.64	68.24
Long-Term Debt/Total Assets (%)	- -	- -	- -	9.75	20.11	27.74	25.43	23.47	29.17	35.8	34.8	35.51	33.79	36.35	33.7
Total Debt/Equity (%)	- -	- -	- -	21.89	53.91	91.13	97.41	115.39	142.33	194.45	187.55	219.9	224.11	279.75	245.29
Total Debt/Capital (%)	- -	- -	- -	17.96	35.03	47.68	49.34	53.57	58.73	66.04	65.22	68.74	69.15	73.67	71.04
Total Debt/Total Assets (%)	- -	- -	- -	9.75	20.11	27.74	25.43	25.48	29.17	37.73	36.9	36.21	36.94	37.91	35.08
Net Debt to Equity	-63.54	-29.61	-48.02	-53.39	-40.89	-27.11	-9.14	-6.34	25.69	39.27	87.43	110	101.37	150.18	108.88
Net Debt/Capital (%)	-174.24	-42.08	-92.38	-114.52	-69.19	-37.2	-10.06	-6.77	20.44	28.2	46.65	52.38	50.34	60.03	52.13
EBITDA	2,907	4,167	4,761	5,427	5,444	6,134	7,059	7,741	10,186	8,661	10,808	13,014	14,807	16,479	20,040
EBITDA-CapEx	2,730	4,071	4,606	5,252	5,267	5,919	6,759	7,411	9,764	8,322	10,401	12,572	14,436	16,005	19,551
Operating Income (Loss)	3,470	3,984	4,600	5,076	5,057	5,912	6,743	8,374	9,696	8,163	10,227	12,722	14,630	16,327	19,514

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	1.17	1.02	1.04	1.02	1.07	1.16	0.89	0.72	0.64	0.89	0.6	0.52	0.56	0.46	0.48
Current Ratio	1.84	1.91	1.82	1.77	1.75	1.84	1.57	1.39	1.42	1.61	1.29	1.17	1.17	1.03	1.03
Quick Ratio	1.52	1.44	1.43	1.37	1.42	1.5	1.27	1.13	1.11	1.26	0.83	0.76	0.81	0.65	0.68
CFO/Avg Current Liab	0.73	0.65	0.76	0.56	0.66	0.69	0.71	0.61	0.7	0.61	0.76	0.82	0.79	0.83	0.84
Common Equity/Total Assets	54.88	55.5	52.55	44.3	37.1	30.29	25.64	21.7	20.16	19.03	19.41	16.26	16.32	13.49	14.29
Long-Term Debt/Equity (%)	- -	- -	- -	21.89	53.91	91.13	97.41	106.29	142.33	184.49	176.86	215.6	205	268.24	235.62
Long-Term Debt/Capital (%)	- -	- -	- -	17.96	35.03	47.68	49.34	49.34	58.73	62.66	61.51	67.4	63.25	70.64	68.24
Long-Term Debt/Total Assets (%)	- -	- -	- -	9.75	20.11	27.74	25.43	23.47	29.17	35.8	34.8	35.51	33.79	36.35	33.7
Total Debt/Equity (%)	- -	- -	- -	21.89	53.91	91.13	97.41	115.39	142.33	194.45	187.55	219.9	224.11	279.75	245.29
Total Debt/Capital (%)	- -	- -	- -	17.96	35.03	47.68	49.34	53.57	58.73	66.04	65.22	68.74	69.15	73.67	71.04
Total Debt/Total Assets (%)	- -	- -	- -	9.75	20.11	27.74	25.43	25.48	29.17	37.73	36.9	36.21	36.94	37.91	35.08
CFO/Total Liabilities	55.73	53.28	61.29	40.06	40.25	35.69	35.94	32.13	35.2	26.69	31.28	34.61	33.79	35.56	38.03
CFO/CapEx	15.16	30.71	26.68	19.47	23.17	21.57	18.88	18.86	19.39	21.31	23.25	25.33	32.29	31.18	36.09
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.38	11.08	11.45	12.14	11.99

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	6.87	8.53	8.79	9.1	8.84	8.64	7.38	7.04	7.05	5.93	6.68	6.92	6.71	7.19	7.82
Days Sales Outstanding	53.14	42.79	41.52	40.11	41.31	42.25	49.43	51.82	51.78	61.54	54.62	52.78	54.43	50.75	46.65
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	341,771	317,174	360,320	458,084	496,936
- Cash & Cash Equivalents	3,734	2,052	3,599	5,137	5,747	6,721	5,933	6,682	6,988	10,113	7,421	7,008	8,588	8,442	10,566
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	9	12	11	34	34	28	100	94	98	126	100	79	68	30	9
+ Total Debt	- -	- -	- -	1,494	3,268	5,180	5,424	6,334	8,527	12,672	13,901	14,023	15,681	18,226	19,000
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	347,878	323,868	366,889	467,568	505,047
Total Capital	5,877	6,929	7,495	8,318	9,330	10,864	10,992	11,823	14,518	19,189	21,313	20,400	22,678	24,741	26,746
Total Debt/Capital (%)	- -	- -	- -	17.96	35.03	47.68	49.34	53.57	58.73	66.04	65.22	68.74	69.15	73.67	71.04
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.04	0.04	0.04	0.04	0.04
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.42	14.56	14.62	16.6	15.4
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.19	24.89	24.78	28.37	25.2
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	34.5	26.41	26.19	30.01	26.73
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	35.4	27.93	29.46	30.51	27.7
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	36.93	29.04	30.37	31.48	28.47
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	345,956	322,150	364,949	464,905	503,585
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	352,063	328,844	371,518	474,389	511,696
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.5	10.98	12.73	16.59	18.3
TTM Sales	6,714	7,391	8,312	9,441	9,667	10,776	12,497	14,950	16,883	15,301	18,884	22,237	25,098	28,167	32,791
TTM EBITDA	2,907	4,167	4,761	5,427	5,444	6,134	7,059	7,741	10,186	8,661	10,808	13,014	14,807	16,479	20,040
TTM Operating Income	3,470	3,984	4,600	5,076	5,057	5,912	6,743	8,374	9,696	8,163	10,227	12,722	14,630	16,327	19,514
TTM Cash Flow to Firm	2,701	2,962	4,145	3,441	4,148	4,705	5,756	6,374	8,370	7,538	9,826	11,594	12,452	15,325	18,230
TTM Free Cash Flow to Firm	2,524	2,866	3,990	3,266	3,971	4,490	5,456	6,044	7,948	7,199	9,419	11,152	12,081	14,851	17,741

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	38.2	29.96	31.44	32.5	29.35
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	34.5	26.41	26.19	30.01	26.73
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	347,878	323,868	366,889	467,568	505,047
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.05	9	10.95	12.5	14.05
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.42	14.56	14.62	16.6	15.4
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.19	24.89	24.78	28.37	25.2
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	39.66	32.34	32.53	36.03	33.61
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	40.1	31.91	31.92	33.15	31.95
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	45.63	36.4	38.26	37.59	35.27
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	35.28	27.08	28.5	27.72	26.22
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	46.74	50.36	52	70.64	64.23
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	47.25	49.69	51.03	64.97	61.07
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	53.77	56.69	61.15	73.68	67.4
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	41.57	42.16	45.55	54.34	50.11
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-85	-62.4	-74.8	-56.13	-67.36
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-85.92	-61.57	-73.4	-51.63	-64.05
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-97.78	-70.24	-87.97	-58.55	-70.69
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-75.59	-52.24	-65.53	-43.18	-52.55
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.25	14.44	14.51	16.47	15.34
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.45	14.25	14.24	15.15	14.59
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.99	16.26	17.06	17.18	16.1
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.23	12.09	12.71	12.67	11.97
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	36.41	28.69	30.4	31.39	28.5
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	36.81	28.31	29.83	28.87	27.1
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	41.89	32.29	35.75	32.74	29.91
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.38	24.02	26.63	24.14	22.24
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	38.62	29.56	30.85	29.89	27.9
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	43.95	33.72	36.97	33.9	30.8
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.98	25.08	27.54	25	22.9
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.62	14.38	14.35	15.3	14.66
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.14	16.36	17.14	17.3	16.15
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.42	12.24	12.84	12.85	12.07
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.53	24.56	24.32	26.15	23.98
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	36.94	27.95	29.06	29.57	26.43
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.69	20.92	21.76	21.96	19.75
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	34.87	26.06	25.71	27.65	25.43
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	39.6	29.66	30.72	31.27	28.03
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.75	22.2	23	23.22	20.94
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.3	10.75	12.5	16.25	18.01
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13	12.1	14.7	16.95	18.9
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	351,609	319,658	360,141	430,844	480,607
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	399,295	363,699	430,305	487,301	529,604
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	310,072	272,235	322,209	361,857	395,782

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	39,153	38,036	35,456	35,571	34,443	33,362	32,529	31,819	31,091	30,722	30,245	29,505	28,826	28,190	27,592
Diluted Weighted Avg Shares	39,504	38,887	40,099	36,078	35,091	33,980	33,085	32,313	31,541	31,048	30,616	29,967	29,196	28,610	27,961
Basic Weighted Avg Shares	39,504	38,578	39,967	35,955	34,998	33,887	32,930	32,128	31,387	30,924	30,492	29,875	29,134	28,548	27,931
Revenue per Share	0.17	0.19	0.21	0.26	0.28	0.32	0.38	0.47	0.54	0.49	0.62	0.74	0.86	0.99	1.17
EBITDA per Share	0.07	0.11	0.12	0.15	0.16	0.18	0.21	0.24	0.32	0.28	0.35	0.44	0.51	0.58	0.72
Operating Income per Share	0.09	0.1	0.12	0.14	0.14	0.17	0.2	0.26	0.31	0.26	0.34	0.43	0.5	0.57	0.7
Basic EPS, GAAP	0.05	0.07	0.08	0.1	0.11	0.12	0.12	0.18	0.26	0.21	0.28	0.33	0.38	0.45	0.54
Basic EPS from Cont Ops	0.05	0.07	0.08	0.1	0.11	0.12	0.12	0.18	0.26	0.21	0.28	0.33	0.38	0.45	0.54
Diluted EPS, GAAP	0.05	0.07	0.08	0.1	0.11	0.12	0.12	0.18	0.26	0.21	0.28	0.33	0.38	0.45	0.54
Diluted EPS from Cont Ops	0.05	0.07	0.08	0.1	0.11	0.12	0.12	0.18	0.26	0.21	0.28	0.33	0.38	0.45	0.54
Dividend per Share	- -	- -	0.01	0.01	0.02	0.02	0.03	0.03	0.04	0.05	0.06	0.06	0.07	0.09	0.1
Cash Flow per Share	0.07	0.08	0.1	0.09	0.12	0.14	0.17	0.19	0.26	0.23	0.31	0.37	0.41	0.52	0.63
Free Cash Flow per Basic Share	0.06	0.07	0.1	0.09	0.11	0.13	0.16	0.18	0.25	0.22	0.3	0.36	0.4	0.5	0.61
Cash & Equivalents per Share	0.13	0.13	0.18	0.18	0.2	0.25	0.24	0.26	0.25	0.34	0.26	0.25	0.32	0.31	0.39
Book Value per Share	0.15	0.18	0.21	0.19	0.18	0.17	0.17	0.17	0.19	0.21	0.24	0.21	0.24	0.23	0.28
Tangible Book Value per Share	0.11	0.14	0.16	0.13	0.1	0.1	0.04	0.05	0.01	-0.01	-0.13	-0.17	-0.17	-0.29	-0.27