Morgan Stanley Financial Ratios — DWD 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	29,241	36,904	60,134	75,510	61,926	78,042	94,385	67,102	81,270	122,809	174,311	141,763	150,938	202,178	284,133
- 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	139,824	111,950	84,540	93,239	115,011	156,972	206,466	163,009	186,381	188,534	236,718	220,775	290,245	348,915	548,738
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	1.49	1.67	2.01	1.79	1.44	1.13	0.99	1.22	1.11	1.24	1.03	1.12	0.95	0.89	0.68
EV/Sales	4.57	4.54	2.75	2.87	3.46	4.8	5.76	4.32	4.77	4.11	4.2	4.4	5.73	6.06	8.32
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	9.09	- -	2.41	- -	- -	29.16	- -	22.31	4.57	- -	6.97	- -	- -	256.18	- -
EV/Free Cash Flow to Firm	9.93	- -	2.51	- -	- -	38.22	- -	29.96	4.79	- -	7.48	- -	- -	256.18	- -
Diluted Market Cap	25,417	35,258	60,509	76,285	62,989	79,496	96,122	68,609	83,617	110,211	178,420	144,979	152,717	202,725	285,778
Diluted Enterprise Value	136,000	110,304	84,915	94,014	116,074	158,426	208,203	164,516	188,728	175,936	240,827	223,991	292,024	349,462	550,383
EV per Share	72.56	56.71	43.47	47.79	59.9	84.74	115.47	95.9	116.93	104.18	133.57	131.81	178.41	217.17	346.68
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	1.81	1.5	1.8	811.54	-10.79	19.36	-15.67	12.61	2.15	-4.13	5.63	-15.3	-4.55	148.84	-15.98
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	139,824	111,950	84,540	93,239	115,011	156,972	206,466	163,009	186,381	188,534	236,718	220,775	290,245	348,915	548,738
Low Price	12.37	12.32	19.58	28.32	30.82	21.76	40.72	38.59	38.55	28.24	66.98	72.29	69.91	83.01	92.69
EV/Sales	4.57	4.54	2.75	2.87	3.46	4.8	5.76	4.32	4.77	4.11	4.2	4.4	5.73	6.06	8.32
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	12.15	- -	22.2	23.63	10.86	14.14	16.81	8.2	9.69	10.36	12.05	13.58	17.71	15.64	17.39
Price/Earnings Average	17.9	- -	18.43	19.86	12.06	9.99	14.65	10.4	8.37	7.49	11.06	13.92	16.46	12.64	13.69
Price/Earnings High	24.71	- -	22.62	23.74	13.71	14.73	17.31	12.3	9.74	10.5	12.93	17.49	19.18	16.89	17.7
Price/Earnings Low	9.9	- -	14.05	17.29	10.37	7.31	12.97	8.02	7.32	4.31	8.21	11.6	13.34	10.32	8.98
Price/Book Value	0.48	0.61	0.96	1.16	0.92	1.14	1.37	0.94	1.11	1.33	1.78	1.55	1.67	2.13	2.79
Price/Book Value Average	0.71	0.54	0.8	0.98	1.02	0.8	1.19	1.19	0.96	0.96	1.64	1.59	1.55	1.72	2.2
Price/Book Value High	0.98	0.7	0.98	1.17	1.16	1.19	1.41	1.4	1.12	1.35	1.91	2	1.81	2.3	2.84
Price/Book Value Low	0.39	0.4	0.61	0.85	0.87	0.59	1.06	0.91	0.84	0.55	1.22	1.32	1.26	1.41	1.44
Price/Tangible Book Value	0.59	0.74	1.14	1.37	1.07	1.32	1.58	1.07	1.27	1.62	2.4	2.11	2.27	2.82	3.59
Price/Tangible Book Value Average	0.87	0.65	0.95	1.15	1.18	0.93	1.37	1.35	1.1	1.17	2.21	2.16	2.11	2.28	2.83
Price/Tangible Book Value High	1.2	0.84	1.16	1.38	1.35	1.37	1.62	1.6	1.28	1.64	2.58	2.72	2.46	3.05	3.65
Price/Tangible Book Value Low	0.48	0.48	0.72	1	1.02	0.68	1.22	1.04	0.96	0.67	1.64	1.8	1.71	1.86	1.85
Price/Sales	0.82	1.43	1.91	2.29	1.85	2.38	2.62	1.79	2.11	2.37	3.11	2.85	2.98	3.47	4.28
Price/Sales Average	1.21	1.26	1.59	1.93	2.06	1.68	2.28	2.27	1.82	1.72	2.86	2.92	2.77	2.81	3.37
Price/Sales High	1.67	1.64	1.95	2.3	2.34	2.48	2.7	2.68	2.12	2.41	3.34	3.67	3.23	3.75	4.36
Price/Sales Low	0.67	0.94	1.21	1.68	1.77	1.23	2.02	1.75	1.6	0.99	2.12	2.43	2.25	2.29	2.21
Price/Cash Flow	1.63	1.42	1.68	68.57	-13.8	14.47	-20.86	9.23	2.02	-4.31	5.17	-22.37	-4.5	147	-15.79
Price/Cash Flow Average	2.41	1.26	1.4	57.63	-15.33	10.22	-18.18	11.7	1.75	-3.12	4.74	-22.93	-4.19	118.76	-12.44
Price/Cash Flow High	3.32	1.63	1.72	68.9	-17.42	15.08	-21.47	13.85	2.03	-4.37	5.54	-28.82	-4.88	158.72	-16.07
Price/Cash Flow Low	1.33	0.94	1.07	50.18	-13.18	7.48	-16.09	9.02	1.53	-1.79	3.52	-19.11	-3.39	96.96	-8.16
Price/Free Cash Flow Average	2.66	1.33	1.49	682.1	-11.99	13.67	-13.66	15.99	1.85	-2.99	5.17	-15.68	-4.23	120.25	-12.58
Price/Free Cash Flow High	3.67	1.73	1.83	815.5	-13.63	20.16	-16.13	18.92	2.16	-4.19	6.04	-19.71	-4.93	160.71	-16.26
Price/Free Cash Flow Low	1.47	0.99	1.14	593.91	-10.31	10	-12.09	12.33	1.62	-1.72	3.84	-13.07	-3.43	98.18	-8.25
EV/Sales Average	5.02	4.37	2.41	2.5	3.66	4.1	5.42	4.8	4.49	3.37	3.94	4.47	5.52	5.38	7.4
EV/Sales High	5.56	4.76	2.78	2.88	3.95	4.9	5.84	5.21	4.78	4.15	4.42	5.21	5.98	6.34	8.39
EV/Sales Low	4.39	4.03	2.03	2.25	3.37	3.65	5.16	4.28	4.27	2.55	3.21	3.99	4.99	4.86	6.24
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	15.17	18.69	30.92	38.7	32.25	42.13	52.79	39.48	50.99	67.86	98.36	84.63	92.78	125.84	179.51
High Price	30.86	21.45	31.51	38.89	40.73	43.89	54.34	59.23	51.25	68.78	105.5	109.02	100.47	135.87	182.69
Enterprise Value Average	153,661	107,580	74,324	81,195	121,893	134,048	194,340	181,002	175,321	154,561	222,365	224,301	279,614	310,082	488,381
Enterprise Value High	170,047	117,394	85,684	93,607	131,293	160,232	209,249	196,586	186,796	190,197	249,375	261,617	302,759	365,039	553,772
Enterprise Value Low	134,419	99,373	62,477	72,990	112,251	119,244	184,890	161,511	166,562	116,824	181,118	200,098	253,036	280,099	411,312

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	1,927	1,974	1,945	1,951	1,920	1,852	1,788	1,700	1,594	1,810	1,772	1,675	1,627	1,607	1,583
Diluted Weighted Avg Shares	1,675	1,886	1,957	1,971	1,953	1,887	1,821	1,738	1,640	1,624	1,814	1,713	1,646	1,611	1,592
Basic Weighted Avg Shares	1,655	1,886	1,906	1,924	1,909	1,849	1,780	1,708	1,617	1,603	1,785	1,691	1,628	1,591	1,574
Revenue per Share	18.49	13.07	16.15	16.88	17.42	17.69	20.14	22.08	24.15	28.59	31.6	29.69	31.12	36.22	41.91
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.25	-0.02	1.39	1.64	2.97	2.98	3.14	4.81	5.26	6.55	8.16	6.23	5.24	8.05	10.32
Basic EPS from Cont Ops	2.84	0.4	1.92	1.91	3.3	3.31	3.5	5.2	5.71	6.97	8.47	6.61	5.67	8.5	10.82
Diluted EPS, GAAP	1.23	-0.02	1.36	1.6	2.9	2.92	3.07	4.73	5.19	6.47	8.03	6.15	5.18	7.95	10.21
Diluted EPS from Cont Ops	2.8	0.4	1.87	1.87	3.22	3.24	3.42	5.11	5.63	6.88	8.34	6.53	5.61	8.4	10.69
Dividend per Share	0.5	0.25	0.25	0.47	0.76	0.94	1.17	1.39	1.62	1.71	2.34	3.19	3.54	3.86	4.19
Cash Flow per Share	9.29	13.13	18.37	0.56	-2.34	2.91	-2.53	4.28	25.22	-15.74	19.03	-3.78	-20.6	0.86	-11.37
Free Cash Flow per Basic Share	8.51	12.43	17.68	0.05	-3.06	2.22	-3.45	3.19	24.09	-16.64	17.74	-5.6	-20.6	0.86	-11.37
Cash & Equivalents per Share	55.4	59.38	78.08	80.27	62.94	57.52	56.69	66.42	70.19	98.27	107.02	105.7	90.22	108.52	73.73
Book Value per Share	31.42	30.7	32.24	33.26	35.24	36.99	38.52	42.2	45.82	51.13	55.12	54.56	55.5	58.98	64.37
Tangible Book Value per Share	25.72	25.41	27.16	28.26	30.26	31.97	33.46	36.99	40.01	41.95	40.91	40.07	40.89	44.57	50