Name
	Financial Statement Date
	Demonination		( "M" millions, "T" Thousands, "A" Actual)				Change
	Net Income
	Depreciation & Amortization
	Interest Expense
	Income Taxes
	EBITDA
	Current Assets
	Total Assets
	Current Liabilities
	Other Non-Current Liabilities
	Long-Term Debt
	Minority Interest
	Preffered Stock - Redeemable
	Total Liabilities
	Equity
	Asset - (Liabilities + Equity) =
	Ratio	Score	Score	Score	Score	Score
	EBITDA / Interest Expense
	LTD / (LTD + Equity)
	Current Assets / Current Liabilities
	Log of Total Assets
	Constant
	Score
	One Year Probability of Default
	Minimum Probability of Default
	Maximum Probability of Default
	Average Probability of Default
	Standard Deviation of POD
	Category
	Implied Rating
	Loss Given Default