Duke Energy Corporation (Holding Company) Financial Ratios — DUKB34

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 (%)	7.53	5.56	6.48	4.58	6.99	5.33	7.39	6.23	8.36	2.8	8.15	5.16	5.79	9.18	9.82
Return on Assets (%)	2.81	2	2.33	1.6	2.33	1.7	2.26	1.88	2.46	0.86	2.35	1.47	1.6	2.49	2.6
Return on Capital (%)	5.4	4.23	4.52	3.51	4.64	3.98	4.78	4.52	5.51	- -	5.41	3.99	4.31	5.57	5.77
Return on Invested Capital (%)	4.5	3.33	4.02	3.92	4.15	4.12	4.3	4.02	4.68	- -	4.39	4.51	4.97	5.24	5.44
Gross Margin (%)	38.64	37.28	40.48	40.37	41.73	42.34	45.15	42.94	46.09	48.59	48.57	45.11	47.34	50.06	51.18
EBITDA Margin (%)	33.06	31.06	35.52	37.09	38.85	39.93	41.04	38.26	43.4	43.04	45.34	41.21	45.26	47.25	50.66
Operating Margin (%)	21.36	19.91	23.15	21.83	23.04	22.83	24.95	21.11	22.75	23.7	23.72	22.33	24.44	26.15	26.61
Incremental Operating Margin (%)	27.24	13.69	35.14	144.13	- -	10.48	83.45	- -	94.8	9.75	24.14	14.06	232.53	64.38	33.99
Pretax Margin (%)	16.97	12.47	16.68	16.72	17.48	16.42	18.1	12.53	16.34	3.94	16.21	14.18	16.4	17.11	17.72
Profit Margin (%)	11.74	9.87	11.71	8.37	12.59	9.46	12.98	10.87	14.94	5.89	15.87	8.86	9.78	14.9	15.41
Net Income to Common Margin (%)	11.74	9.87	11.71	8.37	12.59	9.46	12.98	10.87	14.78	5.44	15.44	8.5	9.41	14.55	15.24
Effective Tax Rate (%)	30.51	27.89	31.75	32.55	32.12	30.96	28.04	14.58	12.67	- -	6.72	7.36	9.19	11.36	11.24
Dvd Payout Ratio (%)	77.22	107.82	84.12	87.81	84.45	89.83	79.67	94.93	78.18	393.74	91.48	85.91	73.73	67.72	63.4
Sustainable Growth Rate (%)	1.72	-0.43	1.03	0.56	1.09	0.54	1.5	0.32	1.82	-8.21	0.69	0.73	1.52	2.96	3.6

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	21,000	40,518	41,095	42,382	42,501	50,382	54,442	57,939	62,693	64,076	68,263	74,579	80,457	85,230	90,869
ST Debt	2,321	4,167	2,943	5,321	5,659	4,806	5,407	6,816	6,276	7,111	6,875	7,830	7,088	7,933	9,728
LT Debt	18,679	36,351	38,152	37,061	36,842	45,576	49,035	51,123	56,417	56,965	61,388	66,749	73,369	77,297	81,141
Total Debt/EBITDA	4.37	7.28	5.08	5.08	4.89	5.55	5.63	6.18	5.76	6.37	6.12	6.29	6.12	5.94	5.56
Net Debt/EBITDA	3.93	7.03	4.9	4.83	4.85	5.5	5.59	6.03	5.6	6.21	5.9	6.18	6.03	5.85	5.49
Total Debt/EBIT	7.56	13.92	8.47	8.75	8.37	9.69	9.68	12.37	10.98	14.02	12.41	12.41	11.38	10.75	10.53
Net Debt/EBIT	6.8	13.43	8.16	8.33	8.29	9.61	9.61	12.07	10.68	13.67	11.98	12.19	11.21	10.59	10.39
EBITDA to Interest Expense	5.59	4.47	5.24	5.46	5.69	4.74	4.87	4.48	4.94	4.8	5.06	4.86	4.36	4.24	4.49
EBITDA-CapEx/Interest Expense	5.58	4.47	5.24	5.46	5.69	4.74	4.87	4.48	4.94	4.8	5.06	4.86	4.36	4.24	4.49
EBIT to Interest Expense	3.61	2.87	3.41	3.21	3.38	2.71	2.96	2.47	2.59	2.64	2.65	2.63	2.36	2.35	2.36
Interest Expense	859	1,244	1,543	1,529	1,527	1,916	1,986	2,094	2,204	2,097	2,207	2,439	3,014	3,384	3,634
Common Equity/Total Assets	36.42	35.89	36.01	33.91	32.79	30.91	30.26	30.14	28.24	28.33	27.91	26.59	26.65	26.38	25.99
Long-Term Debt/Equity (%)	81.69	88.59	92.14	90.62	92.64	111.05	117.49	116.63	117.66	115.82	120.05	128.73	146.19	150.81	153.04
Long-Term Debt/Capital (%)	42.58	44.57	46.24	44.5	44.78	49.85	50.98	50.23	50.99	50.3	51.41	52.79	56.16	56.63	56.39
Long-Term Debt/Total Assets (%)	29.87	31.93	33.24	30.74	30.41	34.33	35.55	35.16	35.52	35.08	36.2	37.48	41.48	41.48	41.45
Total Debt/Equity (%)	91.84	98.74	99.24	103.63	106.86	122.76	130.44	132.18	130.74	130.28	133.49	143.83	160.32	166.28	171.39
Total Debt/Capital (%)	47.87	49.68	49.81	50.89	51.66	55.11	56.6	56.93	56.66	56.57	57.17	58.99	61.59	62.45	63.15
Total Debt/Total Assets (%)	33.59	35.59	35.8	35.16	35.08	37.95	39.48	39.85	39.47	39.46	40.25	41.88	45.48	45.74	46.42
Net Debt to Equity	82.62	95.27	95.62	98.65	105.9	121.81	129.58	129.02	127.11	127.03	128.84	141.35	157.99	163.8	168.98
Net Debt/Capital (%)	45.24	48.79	48.88	49.66	51.43	54.92	56.44	55.81	55.24	55.29	55.34	58.16	60.81	61.66	62.37
EBITDA	4,803	5,563	8,083	8,349	8,691	9,082	9,671	9,381	10,885	10,057	11,163	11,855	13,154	14,345	16,330
EBITDA-CapEx	4,794	5,563	8,083	8,349	8,691	9,082	9,671	9,381	10,885	10,057	11,163	11,855	13,154	14,345	16,330
Operating Income (Loss)	3,104	3,567	5,269	4,913	5,154	5,193	5,879	5,176	5,705	5,538	5,841	6,424	7,103	7,938	8,577

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	0.42	0.18	0.18	0.18	0.03	0.03	0.03	0.03	0.02	0.02	0.02	0.02	0.01	0.02	0.01
Current Ratio	1.24	1.01	1.22	1.03	0.73	0.7	0.68	0.65	0.62	0.53	0.62	0.7	0.74	0.67	0.55
Quick Ratio	0.77	0.45	0.53	0.43	0.23	0.26	0.25	0.24	0.23	0.21	0.24	0.26	0.25	0.25	0.21
CFO/Avg Current Liab	0.78	0.67	0.68	0.66	0.59	0.6	0.55	0.52	0.55	0.57	0.51	0.34	0.55	0.67	0.61
Common Equity/Total Assets	36.42	35.89	36.01	33.91	32.79	30.91	30.26	30.14	28.24	28.33	27.91	26.59	26.65	26.38	25.99
Long-Term Debt/Equity (%)	81.69	88.59	92.14	90.62	92.64	111.05	117.49	116.63	117.66	115.82	120.05	128.73	146.19	150.81	153.04
Long-Term Debt/Capital (%)	42.58	44.57	46.24	44.5	44.78	49.85	50.98	50.23	50.99	50.3	51.41	52.79	56.16	56.63	56.39
Long-Term Debt/Total Assets (%)	29.87	31.93	33.24	30.74	30.41	34.33	35.55	35.16	35.52	35.08	36.2	37.48	41.48	41.48	41.45
Total Debt/Equity (%)	91.84	98.74	99.24	103.63	106.86	122.76	130.44	132.18	130.74	130.28	133.49	143.83	160.32	166.28	171.39
Total Debt/Capital (%)	47.87	49.68	49.81	50.89	51.66	55.11	56.6	56.93	56.66	56.57	57.17	58.99	61.59	62.45	63.15
Total Debt/Total Assets (%)	33.59	35.59	35.8	35.16	35.08	37.95	39.48	39.85	39.47	39.46	40.25	41.88	45.48	45.74	46.42
CFO/Total Liabilities	9.26	7.2	8.7	8.27	8.23	7.48	6.89	7.08	7.4	7.82	7	4.7	7.8	9.13	8.64
CFO/CapEx	408	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	0.7	0.73	0.7	0.67	0.62	0.68	0.67	0.67	0.7	0.7

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	10.74	7.69	7.95	7.8	8.9	9.27	8.7	8.3	8.1	7.52	7.38	7.25	6.8	6.95	7.29
Days Sales Outstanding	33.98	47.46	45.89	46.77	41.01	39.38	41.96	43.97	45.07	48.53	49.48	50.35	53.67	52.55	50.04
Inventory Turnover	6.14	4.67	4.19	4	3.62	3.61	3.82	4.42	4.28	3.75	4.03	4.72	3.89	3.45	3.47
Days Inventory Outstanding	59.49	78.15	87.21	91.22	100.88	101.14	95.61	82.62	85.26	97.21	90.48	77.37	93.92	105.79	105.11
Accounts Payable Turnover	6.51	6.64	5.61	5.85	5.77	4.82	4.19	4.23	3.92	3.6	3.78	3.93	3.57	3.18	2.97
Accounts Payable Turnover Days	56.03	54.98	65.02	62.41	63.3	75.66	87.07	86.2	93.13	101.29	96.63	92.96	102.37	114.79	123.02
Cash Conversion Cycle	37.44	70.63	68.09	75.58	78.58	64.86	50.51	40.39	37.21	44.45	43.33	34.76	45.22	43.55	32.13
Inventory to Cash Days	-25.51	-30.69	-41.32	-44.44	-59.87	-61.77	-53.65	-38.65	-40.19	-48.69	-41	-27.02	-40.25	-53.24	-55.07
Inventories	1,588	3,223	3,250	3,459	3,746	3,522	3,250	3,084	3,232	3,167	3,111	3,584	4,292	4,496	4,569
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	1,588	3,223	3,250	3,459	3,746	3,522	3,250	3,084	3,232	3,167	3,111	3,584	4,292	4,496	4,569

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	- -	- -	- -	- -	- -	54,579	59,193	65,735	67,019	69,509	80,967	78,766	74,804	85,003	90,546
- Cash & Cash Equivalents	2,110	1,424	1,501	2,036	383	392	358	442	311	259	341	409	253	314	245
+ Preferred Equity and Hybrid Capital	- -	93	- -	- -	- -	- -	- -	- -	1,962	1,962	1,962	1,962	1,962	973	973
+ Minority/Non Controlling Interest	93	78	78	24	44	8	-2	17	1,129	1,220	1,840	2,531	1,075	1,129	1,177
+ Total Debt	21,000	40,518	41,095	42,382	42,501	50,382	54,442	57,939	62,693	64,076	68,263	74,579	80,457	85,230	90,869
Enterprise Value	- -	- -	- -	- -	- -	104,577	113,275	123,249	132,492	136,508	152,691	157,429	158,045	172,021	183,320
Total Capital	43,865	81,552	82,503	83,281	82,272	91,423	96,179	101,773	110,644	113,260	119,399	126,432	130,643	136,486	143,888
Total Debt/Capital (%)	47.87	49.68	49.81	50.89	51.66	55.11	56.6	56.93	56.66	56.57	57.17	58.99	61.59	62.45	63.15
Total Debt / EV	- -	- -	- -	- -	- -	0.48	0.48	0.47	0.47	0.47	0.45	0.47	0.51	0.5	0.5
EV/Sales	- -	- -	- -	- -	- -	4.6	4.81	5.03	5.28	5.84	6.2	5.47	5.44	5.67	5.69
EV/EBITDA	- -	- -	- -	- -	- -	11.51	11.71	13.14	12.17	13.57	13.68	13.28	12.01	11.99	11.23
EV/EBIT	- -	- -	- -	- -	- -	20.1	20.14	26.31	23.21	29.86	27.76	26.19	22.35	21.7	21.25
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	12.78	14.07	13.73	13.07	- -	14.75	19.23	12.53	11.22	11.78
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	12.78	14.07	13.73	13.07	- -	14.75	19.23	12.53	11.22	11.78
Diluted Market Cap	- -	- -	- -	- -	- -	53,877	59,193	64,017	66,653	66,707	80,967	78,766	74,832	84,565	90,469
Diluted Enterprise Value	- -	- -	- -	- -	- -	103,875	113,275	121,531	132,126	133,706	152,691	157,429	158,073	171,583	183,243
EV per Share	- -	- -	- -	- -	- -	148.23	160.56	168.21	179.35	176.13	197.01	202.86	203.47	219.95	233.9
TTM Sales	14,529	17,912	22,756	22,509	22,371	22,743	23,565	24,521	25,079	23,366	24,621	28,768	29,060	30,357	32,237
TTM EBITDA	4,803	5,563	8,083	8,349	8,691	9,082	9,671	9,381	10,885	10,057	11,163	11,855	13,154	14,345	16,330
TTM Operating Income	3,104	3,567	5,269	4,913	5,154	5,193	5,879	5,176	5,705	5,538	5,841	6,424	7,103	7,938	8,577
TTM Cash Flow to Firm	4,269	6,141	7,435	7,617	7,736	8,186	8,053	8,975	10,134	- -	10,349	8,187	12,615	15,328	15,556
TTM Free Cash Flow to Firm	4,260	6,141	7,435	7,617	7,736	8,186	8,053	8,975	10,134	- -	10,349	8,187	12,615	15,328	15,556

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	- -	- -	- -	- -	- -	7.85	8.94	8.91	8.12	7.53	9.77	13.29	7.58	6.86	7.34
EV/EBIT	- -	- -	- -	- -	- -	20.1	20.14	26.31	23.21	29.86	27.76	26.19	22.35	21.7	21.25
Enterprise Value	- -	- -	- -	- -	- -	104,577	113,275	123,249	132,492	136,508	152,691	157,429	158,045	172,021	183,320
Low Price	- -	- -	- -	- -	- -	74.21	76.56	72.64	84.45	69.01	86.51	85.8	84.47	90.35	99.93
EV/Sales	- -	- -	- -	- -	- -	4.6	4.81	5.03	5.28	5.84	6.2	5.47	5.44	5.67	5.69
EV/EBITDA	- -	- -	- -	- -	- -	11.51	11.71	13.14	12.17	13.57	13.68	13.28	12.01	11.99	11.23
Price/Earnings	- -	- -	- -	- -	- -	25.04	19.35	24.01	17.98	52.45	21.3	32.23	27.36	19.14	18.42
Price/Earnings Average	- -	- -	- -	- -	- -	25	19.09	21.48	17.74	52.02	20.1	33.32	26.5	18.39	18.71
Price/Earnings High	- -	- -	- -	- -	- -	25.77	20.31	24.01	19	60.44	22.17	37.11	30.47	21.29	20.83
Price/Earnings Low	- -	- -	- -	- -	- -	24.01	17.66	19.44	16.74	40.36	17.64	27.24	24	15.91	15.93
Price/Book Value	- -	- -	- -	- -	- -	1.33	1.42	1.5	1.49	1.51	1.71	1.66	1.59	1.73	1.78
Price/Book Value Average	- -	- -	- -	- -	- -	1.33	1.4	1.34	1.47	1.5	1.61	1.72	1.54	1.66	1.81
Price/Book Value High	- -	- -	- -	- -	- -	1.37	1.49	1.5	1.58	1.74	1.78	1.91	1.77	1.92	2.01
Price/Book Value Low	- -	- -	- -	- -	- -	1.28	1.29	1.21	1.39	1.16	1.42	1.41	1.39	1.44	1.54
Price/Tangible Book Value	- -	- -	- -	- -	- -	2.53	2.65	2.68	2.62	2.6	2.89	2.81	2.69	2.82	2.84
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	2.52	2.61	2.4	2.59	2.58	2.73	2.9	2.6	2.71	2.89
Price/Tangible Book Value High	- -	- -	- -	- -	- -	2.6	2.78	2.68	2.77	3	3.01	3.23	2.99	3.14	3.21
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	2.42	2.42	2.17	2.44	2	2.39	2.37	2.36	2.34	2.46
Price/Sales	- -	- -	- -	- -	- -	2.37	2.51	2.61	2.66	2.85	3.29	2.74	2.58	2.79	2.81
Price/Sales Average	- -	- -	- -	- -	- -	2.37	2.48	2.33	2.62	2.83	3.1	2.83	2.49	2.68	2.85
Price/Sales High	- -	- -	- -	- -	- -	2.44	2.64	2.61	2.81	3.28	3.42	3.15	2.87	3.1	3.17
Price/Sales Low	- -	- -	- -	- -	- -	2.27	2.29	2.11	2.47	2.19	2.72	2.31	2.26	2.32	2.43
Price/Cash Flow	- -	- -	- -	- -	- -	7.85	8.94	8.91	8.12	7.52	9.77	13.29	7.58	6.86	7.34
Price/Cash Flow Average	- -	- -	- -	- -	- -	7.84	8.82	7.97	8.01	7.46	9.22	13.74	7.34	6.59	7.45
Price/Cash Flow High	- -	- -	- -	- -	- -	8.08	9.38	8.91	8.58	8.67	10.17	15.3	8.44	7.63	8.3
Price/Cash Flow Low	- -	- -	- -	- -	- -	7.53	8.15	7.21	7.56	5.79	8.09	11.23	6.64	5.7	6.35
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	7.84	8.82	7.97	8.01	7.47	9.22	13.74	7.34	6.59	7.45
Price/Free Cash Flow High	- -	- -	- -	- -	- -	8.08	9.38	8.91	8.58	8.68	10.17	15.3	8.44	7.63	8.3
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	7.53	8.15	7.21	7.56	5.8	8.09	11.23	6.64	5.7	6.35
EV/Sales Average	- -	- -	- -	- -	- -	4.59	4.77	4.74	5.25	5.82	6.02	5.57	5.36	5.56	5.73
EV/Sales High	- -	- -	- -	- -	- -	4.67	4.93	5.03	5.43	6.29	6.34	5.89	5.73	5.98	6.05
EV/Sales Low	- -	- -	- -	- -	- -	4.5	4.59	4.52	5.1	5.16	5.64	5.05	5.12	5.19	5.31
EV/EBITDA Average	- -	- -	- -	- -	- -	11.51	11.63	12.4	12.09	13.52	13.27	13.5	11.84	11.76	11.31
EV/EBITDA High	- -	- -	- -	- -	- -	11.69	12.02	13.14	12.52	14.63	13.98	14.29	12.66	12.66	11.95
EV/EBITDA Low	- -	- -	- -	- -	- -	11.27	11.18	11.8	11.75	11.98	12.43	12.25	11.32	10.99	10.48
EV/EBIT Average	- -	- -	- -	- -	- -	20.09	20	24.82	23.05	29.74	26.94	26.63	22.02	21.28	21.42
EV/EBIT High	- -	- -	- -	- -	- -	20.41	20.66	26.31	23.87	32.18	28.37	28.17	23.56	22.91	22.63
EV/EBIT Low	- -	- -	- -	- -	- -	19.68	19.22	23.64	22.4	26.36	25.23	24.16	21.05	19.89	19.84
Last Price	- -	- -	- -	- -	- -	77.36	83.9	89.72	90.72	89.69	104.47	101.5	96.3	108.69	115.53
High Price	- -	- -	- -	- -	- -	79.64	88.08	89.72	95.87	103.34	108.77	116.86	107.25	120.91	130.68
Enterprise Value Average	- -	- -	- -	- -	- -	104,490	112,491	116,303	131,610	135,939	148,160	160,097	155,687	168,691	184,747
Enterprise Value High	- -	- -	- -	- -	- -	106,183	116,224	123,249	136,297	147,088	156,021	169,352	166,550	181,583	195,191
Enterprise Value Low	- -	- -	- -	- -	- -	102,350	108,094	110,738	127,858	120,486	138,775	145,247	148,853	157,675	171,098

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	449	710	712	713	693	705	705	733	739	775	775	776	777	782	784
Diluted Weighted Avg Shares	448	580	712	713	699	696	705	714	735	744	775	776	777	778	783
Basic Weighted Avg Shares	447	578	712	713	699	696	705	714	735	743	775	776	777	778	783
Revenue per Share	32.47	30.96	31.98	31.59	31.98	32.66	33.4	34.36	34.13	31.46	31.77	37.07	37.4	39.02	41.17
EBITDA per Share	10.73	9.62	11.36	11.72	12.43	13.04	13.71	13.15	14.82	13.54	14.4	15.28	16.93	18.44	20.85
Operating Income per Share	6.94	6.17	7.41	6.9	7.37	7.46	8.33	7.25	7.76	7.46	7.54	8.28	9.14	10.2	10.95
Basic EPS, GAAP	3.81	3.06	3.75	2.64	4.03	3.09	4.34	3.74	5.05	1.71	4.91	3.15	3.52	5.68	6.27
Basic EPS from Cont Ops	3.83	2.78	3.64	3.56	3.79	3.7	4.35	3.68	4.87	1.47	4.8	4.87	5.57	5.92	6.47
Diluted EPS, GAAP	3.81	3.05	3.75	2.64	4.03	3.09	4.34	3.74	5.05	1.71	4.91	3.15	3.52	5.68	6.27
Diluted EPS from Cont Ops	3.83	2.78	3.64	3.56	3.79	3.7	4.35	3.68	4.87	1.46	4.8	4.87	5.57	5.92	6.47
Dividend per Share	2.97	3.03	3.08	3.14	3.22	3.35	3.47	3.46	3.63	3.79	4.02	4.1	4.17	4.13	4.21
Cash Flow per Share	8.21	9.06	8.97	9.24	9.58	9.85	9.39	10.07	11.17	11.92	10.7	7.64	12.71	15.84	15.75
Free Cash Flow per Basic Share	8.19	9.06	8.97	9.24	9.58	9.85	9.39	10.07	11.17	11.92	10.7	7.64	12.71	15.84	15.75
Cash & Equivalents per Share	5.12	2.48	2.17	2.86	0.55	0.56	0.51	0.6	0.42	0.33	0.44	0.53	0.33	0.4	0.31
Book Value per Share	50.74	57.59	58.09	57.37	57.29	58.16	59.16	59.8	60.72	59.36	61.07	61.03	60.7	62.85	64.9
Tangible Book Value per Share	41.35	34.53	35.12	34.46	34.11	30.63	31.67	33.46	34.6	34.45	36.17	36.15	35.85	38.54	40.65