Xerox Holdings Corporation Financial Ratios — XRXB34 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 (%)	10.64	10.01	9.53	8.61	4.29	-7.18	3.63	6.76	25.28	3.18	-9.56	-8.88	-0.44	-73.88	-137.24
Return on Assets (%)	4.27	3.97	3.93	3.57	1.68	-2.16	1.15	2.34	9.04	1.29	-3.25	-2.6	0.01	-14.38	-11.32
Return on Capital (%)	6.93	6.51	6.44	5.93	3.38	-2.29	1.76	3.82	13.64	2.49	- -	- -	- -	- -	- -
Return on Invested Capital (%)	6.45	5.79	5.6	5.35	5.06	5.66	0.81	4.09	6.99	2.15	- -	- -	- -	- -	- -
Gross Margin (%)	33.44	33.24	32.42	40.3	39.97	39.97	40.75	40.04	40.26	37.4	34.14	32.62	33.6	31.51	27.07
EBITDA Margin (%)	13.96	13.81	14.14	15.4	15.18	13.54	13.66	13.81	15.16	9.6	-1.88	0.32	4.85	-12.39	2.92
Operating Margin (%)	8.16	8.28	7.52	10.89	10	10.66	10.81	10.82	12.65	5.94	4.55	2.98	5.13	2.56	-0.8
Incremental Operating Margin (%)	- -	6.49	44.82	1.68	19.36	- -	8.72	10.64	- -	35.71	- -	- -	- -	29.17	- -
Pretax Margin (%)	7.01	6.29	6.21	8.6	8.06	5.27	5.25	5.68	9.07	3.59	-6.71	-4.57	-0.41	-19.55	-6.95
Profit Margin (%)	5.91	5.85	5.79	7.99	3.91	-4.37	1.95	3.74	14.92	2.73	-6.46	-4.53	0.01	-21.23	-14.65
Net Income to Common Margin (%)	5.8	5.73	5.67	7.8	3.7	-4.6	1.81	3.59	14.77	2.53	-6.66	-4.73	-0.19	-21.46	-14.85
Effective Tax Rate (%)	24.56	19.94	20.35	18.17	20.89	10.92	89.14	44.99	21.78	25.4	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	18.31	19.51	23.55	27.5	36.21	49.52	407.35	82.52	35.5	121.35	-40.94	-47.62	-1,161.54	-9.51	-5.47
Sustainable Growth Rate (%)	8.69	8.06	7.29	6.24	2.74	-3.63	-11.17	1.18	16.31	-0.68	-13.47	-13.11	-5.58	-80.91	-144.74

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	8,633	8,489	8,021	7,741	7,279	6,316	5,517	5,230	4,636	4,786	4,536	3,955	3,459	3,587	4,574
ST Debt	1,545	1,042	1,117	1,427	962	1,011	282	961	1,138	479	731	928	608	630	295
LT Debt	7,088	7,447	6,904	6,314	6,317	5,305	5,235	4,269	3,498	4,307	3,805	3,027	2,851	2,957	4,279
Total Debt/EBITDA	2.82	3.01	2.84	3.97	4.18	4.33	4.04	3.92	3.37	7.1	-34.36	171.96	10.36	-4.65	22.31
Net Debt/EBITDA	2.53	2.57	2.21	3.24	3.48	2.81	3.09	3.11	1.12	2.7	-18.23	116.57	8.26	-3.66	18.22
Total Debt/EBIT	4.78	5.59	5.46	5.9	6.33	7.06	6.58	6.47	4.91	15.64	-9.88	-16.01	41.67	-3.43	-36.3
Net Debt/EBIT	4.28	4.77	4.26	4.82	5.26	4.57	5.04	5.13	1.63	5.94	-5.24	-10.85	33.23	-2.7	-29.64
EBITDA to Interest Expense	12.38	12.31	11.78	8.64	8.06	8.06	11.47	11.7	13.09	7.17	-1.37	0.25	4.91	-6.48	0.83
EBITDA-CapEx/Interest Expense	10.35	10.07	10	7.86	7.37	7.04	10.29	10.91	12.47	6.38	-2.08	-0.37	4.37	-6.85	0.46
EBIT to Interest Expense	7.23	7.38	6.27	6.11	5.31	6.34	9.08	9.17	10.92	4.44	3.33	2.33	5.19	1.34	-0.23
Interest Expense	247	229	240	226	216	181	119	114	105	94	96	91	68	119	248
Common Equity/Total Assets	39.43	38.38	42.36	38.61	35.53	26.09	32.96	33.65	37.13	37.94	31.93	28.96	25.36	12.86	4.52
Long-Term Debt/Equity (%)	57.28	61.99	54.07	56.87	66.73	106.93	95.06	81.27	60.23	74.13	85.45	84.62	102.85	226.76	635.81
Long-Term Debt/Capital (%)	33.74	36.32	33.21	33.51	37.72	47.04	47.49	40.72	33.49	40.65	42.33	40.19	45.76	60.46	81.55
Long-Term Debt/Total Assets (%)	23.54	24.81	23.78	22.83	24.73	29.39	32.83	28.7	23.25	29.22	28.78	26.22	28.49	35.35	43.56
Total Debt/Equity (%)	69.77	70.67	62.82	69.73	76.9	127.31	100.18	99.56	79.82	82.38	101.86	110.57	124.78	275.08	679.64
Total Debt/Capital (%)	41.1	41.41	38.58	41.08	43.47	56.01	50.05	49.89	44.39	45.17	50.46	52.51	55.51	73.34	87.17
Total Debt/Total Assets (%)	28.67	28.28	27.62	27.99	28.5	34.99	34.6	35.16	30.81	32.47	34.3	34.26	34.56	42.88	46.56
Net Debt to Equity	62.48	60.29	49.01	57.02	63.92	82.5	76.7	78.98	26.55	31.31	54.03	74.95	99.49	216.49	554.98
Net Debt/Capital (%)	38.45	37.61	32.89	36.31	39	45.21	43.41	44.13	20.02	22.82	33.66	41.33	48.28	65.42	78.88
EBITDA	3,057	2,820	2,828	1,952	1,740	1,458	1,365	1,334	1,374	674	-132	23	334	-771	205
EBITDA-CapEx	2,556	2,307	2,401	1,776	1,592	1,275	1,224	1,244	1,309	600	-200	-34	297	-815	114
Operating Income (Loss)	1,786	1,690	1,504	1,381	1,146	1,148	1,080	1,045	1,147	417	320	212	353	159	-56

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	0.14	0.21	0.31	0.23	0.23	0.48	0.47	0.33	0.8	1.06	0.65	0.31	0.19	0.22	0.16
Current Ratio	1.24	1.4	1.5	1.46	1.27	1.5	1.91	1.45	1.79	2.33	1.66	1.23	1.14	1.12	1.11
Quick Ratio	0.91	1.03	1.11	0.93	0.71	0.97	1.5	1.13	1.53	1.9	1.34	0.93	0.83	0.78	0.71
CFO/Avg Current Liab	0.31	0.42	0.41	0.35	0.28	0.16	-0.07	0.38	0.4	0.19	0.24	0.05	0.22	0.19	0.08
Common Equity/Total Assets	39.43	38.38	42.36	38.61	35.53	26.09	32.96	33.65	37.13	37.94	31.93	28.96	25.36	12.86	4.52
Long-Term Debt/Equity (%)	57.28	61.99	54.07	56.87	66.73	106.93	95.06	81.27	60.23	74.13	85.45	84.62	102.85	226.76	635.81
Long-Term Debt/Capital (%)	33.74	36.32	33.21	33.51	37.72	47.04	47.49	40.72	33.49	40.65	42.33	40.19	45.76	60.46	81.55
Long-Term Debt/Total Assets (%)	23.54	24.81	23.78	22.83	24.73	29.39	32.83	28.7	23.25	29.22	28.78	26.22	28.49	35.35	43.56
Total Debt/Equity (%)	69.77	70.67	62.82	69.73	76.9	127.31	100.18	99.56	79.82	82.38	101.86	110.57	124.78	275.08	679.64
Total Debt/Capital (%)	41.1	41.41	38.58	41.08	43.47	56.01	50.05	49.89	44.39	45.17	50.46	52.51	55.51	73.34	87.17
Total Debt/Total Assets (%)	28.67	28.28	27.62	27.99	28.5	34.99	34.6	35.16	30.81	32.47	34.3	34.26	34.56	42.88	46.56
CFO/Total Liabilities	11.05	14.33	14.6	12.46	10.02	6.1	-2.56	11.85	14.43	6.14	7.17	2	9.48	7.24	2.45
CFO/CapEx	3.91	5.03	5.56	11.72	10.89	4.36	-1.89	12.67	20.51	7.41	9.25	2.79	18.54	11.61	2.46
Altman's Z-Score	- -	- -	2.95	2.62	1.83	2.18	2.45	2.36	2.8	2.35	2.13	2.06	2.4	2.06	1.65

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	8.27	7.76	7.2	4.79	6.81	13.64	10.51	8.56	8.29	7.3	8.86	9.2	8.76	8.18	7.76
Days Sales Outstanding	44.16	47.04	50.67	76.22	53.63	26.75	34.72	42.63	44.04	50.03	41.18	39.67	41.66	44.62	47.04
Inventory Turnover	14.49	13.42	13.46	7.84	7.5	7.42	6.74	6.64	7.11	5.72	6.02	6.42	6.27	6.28	5.99
Days Inventory Outstanding	25.19	27.2	27.12	46.58	48.65	49.17	54.13	54.94	51.32	63.81	60.6	56.9	58.2	58.08	60.98
Accounts Payable Turnover	7.33	6.94	7.63	4.68	4.68	5.19	5.37	5.23	4.97	4.46	4.37	4.08	3.74	4.16	4.32
Accounts Payable Turnover Days	49.78	52.63	47.81	78.06	77.96	70.31	68.02	69.74	73.47	81.75	83.44	89.57	97.71	87.83	84.54
Cash Conversion Cycle	19.57	21.61	29.98	44.74	24.33	5.61	20.84	27.83	21.89	32.09	18.33	7	2.15	14.87	23.47
Inventory to Cash Days	18.97	19.84	23.56	29.63	4.97	-22.41	-19.41	-12.31	-7.27	-13.78	-19.42	-17.22	-16.54	-13.46	-13.93
Inventories	1,021	1,011	998	934	901	841	915	829	694	843	696	797	661	695	1,016
Raw Materials	97	106	101	98	99	81	89	70	71	93	85	112	86	50	72
Work In Process	58	61	60	58	51	47	49	49	47	43	43	45	47	36	142
Finished Goods	866	844	837	778	751	713	777	710	576	707	568	640	528	609	802
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	- -	- -	13,093	14,088	10,633	9,589	7,510	4,693	7,647	4,453	3,412	2,204	2,254	1,135	304
- Cash & Cash Equivalents	902	1,246	1,764	1,411	1,228	2,223	1,293	1,081	2,740	2,625	1,840	1,045	519	576	512
+ Preferred Equity and Hybrid Capital	349	349	349	349	349	214	214	214	214	214	214	214	214	214	214
+ Minority/Non Controlling Interest	149	143	119	75	43	38	37	34	7	4	17	20	20	14	15
+ Total Debt	8,633	8,489	8,021	7,741	7,279	6,316	5,517	5,230	4,636	4,786	4,536	3,955	3,459	3,587	4,574
Enterprise Value	- -	- -	19,818	20,842	17,076	13,934	11,985	9,090	9,764	6,832	6,339	5,348	5,428	4,374	4,595
Total Capital	21,007	20,502	20,789	18,843	16,745	11,277	11,024	10,483	10,444	10,596	8,989	7,532	6,231	4,891	5,247
Total Debt/Capital (%)	41.1	41.41	38.58	41.08	43.47	56.01	50.05	49.89	44.39	45.17	50.46	52.51	55.51	73.34	87.17
Total Debt / EV	- -	- -	0.4	0.37	0.43	0.45	0.46	0.58	0.47	0.7	0.72	0.74	0.64	0.82	1
EV/Sales	- -	- -	0.99	1.64	1.49	1.29	1.2	0.94	1.08	0.97	0.9	0.75	0.79	0.7	0.65
EV/EBITDA	- -	- -	7.01	10.68	9.81	9.56	8.78	6.81	7.11	10.14	- -	232.51	16.25	- -	22.42
EV/EBIT	- -	- -	13.48	15.87	14.85	15.57	14.3	11.25	10.34	22.33	- -	- -	65.4	- -	- -
EV/Cash Flow to Firm	- -	- -	7.72	9.27	9.58	14.53	- -	7.56	6.9	11.05	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	9.26	10.06	10.45	17.95	- -	8.17	7.23	12.56	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	14,032	15,120	11,298	9,680	7,567	5,144	8,387	4,691	3,921	2,207	2,730	1,133	301
Diluted Enterprise Value	- -	- -	20,757	21,874	17,741	14,025	12,042	9,541	10,504	7,070	6,848	5,351	5,904	4,372	4,592
EV per Share	- -	- -	68.42	76.57	69.16	56.35	48.28	40.6	47.11	35.32	40.79	35.21	45.21	36.05	36.81
TTM Sales	21,900	20,421	20,006	12,679	11,465	10,771	9,991	9,662	9,066	7,022	7,038	7,107	6,886	6,221	7,022
TTM EBITDA	3,057	2,820	2,828	1,952	1,740	1,458	1,365	1,334	1,374	674	-132	23	334	-771	205
TTM Operating Income	1,786	1,690	1,504	1,381	1,146	1,148	1,080	1,045	1,147	417	320	212	353	159	-56
TTM Cash Flow to Firm	2,147	2,763	2,566	2,248	1,782	959	-254	1,203	1,415	618	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	1,646	2,250	2,139	2,072	1,634	776	-395	1,113	1,350	544	- -	- -	- -	- -	- -

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	- -	- -	7.2	8.01	7.72	15.74	-18.55	4.9	6.61	9.9	6.99	21.64	4.21	2.43	2.26
EV/EBIT	- -	- -	13.48	15.87	14.85	15.57	14.3	11.25	10.34	22.33	- -	- -	65.4	- -	- -
Enterprise Value	- -	- -	19,818	20,842	17,076	13,934	11,985	9,090	9,764	6,832	6,339	5,348	5,428	4,374	4,595
Low Price	- -	- -	45.2	41.4	37.11	35.71	28.24	20.96	20.31	15.01	17.83	12.54	12.09	7.98	2.36
EV/Sales	- -	- -	0.99	1.64	1.49	1.29	1.2	0.94	1.08	0.97	0.9	0.75	0.79	0.7	0.65
EV/EBITDA	- -	- -	7.01	10.68	9.81	9.56	8.78	6.81	7.11	10.14	- -	232.51	16.25	- -	22.42
Price/Earnings	- -	- -	11.9	14.72	26.36	- -	41.45	14.65	5.96	26.35	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	11.9	14.03	25.61	- -	42.63	19.87	4.86	28.13	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	11.9	16.17	33.54	- -	46.27	23.05	5.96	43.01	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	11.9	11.78	22.71	- -	38.69	14.65	3.28	17.18	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	1.06	1.32	1.17	2.04	1.43	0.94	1.37	0.8	0.81	0.66	0.89	1.05	0.69
Price/Book Value Average	- -	- -	1.06	1.26	1.14	2.05	1.47	1.27	1.12	0.85	0.83	0.76	0.7	1.36	1.35
Price/Book Value High	- -	- -	1.06	1.45	1.49	2.35	1.6	1.48	1.37	1.3	0.96	1.1	0.89	2.2	2.7
Price/Book Value Low	- -	- -	1.06	1.06	1.01	1.88	1.33	0.94	0.75	0.52	0.66	0.57	0.57	0.9	0.66
Price/Tangible Book Value	- -	- -	-50.95	-15.67	2.22	15.17	8.85	6.07	5.6	3.82	5.65	10.02	-4.97	-0.98	-0.11
Price/Tangible Book Value Average	- -	- -	-50.95	-14.93	2.16	15.24	9.1	8.23	4.57	4.08	5.8	11.61	-3.93	-1.27	-0.21
Price/Tangible Book Value High	- -	- -	-50.95	-17.21	2.83	17.48	9.88	9.55	5.6	6.23	6.69	16.64	-4.98	-2.05	-0.42
Price/Tangible Book Value Low	- -	- -	-50.95	-12.54	1.92	13.97	8.26	6.07	3.08	2.49	4.59	8.66	-3.2	-0.84	-0.1
Price/Sales	- -	- -	0.67	1.15	0.97	0.89	0.75	0.53	0.88	0.67	0.56	0.31	0.4	0.18	0.04
Price/Sales Average	- -	- -	0.67	1.09	0.95	0.89	0.77	0.71	0.72	0.71	0.57	0.36	0.31	0.24	0.08
Price/Sales High	- -	- -	0.67	1.26	1.24	1.02	0.84	0.83	0.88	1.09	0.66	0.52	0.4	0.38	0.17
Price/Sales Low	- -	- -	0.67	0.92	0.84	0.82	0.7	0.53	0.48	0.44	0.45	0.27	0.26	0.16	0.04
Price/Cash Flow	- -	- -	5.69	7.06	6.94	12.01	-28.1	4.46	5.99	8.56	6.23	13.88	3.98	2.22	1.34
Price/Cash Flow Average	- -	- -	5.69	6.73	6.74	12.06	-28.9	6.05	4.89	9.14	6.4	16.09	3.15	2.87	2.65
Price/Cash Flow High	- -	- -	5.69	7.75	8.83	13.83	-31.37	7.01	5.99	13.97	7.38	23.06	3.99	4.62	5.28
Price/Cash Flow Low	- -	- -	5.69	5.65	5.98	11.06	-26.23	4.46	3.3	5.58	5.06	11.99	2.56	1.89	1.3
Price/Free Cash Flow Average	- -	- -	7.2	7.63	7.5	15.81	-19.08	6.64	5.4	10.56	7.17	25.07	3.33	3.14	4.46
Price/Free Cash Flow High	- -	- -	7.2	8.8	9.83	18.14	-20.71	7.71	6.61	16.15	8.27	35.95	4.22	5.06	8.9
Price/Free Cash Flow Low	- -	- -	7.2	6.41	6.65	14.49	-17.31	4.9	3.64	6.45	5.67	18.7	2.71	2.07	2.19
EV/Sales Average	- -	- -	0.99	1.59	1.46	1.3	1.22	1.11	0.92	1.02	0.91	0.8	0.72	0.76	0.7
EV/Sales High	- -	- -	0.99	1.75	1.74	1.43	1.29	1.22	1.08	1.37	0.99	0.96	0.79	0.9	0.78
EV/Sales Low	- -	- -	0.99	1.42	1.36	1.22	1.15	0.94	0.7	0.75	0.81	0.71	0.67	0.68	0.65
EV/EBITDA Average	- -	- -	7.01	10.34	9.64	9.59	8.94	8.07	6.08	10.58	- -	247.74	14.84	- -	23.86
EV/EBITDA High	- -	- -	7.01	11.39	11.48	10.56	9.42	8.83	7.11	14.31	- -	295.88	16.27	- -	26.78
EV/EBITDA Low	- -	- -	7.01	9.23	8.97	9.04	8.41	6.81	4.61	7.84	- -	219.49	13.85	- -	22.37
EV/EBIT Average	- -	- -	13.48	15.37	14.59	15.62	14.56	13.32	8.85	23.31	- -	- -	59.72	- -	- -
EV/EBIT High	- -	- -	13.48	16.93	17.37	17.2	15.35	14.58	10.34	31.53	- -	- -	65.46	- -	- -
EV/EBIT Low	- -	- -	13.48	13.73	13.57	14.72	13.71	11.25	6.7	17.26	- -	- -	55.74	- -	- -
Last Price	- -	- -	45.2	51.75	43.07	38.78	30.25	20.96	36.89	23.02	21.95	14.51	18.78	9.35	2.44
High Price	- -	- -	45.2	56.84	54.81	44.69	33.77	32.98	36.89	37.58	25.98	24.1	18.82	19.51	9.6
Enterprise Value Average	- -	- -	19,818	20,177	16,775	13,977	12,200	10,762	8,355	7,132	6,428	5,698	4,957	4,707	4,892
Enterprise Value High	- -	- -	19,818	22,227	19,974	15,394	12,859	11,780	9,764	9,647	6,965	6,805	5,433	5,606	5,489
Enterprise Value Low	- -	- -	19,818	18,025	15,605	13,175	11,485	9,090	6,328	5,282	5,697	5,048	4,626	4,207	4,586

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	330	298	290	272	247	247	248	224	207	193	155	152	120	121	125
Diluted Weighted Avg Shares	352	324	310	292	262	250	250	245	227	204	179	152	145	121	123
Basic Weighted Avg Shares	338	317	299	281	259	247	248	242	216	204	179	152	145	121	123
Revenue per Share	64.72	64.34	66.97	45.06	44.18	43.6	40.29	39.84	41.89	34.46	39.41	46.72	47.36	51.37	56.94
EBITDA per Share	9.03	8.89	9.47	6.94	6.71	5.9	5.5	5.5	6.35	3.31	-0.74	0.15	2.3	-6.37	1.66
Operating Income per Share	5.28	5.32	5.03	4.91	4.42	4.65	4.36	4.31	5.3	2.05	1.79	1.39	2.43	1.31	-0.45
Basic EPS, GAAP	3.76	3.69	3.8	3.51	1.63	-2	0.73	1.43	6.19	0.87	-2.63	-2.21	-0.09	-11.02	-8.46
Basic EPS from Cont Ops	3.86	3.72	3.88	3.74	3.24	2.56	0.28	1.28	3.01	0.94	-2.55	-2.12	0.01	-10.91	-8.34
Diluted EPS, GAAP	3.61	3.61	3.66	3.39	1.62	-1.98	0.72	1.41	5.89	0.87	-2.63	-2.21	-0.09	-11.02	-8.46
Diluted EPS from Cont Ops	3.71	3.64	3.73	3.6	3.2	2.54	0.28	1.26	2.86	0.94	-2.55	-2.12	0.01	-10.91	-8.34
Dividend per Share	0.78	0.8	0.99	1.11	1.26	1.34	1.17	1.11	1.12	1.13	1.15	1.14	1.13	1.16	0.58
Cash Flow per Share	5.8	8.13	7.95	7.33	6.21	3.23	-1.08	4.7	6.16	2.69	3.52	1.05	4.72	4.22	1.82
Free Cash Flow per Basic Share	4.31	6.51	6.52	6.71	5.64	2.49	-1.65	4.33	5.86	2.33	3.14	0.67	4.46	3.86	1.08
Cash & Equivalents per Share	2.74	4.18	6.09	5.18	4.97	8.99	5.21	4.83	13.22	13.57	11.84	6.88	4.32	4.75	4.1
Book Value per Share	36.01	38.62	42.46	39.23	36.75	19.04	21.17	22.35	26.95	28.91	27.17	22.01	21.14	8.87	3.56
Tangible Book Value per Share	-2.33	-4.17	-0.89	-3.3	19.37	2.56	3.42	3.45	6.59	6.03	3.89	1.45	-3.78	-9.54	-22.79