Cummins Inc. Financial Ratios — CMI 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 (%)	36.37	27.2	21.02	21.64	18.46	19.52	14.14	29.31	30.43	22.98	26.3	25.13	8.25	41.27	25.14
Return on Assets (%)	16.75	13.59	10.87	10.83	9.06	9.25	6.04	11.53	11.65	8.45	9.2	7.97	2.36	12.42	8.68
Return on Capital (%)	28.74	21.95	16.23	16.62	14.35	15.03	10.81	20.91	21.2	14.79	15.82	13.95	4.62	22.94	14.71
Return on Invested Capital (%)	30.32	23.3	17.89	17.27	15.55	15.43	10.09	20.64	19.12	13.79	15.08	13.66	4.99	16.86	14.55
Gross Margin (%)	25.43	25.48	24.74	25.29	25.89	25.46	24.97	24.13	25.37	24.7	23.71	23.93	24.22	24.75	25.29
EBITDA Margin (%)	16.66	15.09	14.5	14.67	13.45	13.76	14.28	14.29	14.31	14.85	14.02	13.23	8.18	14.12	15.24
Operating Margin (%)	11.75	10.89	10.15	10.5	11.08	9.9	9.68	10.06	10.56	9.32	9.16	9.19	3.75	9.89	11.48
Incremental Operating Margin (%)	18.04	32.77	396.97	13.65	- -	24.05	8.36	12.41	- -	17.07	8.38	9.38	- -	5,659.46	- -
Pretax Margin (%)	14.8	13.1	12.25	12.66	10.6	11.02	11.58	11.58	12.02	11.8	11.45	10.04	4.77	14.38	11.77
Profit Margin (%)	10.24	9.49	8.57	8.59	7.32	7.96	4.89	9.01	9.59	9.03	8.87	7.66	2.16	11.57	8.44
Net Income to Common Margin (%)	10.24	9.49	8.57	8.59	7.32	7.96	4.89	9.01	9.59	9.03	8.87	7.66	2.16	11.57	8.44
Effective Tax Rate (%)	27.14	23.47	25.06	28.68	27.41	24.56	57.97	20.56	19.97	22.54	21.34	22.56	48.34	17.03	25.38
Dvd Payout Ratio (%)	12.48	18.57	24.81	28.12	40.36	44.53	70.88	32.15	33.44	42.66	36.82	38.6	97.46	23.13	34.35
Sustainable Growth Rate (%)	31.83	22.15	15.8	15.56	11.01	10.83	4.12	19.89	20.25	13.18	16.61	15.43	0.21	31.73	16.5

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	783	775	1,740	1,686	1,639	1,856	2,006	2,476	2,868	4,617	4,613	8,355	7,208	7,598	8,114
ST Debt	125	77	68	109	63	288	418	879	922	682	708	3,489	2,032	2,405	898
LT Debt	658	698	1,672	1,577	1,576	1,568	1,588	1,597	1,946	3,935	3,905	4,866	5,176	5,193	7,216
Total Debt/EBITDA	0.26	0.3	0.69	0.6	0.64	0.77	0.69	0.73	0.85	1.57	1.37	2.25	2.59	1.58	1.58
Net Debt/EBITDA	-0.23	-0.23	-0.38	-0.22	-0.03	0.31	0.22	0.35	0.37	0.26	0.47	1.55	1.62	1.12	0.92
Total Debt/EBIT	0.29	0.34	0.83	0.71	0.8	0.99	0.86	0.89	1.06	2.03	1.7	2.85	4.09	2.03	2.02
Net Debt/EBIT	-0.26	-0.26	-0.46	-0.26	-0.04	0.39	0.27	0.42	0.46	0.34	0.58	1.96	2.57	1.44	1.17
EBITDA to Interest Expense	68.32	81.72	61.17	44.06	39.55	34.93	36.01	29.8	30.94	29.42	30.34	18.66	7.43	13.01	15.59
EBITDA-CapEx/Interest Expense	66.95	79	59.61	43.2	38.71	34.01	35.01	29.14	30.25	28.95	29.87	18.66	7.43	13.01	15.59
EBIT to Interest Expense	48.2	58.97	42.83	31.53	32.58	25.12	24.41	20.98	22.83	18.47	19.82	12.96	3.41	9.11	11.75
Interest Expense	44	32	41	64	65	69	81	114	109	100	111	199	375	370	329
Common Equity/Total Assets	47.07	52.62	50.99	49.16	48.94	45.8	40.16	38.55	38.04	35.63	34.36	29.62	27.65	32.56	36.33
Long-Term Debt/Equity (%)	11.28	10.01	21.25	19.49	20.34	21.86	19.45	19.34	22.99	43.78	41.54	47.59	52.26	45.92	53.82
Long-Term Debt/Capital (%)	9.95	9.01	17.4	16.13	16.79	17.36	15.61	14.88	17.17	28.92	27.86	26.19	30.25	27.47	33.53
Long-Term Debt/Total Assets (%)	5.64	5.56	11.35	10	10.41	10.45	8.79	8.38	9.86	17.39	16.47	16.06	16.17	16.46	21.23
Total Debt/Equity (%)	13.43	11.11	22.11	20.83	21.15	25.87	24.57	29.98	33.88	51.36	49.07	81.71	72.78	67.19	60.52
Total Debt/Capital (%)	11.84	10	18.11	17.24	17.46	20.55	19.72	23.06	25.31	33.93	32.92	44.97	42.12	40.19	37.7
Total Debt/Total Assets (%)	6.71	6.18	11.81	10.7	10.83	12.36	11.1	12.99	14.53	20.41	19.46	27.58	22.52	24.09	23.87
Net Debt to Equity	-12.02	-8.52	-12.19	-7.6	-0.93	10.26	7.8	14.2	14.62	8.49	16.67	56.27	45.61	47.65	35.11
Net Debt/Capital (%)	-13.66	-9.31	-13.88	-8.22	-0.94	9.3	7.24	12.44	12.13	7.48	13.72	34.92	30.25	31.26	25.2
EBITDA	3,006	2,615	2,508	2,820	2,571	2,410	2,917	3,397	3,372	2,942	3,368	3,713	2,785	4,815	5,130
EBITDA-CapEx	2,946	2,528	2,444	2,765	2,516	2,347	2,836	3,322	3,297	2,895	3,316	3,713	2,785	4,815	5,130
Operating Income (Loss)	2,121	1,887	1,756	2,018	2,118	1,733	1,977	2,392	2,489	1,847	2,200	2,580	1,278	3,372	3,865

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	0.48	0.52	0.85	0.6	0.48	0.32	0.28	0.24	0.23	0.61	0.45	0.23	0.21	0.2	0.38
Current Ratio	1.94	2.29	2.57	2.25	2.09	1.78	1.57	1.54	1.5	1.88	1.74	1.27	1.18	1.31	1.76
Quick Ratio	1.17	1.3	1.63	1.33	1.22	1.02	0.91	0.84	0.82	1.21	1.01	0.68	0.65	0.66	0.98
CFO/Avg Current Liab	0.6	0.45	0.64	0.61	0.53	0.48	0.46	0.39	0.5	0.43	0.34	0.21	0.33	0.12	0.35
Common Equity/Total Assets	47.07	52.62	50.99	49.16	48.94	45.8	40.16	38.55	38.04	35.63	34.36	29.62	27.65	32.56	36.33
Long-Term Debt/Equity (%)	11.28	10.01	21.25	19.49	20.34	21.86	19.45	19.34	22.99	43.78	41.54	47.59	52.26	45.92	53.82
Long-Term Debt/Capital (%)	9.95	9.01	17.4	16.13	16.79	17.36	15.61	14.88	17.17	28.92	27.86	26.19	30.25	27.47	33.53
Long-Term Debt/Total Assets (%)	5.64	5.56	11.35	10	10.41	10.45	8.79	8.38	9.86	17.39	16.47	16.06	16.17	16.46	21.23
Total Debt/Equity (%)	13.43	11.11	22.11	20.83	21.15	25.87	24.57	29.98	33.88	51.36	49.07	81.71	72.78	67.19	60.52
Total Debt/Capital (%)	11.84	10	18.11	17.24	17.46	20.55	19.72	23.06	25.31	33.93	32.92	44.97	42.12	40.19	37.7
Total Debt/Total Assets (%)	6.71	6.18	11.81	10.7	10.83	12.36	11.1	12.99	14.53	20.41	19.46	27.58	22.52	24.09	23.87
CFO/Total Liabilities	35.51	27.48	30.46	29.54	27.97	24.74	22.97	22.01	28.22	19.96	15.77	9.77	17.94	7.35	17.59
CFO/CapEx	34.55	17.61	32.64	41.2	37.55	30.78	28.11	31.71	42.41	57.91	43.38	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	4.68	4.35	4.63	4.09	4.1	3.6	3.31	4.12	5.07

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	8.62	7.33	6.75	6.87	6.63	5.99	6.15	6.35	6.5	5.8	6.86	6.4	6.32	6.34	6.12
Days Sales Outstanding	42.34	49.77	54.05	53.12	55.07	60.92	59.35	57.46	56.16	62.89	53.22	56.99	57.78	57.6	59.62
Inventory Turnover	6.54	5.92	5.66	5.47	5.08	4.85	5.25	5.21	4.86	4.32	4.71	4.29	4.58	4.49	4.35
Days Inventory Outstanding	55.84	61.62	64.5	66.68	71.81	75.26	69.54	70.08	75.16	84.55	77.48	85.1	79.74	81.21	83.9
Accounts Payable Turnover	9.37	9.01	9.1	8.64	7.81	7.31	7.14	6.9	6.47	5.55	6.59	6.22	6.08	6.27	6.51
Accounts Payable Turnover Days	38.96	40.51	40.1	42.27	46.75	49.9	51.14	52.92	56.44	65.77	55.36	58.72	60	58.24	56.06
Cash Conversion Cycle	59.22	70.89	78.45	77.54	80.13	86.28	77.75	74.62	74.88	81.67	75.34	83.37	77.52	80.57	87.46
Inventory to Cash Days	-13.5	-11.86	-10.45	-13.56	-16.75	-14.34	-10.2	-12.62	-19.01	-21.66	-24.26	-28.11	-21.96	-23.6	-24.28
Inventories	2,141	2,221	2,381	2,866	2,707	2,675	3,166	3,759	3,486	3,425	4,355	5,603	5,677	5,742	5,822
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	1,019	939	1,005	1,129	1,022	1,005	1,216	1,487	1,395	1,346	2,009	2,926	3,156	3,086	2,987
Finished Goods	1,220	1,393	1,487	1,859	1,796	1,779	2,078	2,405	2,214	2,216	2,538	2,917	2,770	2,875	3,091
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	- -	- -	- -	- -	- -	- -	28,876	21,403	26,973	32,450	30,143	33,749	31,885	40,058	73,318
- Cash & Cash Equivalents	1,484	1,369	2,699	2,301	1,711	1,120	1,369	1,303	1,129	3,401	2,592	2,101	2,179	1,671	2,845
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	339	371	360	344	344	299	905	911	958	927	1,255	1,250	1,054	1,037	1,059
+ Total Debt	783	775	1,740	1,686	1,639	1,856	2,006	2,476	2,868	4,617	4,613	8,355	7,208	7,598	8,114
Enterprise Value	- -	- -	- -	- -	- -	- -	30,220	23,265	29,329	34,132	32,824	40,781	37,406	46,429	78,882
Total Capital	6,614	7,749	9,610	9,779	9,389	9,030	10,170	10,735	11,333	13,606	14,014	18,580	17,112	18,906	21,522
Total Debt/Capital (%)	11.84	10	18.11	17.24	17.46	20.55	19.72	23.06	25.31	33.93	32.92	44.97	42.12	40.19	37.7
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.07	0.11	0.1	0.14	0.14	0.2	0.19	0.16	0.1
EV/Sales	- -	- -	- -	- -	- -	- -	1.48	0.98	1.24	1.72	1.37	1.45	1.1	1.36	2.34
EV/EBITDA	- -	- -	- -	- -	- -	- -	10.36	6.85	8.7	11.6	9.75	10.98	13.43	9.64	15.38
EV/EBIT	- -	- -	- -	- -	- -	- -	12.95	8.35	10.86	15.04	12.13	13.92	21.24	12.38	19.6
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	13.08	9.42	8.97	12.19	14.01	19.27	8.99	25.88	20.4
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	13.55	9.72	9.18	12.4	14.33	19.27	8.99	25.88	20.4
Diluted Market Cap	- -	- -	- -	- -	- -	- -	29,154	22,054	27,939	32,745	30,862	33,988	32,087	40,554	73,617
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	30,498	23,916	30,295	34,427	33,543	41,020	37,608	46,925	79,181
EV per Share	- -	- -	- -	- -	- -	- -	182.38	147.25	194.62	231.16	230.34	288.62	263.79	337.91	571.04
TTM Sales	18,048	17,334	17,301	19,221	19,110	17,509	20,428	23,771	23,571	19,811	24,021	28,074	34,065	34,102	33,670
TTM EBITDA	3,006	2,615	2,508	2,820	2,571	2,410	2,917	3,397	3,372	2,942	3,368	3,713	2,785	4,815	5,130
TTM Operating Income	2,121	1,887	1,756	2,018	2,118	1,733	1,977	2,392	2,489	1,847	2,200	2,580	1,278	3,372	3,865
TTM Cash Flow to Firm	2,105	1,556	2,120	2,312	2,112	1,991	2,311	2,469	3,268	2,799	2,343	2,116	4,160	1,794	3,866
TTM Free Cash Flow to Firm	2,045	1,469	2,056	2,257	2,057	1,928	2,230	2,394	3,193	2,752	2,291	2,116	4,160	1,794	3,866

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	- -	- -	- -	- -	- -	- -	13.28	9.58	9	12.24	14	17.32	8.09	27.27	20.33
EV/EBIT	- -	- -	- -	- -	- -	- -	12.95	8.35	10.86	15.04	12.13	13.92	21.24	12.38	19.6
Enterprise Value	- -	- -	- -	- -	- -	- -	30,220	23,265	29,329	34,132	32,824	40,781	37,406	46,429	78,882
Low Price	- -	- -	- -	- -	- -	- -	151.41	129.48	139.47	116.08	211.27	185.64	208.54	239.23	290.76
EV/Sales	- -	- -	- -	- -	- -	- -	1.48	0.98	1.24	1.72	1.37	1.45	1.1	1.36	2.34
EV/EBITDA	- -	- -	- -	- -	- -	- -	10.36	6.85	8.7	11.6	9.75	10.98	13.43	9.64	15.38
Price/Earnings	- -	- -	- -	- -	- -	- -	29.06	10.26	12.31	18.21	14.35	15.71	43.35	10.21	25.74
Price/Earnings Average	- -	- -	- -	- -	- -	- -	27.68	10.97	11.2	13.75	16.53	14.05	45.59	9.7	20.66
Price/Earnings High	- -	- -	- -	- -	- -	- -	29.93	13.74	12.8	19.4	18.75	16.46	50.38	10.75	25.78
Price/Earnings Low	- -	- -	- -	- -	- -	- -	25.25	9.81	9.59	9.62	14.34	12.21	40.2	8.38	14.1
Price/Book Value	- -	- -	- -	- -	- -	- -	3.98	2.91	3.59	4.03	3.7	3.76	3.6	3.9	5.94
Price/Book Value Average	- -	- -	- -	- -	- -	- -	3.79	3.11	3.27	3.04	4.26	3.36	3.79	3.7	4.76
Price/Book Value High	- -	- -	- -	- -	- -	- -	4.1	3.9	3.74	4.29	4.83	3.94	4.19	4.11	5.95
Price/Book Value Low	- -	- -	- -	- -	- -	- -	3.46	2.78	2.8	2.13	3.7	2.92	3.34	3.2	3.25
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	5.55	4.03	5.17	5.59	5.06	8.55	8.32	7.22	9.21
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	5.29	4.3	4.7	4.22	5.83	7.65	8.75	6.85	7.39
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	5.71	5.39	5.38	5.96	6.61	8.96	9.67	7.6	9.23
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	4.82	3.85	4.03	2.95	5.05	6.65	7.72	5.92	5.05
Price/Sales	- -	- -	- -	- -	- -	- -	1.42	0.92	1.18	1.64	1.27	1.2	0.94	1.18	2.17
Price/Sales Average	- -	- -	- -	- -	- -	- -	1.35	0.99	1.07	1.24	1.47	1.08	0.98	1.12	1.74
Price/Sales High	- -	- -	- -	- -	- -	- -	1.46	1.24	1.23	1.75	1.66	1.26	1.09	1.24	2.18
Price/Sales Low	- -	- -	- -	- -	- -	- -	1.23	0.88	0.92	0.87	1.27	0.94	0.87	0.97	1.19
Price/Cash Flow	- -	- -	- -	- -	- -	- -	12.75	9.24	8.74	11.97	13.56	17.23	8.03	27.1	20.21
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	12.15	9.87	7.95	9.04	15.62	15.4	8.45	25.73	16.22
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	13.13	12.37	9.09	12.75	17.71	18.05	9.34	28.52	20.24
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	11.08	8.83	6.81	6.32	13.54	13.39	7.45	22.23	11.07
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	12.65	10.23	8.18	9.25	16.13	15.49	8.51	25.9	16.31
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	13.67	12.82	9.35	13.04	18.29	18.15	9.4	28.71	20.36
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	11.54	9.15	7.01	6.47	13.99	13.46	7.5	22.38	11.14
EV/Sales Average	- -	- -	- -	- -	- -	- -	1.41	1.04	1.14	1.32	1.56	1.33	1.15	1.3	1.91
EV/Sales High	- -	- -	- -	- -	- -	- -	1.52	1.28	1.29	1.83	1.75	1.51	1.25	1.42	2.35
EV/Sales Low	- -	- -	- -	- -	- -	- -	1.29	0.94	0.99	0.95	1.36	1.18	1.03	1.15	1.36
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	9.89	7.28	7.97	8.9	11.11	10.02	14.02	9.22	12.55
EV/EBITDA High	- -	- -	- -	- -	- -	- -	10.66	8.99	9.02	12.32	12.49	11.42	15.29	10.08	15.4
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	9.06	6.57	6.93	6.4	9.73	8.96	12.6	8.15	8.91
EV/EBIT Average	- -	- -	- -	- -	- -	- -	12.36	8.88	9.96	11.54	13.82	12.7	22.18	11.84	16
EV/EBIT High	- -	- -	- -	- -	- -	- -	13.32	10.96	11.26	15.98	15.54	14.47	24.18	12.94	19.63
EV/EBIT Low	- -	- -	- -	- -	- -	- -	11.33	8.01	8.66	8.3	12.12	11.36	19.93	10.46	11.36
Last Price	- -	- -	- -	- -	- -	- -	174.26	135.46	178.98	219.77	211.53	238.85	224.86	291.54	530.76
High Price	- -	- -	- -	- -	- -	- -	179.46	181.41	186.12	234.17	276.32	250.25	261.32	306.89	531.59
Enterprise Value Average	- -	- -	- -	- -	- -	- -	28,849	24,733	26,892	26,194	37,403	37,204	39,056	44,410	64,393
Enterprise Value High	- -	- -	- -	- -	- -	- -	31,081	30,524	30,405	36,259	42,057	42,393	42,576	48,537	78,996
Enterprise Value Low	- -	- -	- -	- -	- -	- -	26,433	22,319	23,374	18,822	32,787	33,263	35,092	39,241	45,729

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	192	190	187	182	175	168	166	158	151	148	143	141	142	137	138
Diluted Weighted Avg Shares	194	190	187	183	178	169	167	163	156	149	146	142	143	139	139
Basic Weighted Avg Shares	193	189	187	183	178	169	167	162	155	148	145	142	142	138	138
Revenue per Share	93.51	91.57	92.52	105.21	107.36	103.6	122.62	146.55	151.68	133.68	166.12	198.4	240.4	246.76	244.16
EBITDA per Share	15.58	13.81	13.41	15.44	14.44	14.26	17.51	20.94	21.7	19.85	23.29	26.24	19.65	34.84	37.2
Operating Income per Share	10.99	9.97	9.39	11.05	11.9	10.25	11.87	14.75	16.02	12.46	15.21	18.23	9.02	24.4	28.03
Basic EPS, GAAP	9.58	8.69	7.93	9.04	7.86	8.25	6	13.2	14.54	12.07	14.74	15.2	5.19	28.55	20.62
Basic EPS from Cont Ops	10.08	9.18	8.49	9.5	8.26	8.62	5.97	13.48	14.59	12.22	14.97	15.43	5.93	29.44	21.44
Diluted EPS, GAAP	9.55	8.67	7.91	9.02	7.84	8.23	5.97	13.15	14.48	12.01	14.61	15.12	5.15	28.37	20.5
Diluted EPS from Cont Ops	10.05	9.16	8.47	9.48	8.24	8.6	5.94	13.43	14.53	12.15	14.83	15.34	5.89	29.25	21.32
Dividend per Share	1.32	1.8	2.25	2.8	3.49	4	4.21	4.43	4.9	5.28	5.59	6.04	6.5	7.01	7.65
Cash Flow per Share	10.74	8.09	11.17	12.4	11.6	11.47	13.67	14.66	20.47	18.37	15.6	13.87	27.99	10.76	26.26
Free Cash Flow per Basic Share	10.43	7.63	10.83	12.1	11.29	11.1	13.18	14.2	19.99	18.05	15.24	13.87	27.99	10.76	26.26
Cash & Equivalents per Share	9.17	8.51	15.26	13.14	10.34	8.2	9.46	9.65	9.75	26.16	22.36	18.21	19.33	16.48	26.13
Book Value per Share	28.6	34.79	40.22	42.53	42.27	40.87	43.81	46.51	49.81	54.6	57.16	63.52	62.41	74.75	89.4
Tangible Book Value per Share	25.66	30.5	35.84	38.02	37.65	36.05	31.41	33.63	34.63	39.32	41.82	27.92	27.02	40.39	57.61