The Kraft Heinz Company Financial Ratios — KHC 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 (%)	- -	16.29	61.99	21.84	-0.86	5.94	17.76	-17.35	3.75	0.7	2.04	4.82	5.81	5.56	-12.87
Return on Assets (%)	- -	7.34	11.72	4.53	0.87	2.95	9.1	-9.12	1.89	0.35	1.05	2.57	3.16	3.07	-6.87
Return on Capital (%)	- -	12.03	21.23	9.48	2.77	4.87	- -	- -	3.57	1.05	2.97	4.41	5.16	- -	- -
Return on Invested Capital (%)	- -	11.87	21.27	9.5	3.17	4.49	- -	- -	2.72	0.93	2.76	4.12	5.16	- -	- -
Gross Margin (%)	31.02	31.59	37.45	26.61	31.42	34.78	34.64	33.96	32.62	35.05	33.34	30.67	33.51	34.7	33.31
EBITDA Margin (%)	17.18	16.96	27.36	12.5	18.43	26.38	27.18	-35.11	16.27	11.83	16.78	17.24	20.77	10.18	-14.84
Operating Margin (%)	15.21	15.39	25.79	10.38	14.39	21.37	23.42	21.82	19.89	21.11	19.56	17.17	19.65	20.71	18.59
Incremental Operating Margin (%)	- -	4.92	- -	21,615.38	563.91	37.43	- -	- -	59.02	46.19	302.8	- -	443.23	- -	79.09
Pretax Margin (%)	15.48	13.43	22.45	7.72	5.52	18.78	20.9	-43.1	10.65	3.93	6.56	11.2	13.64	3.31	-21.83
Profit Margin (%)	9.56	8.99	14.9	5.73	3.46	13.67	41.96	-38.8	7.75	1.36	3.89	8.92	10.72	10.62	-23.44
Net Income to Common Margin (%)	9.56	8.99	14.9	5.73	-1.45	12.99	41.96	-38.8	7.75	1.36	3.89	8.92	10.72	10.62	-23.44
Effective Tax Rate (%)	38.28	33.06	33.62	25.82	36.13	26.99	- -	- -	27.36	64.95	40.05	20.16	21.66	- -	- -
Dvd Payout Ratio (%)	- -	- -	44.46	121.38	-542.5	104.31	26.44	-30.85	101.14	534.97	189.09	82.6	69.26	70.27	-32.44
Sustainable Growth Rate (%)	- -	16.29	34.43	-4.67	-5.51	-0.26	13.06	-22.7	-0.04	-3.04	-1.81	0.84	1.79	1.65	-17.05

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	35	9,971	9,980	10,032	25,234	32,404	31,503	31,168	29,244	28,306	21,815	20,070	20,032	19,869	21,219
ST Debt	8	5	4	1,405	83	2,691	3,195	398	1,028	236	754	837	638	654	1,908
LT Debt	27	9,966	9,976	8,627	25,151	29,713	28,308	30,770	28,216	28,070	21,061	19,233	19,394	19,215	19,311
Total Debt/EBITDA	0.01	3.22	2	4.41	7.47	4.67	4.44	-3.38	7.2	9.14	4.99	4.39	3.62	7.55	-5.73
Net Debt/EBITDA	0.01	2.81	1.66	3.84	6.04	4.06	4.21	-3.26	6.64	8.04	4.2	4.17	3.37	7.04	-5.03
Total Debt/EBIT	0.01	3.73	2.17	5.31	9.56	5.79	5.2	-3.05	9.53	13.3	6.3	5.52	4.38	11.81	-4.54
Net Debt/EBIT	0.01	3.26	1.81	4.62	7.73	5.03	4.93	-2.94	8.78	11.7	5.31	5.24	4.08	11.01	-3.98
EBITDA to Interest Expense	798	12.01	9.95	4.7	2.56	6.12	5.74	-7.18	2.99	2.22	2.13	4.96	6.07	2.88	-3.91
EBITDA-CapEx/Interest Expense	798	12.01	9.95	4.7	2.56	6.12	5.74	-7.18	2.99	2.22	2.13	4.96	6.07	2.73	-3.91
EBIT to Interest Expense	706.5	10.9	9.38	3.9	2	4.96	4.95	4.46	3.65	3.96	2.49	4.94	5.74	5.87	4.9
Interest Expense	4	258	501	484	1,321	1,134	1,234	1,284	1,361	1,394	2,047	921	912	912	947
Common Equity/Total Assets	77.01	15.41	22.41	19.02	46.91	47.61	54.84	49.93	50.89	50.19	52.78	53.78	54.82	55.71	50.94
Long-Term Debt/Equity (%)	0.16	279	192.33	197.64	37.97	51.61	42.84	59.43	54.52	55.87	42.59	39.36	39	38.96	46.21
Long-Term Debt/Capital (%)	0.16	73.59	65.77	59.92	27.5	33.02	29.01	37.1	34.84	35.74	29.55	27.9	27.8	27.77	30.65
Long-Term Debt/Total Assets (%)	0.13	43	43.1	37.6	20.45	24.66	23.57	29.74	27.81	28.12	22.55	21.25	21.47	21.76	23.61
Total Debt/Equity (%)	0.21	279.14	192.4	229.83	38.1	56.28	47.68	60.2	56.51	56.34	44.11	41.07	40.29	40.28	50.78
Total Debt/Capital (%)	0.21	73.62	65.8	69.68	27.59	36.01	32.28	37.58	36.11	36.04	30.61	29.11	28.72	28.71	33.68
Total Debt/Total Assets (%)	0.16	43.02	43.11	43.72	20.52	26.9	26.23	30.13	28.83	28.35	23.36	22.17	22.17	22.51	25.94
Net Debt to Equity	0.21	244.01	159.9	200.21	30.79	48.98	45.21	58.01	52.11	49.54	37.15	38.94	37.47	37.58	44.52
Net Debt/Capital (%)	0.21	70.93	61.52	66.69	23.54	32.88	31.13	36.71	34.26	33.13	27.09	28.03	27.26	27.31	30.8
EBITDA	3,192	3,098	4,984	2,275	3,379	6,938	7,088	-9,222	4,064	3,097	4,370	4,567	5,533	2,631	-3,701
EBITDA-CapEx	3,192	3,098	4,984	2,275	3,379	6,938	7,088	-9,222	4,064	3,097	4,370	4,567	5,533	2,491	-3,701
Operating Income (Loss)	2,826	2,811	4,699	1,889	2,639	5,619	6,106	5,731	4,969	5,527	5,094	4,547	5,234	5,352	4,637

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	- -	0.35	0.49	0.27	0.7	0.44	0.16	0.15	0.29	0.42	0.38	0.12	0.17	0.18	0.42
Current Ratio	1.27	1.34	1.44	1	1.41	0.92	0.71	1.21	1.03	1.34	0.99	0.87	0.99	1.06	1.15
Quick Ratio	0.35	0.65	0.8	0.5	0.91	0.56	0.34	0.45	0.54	0.68	0.6	0.35	0.44	0.48	0.68
CFO/Avg Current Liab	- -	0.98	0.58	0.49	0.22	0.32	0.05	0.29	0.46	0.62	0.63	0.27	0.47	0.55	0.56
Common Equity/Total Assets	77.01	15.41	22.41	19.02	46.91	47.61	54.84	49.93	50.89	50.19	52.78	53.78	54.82	55.71	50.94
Long-Term Debt/Equity (%)	0.16	279	192.33	197.64	37.97	51.61	42.84	59.43	54.52	55.87	42.59	39.36	39	38.96	46.21
Long-Term Debt/Capital (%)	0.16	73.59	65.77	59.92	27.5	33.02	29.01	37.1	34.84	35.74	29.55	27.9	27.8	27.77	30.65
Long-Term Debt/Total Assets (%)	0.13	43	43.1	37.6	20.45	24.66	23.57	29.74	27.81	28.12	22.55	21.25	21.47	21.76	23.61
Total Debt/Equity (%)	0.21	279.14	192.4	229.83	38.1	56.28	47.68	60.2	56.51	56.34	44.11	41.07	40.29	40.28	50.78
Total Debt/Capital (%)	0.21	73.62	65.8	69.68	27.59	36.01	32.28	37.58	36.11	36.04	30.61	29.11	28.72	28.71	33.68
Total Debt/Total Assets (%)	0.16	43.02	43.11	43.72	20.52	26.9	26.23	30.13	28.83	28.35	23.36	22.17	22.17	22.51	25.94
CFO/Total Liabilities	53.81	15.48	11.37	10.87	2.24	4.21	0.93	4.98	7.15	9.94	12.21	5.93	9.79	10.74	11.16
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.89	- -
Altman's Z-Score	- -	- -	- -	- -	2.66	3.63	4.5	2.91	2.63	2.68	2.78	3.12	3.28	2.97	2.04

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	- -	18.34	17.05	17.11	14.47	22.36	24.01	15.44	12.18	12.98	12.96	12.99	12.59	12.14	11.33
Days Sales Outstanding	- -	19.9	21.41	21.33	25.22	16.32	15.2	23.64	29.97	28.13	28.17	28.09	28.99	30.07	32.2
Inventory Turnover	- -	6.46	6.43	7.88	5.73	6.47	6.26	6.39	6.25	6.19	6.31	5.76	4.88	4.83	5.08
Days Inventory Outstanding	- -	56.52	56.76	46.32	63.75	56.41	58.3	57.1	58.43	58.95	57.84	63.41	74.85	75.58	71.79
Accounts Payable Turnover	- -	8.31	7.14	8.76	6.13	5.04	4.1	4.05	4.14	4.11	3.82	4.02	3.73	3.78	3.87
Accounts Payable Turnover Days	- -	43.9	51.11	41.65	59.58	72.49	89.1	90.07	88.16	88.86	95.46	90.86	97.82	96.68	94.41
Cash Conversion Cycle	- -	32.52	27.06	26.01	29.39	0.24	-15.61	-9.33	0.24	-1.78	-9.44	0.64	6.02	8.98	9.59
Inventory to Cash Days	- -	-36.62	-35.35	-24.99	-38.53	-40.09	-43.09	-33.45	-28.45	-30.82	-29.67	-35.31	-45.86	-45.51	-39.59
Inventories	1,943	1,928	1,616	1,775	2,618	2,684	2,760	2,667	2,721	2,773	2,729	3,651	3,614	3,376	3,167
Raw Materials	562	535	453	481	563	542	560	510	511	701	779	1,240	1,247	1,195	1,134
Work In Process	373	326	294	296	393	388	384	343	364	268	268	334	338	310	278
Finished Goods	1,008	1,067	869	998	1,662	1,754	1,816	1,814	1,846	1,804	1,682	2,077	2,029	1,871	1,755
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	- -	- -	- -	- -	89,398	105,678	95,200	52,524	38,861	40,377	43,820	49,979	44,394	36,452	28,969
- Cash & Cash Equivalents	- -	1,255	1,686	1,293	4,837	4,204	1,629	1,130	2,279	3,417	3,445	1,040	1,400	1,334	2,615
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	8,320	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	231	216	213	121	126	140	154	192	196	140	125
+ Total Debt	35	9,971	9,980	10,032	25,234	32,404	31,503	31,168	29,244	28,306	21,815	20,070	20,032	19,869	21,219
Enterprise Value	- -	- -	- -	- -	118,346	134,094	125,287	82,683	65,952	65,406	62,344	69,201	63,222	55,127	46,638
Total Capital	16,623	13,543	15,167	14,397	91,470	89,978	97,579	82,946	80,993	78,549	71,267	68,940	69,754	69,194	63,008
Total Debt/Capital (%)	0.21	73.62	65.8	69.68	27.59	36.01	32.28	37.58	36.11	36.04	30.61	29.11	28.72	28.71	33.68
Total Debt / EV	- -	- -	- -	- -	0.21	0.24	0.25	0.38	0.44	0.43	0.35	0.29	0.32	0.36	0.45
EV/Sales	- -	- -	- -	- -	6.45	5.1	4.8	3.15	2.64	2.5	2.39	2.61	2.37	2.13	1.87
EV/EBITDA	- -	- -	- -	- -	35.02	19.33	17.68	- -	16.23	21.12	14.27	15.15	11.43	20.95	- -
EV/EBIT	- -	- -	- -	- -	44.85	23.94	20.68	- -	21.48	30.74	18.02	19.04	13.83	32.76	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	55.94	38.58	- -	- -	14.52	12.07	9.46	21.6	13.48	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	55.94	38.58	- -	- -	14.52	12.07	9.46	21.6	13.48	- -	- -
Diluted Market Cap	- -	- -	- -	- -	57,882	106,506	95,976	52,481	38,957	40,555	44,250	50,390	45,014	37,062	29,051
Diluted Enterprise Value	- -	- -	- -	- -	86,830	134,922	126,063	82,640	66,048	65,584	62,774	69,612	63,842	55,737	46,720
EV per Share	- -	- -	- -	- -	97.49	110.23	102.78	67.77	54.01	53.5	50.93	56.49	51.91	46.13	39.4
TTM Sales	18,576	18,271	18,218	18,205	18,338	26,300	26,076	26,268	24,977	26,185	26,042	26,485	26,640	25,846	24,942
TTM EBITDA	3,192	3,098	4,984	2,275	3,379	6,938	7,088	-9,222	4,064	3,097	4,370	4,567	5,533	2,631	-3,701
TTM Operating Income	2,826	2,811	4,699	1,889	2,639	5,619	6,106	5,731	4,969	5,527	5,094	4,547	5,234	5,352	4,637
TTM Cash Flow to Firm	2,666	3,208	2,376	2,379	2,116	3,476	- -	- -	4,541	5,418	6,591	3,204	4,690	- -	- -
TTM Free Cash Flow to Firm	2,666	3,208	2,376	2,379	2,116	3,476	- -	- -	4,541	5,418	6,591	3,204	4,690	- -	- -

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	- -	- -	- -	- -	45.5	40.22	191.57	20.39	10.97	8.23	8.25	20.41	11.32	9.16	6.51
EV/EBIT	- -	- -	- -	- -	44.85	23.94	20.68	- -	21.48	30.74	18.02	19.04	13.83	32.76	- -
Enterprise Value	- -	- -	- -	- -	118,346	134,094	125,287	82,683	65,952	65,406	62,344	69,201	63,222	55,127	46,638
Low Price	- -	- -	- -	- -	70.2	69.72	74.8	41.71	25.04	20.57	32.41	33.3	30.82	30.29	23.69
EV/Sales	- -	- -	- -	- -	6.45	5.1	4.8	3.15	2.64	2.5	2.39	2.61	2.37	2.13	1.87
EV/EBITDA	- -	- -	- -	- -	35.02	19.33	17.68	- -	16.23	21.12	14.27	15.15	11.43	20.95	- -
Price/Earnings	- -	- -	- -	- -	- -	30.95	8.69	- -	20.08	113.45	43.3	21.17	15.66	13.45	- -
Price/Earnings Average	- -	- -	- -	- -	- -	29.27	9.45	- -	19.93	103.11	46.27	19.82	15.84	15.33	- -
Price/Earnings High	- -	- -	- -	- -	- -	32.42	10.67	- -	30.6	122.48	54.64	23.06	19.02	17.02	- -
Price/Earnings Low	- -	- -	- -	- -	- -	24.84	8.33	- -	15.8	70.68	39.2	17.28	13.24	13.35	- -
Price/Book Value	- -	- -	- -	- -	1.55	1.84	1.45	1.02	0.75	0.81	0.89	1.03	0.9	0.74	0.7
Price/Book Value Average	- -	- -	- -	- -	1.54	1.74	1.57	1.45	0.75	0.73	0.95	0.96	0.91	0.84	0.78
Price/Book Value High	- -	- -	- -	- -	1.66	1.93	1.77	1.9	1.15	0.87	1.12	1.12	1.09	0.94	0.94
Price/Book Value Low	- -	- -	- -	- -	1.48	1.48	1.38	0.99	0.59	0.5	0.8	0.84	0.76	0.74	0.67
Price/Tangible Book Value	- -	- -	- -	- -	-1.88	-2.29	-2.48	-1.53	-1.19	-1.36	-1.72	-2.01	-1.9	-1.86	-1.61
Price/Tangible Book Value Average	- -	- -	- -	- -	-1.87	-2.17	-2.7	-2.18	-1.18	-1.24	-1.83	-1.89	-1.92	-2.12	-1.8
Price/Tangible Book Value High	- -	- -	- -	- -	-2.01	-2.4	-3.04	-2.86	-1.82	-1.47	-2.17	-2.2	-2.31	-2.35	-2.18
Price/Tangible Book Value Low	- -	- -	- -	- -	-1.79	-1.84	-2.37	-1.48	-0.94	-0.85	-1.55	-1.64	-1.61	-1.85	-1.55
Price/Sales	- -	- -	- -	- -	3.16	4.02	3.65	2	1.56	1.54	1.68	1.89	1.68	1.43	1.16
Price/Sales Average	- -	- -	- -	- -	3.14	3.8	3.97	2.84	1.54	1.4	1.8	1.77	1.7	1.63	1.3
Price/Sales High	- -	- -	- -	- -	3.38	4.21	4.48	3.73	2.37	1.67	2.12	2.06	2.04	1.81	1.58
Price/Sales Low	- -	- -	- -	- -	3.01	3.23	3.49	1.94	1.22	0.96	1.52	1.54	1.42	1.42	1.13
Price/Cash Flow	- -	- -	- -	- -	45.5	39.93	189.87	20.39	10.94	8.19	8.17	20.26	11.25	8.82	6.51
Price/Cash Flow Average	- -	- -	- -	- -	45.29	37.76	206.41	29	10.86	7.45	8.73	18.97	11.37	10.05	7.29
Price/Cash Flow High	- -	- -	- -	- -	48.7	41.82	233.1	38.11	16.67	8.85	10.31	22.07	13.66	11.16	8.84
Price/Cash Flow Low	- -	- -	- -	- -	43.38	32.04	181.85	19.75	8.61	5.1	7.4	16.54	9.51	8.76	6.3
Price/Free Cash Flow Average	- -	- -	- -	- -	45.29	38.04	208.25	29	10.88	7.48	8.81	19.1	11.45	10.45	7.29
Price/Free Cash Flow High	- -	- -	- -	- -	48.7	42.13	235.18	38.11	16.71	8.88	10.41	22.23	13.75	11.59	8.84
Price/Free Cash Flow Low	- -	- -	- -	- -	43.38	32.28	183.47	19.75	8.63	5.13	7.47	16.66	9.57	9.1	6.3
EV/Sales Average	- -	- -	- -	- -	6.43	4.88	5.12	3.99	2.63	2.36	2.51	2.49	2.39	2.33	2.01
EV/Sales High	- -	- -	- -	- -	6.8	5.29	5.64	4.89	3.45	2.62	2.83	2.78	2.73	2.51	2.29
EV/Sales Low	- -	- -	- -	- -	6.23	4.31	4.65	3.09	2.31	1.92	2.23	2.27	2.12	2.12	1.83
EV/EBITDA Average	- -	- -	- -	- -	34.9	18.5	18.85	- -	16.16	19.93	14.95	14.45	11.52	22.89	- -
EV/EBITDA High	- -	- -	- -	- -	36.88	20.05	20.73	- -	21.23	22.16	16.89	16.13	13.15	24.62	- -
EV/EBITDA Low	- -	- -	- -	- -	33.79	16.32	17.11	- -	14.19	16.2	13.32	13.14	10.19	20.85	- -
EV/EBIT Average	- -	- -	- -	- -	44.69	22.92	22.05	- -	21.39	29.01	18.89	18.16	13.94	35.78	- -
EV/EBIT High	- -	- -	- -	- -	47.22	24.83	24.26	- -	28.11	32.25	21.34	20.27	15.91	38.5	- -
EV/EBIT Low	- -	- -	- -	- -	43.26	20.22	20.02	- -	18.78	23.58	16.82	16.51	12.33	32.6	- -
Last Price	- -	- -	- -	- -	73.64	86.87	78.1	43.05	31.83	33.02	35.8	40.8	36.45	30.5	24.47
High Price	- -	- -	- -	- -	78.81	90.99	95.88	80.47	48.49	35.65	45.18	44.45	44.26	38.59	33.24
Enterprise Value Average	- -	- -	- -	- -	117,924	128,371	133,577	104,859	65,660	61,724	65,345	66,007	63,716	60,220	50,113
Enterprise Value High	- -	- -	- -	- -	124,617	139,100	146,959	128,328	86,295	68,620	73,825	73,668	72,735	64,788	57,019
Enterprise Value Low	- -	- -	- -	- -	114,167	113,227	121,264	81,049	57,669	50,182	58,198	60,013	56,362	54,866	45,711

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	593	593	596	587	1,214	1,216	1,219	1,220	1,221	1,223	1,224	1,225	1,218	1,195	1,184
Diluted Weighted Avg Shares	591	598	599	598	786	1,226	1,229	1,219	1,224	1,228	1,236	1,235	1,235	1,215	1,187
Basic Weighted Avg Shares	591	593	594	593	786	1,217	1,218	1,219	1,221	1,223	1,224	1,226	1,227	1,210	1,187
Revenue per Share	31.43	30.81	30.67	30.7	23.33	21.61	21.41	21.55	20.46	21.41	21.28	21.6	21.71	21.36	21.01
EBITDA per Share	5.4	5.22	8.39	3.84	4.3	5.7	5.82	-7.57	3.33	2.53	3.57	3.73	4.51	2.17	-3.12
Operating Income per Share	4.78	4.74	7.91	3.19	3.36	4.62	5.01	4.7	4.07	4.52	4.16	3.71	4.27	4.42	3.91
Basic EPS, GAAP	3	2.77	4.57	1.76	-0.34	2.81	8.98	-8.36	1.58	0.29	0.83	1.93	2.33	2.27	-4.93
Basic EPS from Cont Ops	3	2.77	4.57	1.76	0.82	2.96	8.97	-8.41	1.58	0.3	0.84	1.93	2.32	2.27	-4.93
Diluted EPS, GAAP	3	2.75	4.53	1.74	-0.34	2.79	8.9	-8.36	1.58	0.29	0.82	1.91	2.31	2.26	-4.93
Diluted EPS from Cont Ops	3	2.75	4.53	1.74	0.82	2.94	8.9	-8.41	1.58	0.29	0.83	1.92	2.3	2.26	-4.93
Dividend per Share	- -	- -	2.03	2.13	2.8	3.09	2.37	2.61	1.6	1.6	1.6	1.6	1.6	1.6	1.6
Cash Flow per Share	4.51	5.12	3.44	3.41	1.62	2.18	0.41	2.11	2.91	4.03	4.38	2.01	3.24	3.46	3.76
Free Cash Flow per Basic Share	4.51	5.12	3.44	3.41	1.62	2.18	0.41	2.11	2.91	4.03	4.38	2.01	3.24	3.34	3.76
Cash & Equivalents per Share	- -	2.12	2.83	2.2	3.98	3.46	1.34	0.93	1.87	2.79	2.81	0.85	1.15	1.12	3.1
Book Value per Share	27.98	6.03	8.7	7.43	47.52	47.15	54.03	42.34	42.28	40.98	40.28	39.74	40.66	41.16	35.2
Tangible Book Value per Share	4.46	-17.3	-14.33	-15.79	-39.12	-37.87	-31.5	-28.13	-26.68	-24.25	-20.87	-20.25	-19.2	-16.39	-15.24