Newmont Corporation Financial Ratios — NEMUS 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 (%)	2.79	13.51	-21.32	5.01	2.03	-5.7	-1.07	3.24	17.57	12.74	5.18	-2.07	-10.31	11.36	22.21
Return on Assets (%)	1.41	6.46	-9.34	2.05	0.88	-2.73	-0.55	1.65	9.24	6.96	2.85	-1.09	-5.31	5.99	12.49
Return on Capital (%)	-0.46	7.72	- -	4.75	0.2	- -	-0.82	2.56	13.12	10.37	7.15	- -	- -	9.2	18.14
Return on Invested Capital (%)	5.77	10.77	- -	4.3	-0.93	- -	-0.41	2.65	4.78	8.26	0.04	- -	- -	8.17	16.12
Gross Margin (%)	52.44	46.15	20.83	26.57	23.09	25.88	27.86	26.82	26.54	36.38	36.52	27.38	25.44	38.23	53.21
EBITDA Margin (%)	28.91	43.34	-24.54	32.63	27.51	18.95	34.88	28.91	34.49	48.15	31.17	19.45	1.9	38.57	59.37
Operating Margin (%)	40.82	33.62	9.96	16.1	9.89	15.64	17.69	16.38	16.19	26.62	16.33	13.47	5.99	31.63	48.63
Incremental Operating Margin (%)	- -	222.84	162.06	- -	67.57	74.45	37.2	92.86	15.64	84.46	- -	127.36	870.87	75.72	128.24
Pretax Margin (%)	17.47	31.25	-42.86	12.04	4.85	-3.29	14.53	10.18	37.92	27.34	9.07	-0.43	-17.19	24.5	50.03
Profit Margin (%)	3.53	18.09	-30.12	7.45	3.62	-9.42	-1.54	4.7	28.8	24.61	9.54	-3.6	-21.11	17.92	31.25
Net Income to Common Margin (%)	3.53	18.09	-30.12	7.45	3.62	-9.42	-1.54	4.7	28.8	24.61	9.54	-3.6	-21.11	17.92	31.25
Effective Tax Rate (%)	39.39	28.13	- -	24.85	132.54	- -	105.13	52.3	22.53	22.4	99.1	- -	- -	30.52	40.52
Dvd Payout Ratio (%)	28.82	27.84	-19.57	26.27	-91.23	-5.95	-203.03	84.08	29.29	32.2	-232.1	-515.04	-57.36	34.22	15.26
Sustainable Growth Rate (%)	1.99	9.75	-25.5	3.7	3.89	-6.04	-3.25	0.52	12.43	8.63	17.2	-12.75	-16.22	7.47	18.82

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	4,313	6,298	6,740	6,646	5,863	4,615	4,065	4,261	6,909	6,702	6,302	6,132	9,436	8,972	5,589
ST Debt	689	10	595	166	9	566	4	653	128	657	193	96	2,037	1,031	118
LT Debt	3,624	6,288	6,145	6,480	5,854	4,049	4,061	3,608	6,781	6,045	6,109	6,036	7,399	7,941	5,471
Total Debt/EBITDA	1.44	1.46	-3.26	2.99	3.5	3.65	1.58	2.03	2.06	1.21	1.65	2.65	42.13	1.25	0.42
Net Debt/EBITDA	0.8	1.1	-2.49	1.9	2.16	1.46	0.3	0.31	1.16	0.09	0.17	1.16	26.21	0.67	-0.19
Total Debt/EBIT	2.2	1.92	-1.97	5.85	10.25	87.08	3.1	4.83	4.94	2.07	4.24	46.11	-5.01	1.94	0.51
Net Debt/EBIT	1.22	1.44	-1.5	3.72	6.33	34.89	0.59	0.73	2.78	0.15	0.44	20.26	-3.12	1.05	-0.23
EBITDA to Interest Expense	12.27	17.34	-6.82	6.74	5.64	4.64	10.68	10.13	11.16	17.97	13.91	10.21	0.92	19.22	58.77
EBITDA-CapEx/Interest Expense	0.85	4.45	-13.09	3.59	1.22	0.49	7.09	5.14	6.3	13.75	7.87	0.82	-10.05	10.14	45.52
EBIT to Interest Expense	17.33	13.45	2.77	3.33	2.03	3.83	5.41	5.74	5.24	9.94	7.28	7.07	2.91	15.76	48.14
Interest Expense	244	249	303	330	297	273	241	207	301	308	274	227	243	375	229
Common Equity/Total Assets	49.39	46.45	40.61	41.23	45.17	50.98	51.03	50.7	53.58	55.62	54.29	50.29	52.3	53.11	59.29
Long-Term Debt/Equity (%)	22.98	37.1	47.6	49.51	40.96	34.1	35.25	31.34	30.25	25.32	27.94	30.9	25.33	26.37	16.07
Long-Term Debt/Capital (%)	18.04	27.05	31.27	32.84	29.04	24.56	26.06	22.87	23.12	19.77	21.69	23.52	19.15	20.32	13.8
Long-Term Debt/Total Assets (%)	13.88	21.21	24.97	26.01	23.29	19.25	19.67	17.42	16.96	14.61	15.06	15.69	13.33	14.09	9.58
Total Debt/Equity (%)	27.35	37.16	52.21	50.78	41.02	38.87	35.29	37.01	30.82	28.07	28.83	31.39	32.31	29.8	16.42
Total Debt/Capital (%)	21.47	27.09	34.3	33.68	29.09	27.99	26.08	27.01	23.56	21.92	22.38	23.89	24.42	22.96	14.1
Total Debt/Total Assets (%)	16.52	21.24	27.39	26.67	23.33	21.94	19.69	20.57	17.28	16.2	15.54	15.93	17	15.92	9.78
Net Debt to Equity	15.14	27.93	39.91	32.35	25.34	15.57	6.78	5.62	17.38	2.06	3.02	13.79	20.11	16.13	-7.44
Net Debt/Capital (%)	13.03	21.83	28.47	24.43	20.35	13.46	6.34	5.23	14.38	1.96	2.85	11.82	16.48	13.7	-7.92
EBITDA	2,995	4,318	-2,065	2,225	1,674	1,266	2,574	2,097	3,359	5,536	3,810	2,318	224	7,206	13,459
EBITDA-CapEx	208	1,108	-3,965	1,185	363	133	1,708	1,065	1,896	4,234	2,157	187	-2,442	3,804	10,424
Operating Income (Loss)	4,228	3,350	838	1,098	602	1,045	1,305	1,188	1,577	3,061	1,996	1,605	708	5,910	11,023

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	0.47	0.52	0.6	1.13	1.68	1.61	2.38	1.93	1.04	1.73	1.91	1.28	0.5	0.48	1.44
Current Ratio	1.37	1.89	1.78	2.47	3.52	2.67	3.62	2.95	2.63	2.52	2.9	2.23	1.25	1.63	2.29
Quick Ratio	0.63	0.83	0.82	1.4	1.83	1.8	2.55	2.07	1.2	1.86	2.04	1.52	0.63	0.69	1.75
CFO/Avg Current Liab	1.07	0.67	0.52	0.58	1.19	1.76	1.35	1.15	1.37	1.7	1.42	1.15	0.62	0.94	1.56
Common Equity/Total Assets	49.39	46.45	40.61	41.23	45.17	50.98	51.03	50.7	53.58	55.62	54.29	50.29	52.3	53.11	59.29
Long-Term Debt/Equity (%)	22.98	37.1	47.6	49.51	40.96	34.1	35.25	31.34	30.25	25.32	27.94	30.9	25.33	26.37	16.07
Long-Term Debt/Capital (%)	18.04	27.05	31.27	32.84	29.04	24.56	26.06	22.87	23.12	19.77	21.69	23.52	19.15	20.32	13.8
Long-Term Debt/Total Assets (%)	13.88	21.21	24.97	26.01	23.29	19.25	19.67	17.42	16.96	14.61	15.06	15.69	13.33	14.09	9.58
Total Debt/Equity (%)	27.35	37.16	52.21	50.78	41.02	38.87	35.29	37.01	30.82	28.07	28.83	31.39	32.31	29.8	16.42
Total Debt/Capital (%)	21.47	27.09	34.3	33.68	29.09	27.99	26.08	27.01	23.56	21.92	22.38	23.89	24.42	22.96	14.1
Total Debt/Total Assets (%)	16.52	21.24	27.39	26.67	23.33	21.94	19.69	20.57	17.28	16.2	15.54	15.93	17	15.92	9.78
CFO/Total Liabilities	34.66	18.67	13.19	12.16	19.79	30.42	23.27	19.85	16.32	27.91	22.88	16.99	10.51	24.25	44.78
CFO/CapEx	1.29	0.74	0.81	1.38	1.64	2.46	2.45	1.77	1.96	3.75	2.59	1.51	1.04	1.87	3.4
Altman's Z-Score	2.66	- -	1.33	1.11	1.16	2.08	2.07	- -	- -	- -	2.26	1.83	1.33	1.74	4.16

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	23.49	34.18	32.8	32.78	45.58	55.44	51.96	38.38	31.07	27.97	31.1	33.9	21.48	20.87	21.36
Days Sales Outstanding	15.54	10.68	11.13	11.13	8.01	6.58	7.02	9.51	11.75	13.05	11.74	10.77	17	17.49	17.09
Inventory Turnover	2.85	2.17	2.68	2.4	2.82	3.64	3.89	3.96	4.54	4.05	4.34	4.89	4.01	4.78	4.35
Days Inventory Outstanding	128.04	168.22	136.06	152.1	129.27	100.37	93.77	92.21	80.42	90.23	84.15	74.66	91.07	76.33	83.85
Accounts Payable Turnover	11.81	9.77	10.74	10.81	11.24	15.71	15.25	15.58	18.18	14.1	15.34	14.98	12.17	12.29	13.39
Accounts Payable Turnover Days	30.92	37.36	33.97	33.77	32.48	23.23	23.94	23.43	20.08	25.88	23.79	24.37	29.98	29.69	27.25
Cash Conversion Cycle	112.66	141.53	113.21	129.47	104.8	83.72	76.85	78.29	72.09	77.4	72.09	61.06	78.09	64.12	73.69
Inventory to Cash Days	-112.5	-157.54	-124.93	-140.97	-121.26	-93.79	-86.75	-82.7	-68.67	-77.18	-72.41	-63.89	-74.08	-58.84	-66.76
Inventories	2,181	2,765	2,201	1,972	1,343	1,380	1,355	1,327	1,826	1,790	1,787	1,753	2,642	2,184	2,689
Raw Materials	1,214	1,408	1,399	1,227	1,218	1,221	1,175	1,197	1,563	1,539	1,584	1,571	2,360	1,990	2,399
Work In Process	159	143	97	127	115	130	131	104	189	148	132	123	160	118	199
Finished Goods	12	31	26	12	10	29	49	26	74	103	71	59	122	76	91
Other Inventory	796	1,183	679	606	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	25,627	- -	14,041	8,976	10,619	21,059	19,191	- -	- -	- -	46,213	38,064	48,405	41,924	108,682
- Cash & Cash Equivalents	1,760	1,561	1,555	2,403	2,363	2,756	3,259	3,397	2,243	5,540	4,992	2,877	3,002	3,619	7,647
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	2,875	3,175	2,916	2,815	2,942	1,153	984	1,010	997	871	-161	179	178	181	175
+ Total Debt	4,313	6,298	6,740	6,646	5,863	4,615	4,065	4,261	6,909	6,702	6,302	6,132	9,436	8,972	5,589
Enterprise Value	30,961	- -	22,064	15,961	17,042	24,015	20,919	- -	- -	- -	47,280	40,618	54,994	47,437	106,205
Total Capital	20,084	23,246	19,649	19,735	20,155	16,489	15,584	15,773	29,326	30,581	28,163	25,665	38,641	39,081	39,631
Total Debt/Capital (%)	21.47	27.09	34.3	33.68	29.09	27.99	26.08	27.01	23.56	21.92	22.38	23.89	24.42	22.96	14.1
Total Debt / EV	0.14	- -	0.31	0.42	0.34	0.19	0.19	- -	- -	- -	0.13	0.15	0.17	0.19	0.05
EV/Sales	2.99	- -	2.62	2.34	2.8	3.6	2.83	- -	- -	- -	3.87	3.41	4.66	2.54	4.69
EV/EBITDA	10.34	- -	- -	7.17	10.18	18.97	8.13	- -	- -	- -	12.41	17.52	245.51	6.58	7.89
EV/EBIT	15.8	- -	- -	14.04	29.79	453.12	15.93	- -	- -	- -	31.8	305.4	- -	10.25	9.71
EV/Cash Flow to Firm	8.3	- -	- -	9.47	8.32	- -	9.91	- -	- -	- -	11.04	- -	- -	7.16	10.14
EV/Free Cash Flow to Firm	32.77	- -	- -	24.71	23.11	- -	16.79	- -	- -	- -	17.99	- -	- -	14.72	14.28
Diluted Market Cap	26,374	- -	14,204	8,965	10,258	21,095	19,260	- -	- -	- -	46,738	38,160	35,322	42,706	110,578
Diluted Enterprise Value	31,708	- -	22,227	15,950	16,681	24,051	20,988	- -	- -	- -	47,805	40,714	41,911	48,219	108,101
EV per Share	63.22	- -	44.78	32.01	32.18	45.27	39.24	- -	- -	- -	59.7	51.22	47.72	42.09	97.53
TTM Sales	10,358	9,964	8,414	6,819	6,085	6,680	7,379	7,253	9,740	11,497	12,222	11,915	11,812	18,682	22,669
TTM EBITDA	2,995	4,318	-2,065	2,225	1,674	1,266	2,574	2,097	3,359	5,536	3,810	2,318	224	7,206	13,459
TTM Operating Income	4,228	3,350	838	1,098	602	1,045	1,305	1,188	1,577	3,061	1,996	1,605	708	5,910	11,023
TTM Cash Flow to Firm	3,732	2,551	- -	1,686	2,048	- -	2,112	1,926	3,099	5,121	4,281	- -	- -	6,624	10,470
TTM Free Cash Flow to Firm	945	-659	- -	646	737	- -	1,246	894	1,636	3,819	2,628	- -	- -	3,222	7,435

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	33.09	- -	-39.79	22.52	12.3	12.76	15.31	- -	- -	- -	17.8	35.04	364.14	14.42	15.15
EV/EBIT	15.8	- -	- -	14.04	29.79	453.12	15.93	- -	- -	- -	31.8	305.4	- -	10.25	9.71
Enterprise Value	30,961	- -	22,064	15,961	17,042	24,015	20,919	- -	- -	- -	47,280	40,618	54,994	47,437	106,205
Low Price	52.33	- -	28.5	18	20.05	26.05	32.64	- -	- -	- -	55.46	40.5	37.65	29.91	38
EV/Sales	2.99	- -	2.62	2.34	2.8	3.6	2.83	- -	- -	- -	3.87	3.41	4.66	2.54	4.69
EV/EBITDA	10.34	- -	- -	7.17	10.18	18.97	8.13	- -	- -	- -	12.41	17.52	245.51	6.58	7.89
Price/Earnings	70.63	- -	- -	17.65	46.63	- -	- -	- -	- -	- -	39.98	- -	- -	12.73	15.58
Price/Earnings Average	70.63	- -	- -	19.72	46.63	- -	- -	- -	- -	- -	40.73	- -	- -	14.82	10.32
Price/Earnings High	70.63	- -	- -	23.85	46.63	- -	- -	- -	- -	- -	44.29	- -	- -	19.99	16.39
Price/Earnings Low	70.63	- -	- -	17.65	46.63	- -	- -	- -	- -	- -	38	- -	- -	10.24	5.93
Price/Book Value	1.99	- -	1.41	0.87	0.94	1.96	1.82	- -	- -	- -	2.1	1.97	1.67	1.4	3.21
Price/Book Value Average	1.99	- -	1.41	0.98	0.94	1.66	1.75	- -	- -	- -	2.14	2.2	1.73	1.63	2.13
Price/Book Value High	1.99	- -	1.41	1.18	0.94	2.18	1.82	- -	- -	- -	2.32	3.38	2	2.2	3.38
Price/Book Value Low	1.99	- -	1.41	0.87	0.94	1.29	1.65	- -	- -	- -	1.99	1.66	1.49	1.13	1.22
Price/Tangible Book Value	2.04	- -	1.44	0.89	0.95	1.96	1.82	- -	- -	- -	2.4	2.19	1.86	1.54	3.48
Price/Tangible Book Value Average	2.04	- -	1.44	1	0.95	1.66	1.75	- -	- -	- -	2.45	2.45	1.93	1.79	2.31
Price/Tangible Book Value High	2.04	- -	1.44	1.21	0.95	2.18	1.82	- -	- -	- -	2.66	3.77	2.23	2.41	3.66
Price/Tangible Book Value Low	2.04	- -	1.44	0.89	0.95	1.29	1.65	- -	- -	- -	2.28	1.85	1.67	1.24	1.33
Price/Sales	2.5	- -	1.69	1.31	1.69	3.16	2.6	- -	- -	- -	3.81	3.2	2.99	2.28	4.87
Price/Sales Average	2.5	- -	1.69	1.47	1.69	2.67	2.49	- -	- -	- -	3.89	3.57	3.1	2.66	3.23
Price/Sales High	2.5	- -	1.69	1.78	1.69	3.5	2.6	- -	- -	- -	4.23	5.51	3.59	3.58	5.12
Price/Sales Low	2.5	- -	1.69	1.31	1.69	2.07	2.36	- -	- -	- -	3.63	2.7	2.68	1.83	1.85
Price/Cash Flow	7.21	- -	9.21	6.23	4.78	7.57	9.03	- -	- -	- -	10.9	11.84	12.78	6.7	10.68
Price/Cash Flow Average	7.21	- -	9.21	6.96	4.78	6.4	8.67	- -	- -	- -	11.1	13.22	13.25	7.8	7.08
Price/Cash Flow High	7.21	- -	9.21	8.43	4.78	8.39	9.03	- -	- -	- -	12.07	20.37	15.35	10.52	11.24
Price/Cash Flow Low	7.21	- -	9.21	6.23	4.78	4.97	8.19	- -	- -	- -	10.36	9.99	11.46	5.39	4.07
Price/Free Cash Flow Average	33.09	- -	-39.79	25.16	12.3	10.78	14.69	- -	- -	- -	18.13	39.13	377.36	16.78	10.04
Price/Free Cash Flow High	33.09	- -	-39.79	30.45	12.3	14.14	15.31	- -	- -	- -	19.71	60.31	437.23	22.64	15.94
Price/Free Cash Flow Low	33.09	- -	-39.79	22.52	12.3	8.37	13.88	- -	- -	- -	16.92	29.57	326.43	11.6	5.77
EV/Sales Average	2.99	- -	2.62	2.49	2.8	3.11	2.73	- -	- -	- -	3.94	3.78	4.8	2.91	3.07
EV/Sales High	2.99	- -	2.62	2.8	2.8	3.94	2.83	- -	- -	- -	4.28	5.71	5.48	3.82	4.93
EV/Sales Low	2.99	- -	2.62	2.34	2.8	2.51	2.59	- -	- -	- -	3.68	2.91	4.23	2.1	1.72
EV/EBITDA Average	10.34	- -	- -	7.65	10.18	16.39	7.82	- -	- -	- -	12.64	19.44	253.35	7.54	5.17
EV/EBITDA High	10.34	- -	- -	8.59	10.18	20.77	8.13	- -	- -	- -	13.71	29.36	288.88	9.9	8.31
EV/EBITDA Low	10.34	- -	- -	7.17	10.18	13.25	7.43	- -	- -	- -	11.81	14.96	223.13	5.44	2.89
EV/EBIT Average	15.8	- -	- -	14.96	29.79	391.51	15.34	- -	- -	- -	32.37	338.77	- -	11.73	6.36
EV/EBIT High	15.8	- -	- -	16.81	29.79	496.16	15.93	- -	- -	- -	35.14	511.76	- -	15.41	10.23
EV/EBIT Low	15.8	- -	- -	14.04	29.79	316.5	14.57	- -	- -	- -	30.26	260.68	- -	8.47	3.56
Last Price	52.33	- -	28.5	18	20.05	39.7	36	- -	- -	- -	58.35	48	42	37.2	99.8
High Price	52.33	- -	28.5	24.33	20.05	44	36	- -	- -	- -	64.63	82.61	50.43	58.4	105
Enterprise Value Average	30,961	- -	22,064	17,013	17,042	20,750	20,140	- -	- -	- -	48,141	45,056	56,751	54,297	69,531
Enterprise Value High	30,961	- -	22,064	19,118	17,042	26,296	20,919	- -	- -	- -	52,254	68,064	64,709	71,329	111,868
Enterprise Value Low	30,961	- -	22,064	15,961	17,042	16,775	19,128	- -	- -	- -	44,991	34,671	49,980	39,221	38,905

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	490	492	493	499	530	530	533	533	808	800	792	793	1,152	1,127	1,089
Diluted Weighted Avg Shares	504	499	498	498	512	531	535	535	736	806	801	795	841	1,148	1,108
Basic Weighted Avg Shares	494	496	498	498	512	531	533	533	735	804	799	794	841	1,146	1,106
Revenue per Share	20.97	20.09	16.88	13.69	11.89	12.57	13.84	13.61	13.25	14.3	15.3	15.01	14.05	16.3	20.5
EBITDA per Share	6.06	8.71	-4.14	4.47	3.27	2.38	4.83	3.93	4.57	6.89	4.77	2.92	0.27	6.29	12.17
Operating Income per Share	8.56	6.75	1.68	2.2	1.18	1.97	2.45	2.23	2.15	3.81	2.5	2.02	0.84	5.16	9.97
Basic EPS, GAAP	0.74	3.63	-5.08	1.02	0.43	-1.18	-0.21	0.64	3.82	3.52	1.46	-0.54	-2.97	2.92	6.41
Basic EPS from Cont Ops	2.24	4.41	-5.73	1.23	-0.28	-1.53	-0.13	0.6	4.02	3.27	0.22	-0.5	-2.97	2.89	6.48
Diluted EPS, GAAP	0.73	3.61	-5.08	1.02	0.43	-1.18	-0.21	0.64	3.81	3.51	1.46	-0.54	-2.97	2.92	6.39
Diluted EPS from Cont Ops	2.2	4.38	-5.73	1.23	-0.28	-1.53	-0.13	0.6	4.02	3.26	0.22	-0.5	-2.97	2.89	6.47
Dividend per Share	1	1.4	1.22	0.23	0.1	0.13	0.25	0.56	1.21	1.04	2.2	2.2	1.68	1	1
Cash Flow per Share	7.26	4.78	3.1	2.89	4.19	5.24	3.98	3.43	3.9	6.07	5.36	4.06	3.29	5.55	9.34
Free Cash Flow per Basic Share	1.61	-1.69	-0.72	0.8	1.63	3.11	2.36	1.49	1.91	4.45	3.29	1.37	0.12	2.58	6.6
Cash & Equivalents per Share	3.79	3.35	3.31	4.97	4.5	5.3	6.23	6.46	3.07	7.29	6.41	4.74	2.62	3.23	7.57
Book Value per Share	26.33	28.01	20.28	20.6	21.43	20.21	19.76	19.7	26.51	28.76	27.81	24.41	25.19	26.56	31.1
Tangible Book Value per Share	25.65	27.35	19.82	20.17	21.14	20.21	19.76	19.59	23.2	25.3	24.31	21.92	22.58	24.2	28.66