FMC Corporation Financial Ratios — FMC 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 (%)	30.85	30.59	19.59	20.16	28.8	10.94	23.1	17.31	16.89	20.11	24.3	22.65	33.93	7.67	-68.27
Return on Assets (%)	10.36	10.25	6.12	5.82	8.39	3.35	6.98	5.24	4.81	5.51	7.09	6.74	11.44	2.89	-20.98
Return on Capital (%)	18.96	18.26	10.21	10.01	- -	6.31	8.59	10.33	10.18	10.82	13.32	12.94	- -	- -	- -
Return on Invested Capital (%)	22.44	21.11	13.22	10.46	- -	4.82	-4.46	10.95	11.33	11.35	14.29	14.54	- -	- -	- -
Gross Margin (%)	36.25	37.19	38.36	37.16	32.13	36.68	37.6	43.87	45.2	44.09	42.84	40.1	40.81	38.83	37
EBITDA Margin (%)	22.63	22.14	20.02	15.6	-2.8	14.46	10.13	20.79	21.08	22.83	23.89	22.64	16.49	16.08	-41.95
Operating Margin (%)	19.55	19.55	18.82	15.18	0.15	14.24	9.15	18.72	21.53	22.17	22.65	21.33	17.11	17.11	9.57
Incremental Operating Margin (%)	- -	19.51	27.72	- -	63.96	746.97	1,687.01	32.52	58.71	113	28.13	12.53	35.69	17.28	50.64
Pretax Margin (%)	18.22	17.53	16.07	11.16	-8.33	7.12	3.78	14.2	14.21	15.75	17.8	16.96	6.69	5.95	-54.41
Profit Margin (%)	12.05	12.21	9.39	9.44	19.63	8.24	21.17	11.72	10.36	11.9	14.66	12.69	29.45	8.03	-64.57
Net Income to Common Margin (%)	12.05	12.21	9.39	9.44	19.63	8.24	21.17	11.72	10.36	11.9	14.66	12.69	29.45	8.03	-64.57
Effective Tax Rate (%)	24.02	22.5	26.15	15.45	- -	27.71	238.94	11.64	17.02	20.68	10.3	14.76	- -	- -	- -
Dvd Payout Ratio (%)	9.44	9.9	19.08	24.24	-42.54	66.47	-68.05	16.31	38.5	39.47	30.79	31.71	20.47	71.95	-13.25
Sustainable Growth Rate (%)	27.94	27.56	15.85	15.27	41.05	3.67	38.81	14.48	10.39	12.17	16.82	15.47	26.99	2.15	-77.31

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	837	996	1,884	1,698	2,183	1,921	3,208	2,710	3,454	3,445	3,336	3,425	4,105	3,496	4,199
ST Debt	47	56	698	525	113	94	193	548	259	364	464	563	958	362	1,331
LT Debt	790	941	1,187	1,173	2,071	1,827	3,016	2,162	3,194	3,081	2,872	2,862	3,147	3,134	2,867
Total Debt/EBITDA	1.22	1.32	3.01	3.34	-31.32	5.23	12.52	3.04	3.55	3.25	2.77	2.61	5.55	5.12	-2.89
Net Debt/EBITDA	0.97	1.18	2.76	3.06	-29.7	4.98	11.33	2.87	3	2.55	2.2	2.06	4.94	4.41	-2.4
Total Debt/EBIT	1.42	1.56	3.5	4.09	-14.9	7.21	20.24	3.66	4.2	3.84	3.22	2.99	7.39	6.9	-2.58
Net Debt/EBIT	1.14	1.39	3.21	3.75	-14.13	6.86	18.31	3.45	3.55	3.01	2.57	2.36	6.58	5.94	-2.14
EBITDA to Interest Expense	19.57	18.5	17.17	9.89	-1.12	5.78	3.2	6.63	6.06	7	9.19	8.65	3.12	2.9	-6.07
EBITDA-CapEx/Interest Expense	19.57	18.5	17.17	9.89	-1.12	5.78	3.2	6.26	5.76	6.69	9.19	8.65	3.12	2.9	-6.07
EBIT to Interest Expense	16.91	16.34	16.14	9.63	0.06	5.69	2.9	5.96	6.19	6.8	8.71	8.15	3.24	3.08	1.39
Interest Expense	35	41	37	51	62	64	80	135	160	151	131	152	237	236	240
Common Equity/Total Assets	33.14	33.84	29.03	28.74	29.49	31.89	29.13	31.29	25.65	29.08	29.27	30.24	36.98	38.51	21.38
Long-Term Debt/Equity (%)	60.61	60.5	75.47	74.97	108.5	91.66	111.39	67.35	124.71	103.23	91.35	84.15	70.98	69.51	136.61
Long-Term Debt/Capital (%)	36.92	36.87	34.33	35.95	50.61	46.67	50.98	36.52	53.11	47.92	44.32	41.93	36.85	39.15	45.53
Long-Term Debt/Total Assets (%)	21.11	21.5	22.66	22.01	32.73	29.76	32.75	21.68	32.35	30.24	26.91	25.62	26.39	26.89	29.6
Total Debt/Equity (%)	64.17	64.07	119.86	108.55	114.41	96.39	118.51	84.41	134.83	115.42	106.12	100.7	92.6	77.54	200.05
Total Debt/Capital (%)	39.09	39.05	54.52	52.05	53.36	49.08	54.23	45.77	57.42	53.58	51.48	50.17	48.08	43.67	66.67
Total Debt/Total Assets (%)	22.36	22.78	35.99	31.88	34.51	31.29	34.85	27.17	34.98	33.81	31.26	30.66	34.42	30	43.34
Net Debt to Equity	51.12	57.07	109.96	99.4	108.49	91.76	107.22	79.69	113.99	90.44	84.48	79.45	82.45	66.71	166.3
Net Debt/Capital (%)	33.64	35.87	51.86	49.32	51.59	47.5	51.54	44.22	51.44	46.06	44.54	43.21	44.38	39.33	61.09
EBITDA	687	755	627	508	-70	367	256	891	972	1,060	1,205	1,314	740	683	-1,455
EBITDA-CapEx	687	755	627	508	-70	367	256	843	924	1,012	1,205	1,314	740	683	-1,455
Operating Income (Loss)	594	667	589	495	4	362	232	802	993	1,029	1,143	1,237	768	726	332

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	0.17	0.07	0.06	0.06	0.05	0.04	0.13	0.05	0.12	0.2	0.15	0.15	0.09	0.12	0.16
Current Ratio	2.03	1.92	1.48	1.54	2.04	1.98	1.65	1.35	1.5	1.55	1.44	1.43	1.52	1.64	1.32
Quick Ratio	1.25	1.05	0.86	0.94	1.41	1.31	1.11	0.84	1.03	1.09	0.95	0.95	0.96	1.17	0.78
CFO/Avg Current Liab	0.4	0.35	0.21	0.19	-0.21	0.34	0.18	0.14	0.17	0.23	0.26	0.16	-0.11	0.21	-0.02
Common Equity/Total Assets	33.14	33.84	29.03	28.74	29.49	31.89	29.13	31.29	25.65	29.08	29.27	30.24	36.98	38.51	21.38
Long-Term Debt/Equity (%)	60.61	60.5	75.47	74.97	108.5	91.66	111.39	67.35	124.71	103.23	91.35	84.15	70.98	69.51	136.61
Long-Term Debt/Capital (%)	36.92	36.87	34.33	35.95	50.61	46.67	50.98	36.52	53.11	47.92	44.32	41.93	36.85	39.15	45.53
Long-Term Debt/Total Assets (%)	21.11	21.5	22.66	22.01	32.73	29.76	32.75	21.68	32.35	30.24	26.91	25.62	26.39	26.89	29.6
Total Debt/Equity (%)	64.17	64.07	119.86	108.55	114.41	96.39	118.51	84.41	134.83	115.42	106.12	100.7	92.6	77.54	200.05
Total Debt/Capital (%)	39.09	39.05	54.52	52.05	53.36	49.08	54.23	45.77	57.42	53.58	51.48	50.17	48.08	43.67	66.67
Total Debt/Total Assets (%)	22.36	22.78	35.99	31.88	34.51	31.29	34.85	27.17	34.98	33.81	31.26	30.66	34.42	30	43.34
CFO/Total Liabilities	15.63	12.76	8.97	9.93	-8.11	12.01	5.16	5.45	6.68	8.99	10.89	7.5	-5.16	9.39	-1.06
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	7.6	10.18	13.72	- -	- -	- -	- -	- -
Altman's Z-Score	4.06	4.19	3.64	3.24	2.55	3.06	2.99	3.23	3.77	3.97	3.82	4.03	3	2.89	1.78

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	3.4	3.4	2.45	2.11	1.44	1.43	1.36	2.05	2.11	2.04	2.05	2.13	1.61	1.51	1.4
Days Sales Outstanding	107.24	107.31	149.12	172.87	253.05	254.74	269.37	178.33	173.2	179.33	177.75	171.58	226.75	240.97	261.33
Inventory Turnover	4.73	3.85	2.9	3.16	2.4	2.51	2.15	2.38	2.47	2.46	2.2	2.19	1.57	1.78	1.8
Days Inventory Outstanding	77.13	94.82	125.85	115.5	151.97	145.2	170.02	153.1	147.56	148.55	165.64	166.64	232	205.62	202.28
Accounts Payable Turnover	5.34	5.89	4.49	4.61	4.82	3.57	4.06	3.23	2.97	2.9	3.18	3.02	2.94	3.03	2.86
Accounts Payable Turnover Days	68.4	62.02	81.23	79.19	75.77	102.29	89.95	112.99	122.91	126.04	114.77	120.84	124.03	120.62	127.57
Cash Conversion Cycle	115.97	140.11	193.74	209.18	329.24	297.65	349.44	218.44	197.85	201.84	228.63	217.38	334.72	325.97	336.05
Inventory to Cash Days	30.11	12.49	23.26	57.37	101.07	109.54	99.35	25.23	25.65	30.78	12.11	4.94	-5.26	35.35	59.05
Inventories	470	642	688	608	800	479	993	1,026	1,017	1,096	1,522	1,652	1,725	1,202	1,220
Raw Materials	172	304	298	248	336	167	224	207	217	166	232	267	349	220	184
Work In Process	- -	235	277	243	275	219	542	519	559	622	731	807	732	549	553
Finished Goods	299	268	283	281	350	220	354	430	372	435	559	578	644	434	483
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	116	- -	- -	- -	- -

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	5,207	6,982	8,690	6,589	4,532	6,553	11,019	8,478	12,889	14,867	13,813	15,614	7,866	6,069	1,733
- Cash & Cash Equivalents	159	77	123	110	79	64	283	134	339	569	517	572	302	357	585
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	64	75	52	34	43	35	25	89	29	22	19	23	23	21	27
+ Total Debt	837	996	1,884	1,698	2,183	1,921	3,208	2,710	3,454	3,445	3,336	3,425	4,105	3,496	4,199
Enterprise Value	5,949	7,975	10,503	8,210	6,679	8,445	13,970	11,114	16,033	17,765	16,652	18,489	11,691	9,228	5,375
Total Capital	2,141	2,551	3,456	3,262	4,092	3,914	5,915	5,920	6,015	6,429	6,480	6,826	8,539	8,005	6,298
Total Debt/Capital (%)	39.09	39.05	54.52	52.05	53.36	49.08	54.23	45.77	57.42	53.58	51.48	50.17	48.08	43.67	66.67
Total Debt / EV	0.14	0.12	0.18	0.21	0.33	0.23	0.23	0.24	0.22	0.19	0.2	0.19	0.35	0.38	0.78
EV/Sales	1.96	2.34	3.35	2.52	2.68	3.33	5.52	2.59	3.48	3.83	3.3	3.19	2.61	2.17	1.55
EV/EBITDA	8.66	10.56	16.76	16.15	- -	23	54.51	12.47	16.5	16.77	13.81	14.07	15.8	13.52	- -
EV/EBIT	10.13	12.48	19.5	19.79	- -	31.68	88.14	15	19.51	19.81	16.1	16.16	21.04	18.22	- -
EV/Cash Flow to Firm	14.58	20.38	29.53	19.68	- -	15.53	62.27	22.81	25.79	23.14	17.76	25.98	- -	- -	- -
EV/Free Cash Flow to Firm	14.58	20.38	29.53	19.68	- -	15.53	62.27	25.33	27.95	24.65	17.76	25.98	- -	- -	- -
Diluted Market Cap	5,346	7,039	8,900	6,637	4,534	6,592	11,017	8,710	13,176	15,010	14,187	15,812	7,913	6,096	1,736
Diluted Enterprise Value	6,088	8,033	10,713	8,259	6,681	8,485	13,967	11,346	16,320	17,908	17,025	18,688	11,738	9,256	5,378
EV per Share	42.59	57.93	79.04	61.59	49.97	63.17	104	84.02	124.16	137.33	132.47	147.78	93.71	73.92	43.02
TTM Sales	3,036	3,410	3,131	3,259	2,491	2,539	2,531	4,285	4,610	4,642	5,045	5,802	4,487	4,246	3,467
TTM EBITDA	687	755	627	508	-70	367	256	891	972	1,060	1,205	1,314	740	683	-1,455
TTM Operating Income	594	667	589	495	4	362	232	802	993	1,029	1,143	1,237	768	726	332
TTM Cash Flow to Firm	408	391	356	417	- -	544	224	487	622	768	938	712	- -	- -	- -
TTM Free Cash Flow to Firm	408	391	356	417	- -	544	224	439	574	721	938	712	- -	- -	- -

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	14.02	19.57	27.08	17.76	-12.66	13.24	32.84	27.23	29.91	24.99	17.3	27.15	-20.48	9.08	-21.65
EV/EBIT	10.13	12.48	19.5	19.79	- -	31.68	88.14	15	19.51	19.81	16.1	16.16	21.04	18.22	- -
Enterprise Value	5,949	7,975	10,503	8,210	6,679	8,445	13,970	11,114	16,033	17,765	16,652	18,489	11,691	9,228	5,375
Low Price	27.65	37.2	47.82	44.23	28.23	27.94	48.89	60.11	62.76	56.77	87.27	98.24	49.49	47.71	12.17
EV/Sales	1.96	2.34	3.35	2.52	2.68	3.33	5.52	2.59	3.48	3.83	3.3	3.19	2.61	2.17	1.55
EV/EBITDA	8.66	10.56	16.76	16.15	- -	23	54.51	12.47	16.5	16.77	13.81	14.07	15.8	13.52	- -
Price/Earnings	14.47	16.78	30.08	21.42	9.27	31.39	20.56	17.16	27.35	26.98	19.08	21.35	5.97	17.81	- -
Price/Earnings Average	13.48	15.03	25.96	25.52	11.9	25.39	16.81	19.67	22.68	23.7	18.47	20.11	9.04	21.79	- -
Price/Earnings High	15.64	17.03	30.17	31.53	15.33	33.3	20.86	22.9	27.93	28.71	21.47	24.12	12.63	25.18	- -
Price/Earnings Low	10.73	12.31	22	19.17	7.72	17.89	12.26	16.09	17.19	13.33	15.15	16.81	4.68	17.48	- -
Price/Book Value	4.2	4.72	5.72	4.3	2.43	3.35	4.11	2.72	5.09	5.02	4.42	4.62	1.78	1.35	0.84
Price/Book Value Average	3.91	4.22	4.93	5.13	3.12	2.71	3.36	3.11	4.22	4.41	4.28	4.35	2.7	1.65	2.13
Price/Book Value High	4.54	4.79	5.73	6.34	4.02	3.55	4.17	3.63	5.2	5.34	4.98	5.22	3.77	1.91	3.44
Price/Book Value Low	3.11	3.46	4.18	3.85	2.02	1.91	2.45	2.55	3.2	2.48	3.51	3.64	1.4	1.33	0.73
Price/Tangible Book Value	6.46	7.24	10.53	7.33	20.97	9.26	-9.37	-7.62	-7.67	-11.52	-13.75	-18.32	34.37	11.95	-4.5
Price/Tangible Book Value Average	6.02	6.49	9.08	8.73	26.93	7.49	-7.67	-8.74	-6.36	-10.12	-13.31	-17.25	52.06	14.62	-11.48
Price/Tangible Book Value High	6.99	7.35	10.56	10.79	34.69	9.83	-9.51	-10.17	-7.83	-12.26	-15.47	-20.69	72.69	16.9	-18.49
Price/Tangible Book Value Low	4.79	5.31	7.7	6.56	17.46	5.28	-5.59	-7.15	-4.82	-5.69	-10.92	-14.42	26.97	11.73	-3.95
Price/Sales	1.74	2.05	2.82	2.02	1.82	2.58	4.35	2.01	2.83	3.21	2.8	2.71	1.76	1.43	0.5
Price/Sales Average	1.62	1.83	2.44	2.41	2.34	2.09	3.56	2.3	2.35	2.82	2.71	2.55	2.66	1.75	1.28
Price/Sales High	1.88	2.08	2.83	2.98	3.01	2.74	4.41	2.68	2.89	3.42	3.15	3.06	3.72	2.02	2.06
Price/Sales Low	1.29	1.5	2.07	1.81	1.52	1.47	2.59	1.89	1.78	1.59	2.22	2.13	1.38	1.4	0.44
Price/Cash Flow	13.88	19.41	26.9	17.63	-12.66	13.18	32.84	23.38	26.73	23.01	17.21	27	-20.41	9.05	-21.65
Price/Cash Flow Average	12.93	17.39	23.21	21	-16.25	10.67	26.85	26.81	22.17	20.21	16.65	25.43	-30.93	11.07	-55.22
Price/Cash Flow High	15.01	19.71	26.97	25.95	-20.94	13.99	33.31	31.2	27.3	24.48	19.36	30.5	-43.18	12.8	-88.96
Price/Cash Flow Low	10.3	14.24	19.67	15.78	-10.54	7.52	19.57	21.93	16.8	11.37	13.66	21.25	-16.02	8.89	-18.99
Price/Free Cash Flow Average	13.06	17.53	23.37	21.16	-16.25	10.71	26.85	31.22	24.81	21.95	16.75	25.57	-31.03	11.11	-55.22
Price/Free Cash Flow High	15.15	19.87	27.15	26.14	-20.94	14.05	33.31	36.34	30.55	26.59	19.47	30.67	-43.32	12.84	-88.96
Price/Free Cash Flow Low	10.4	14.36	19.8	15.9	-10.54	7.55	19.57	25.53	18.81	12.34	13.74	21.37	-16.07	8.91	-18.99
EV/Sales Average	1.84	2.13	2.97	2.91	3.2	2.83	4.73	2.88	3	3.44	3.21	3.03	3.51	2.49	2.33
EV/Sales High	2.1	2.37	3.36	3.47	3.87	3.48	5.58	3.26	3.54	4.03	3.64	3.54	4.56	2.76	3.1
EV/Sales Low	1.52	1.79	2.61	2.31	2.38	2.22	3.76	2.47	2.44	2.21	2.74	2.61	2.23	2.15	1.49
EV/EBITDA Average	8.14	9.6	14.86	18.63	- -	19.59	46.67	13.87	14.24	15.06	13.45	13.38	21.28	15.5	- -
EV/EBITDA High	9.27	10.7	16.8	22.27	- -	24.08	55.12	15.66	16.78	17.66	15.25	15.62	27.66	17.19	- -
EV/EBITDA Low	6.7	8.1	13.03	14.79	- -	15.32	37.14	11.88	11.57	9.67	11.46	11.54	13.51	13.35	- -
EV/EBIT Average	9.52	11.34	17.29	22.83	- -	26.98	75.46	16.68	16.84	17.79	15.67	15.36	28.33	20.89	- -
EV/EBIT High	10.84	12.65	19.54	27.29	- -	33.17	89.14	18.83	19.85	20.87	17.77	17.93	36.83	23.18	- -
EV/EBIT Low	7.84	9.57	15.16	18.13	- -	21.11	60.05	14.29	13.69	11.42	13.35	13.25	18	18	- -
Last Price	37.28	50.71	65.39	49.42	33.91	49.01	82.03	64.09	99.82	114.93	109.89	124.8	63.05	48.61	13.87
High Price	40.3	51.48	65.58	72.74	56.09	52	83.21	85.53	101.95	122.29	123.66	140.99	133.37	68.72	57
Enterprise Value Average	5,592	7,247	9,312	9,471	7,966	7,193	11,961	12,357	13,833	15,957	16,210	17,581	15,743	10,582	8,062
Enterprise Value High	6,370	8,081	10,528	11,319	9,643	8,843	14,128	13,950	16,308	18,717	18,383	20,515	20,465	11,739	10,763
Enterprise Value Low	4,603	6,115	8,168	7,518	5,921	5,627	9,518	10,587	11,247	10,241	13,808	15,166	10,000	9,116	5,162

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	140	138	133	133	134	134	134	132	129	129	126	125	125	125	125
Diluted Weighted Avg Shares	143	139	136	134	134	135	134	136	132	131	129	127	126	125	125
Basic Weighted Avg Shares	142	138	135	133	134	134	134	134	131	130	128	126	125	125	125
Revenue per Share	21.38	24.76	23.16	24.45	18.63	18.96	18.85	31.88	35.24	35.79	39.29	46.05	35.87	33.97	27.7
EBITDA per Share	4.84	5.48	4.64	3.81	-0.52	2.74	1.91	6.63	7.43	8.17	9.39	10.43	5.91	5.46	-11.62
Operating Income per Share	4.18	4.84	4.36	3.71	0.03	2.7	1.73	5.97	7.59	7.93	8.9	9.82	6.14	5.81	2.65
Basic EPS, GAAP	2.58	3.02	2.17	2.31	3.66	1.56	3.99	3.74	3.65	4.26	5.76	5.85	10.56	2.73	-17.89
Basic EPS from Cont Ops	2.96	3.36	2.75	2.31	-1.59	0.98	-0.99	4	4.16	4.47	6.27	6.66	11.35	3.23	-17.58
Diluted EPS, GAAP	2.55	3	2.16	2.29	3.66	1.55	3.99	3.69	3.62	4.23	5.73	5.81	10.53	2.72	-17.89
Diluted EPS from Cont Ops	2.93	3.34	2.73	2.29	-1.59	0.97	-0.99	3.96	4.12	4.44	6.24	6.62	11.31	3.22	-17.58
Dividend per Share	0.29	0.35	0.54	0.59	0.65	0.66	0.66	0.66	1.61	1.76	1.93	2.12	2.32	2.32	2.33
Cash Flow per Share	2.69	2.61	2.43	2.8	-2.68	3.72	2.5	2.74	3.73	4.99	6.39	4.62	-3.09	5.37	-0.64
Free Cash Flow per Basic Share	2.69	2.61	2.43	2.8	-2.68	3.72	2.5	2.38	3.37	4.63	6.39	4.62	-3.09	5.37	-0.64
Cash & Equivalents per Share	1.14	0.56	0.93	0.82	0.59	0.48	2.11	1.24	2.63	4.4	4.11	4.57	2.42	2.86	4.68
Book Value per Share	8.88	10.75	11.44	11.48	13.96	14.64	19.96	23.59	19.61	22.9	24.86	27	35.35	35.95	16.58
Tangible Book Value per Share	5.77	7	6.21	6.74	1.62	5.29	-8.75	-8.41	-13.02	-9.97	-7.99	-6.81	1.83	4.07	-3.08