Equifax, Inc. Financial Ratios — EFX 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 (%)	13.73	14.97	16.62	16.33	19.02	19.66	20.12	9.89	-13.51	18.1	22.04	18.46	12.84	12.95	14.05
Return on Assets (%)	6.7	6.77	7.77	7.99	9.37	8.76	8.45	4.32	-5.1	5.94	7.21	6.16	4.58	5.03	5.59
Return on Capital (%)	9.43	9.3	10.41	10.75	12.8	12.21	11.48	6.69	- -	9.16	10.37	8.9	7.19	7.6	8.24
Return on Invested Capital (%)	10.15	9.56	10.55	11.04	13.01	12.58	11.77	6.55	- -	7.66	10.91	8.54	7.13	7.69	8.24
Gross Margin (%)	62.82	63.36	65.83	65.33	66.68	64.6	63.99	57.79	56.62	57.91	59.77	57.49	55.65	55.67	56.45
EBITDA Margin (%)	33.46	31.04	34.79	34.58	33.56	34.78	33.39	22.39	0.05	26.07	33.06	31.72	29.5	30.32	30
Operating Margin (%)	24.75	23.15	26.53	26.19	26.05	26.24	24.74	13.13	-9.56	16.39	23.11	20.62	17.73	18.34	18.03
Incremental Operating Margin (%)	114.54	6.34	56.82	20.38	24.52	27.26	3.04	- -	- -	163.25	57.94	- -	- -	26.09	13.5
Pretax Margin (%)	21.44	20.81	23.02	23.57	23.9	23.15	22.21	10.86	-11.8	16.6	19.28	18.15	13.63	14.27	14.73
Profit Margin (%)	12.3	13.13	15.27	15.08	16.11	15.54	17.47	9.1	-10.95	12.6	15.11	13.59	10.36	10.63	10.87
Net Income to Common Margin (%)	12.3	13.13	15.27	15.08	16.11	15.54	17.47	9.1	-10.95	12.6	15.11	13.59	10.36	10.63	10.87
Effective Tax Rate (%)	41.17	36.17	35.61	34.87	31.7	32.01	19.9	14.42	- -	23.2	21.14	24.69	23.15	25.07	25.77
Dvd Payout Ratio (%)	31.54	30.28	30.52	31.84	31.28	31.43	30.79	58.08	-50.71	35.6	25.24	27.14	34.37	31.65	34.83
Sustainable Growth Rate (%)	9.4	10.44	11.55	11.13	13.07	13.48	13.93	4.14	-20.36	11.66	16.48	13.45	8.43	8.85	9.15

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	1,013	1,731	1,442	1,526	1,188	2,672	2,704	2,636	3,383	4,378	5,295	5,787	5,711	5,011	5,093
ST Debt	47	283	297	380	49	585	965	5	3	1,101	825	967	963	688	1,038
LT Debt	966	1,447	1,146	1,146	1,138	2,087	1,739	2,631	3,380	3,277	4,470	4,820	4,748	4,323	4,055
Total Debt/EBITDA	1.6	2.69	1.8	1.81	1.33	2.44	2.41	3.45	1,780.32	4.07	3.25	3.56	3.68	2.91	2.8
Net Debt/EBITDA	1.4	2.46	1.5	1.66	1.22	2.32	2.11	3.16	1,569.11	2.5	3.12	3.39	3.54	2.81	2.7
Total Debt/EBIT	2.16	3.61	2.36	2.39	1.71	3.24	3.25	5.88	-10.09	6.47	4.65	5.48	6.12	4.81	4.65
Net Debt/EBIT	1.89	3.3	1.97	2.19	1.58	3.08	2.85	5.38	-8.89	3.98	4.46	5.21	5.89	4.65	4.49
EBITDA to Interest Expense	11.5	11.61	11.42	12.28	14.01	11.88	12.1	7.38	0.02	7.6	11.18	8.88	6.43	7.52	8.58
EBITDA-CapEx/Interest Expense	11.5	11.61	11.42	12.28	14.01	11.88	12.1	7.38	0.02	7.6	11.18	8.88	6.43	7.52	8.58
EBIT to Interest Expense	8.5	8.66	8.71	9.3	10.88	8.96	8.96	4.33	-3	4.78	7.82	5.77	3.87	4.55	5.16
Interest Expense	55	55	70	69	64	92	93	104	112	142	146	183	241	229	212
Common Equity/Total Assets	48.38	42.77	50.68	47.2	51.34	39.96	43.89	43.45	32.6	32.96	32.46	34.26	36.92	40.79	38.81
Long-Term Debt/Equity (%)	56.09	73.88	48.93	51.27	48.43	76.68	53.69	83.36	128.85	102.09	124.13	121.31	101.29	87.87	85.59
Long-Term Debt/Capital (%)	35.32	39.23	30.28	30.47	32.18	38.69	29.26	45.42	56.27	43.19	50.25	49.38	45.66	43.53	41.25
Long-Term Debt/Total Assets (%)	27.45	32.02	25.23	24.58	25.29	31.31	24.04	36.78	42.73	34.1	40.49	41.74	38.66	36.76	34.18
Total Debt/Equity (%)	58.84	88.34	61.6	68.29	50.53	98.2	83.49	83.52	128.96	136.39	147.03	145.65	121.84	101.85	107.49
Total Debt/Capital (%)	37.04	46.9	38.12	40.58	33.57	49.54	45.5	45.51	56.33	57.7	59.52	59.29	54.92	50.46	51.81
Total Debt/Total Assets (%)	28.79	38.29	31.76	32.74	26.38	40.1	37.39	36.84	42.77	45.55	47.96	50.12	46.51	42.61	42.93
Net Debt to Equity	51.42	80.84	51.52	62.55	46.56	93.44	73.11	76.43	113.66	83.91	140.79	138.48	117.21	98.39	103.68
Net Debt/Capital (%)	33.96	44.7	34	38.48	31.77	48.31	42.23	43.32	53.2	45.63	58.47	58.07	53.96	49.6	50.9
EBITDA	634	643	802	842	894	1,094	1,123	764	2	1,076	1,628	1,625	1,553	1,723	1,822
EBITDA-CapEx	634	643	802	842	894	1,094	1,123	764	2	1,076	1,628	1,625	1,553	1,723	1,822
Operating Income (Loss)	469	480	611	638	694	825	832	448	-335	677	1,138	1,056	934	1,042	1,095

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	0.23	0.36	0.16	0.15	0.1	0.2	0.27	0.3	0.68	0.1	0.14	0.11	0.09	0.08
Current Ratio	1.25	0.83	0.98	0.72	0.93	0.53	0.6	1.09	0.89	1	0.49	0.68	0.67	0.75	0.6
Quick Ratio	1.13	0.72	0.82	0.57	0.73	0.45	0.47	0.84	0.69	0.93	0.42	0.57	0.56	0.62	0.51
CFO/Avg Current Liab	1.19	0.98	0.87	0.83	1.08	0.88	0.56	0.54	0.29	0.49	0.56	0.35	0.55	0.69	0.78
Common Equity/Total Assets	48.38	42.77	50.68	47.2	51.34	39.96	43.89	43.45	32.6	32.96	32.46	34.26	36.92	40.79	38.81
Long-Term Debt/Equity (%)	56.09	73.88	48.93	51.27	48.43	76.68	53.69	83.36	128.85	102.09	124.13	121.31	101.29	87.87	85.59
Long-Term Debt/Capital (%)	35.32	39.23	30.28	30.47	32.18	38.69	29.26	45.42	56.27	43.19	50.25	49.38	45.66	43.53	41.25
Long-Term Debt/Total Assets (%)	27.45	32.02	25.23	24.58	25.29	31.31	24.04	36.78	42.73	34.1	40.49	41.74	38.66	36.76	34.18
Total Debt/Equity (%)	58.84	88.34	61.6	68.29	50.53	98.2	83.49	83.52	128.96	136.39	147.03	145.65	121.84	101.85	107.49
Total Debt/Capital (%)	37.04	46.9	38.12	40.58	33.57	49.54	45.5	45.51	56.33	57.7	59.52	59.29	54.92	50.46	51.81
Total Debt/Total Assets (%)	28.79	38.29	31.76	32.74	26.38	40.1	37.39	36.84	42.77	45.55	47.96	50.12	46.51	42.61	42.93
CFO/Total Liabilities	22.75	19.38	25.88	25.4	35.75	20.87	20.43	16.82	5.94	14.78	17.94	10	14.71	19.36	22.67
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	9.87	9.43	10.61	11.61	13.95	10.81	9.04	8.03	5.02	5.21	7.87	6.58	6.83	7.49	7.01

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	6.92	6.89	7.35	7.53	7.75	8.03	7.66	7.47	7.01	7.1	7.25	6.46	5.96	6.09	6.17
Days Sales Outstanding	52.73	52.95	49.64	48.46	47.07	45.44	47.66	48.88	52.09	51.41	50.34	56.48	61.21	59.94	59.19
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	4,650	6,441	8,447	9,760	13,465	14,308	14,430	11,297	16,971	23,227	35,688	24,104	30,679	31,485	26,595
- Cash & Cash Equivalents	128	147	236	128	93	129	336	224	401	1,685	225	285	217	170	181
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	20	26	40	35	40	59	65	48	44	42	17	17	153	123	134
+ Total Debt	1,013	1,731	1,442	1,526	1,188	2,672	2,704	2,636	3,383	4,378	5,295	5,787	5,711	5,011	5,093
Enterprise Value	5,556	8,051	9,693	11,192	14,599	16,910	16,862	13,756	19,997	25,963	40,775	29,623	36,326	36,448	31,642
Total Capital	2,735	3,690	3,783	3,761	3,538	5,394	5,943	5,791	6,006	7,589	8,896	9,761	10,399	9,930	9,832
Total Debt/Capital (%)	37.04	46.9	38.12	40.58	33.57	49.54	45.5	45.51	56.33	57.7	59.52	59.29	54.92	50.46	51.81
Total Debt / EV	0.18	0.21	0.15	0.14	0.08	0.16	0.16	0.19	0.17	0.17	0.13	0.2	0.16	0.14	0.16
EV/Sales	2.93	3.88	4.21	4.59	5.48	5.38	5.02	4.03	5.7	6.29	8.28	5.78	6.9	6.42	5.21
EV/EBITDA	8.77	12.51	12.09	13.29	16.33	15.46	15.02	18.01	10,524.52	24.13	25.05	18.23	23.39	21.16	17.37
EV/EBIT	11.86	16.77	15.86	17.54	21.04	20.49	20.27	30.71	- -	38.37	35.83	28.05	38.91	34.98	28.89
EV/Cash Flow to Firm	12.59	15.14	15.78	16.94	17.96	19.09	18.94	18.08	- -	24.61	28.13	33.1	27.89	24.36	17.84
EV/Free Cash Flow to Firm	12.59	15.14	15.78	16.94	17.96	19.09	18.94	18.08	- -	24.61	28.13	33.1	27.89	24.36	17.84
Diluted Market Cap	4,786	6,554	8,572	10,095	13,715	14,379	14,598	11,372	17,083	23,418	36,126	24,261	30,828	31,726	27,413
Diluted Enterprise Value	5,691	8,164	9,818	11,528	14,849	16,981	17,031	13,831	20,109	26,154	41,213	29,780	36,476	36,689	32,459
EV per Share	46.22	66.87	79.52	93.74	122.99	140.33	140.4	114.07	164.99	213.16	333.95	241.82	294.62	294.05	262.8
TTM Sales	1,893	2,073	2,304	2,436	2,664	3,145	3,362	3,412	3,508	4,128	4,924	5,122	5,265	5,681	6,075
TTM EBITDA	634	643	802	842	894	1,094	1,123	764	2	1,076	1,628	1,625	1,553	1,723	1,822
TTM Operating Income	469	480	611	638	694	825	832	448	-335	677	1,138	1,056	934	1,042	1,095
TTM Cash Flow to Firm	441	532	614	661	813	886	890	761	- -	1,055	1,450	895	1,302	1,496	1,773
TTM Free Cash Flow to Firm	441	532	614	661	813	886	890	761	- -	1,055	1,450	895	1,302	1,496	1,773

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	11.71	13.21	15.06	16.38	17.83	17.47	17.89	16.92	54.44	24.75	27.07	32.05	27.6	23.95	16.97
EV/EBIT	11.86	16.77	15.86	17.54	21.04	20.49	20.27	30.71	- -	38.37	35.83	28.05	38.91	34.98	28.89
Enterprise Value	5,556	8,051	9,693	11,192	14,599	16,910	16,862	13,756	19,997	25,963	40,775	29,623	36,326	36,448	31,642
Low Price	28.61	38.24	53.04	64.65	80	93.12	90.69	90.95	90.82	100.85	161.82	151.03	163.27	212.92	197.58
EV/Sales	2.93	3.88	4.21	4.59	5.48	5.38	5.02	4.03	5.7	6.29	8.28	5.78	6.9	6.42	5.21
EV/EBITDA	8.77	12.51	12.09	13.29	16.33	15.46	15.02	18.01	10,524.52	24.13	25.05	18.23	23.39	21.16	17.37
Price/Earnings	20.25	23.57	23.87	26.97	31.38	28.98	24.57	36.32	- -	44.55	47.88	34.59	56.08	52.05	41.21
Price/Earnings Average	18.42	20.22	20.93	24.16	27.16	29.36	25.62	46.08	- -	36.45	38.39	35.74	46.39	53.28	45.37
Price/Earnings High	20.75	24.21	23.87	27	31.98	33.42	30.03	53.43	- -	45.58	48.35	51.27	56.36	62.98	52.23
Price/Earnings Low	14.98	16.85	18.27	21.33	22.13	22.73	18.55	35.27	- -	23.56	26.51	26.55	36.8	43.64	36.86
Price/Book Value	2.73	3.33	3.67	4.44	5.83	5.37	4.55	3.63	6.58	7.33	9.96	6.09	6.77	6.56	5.78
Price/Book Value Average	2.48	2.86	3.22	3.97	5.04	5.44	4.74	4.61	6	6	7.98	6.29	5.6	6.72	6.36
Price/Book Value High	2.8	3.42	3.67	4.44	5.94	6.2	5.56	5.35	6.95	7.5	10.05	9.03	6.8	7.94	7.32
Price/Book Value Low	2.02	2.38	2.81	3.51	4.11	4.21	3.43	3.53	4.27	3.88	5.51	4.68	4.44	5.5	5.17
Price/Tangible Book Value	-5.14	-4.03	-7.26	-6.7	-11.39	-5.24	-6.14	-5.1	-5.91	-9.6	-7.65	-5.55	-7.22	-9.35	-7.45
Price/Tangible Book Value Average	-4.68	-3.46	-6.37	-6.01	-9.85	-5.31	-6.4	-6.47	-5.39	-7.85	-6.13	-5.74	-5.97	-9.57	-8.21
Price/Tangible Book Value High	-5.27	-4.14	-7.26	-6.71	-11.6	-6.04	-7.5	-7.5	-6.24	-9.82	-7.72	-8.23	-7.26	-11.31	-9.45
Price/Tangible Book Value Low	-3.8	-2.88	-5.56	-5.3	-8.03	-4.11	-4.63	-4.95	-3.84	-5.08	-4.23	-4.26	-4.74	-7.84	-6.67
Price/Sales	2.49	3.09	3.65	4.07	5.06	4.5	4.29	3.31	4.83	5.61	7.24	4.7	5.81	5.54	4.48
Price/Sales Average	2.27	2.65	3.2	3.64	4.38	4.56	4.47	4.19	4.4	4.59	5.8	4.86	4.8	5.67	4.93
Price/Sales High	2.55	3.18	3.65	4.07	5.15	5.19	5.25	4.86	5.1	5.74	7.31	6.97	5.84	6.7	5.68
Price/Sales Low	1.84	2.21	2.79	3.22	3.57	3.53	3.24	3.21	3.13	2.97	4.01	3.61	3.81	4.64	4.01
Price/Cash Flow	11.54	12.92	14.76	16.08	17.51	17.21	17.68	16.78	53.95	24.49	26.69	31.81	27.38	23.74	16.84
Price/Cash Flow Average	10.5	11.09	12.94	14.41	15.15	17.44	18.44	21.29	49.16	20.04	21.4	32.86	22.65	24.3	18.54
Price/Cash Flow High	11.82	13.27	14.76	16.1	17.84	19.85	21.62	24.68	56.95	25.05	26.95	47.15	27.52	28.72	21.34
Price/Cash Flow Low	8.53	9.24	11.3	12.72	12.35	13.5	13.35	16.29	34.99	12.95	14.78	24.42	17.97	19.9	15.07
Price/Free Cash Flow Average	10.65	11.33	13.21	14.68	15.43	17.7	18.65	21.46	49.6	20.25	21.7	33.11	22.84	24.51	18.68
Price/Free Cash Flow High	12	13.56	15.06	16.41	18.17	20.15	21.87	24.89	57.47	25.32	27.33	47.49	27.74	28.98	21.5
Price/Free Cash Flow Low	8.66	9.44	11.53	12.96	12.58	13.7	13.5	16.43	35.31	13.09	14.98	24.6	18.11	20.08	15.18
EV/Sales Average	2.71	3.44	3.76	4.18	4.8	5.44	5.2	4.92	5.27	5.27	6.84	5.94	5.89	6.55	5.65
EV/Sales High	2.99	3.97	4.21	4.6	5.58	6.07	5.97	5.59	5.97	6.42	8.35	8.05	6.93	7.58	6.38
EV/Sales Low	2.29	3	3.35	3.76	3.99	4.4	3.96	3.94	4	3.64	5.05	4.69	4.9	5.52	4.75
EV/EBITDA Average	8.11	11.09	10.79	12.08	14.31	15.63	15.57	21.98	9,731.11	20.21	20.71	18.72	19.97	21.59	18.84
EV/EBITDA High	8.95	12.78	12.09	13.3	16.62	17.47	17.88	24.97	11,022.23	24.63	25.27	25.39	23.49	24.99	21.27
EV/EBITDA Low	6.86	9.66	9.62	10.86	11.89	12.64	11.87	17.58	7,385.87	13.96	15.26	14.79	16.6	18.2	15.82
EV/EBIT Average	10.96	14.87	14.16	15.95	18.43	20.72	21.01	37.48	- -	32.13	29.62	28.81	33.24	35.68	31.34
EV/EBIT High	12.1	17.13	15.86	17.56	21.41	23.15	24.13	42.58	- -	39.16	36.14	39.06	39.08	41.32	35.38
EV/EBIT Low	9.27	12.94	12.62	14.34	15.32	16.75	16.02	29.97	- -	22.2	21.83	22.75	27.61	30.09	26.33
Last Price	38.69	53.5	69.29	81.74	113.44	118.74	120.15	93.67	140.02	190.7	292.29	196.77	248.81	254.01	220.89
High Price	39.64	54.94	69.29	81.86	115.59	136.95	146.87	137.79	147.83	195.09	295.15	291.62	250.08	307.32	279.91
Enterprise Value Average	5,136	7,136	8,652	10,178	12,788	17,099	17,477	16,792	18,489	21,740	33,704	30,421	31,029	37,187	34,327
Enterprise Value High	5,670	8,224	9,693	11,206	14,855	19,103	20,071	19,078	20,942	26,498	41,125	41,243	36,483	43,056	38,748
Enterprise Value Low	4,344	6,214	7,712	9,151	10,630	13,823	13,325	13,428	14,033	15,019	24,845	24,020	25,779	31,356	28,835

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	120	120	122	119	119	121	120	121	121	122	122	123	123	124	120
Diluted Weighted Avg Shares	124	123	124	124	121	121	122	121	122	123	124	123	124	125	124
Basic Weighted Avg Shares	122	120	121	121	119	119	120	120	121	122	122	122	123	124	123
Revenue per Share	15.53	17.29	19.01	20.1	22.44	26.36	28	28.34	29.01	33.97	40.39	41.85	42.84	45.89	49.31
EBITDA per Share	5.2	5.37	6.61	6.95	7.53	9.17	9.35	6.34	0.02	8.86	13.35	13.27	12.64	13.92	14.79
Operating Income per Share	3.84	4	5.04	5.27	5.85	6.92	6.93	3.72	-2.77	5.57	9.34	8.63	7.6	8.42	8.89
Basic EPS, GAAP	1.91	2.27	2.9	3.03	3.61	4.1	4.89	2.58	-3.18	4.28	6.11	5.69	4.44	4.88	5.36
Basic EPS from Cont Ops	1.96	2.3	2.82	3.09	3.66	4.15	4.98	2.63	-3.13	4.33	6.14	5.72	4.49	4.91	5.39
Diluted EPS, GAAP	1.88	2.22	2.84	2.97	3.55	4.04	4.83	2.56	-3.15	4.24	6.02	5.65	4.4	4.84	5.32
Diluted EPS from Cont Ops	1.93	2.25	2.76	3.03	3.6	4.09	4.92	2.61	-3.1	4.29	6.06	5.68	4.45	4.86	5.35
Dividend per Share	0.64	0.72	0.88	1	1.16	1.32	1.56	1.56	1.56	1.56	1.56	1.56	1.56	1.56	1.89
Cash Flow per Share	3.35	4.14	4.69	5.08	6.48	6.9	6.79	5.58	2.6	7.79	10.95	6.19	9.09	10.7	13.11
Free Cash Flow per Basic Share	3.35	4.14	4.69	5.08	6.48	6.9	6.79	5.58	2.6	7.79	10.95	6.19	9.09	10.7	13.11
Cash & Equivalents per Share	1.06	1.22	1.94	1.07	0.79	1.07	2.8	1.85	3.31	13.83	1.84	2.33	1.76	1.37	1.5
Book Value per Share	14.16	16.06	18.87	18.43	19.47	22.1	26.43	25.77	21.28	26.01	29.36	32.3	36.77	38.7	38.24
Tangible Book Value per Share	-7.53	-13.28	-9.54	-12.19	-9.96	-22.66	-19.58	-18.37	-23.67	-19.87	-38.22	-35.43	-34.46	-27.16	-29.63