Service Corporation International Financial Ratios — SVC

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 (%)	10.09	11.25	10.47	12.15	18.31	15.55	43.7	29.31	21.33	28.85	43.85	31.56	33.43	32.22	32.72
Return on Assets (%)	1.56	1.62	1.31	1.39	1.98	1.49	4.39	3.5	2.8	3.66	5.32	3.68	3.42	3.07	3.01
Return on Capital (%)	6.93	7.15	5.68	5.28	7.79	6.06	- -	- -	9.63	11.61	15.89	11.48	11.54	11.07	10.89
Return on Invested Capital (%)	7.08	7.58	5.91	5.75	7.93	6.36	- -	- -	9.84	11.83	15.79	11.48	11.49	10.99	10.79
Gross Margin (%)	20.57	21.74	21.53	22.57	22.59	22.33	23.35	23.83	23.54	27.82	31.93	28.1	26.63	26.05	26.46
EBITDA Margin (%)	23.63	24.46	22.74	28.21	26.31	25.02	26.5	27.56	28.28	31.35	35.44	29.57	30.62	29.99	30.59
Operating Margin (%)	16.18	16.67	15.44	16.4	18.21	17.82	18.23	19.27	19.61	23.8	28.13	22.33	22.79	22.73	22.6
Incremental Operating Margin (%)	23.22	29.65	- -	21.87	- -	- -	37.54	53.18	46.71	71.98	52.21	719.66	- -	19.86	18.13
Pretax Margin (%)	9.74	10.2	9.61	13.45	12.4	10.78	12.93	13.85	14.38	18.85	25.23	18.39	17.28	16.13	16.94
Profit Margin (%)	6.26	6.4	5.78	5.76	7.83	5.84	17.66	14.02	11.44	14.69	19.38	13.76	13.11	12.39	12.59
Net Income to Common Margin (%)	6.26	6.4	5.78	5.76	7.83	5.84	17.66	14.02	11.44	14.69	19.38	13.76	13.11	12.39	12.59
Effective Tax Rate (%)	35.19	36.74	37.94	56.13	36.46	45.72	- -	- -	20.38	22.04	23.17	25.09	24.12	23.2	25.62
Dvd Payout Ratio (%)	30.36	38.46	36.35	39.09	37.03	55.42	19.88	27.65	35.52	26.61	18.28	28.24	31.22	33.59	33.8
Sustainable Growth Rate (%)	7.03	6.92	6.67	7.4	11.53	6.93	35.01	21.21	13.75	21.18	35.83	22.65	22.99	21.4	21.66

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	1,900	1,970	3,307	3,083	3,146	3,308	3,500	3,618	3,661	3,832	4,062	4,434	4,803	4,919	5,217
ST Debt	39	54	182	119	109	111	365	86	95	269	112	137	108	122	91
LT Debt	1,861	1,917	3,126	2,964	3,038	3,197	3,135	3,532	3,566	3,563	3,949	4,296	4,695	4,797	5,126
Total Debt/EBITDA	3.47	3.35	5.7	3.65	4	4.36	4.27	4.12	4.01	3.48	2.77	3.65	3.83	3.92	3.96
Net Debt/EBITDA	3.24	3.19	5.46	3.44	3.83	4.1	3.87	3.89	3.74	3.22	2.55	3.45	3.61	3.7	3.73
Total Debt/EBIT	5.22	4.93	8.53	5.07	5.72	6.44	6.13	5.74	5.49	4.55	3.41	4.78	5.09	5.3	5.33
Net Debt/EBIT	4.87	4.7	8.17	4.78	5.47	6.06	5.55	5.42	5.12	4.21	3.14	4.52	4.79	5.01	5.03
EBITDA to Interest Expense	4.09	4.35	4.07	4.76	4.54	4.68	4.85	4.84	4.92	6.75	9.75	7.06	5.24	4.87	5.16
EBITDA-CapEx/Interest Expense	4.09	4.35	4.07	4.76	4.54	4.68	4.85	4.76	4.92	6.75	9.75	7.06	5.24	4.87	5.16
EBIT to Interest Expense	2.8	2.97	2.77	2.76	3.15	3.33	3.34	3.39	3.41	5.13	7.74	5.33	3.9	3.69	3.81
Interest Expense	134	135	142	178	173	162	169	182	186	163	151	172	239	258	255
Common Equity/Total Assets	14.92	13.87	11.45	11.48	10.15	9.08	10.96	12.94	13.33	12.08	12.17	11.11	9.42	9.66	8.78
Long-Term Debt/Equity (%)	131.79	140.64	211.15	215.18	255.39	291.86	222.45	215.14	195.56	203.29	206.84	256.74	304.59	285.75	312.75
Long-Term Debt/Capital (%)	56.19	57.5	65.29	66.45	70.06	72.6	63.86	67.15	65.02	63.8	66.14	70.35	74.01	72.71	74.76
Long-Term Debt/Total Assets (%)	19.95	19.79	24.35	24.86	26.01	26.55	24.37	27.83	26.07	24.55	25.17	28.52	28.71	27.6	27.48
Total Debt/Equity (%)	134.54	144.57	223.42	223.8	264.52	301.99	248.32	220.38	200.78	218.65	212.71	264.96	311.58	293.01	318.32
Total Debt/Capital (%)	57.36	59.11	69.08	69.12	72.57	75.12	71.29	68.79	66.75	68.62	68.02	72.6	75.7	74.56	76.09
Total Debt/Total Assets (%)	20.37	20.35	25.77	25.85	26.95	27.48	27.21	28.51	26.76	26.4	25.88	29.43	29.37	28.3	27.97
Net Debt to Equity	125.44	137.77	213.85	210.92	253.21	284.19	224.9	208.27	187.23	202.21	195.7	250.36	293.71	276.81	300.36
Net Debt/Capital (%)	55.64	57.94	68.14	67.84	71.69	73.97	69.22	67.56	64.44	66.2	65.53	70.82	73.94	72.85	74.45
EBITDA	547	588	580	845	786	758	820	879	914	1,101	1,468	1,215	1,255	1,256	1,318
EBITDA-CapEx	547	588	580	845	786	758	820	865	914	1,101	1,468	1,215	1,255	1,256	1,318
Operating Income (Loss)	375	401	394	491	544	540	564	615	634	836	1,166	917	934	952	974

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	0.33	0.22	0.21	0.32	0.26	0.36	0.4	0.36	0.33	0.28	0.37	0.24	0.3	0.3	0.33
Current Ratio	0.85	0.69	0.56	0.72	0.59	0.66	0.58	0.6	0.67	0.46	0.61	0.45	0.67	0.52	0.55
Quick Ratio	0.63	0.48	0.37	0.56	0.47	0.55	0.52	0.51	0.49	0.4	0.53	0.37	0.59	0.44	0.47
CFO/Avg Current Liab	1.03	0.93	0.71	0.52	0.89	0.93	0.74	0.89	1.13	1.17	1.19	1.08	1.12	1.28	1.28
Common Equity/Total Assets	14.92	13.87	11.45	11.48	10.15	9.08	10.96	12.94	13.33	12.08	12.17	11.11	9.42	9.66	8.78
Long-Term Debt/Equity (%)	131.79	140.64	211.15	215.18	255.39	291.86	222.45	215.14	195.56	203.29	206.84	256.74	304.59	285.75	312.75
Long-Term Debt/Capital (%)	56.19	57.5	65.29	66.45	70.06	72.6	63.86	67.15	65.02	63.8	66.14	70.35	74.01	72.71	74.76
Long-Term Debt/Total Assets (%)	19.95	19.79	24.35	24.86	26.01	26.55	24.37	27.83	26.07	24.55	25.17	28.52	28.71	27.6	27.48
Total Debt/Equity (%)	134.54	144.57	223.42	223.8	264.52	301.99	248.32	220.38	200.78	218.65	212.71	264.96	311.58	293.01	318.32
Total Debt/Capital (%)	57.36	59.11	69.08	69.12	72.57	75.12	71.29	68.79	66.75	68.62	68.02	72.6	75.7	74.56	76.09
Total Debt/Total Assets (%)	20.37	20.35	25.77	25.85	26.95	27.48	27.21	28.51	26.76	26.4	25.88	29.43	29.37	28.3	27.97
CFO/Total Liabilities	4.9	4.44	3.39	3.01	4.5	4.47	4.39	5.57	5.3	6.3	6.68	6.17	5.87	6.02	5.54
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	42.4	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.57	0.61	0.52	0.71	0.75	0.74	0.82	0.93	0.95	0.92	1.16	1.06	0.94	0.96	0.87

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	24.9	27.55	30.89	38.22	42.08	46.47	49.22	54.97	56.21	45.93	41.64	40.53	42.13	43.54	44.25
Days Sales Outstanding	14.66	13.25	11.82	9.55	8.67	7.85	7.42	6.64	6.49	7.95	8.77	9.01	8.66	8.38	8.25
Inventory Turnover	61.03	75.16	69.86	74.26	80.35	86.77	91.58	96.56	98.67	103.36	113.11	102.44	92.08	92.53	92.44
Days Inventory Outstanding	5.98	4.86	5.23	4.92	4.54	4.21	3.99	3.78	3.7	3.53	3.23	3.56	3.96	3.94	3.95
Accounts Payable Turnover	15.79	17.15	16.23	16.48	16.66	15.91	14.39	14	14.2	14.04	14.45	15.49	15.79	15.22	14.5
Accounts Payable Turnover Days	23.12	21.28	22.5	22.15	21.91	22.95	25.36	26.07	25.7	26	25.25	23.56	23.12	23.98	25.17
Cash Conversion Cycle	-2.48	-3.18	-5.45	-7.68	-8.69	-10.88	-13.96	-15.65	-15.51	-14.52	-13.26	-10.99	-10.49	-11.65	-12.97
Inventory to Cash Days	8.68	8.39	6.59	4.63	4.13	3.65	3.43	2.86	2.79	4.42	5.54	5.44	4.7	4.44	4.3
Inventories	26	25	33	30	28	26	25	25	25	24	26	32	34	33	35
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	26	25	33	30	28	26	25	25	25	24	26	32	34	33	35

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	2,398	2,952	3,842	4,725	5,152	5,359	7,057	7,126	8,362	8,275	11,597	10,731	9,992	11,632	10,845
- Cash & Cash Equivalents	129	93	142	177	135	195	330	199	186	231	269	192	222	219	244
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	20	20	10	9	5	3	- -	- -	- -	- -	- -	- -	- -	1	1
+ Total Debt	1,900	1,970	3,307	3,083	3,146	3,308	3,500	3,618	3,661	3,832	4,062	4,434	4,803	4,919	5,217
Enterprise Value	4,189	4,849	7,017	7,639	8,168	8,474	10,227	10,546	11,836	11,877	15,390	14,973	14,573	16,332	15,818
Total Capital	3,312	3,333	4,787	4,460	4,336	4,403	4,909	5,260	5,484	5,585	5,971	6,107	6,344	6,597	6,856
Total Debt/Capital (%)	57.36	59.11	69.08	69.12	72.57	75.12	71.29	68.79	66.75	68.62	68.02	72.6	75.7	74.56	76.09
Total Debt / EV	0.45	0.41	0.47	0.4	0.39	0.39	0.34	0.34	0.31	0.32	0.26	0.3	0.33	0.3	0.33
EV/Sales	1.81	2.02	2.75	2.55	2.74	2.8	3.3	3.31	3.66	3.38	3.71	3.64	3.55	3.9	3.67
EV/EBITDA	7.65	8.25	12.1	9.04	10.4	11.18	12.47	12	12.96	10.79	10.48	12.32	11.61	13.01	12
EV/EBIT	11.52	12.14	18.1	12.57	14.84	16.51	17.91	16.72	17.76	14.09	12.93	16.15	15.43	17.61	16.17
EV/Cash Flow to Firm	8.82	10.67	14.83	19.33	14.03	14.69	- -	- -	15.24	12.75	14.85	15.68	13.87	14.29	13.96
EV/Free Cash Flow to Firm	8.82	10.67	14.83	19.33	14.03	14.69	- -	- -	15.24	12.75	14.85	15.68	13.87	14.29	13.96
Diluted Market Cap	2,545	3,064	3,909	4,940	5,380	5,547	7,270	7,342	8,562	8,676	12,095	11,162	10,403	11,799	11,078
Diluted Enterprise Value	4,336	4,962	7,084	7,854	8,397	8,662	10,440	10,762	12,037	12,278	15,888	15,404	14,985	16,500	16,052
EV per Share	18.79	22.98	33.05	37.29	41.72	44.74	54.8	58.11	65.33	69.57	94.35	97.26	99.6	112.87	113.25
TTM Sales	2,316	2,404	2,550	2,994	2,986	3,031	3,095	3,190	3,231	3,512	4,143	4,109	4,100	4,186	4,309
TTM EBITDA	547	588	580	845	786	758	820	879	914	1,101	1,468	1,215	1,255	1,256	1,318
TTM Operating Income	375	401	394	491	544	540	564	615	634	836	1,166	917	934	952	974
TTM Cash Flow to Firm	475	455	473	395	582	577	- -	- -	777	931	1,036	955	1,051	1,143	1,133
TTM Free Cash Flow to Firm	475	455	473	395	582	577	- -	- -	777	931	1,036	955	1,051	1,143	1,133

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	6.56	8.3	10.16	15.57	11.39	11.34	14.44	12.21	13.62	10.79	13.14	13.52	11.97	12.49	11.75
EV/EBIT	11.52	12.14	18.1	12.57	14.84	16.51	17.91	16.72	17.76	14.09	12.93	16.15	15.43	17.61	16.17
Enterprise Value	4,189	4,849	7,017	7,639	8,168	8,474	10,227	10,546	11,836	11,877	15,390	14,973	14,573	16,332	15,818
Low Price	8.06	10.47	14.11	16.8	21.97	20.92	27.88	34.42	38.93	33.93	45.76	56.66	52.97	65.13	71.74
EV/Sales	1.81	2.02	2.75	2.55	2.74	2.8	3.3	3.31	3.66	3.38	3.71	3.64	3.55	3.9	3.67
EV/EBITDA	7.65	8.25	12.1	9.04	10.4	11.18	12.47	12	12.96	10.79	10.48	12.32	11.61	13.01	12
Price/Earnings	17.38	19.61	26.01	28.18	22.55	30.86	12.98	16.02	22.76	16.6	14.84	19.45	19.13	22.52	20.26
Price/Earnings Average	16.63	17.24	24.86	24.62	23.39	28.06	11.39	16.21	21.77	14.97	12	18.36	18.12	20.89	20.62
Price/Earnings High	19.43	20.24	27.49	28.18	27.47	31.27	13.05	19.2	23.78	18.09	14.89	20.75	20.93	25.12	22.07
Price/Earnings Low	13.02	14.67	20.29	20.53	18.83	22.82	9.57	14.04	19.2	11.62	9.55	15.81	14.84	18.24	18.72
Price/Book Value	1.72	2.2	2.61	3.45	4.35	4.9	5.01	4.34	4.59	4.72	6.07	6.41	6.48	6.93	6.62
Price/Book Value Average	1.65	1.93	2.5	3.02	4.51	4.46	4.39	4.39	4.39	4.26	4.91	6.05	6.14	6.43	6.74
Price/Book Value High	1.92	2.27	2.76	3.45	5.3	4.97	5.04	5.2	4.79	5.15	6.1	6.84	7.09	7.73	7.21
Price/Book Value Low	1.29	1.64	2.04	2.51	3.63	3.63	3.69	3.8	3.87	3.31	3.91	5.21	5.03	5.62	6.12
Price/Tangible Book Value	-10.77	-9.94	-5.09	-5.65	-5.25	-4.99	-9.16	-10.87	-17.71	-14.55	-24.3	-14.24	-10.85	-12.71	-10.8
Price/Tangible Book Value Average	-10.3	-8.73	-4.87	-4.94	-5.44	-4.53	-8.03	-10.99	-16.95	-13.13	-19.65	-13.45	-10.27	-11.79	-10.99
Price/Tangible Book Value High	-12.03	-10.26	-5.38	-5.65	-6.39	-5.05	-9.21	-13.02	-18.51	-15.86	-24.39	-15.19	-11.87	-14.18	-11.76
Price/Tangible Book Value Low	-8.07	-7.43	-3.97	-4.12	-4.38	-3.69	-6.75	-9.53	-14.94	-10.19	-15.64	-11.58	-8.41	-10.29	-9.98
Price/Sales	1.09	1.25	1.5	1.62	1.77	1.8	2.29	2.25	2.6	2.44	2.88	2.68	2.51	2.79	2.55
Price/Sales Average	1.04	1.1	1.44	1.42	1.83	1.64	2.01	2.27	2.49	2.2	2.33	2.53	2.37	2.59	2.6
Price/Sales High	1.22	1.3	1.59	1.62	2.15	1.83	2.31	2.69	2.72	2.66	2.89	2.85	2.74	3.11	2.78
Price/Sales Low	0.81	0.94	1.17	1.18	1.47	1.33	1.69	1.97	2.2	1.71	1.85	2.17	1.95	2.26	2.36
Price/Cash Flow	6.49	8.17	9.96	15.32	11.17	11.17	14.1	11.63	13.38	10.65	12.94	13.31	11.83	12.36	11.66
Price/Cash Flow Average	6.21	7.18	9.52	13.38	11.58	10.16	12.37	11.77	12.8	9.6	10.47	12.57	11.2	11.47	11.87
Price/Cash Flow High	7.25	8.43	10.53	15.32	13.6	11.32	14.18	13.94	13.98	11.61	12.99	14.2	12.94	13.79	12.7
Price/Cash Flow Low	4.86	6.11	7.77	11.16	9.32	8.26	10.39	10.2	11.28	7.46	8.33	10.82	9.18	10.01	10.78
Price/Free Cash Flow Average	6.27	7.29	9.71	13.6	11.82	10.31	12.67	12.35	13.03	9.73	10.63	12.76	11.33	11.59	11.96
Price/Free Cash Flow High	7.33	8.57	10.74	15.57	13.88	11.49	14.53	14.63	14.23	11.76	13.19	14.42	13.09	13.93	12.8
Price/Free Cash Flow Low	4.91	6.21	7.92	11.34	9.51	8.39	10.65	10.7	11.49	7.55	8.46	10.99	9.29	10.12	10.86
EV/Sales Average	1.76	1.87	2.68	2.35	2.8	2.64	3.02	3.33	3.55	3.15	3.18	3.5	3.42	3.7	3.72
EV/Sales High	1.93	2.06	2.84	2.55	3.11	2.82	3.32	3.75	3.78	3.59	3.73	3.82	3.78	4.22	3.9
EV/Sales Low	1.55	1.71	2.42	2.12	2.45	2.34	2.7	3.03	3.26	2.68	2.72	3.16	3.01	3.37	3.48
EV/EBITDA Average	7.46	7.64	11.8	8.34	10.64	10.53	11.42	12.09	12.56	10.05	8.97	11.83	11.18	12.34	12.14
EV/EBITDA High	8.17	8.41	12.47	9.04	11.83	11.27	12.52	13.6	13.37	11.46	10.51	12.91	12.35	14.08	12.73
EV/EBITDA Low	6.55	6.98	10.64	7.52	9.32	9.33	10.21	10.99	11.52	8.53	7.67	10.67	9.82	11.25	11.37
EV/EBIT Average	11.23	11.25	17.66	11.59	15.19	15.56	16.39	16.85	17.21	13.13	11.06	15.5	14.87	16.7	16.37
EV/EBIT High	12.29	12.38	18.66	12.57	16.88	16.65	17.98	18.96	18.32	14.97	12.96	16.92	16.43	19.06	17.16
EV/EBIT Low	9.86	10.28	15.92	10.46	13.3	13.79	14.66	15.33	15.79	11.15	9.45	13.98	13.06	15.23	15.33
Last Price	10.75	13.99	18.09	23.06	26.32	28.29	37.82	39.27	46.15	48.47	71.1	69.71	68.29	80.39	77.64
High Price	12.02	14.44	19.12	23.06	32.05	28.67	38.03	47.05	48.22	52.83	71.37	74.37	74.69	89.7	84.56
Enterprise Value Average	4,085	4,492	6,848	7,041	8,359	7,987	9,361	10,629	11,475	11,065	13,173	14,372	14,041	15,494	16,009
Enterprise Value High	4,471	4,944	7,235	7,639	9,291	8,545	10,268	11,958	12,211	12,620	15,435	15,690	15,510	17,679	16,785
Enterprise Value Low	3,588	4,106	6,172	6,355	7,318	7,078	8,372	9,666	10,528	9,394	11,258	12,964	12,332	14,124	14,994

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	223	211	212	205	196	189	187	181	181	171	163	154	146	145	140
Diluted Weighted Avg Shares	237	219	216	214	204	196	192	187	186	179	170	160	152	147	143
Basic Weighted Avg Shares	234	216	212	211	200	193	188	182	182	177	168	158	151	145	142
Revenue per Share	9.89	11.15	12.04	14.21	14.9	15.7	16.5	17.49	17.73	19.87	24.73	26.05	27.23	28.82	30.43
EBITDA per Share	2.34	2.73	2.74	4.01	3.92	3.93	4.37	4.82	5.01	6.23	8.76	7.7	8.34	8.64	9.31
Operating Income per Share	1.6	1.86	1.86	2.33	2.71	2.8	3.01	3.37	3.48	4.73	6.96	5.82	6.21	6.55	6.88
Basic EPS, GAAP	0.62	0.71	0.7	0.82	1.17	0.92	2.91	2.45	2.03	2.92	4.79	3.58	3.57	3.57	3.83
Basic EPS from Cont Ops	0.62	0.72	0.72	0.84	1.17	0.92	2.91	2.45	2.03	2.92	4.79	3.59	3.57	3.57	3.83
Diluted EPS, GAAP	0.61	0.7	0.68	0.81	1.14	0.9	2.84	2.39	1.99	2.88	4.72	3.53	3.53	3.53	3.8
Diluted EPS from Cont Ops	0.62	0.71	0.7	0.82	1.15	0.9	2.84	2.39	1.99	2.88	4.72	3.53	3.53	3.53	3.8
Dividend per Share	0.19	0.28	0.27	0.34	0.44	0.51	0.58	0.68	0.72	0.78	0.88	1.01	1.12	1.2	1.3
Cash Flow per Share	1.66	1.71	1.82	1.51	2.36	2.53	2.68	3.38	3.45	4.55	5.49	5.24	5.77	6.5	6.66
Free Cash Flow per Basic Share	1.66	1.71	1.82	1.51	2.36	2.53	2.68	3.3	3.45	4.55	5.49	5.24	5.77	6.5	6.66
Cash & Equivalents per Share	0.58	0.44	0.67	0.87	0.69	1.03	1.77	1.1	1.03	1.35	1.65	1.25	1.51	1.51	1.74
Book Value per Share	6.24	6.36	6.92	6.68	6.05	5.77	7.55	9.05	10.06	10.27	11.71	10.87	10.53	11.6	11.73
Tangible Book Value per Share	-1	-1.41	-3.55	-4.08	-5.01	-5.67	-4.13	-3.61	-2.61	-3.33	-2.93	-4.89	-6.29	-6.33	-7.19