Caterpillar, Inc. Financial Ratios — CAT1 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 (%)	41.57	37.36	19.76	13.06	15.92	-0.48	5.62	44.33	42.57	20.04	40.79	41.45	58.45	55.36	43.54
Return on Assets (%)	6.79	6.68	4.36	2.89	3.08	-0.09	0.99	7.91	7.76	3.82	8.06	8.14	12.2	12.32	9.53
Return on Capital (%)	11.91	11.33	7.08	4.9	5.27	-0.52	1.71	13.02	12.47	6.44	12.86	13.14	19.48	19.44	15.12
Return on Invested Capital (%)	12.27	11.29	7.19	4.51	5.09	-0.86	1.65	13.08	12.51	6.5	10.14	11.26	18.51	18.22	13.83
Gross Margin (%)	26.16	27.36	25.52	25.08	27.39	25.68	29.82	31.07	30.51	28.93	29.43	29.47	34.69	35.99	31.78
EBITDA Margin (%)	16.1	17.28	15.66	11.74	14.53	10.89	16.14	20.21	20.2	16.73	18.11	17.03	22.53	23.49	19.84
Operating Margin (%)	11.89	13.89	10.11	6.01	8.05	4.56	9.81	15.15	15.41	10.91	13.49	14.86	19.33	20.17	16.5
Incremental Operating Margin (%)	18.18	34.86	34.49	490.25	- -	23.93	39.03	41.39	0.33	31.01	25.21	23.07	54.2	- -	- -
Pretax Margin (%)	11.18	12.5	9.21	5.71	7.32	0.36	8.98	14.29	14.52	9.57	16.1	14.73	19.46	20.63	17.08
Profit Margin (%)	8.19	8.62	6.81	4.44	5.34	-0.17	1.66	11.23	11.33	7.18	12.73	11.28	15.41	16.65	13.14
Net Income to Common Margin (%)	8.19	8.62	6.81	4.44	5.34	-0.17	1.66	11.23	11.33	7.18	12.73	11.28	15.41	16.65	13.14
Effective Tax Rate (%)	25.58	30.69	25.72	21.95	26.64	138.13	81.8	21.71	22.35	25.18	21.23	23.62	21.31	19.66	23.98
Dvd Payout Ratio (%)	23.02	28.06	29.11	65.22	69.34	-3,527.45	239.66	31.73	34.98	74.57	35.89	36.4	24.81	24.54	30.96
Sustainable Growth Rate (%)	32	26.87	14.01	4.54	4.88	-17.39	-7.85	30.26	27.68	5.1	26.15	26.36	43.95	41.78	30.06

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	34,592	40,143	37,750	39,285	38,013	36,783	34,878	36,553	37,657	37,163	37,789	36,993	37,878	38,409	43,330
ST Debt	9,648	12,391	11,031	11,501	12,844	13,965	11,031	11,553	11,376	11,164	11,756	11,279	13,406	11,058	12,634
LT Debt	24,944	27,752	26,719	27,784	25,169	22,818	23,847	25,000	26,281	25,999	26,033	25,714	24,472	27,351	30,696
Total Debt/EBITDA	3.57	3.53	4.33	6.07	5.56	8.77	4.75	3.31	3.47	5.32	4.09	3.65	2.51	2.52	3.23
Net Debt/EBITDA	3.25	- -	- -	- -	- -	- -	- -	- -	- -	3.97	3.08	2.97	2.05	2.08	2.49
Total Debt/EBIT	4.84	4.68	6.71	11.85	10.04	31.65	7.82	4.41	4.54	8.16	5.49	4.68	2.92	2.94	3.89
Net Debt/EBIT	4.4	- -	- -	- -	- -	- -	- -	- -	- -	6.09	4.14	3.81	2.39	2.42	2.99
EBITDA to Interest Expense	24.44	24.38	18.74	13.38	13.47	8.31	13.82	27.37	25.81	13.59	18.91	22.85	29.57	29.74	26.72
EBITDA-CapEx/Interest Expense	20.89	20.69	14.6	9.58	9.78	4.71	11.11	23.31	21.98	11.38	18.91	22.85	29.57	29.74	26.72
EBIT to Interest Expense	18.06	19.6	12.1	6.85	7.47	3.48	8.4	20.53	19.69	8.86	14.09	19.93	25.37	25.53	22.21
Interest Expense	396	467	465	484	507	505	531	404	421	514	488	443	511	512	502
Common Equity/Total Assets	15.86	19.71	24.51	19.78	18.9	17.59	17.8	17.88	18.59	19.57	19.91	19.37	22.28	22.21	21.62
Long-Term Debt/Equity (%)	192.93	157.84	127.98	165.13	169.09	172.69	173.23	177.56	179.65	169.07	157.62	161.81	125.48	140.3	143.99
Long-Term Debt/Capital (%)	52.49	48.08	45.57	49.52	47.58	45.64	49.02	49.37	50.26	49.48	47.94	48.62	42.65	47.24	47.48
Long-Term Debt/Total Assets (%)	30.71	31.19	31.47	32.81	32.13	30.54	30.99	31.84	33.5	33.19	31.44	31.38	27.98	31.16	31.14
Total Debt/Equity (%)	267.55	228.32	180.81	233.48	255.38	278.38	253.36	259.61	257.41	241.66	228.8	232.79	194.22	197.03	203.26
Total Debt/Capital (%)	72.79	69.54	64.39	70.01	71.86	73.57	71.7	72.19	72.02	70.73	69.59	69.95	66.01	66.33	67.02
Total Debt/Total Assets (%)	42.59	45.12	44.47	46.39	48.52	49.24	45.32	46.56	48	47.45	45.64	45.14	43.3	43.76	43.95
Net Debt to Equity	243.55	- -	- -	- -	- -	- -	- -	- -	- -	180.18	172.29	189.42	158.75	162.22	156.41
Net Debt/Capital (%)	70.82	- -	- -	- -	- -	- -	- -	- -	- -	64.16	63.16	65.61	61.43	61.99	60.99
EBITDA	9,680	11,386	8,715	6,477	6,831	4,196	7,337	11,059	10,867	6,985	9,230	10,123	15,110	15,225	13,413
EBITDA-CapEx	8,271	9,660	6,791	4,637	4,958	2,377	5,899	9,419	9,254	5,848	9,230	10,123	15,110	15,225	13,413
Operating Income (Loss)	7,153	9,153	5,628	3,314	3,785	1,757	4,460	8,293	8,290	4,553	6,878	8,829	12,966	13,072	11,151

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	0.11	- -	- -	- -	- -	- -	- -	- -	- -	0.36	0.31	0.22	0.2	0.21	0.27
Current Ratio	1.34	1.43	1.4	1.39	1.28	1.22	1.35	1.37	1.47	1.53	1.46	1.39	1.35	1.42	1.44
Quick Ratio	0.73	- -	- -	- -	- -	- -	- -	- -	- -	1.02	0.89	0.79	0.74	0.8	0.86
CFO/Avg Current Liab	0.28	0.18	0.36	0.29	0.25	0.22	0.22	0.24	0.25	0.24	0.26	0.25	0.39	0.36	0.34
Common Equity/Total Assets	15.86	19.71	24.51	19.78	18.9	17.59	17.8	17.88	18.59	19.57	19.91	19.37	22.28	22.21	21.62
Long-Term Debt/Equity (%)	192.93	157.84	127.98	165.13	169.09	172.69	173.23	177.56	179.65	169.07	157.62	161.81	125.48	140.3	143.99
Long-Term Debt/Capital (%)	52.49	48.08	45.57	49.52	47.58	45.64	49.02	49.37	50.26	49.48	47.94	48.62	42.65	47.24	47.48
Long-Term Debt/Total Assets (%)	30.71	31.19	31.47	32.81	32.13	30.54	30.99	31.84	33.5	33.19	31.44	31.38	27.98	31.16	31.14
Total Debt/Equity (%)	267.55	228.32	180.81	233.48	255.38	278.38	253.36	259.61	257.41	241.66	228.8	232.79	194.22	197.03	203.26
Total Debt/Capital (%)	72.79	69.54	64.39	70.01	71.86	73.57	71.7	72.19	72.02	70.73	69.59	69.95	66.01	66.33	67.02
Total Debt/Total Assets (%)	42.59	45.12	44.47	46.39	48.52	49.24	45.32	46.56	48	47.45	45.64	45.14	43.3	43.76	43.95
CFO/Total Liabilities	10.19	7.26	15.92	11.87	10.56	9.17	9.03	10.18	10.83	10.05	10.86	11.76	18.96	17.63	15.19
CFO/CapEx	4.94	3	5.3	4.38	3.58	3.1	3.97	4	4.29	5.56	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	1.97	1.89	2.47	2.63	2.81	2.67	2.92	3.29	3.71	4.04	4.41

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	3.48	3.63	3.11	3.25	2.9	2.55	2.96	3.25	3.04	2.41	2.98	3.37	3.66	3.44	3.34
Days Sales Outstanding	104.75	100.54	117.2	112.24	125.97	142.97	123.22	112.21	119.93	151.62	122.29	108.23	99.85	106.07	109.13
Inventory Turnover	3.68	3.18	2.94	3.33	3.12	3.13	3.42	3.5	3.28	2.62	2.83	2.77	2.67	2.48	2.64
Days Inventory Outstanding	99.18	114.76	124.03	109.61	117.12	116.7	106.57	104.25	111.28	139.43	129.08	131.96	136.82	146.9	138.37
Accounts Payable Turnover	7.04	6.55	5.79	6.26	5.48	5.72	6	5.8	5.71	4.93	5.41	5.24	5.31	5.36	5.7
Accounts Payable Turnover Days	51.82	55.71	63.05	58.31	66.58	63.83	60.82	62.98	63.95	73.99	67.52	69.63	68.69	68.11	64.05
Cash Conversion Cycle	152.1	159.59	178.17	163.54	176.52	195.84	168.98	153.48	167.26	217.05	183.85	170.57	167.98	184.85	183.45
Inventory to Cash Days	5.57	-14.22	-6.83	2.63	8.85	26.27	16.65	7.95	8.65	12.19	-6.79	-23.73	-36.97	-40.83	-29.25
Inventories	14,544	15,547	12,625	12,205	9,700	8,614	10,018	11,529	11,266	11,402	14,038	16,270	16,565	16,827	18,135
Raw Materials	4,023	3,860	3,251	3,246	2,721	2,319	3,003	4,708	4,521	4,296	5,813	6,680	6,846	7,060	7,812
Work In Process	2,959	2,920	2,589	2,455	1,857	1,719	2,254	1,259	1,147	1,052	1,318	1,452	1,411	1,438	1,598
Finished Goods	7,562	8,767	6,785	6,504	5,122	4,576	4,761	5,562	5,598	6,054	6,907	8,138	8,308	8,329	8,725
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	- -	- -	- -	- -	40,274	54,780	94,714	73,384	81,782	97,763	110,705	123,848	148,286	173,142	269,791
- Cash & Cash Equivalents	3,057	- -	- -	- -	- -	- -	- -	- -	- -	9,352	9,254	7,004	6,978	6,889	9,980
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	46	50	67	80	76	76	69	41	41	47	32	22	9	3	- -
+ Total Debt	34,592	40,143	37,750	39,285	38,013	36,783	34,878	36,553	37,657	37,163	37,789	36,993	37,878	38,409	43,330
Enterprise Value	- -	- -	- -	- -	78,363	91,639	129,661	109,978	119,480	125,621	139,272	153,859	179,195	204,665	303,141
Total Capital	47,521	57,725	58,628	56,111	52,898	49,996	48,644	50,633	52,286	52,541	54,305	52,884	57,381	57,903	64,648
Total Debt/Capital (%)	72.79	69.54	64.39	70.01	71.86	73.57	71.7	72.19	72.02	70.73	69.59	69.95	66.01	66.33	67.02
Total Debt / EV	- -	- -	- -	- -	0.49	0.4	0.27	0.33	0.32	0.3	0.27	0.24	0.21	0.19	0.14
EV/Sales	- -	- -	- -	- -	1.67	2.38	2.85	2.01	2.22	3.01	2.73	2.59	2.67	3.16	4.49
EV/EBITDA	- -	- -	- -	- -	11.47	21.84	17.67	9.94	10.99	17.98	15.09	15.2	11.86	13.44	22.6
EV/EBIT	- -	- -	- -	- -	20.7	78.86	29.07	13.26	14.41	27.59	20.25	19.47	13.82	15.66	27.19
EV/Cash Flow to Firm	- -	- -	- -	- -	11.08	16.83	22.35	16	16.51	18.72	18.37	18.98	13.49	16.44	25.01
EV/Free Cash Flow to Firm	- -	- -	- -	- -	15.08	25.26	29.71	21.01	21.24	22.53	18.37	18.98	13.49	16.44	25.01
Diluted Market Cap	- -	- -	- -	- -	41,587	54,576	94,979	76,426	84,372	98,354	113,310	127,219	152,510	177,297	273,857
Diluted Enterprise Value	- -	- -	- -	- -	79,676	91,435	129,926	113,020	122,070	126,212	141,877	157,230	183,419	208,820	307,207
EV per Share	- -	- -	- -	- -	134.57	156.25	216.96	191.09	217.2	230.37	259.89	297.98	358.84	428.23	651.51
TTM Sales	60,138	65,875	55,656	55,184	47,011	38,537	45,462	54,722	53,800	41,748	50,971	59,427	67,060	64,809	67,589
TTM EBITDA	9,680	11,386	8,715	6,477	6,831	4,196	7,337	11,059	10,867	6,985	9,230	10,123	15,110	15,225	13,413
TTM Operating Income	7,153	9,153	5,628	3,314	3,785	1,757	4,460	8,293	8,290	4,553	6,878	8,829	12,966	13,072	11,151
TTM Cash Flow to Firm	7,252	5,508	10,536	8,435	7,071	5,446	5,803	6,874	7,239	6,712	7,582	8,104	13,287	12,446	12,121
TTM Free Cash Flow to Firm	5,843	3,782	8,612	6,595	5,198	3,627	4,365	5,234	5,626	5,575	7,582	8,104	13,287	12,446	12,121

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	- -	- -	- -	- -	8.62	14.29	22.25	15.54	15.92	18.95	15.74	16.38	11.84	14.73	23.33
EV/EBIT	- -	- -	- -	- -	20.7	78.86	29.07	13.26	14.41	27.59	20.25	19.47	13.82	15.66	27.19
Enterprise Value	- -	- -	- -	- -	78,363	91,639	129,661	109,978	119,480	125,621	139,272	153,859	179,195	204,665	303,141
Low Price	- -	- -	- -	- -	63.68	57.02	90.55	112.95	112.41	88.69	178.78	160.76	205.71	276.48	261.23
EV/Sales	- -	- -	- -	- -	1.67	2.38	2.85	2.01	2.22	3.01	2.73	2.59	2.67	3.16	4.49
EV/EBITDA	- -	- -	- -	- -	11.47	21.84	17.67	9.94	10.99	17.98	15.09	15.2	11.86	13.44	22.6
Price/Earnings	- -	- -	- -	- -	16.36	- -	124.39	12.27	13.7	32.54	17.32	18.85	14.67	16.34	30.68
Price/Earnings Average	- -	- -	- -	- -	18.53	- -	88.16	13.93	12.24	25.28	17.75	16.11	12.31	15.78	22.13
Price/Earnings High	- -	- -	- -	- -	21.18	- -	124.65	16.53	13.78	33.24	20.7	19.24	14.82	19.05	33.48
Price/Earnings Low	- -	- -	- -	- -	15.07	- -	71.07	10.87	10.36	16.1	14.99	12.63	10.16	12.47	13.82
Price/Book Value	- -	- -	- -	- -	2.72	4.17	6.91	5.23	5.61	6.38	6.72	7.8	7.61	8.88	12.66
Price/Book Value Average	- -	- -	- -	- -	3.08	3.51	4.9	5.94	5.01	4.95	6.88	6.67	6.38	8.58	9.13
Price/Book Value High	- -	- -	- -	- -	3.52	4.36	6.93	7.04	5.64	6.52	8.03	7.97	7.68	10.36	13.81
Price/Book Value Low	- -	- -	- -	- -	2.5	2.55	3.95	4.63	4.24	3.15	5.81	5.23	5.27	6.78	5.7
Price/Tangible Book Value	- -	- -	- -	- -	7.5	11.49	17.59	12.39	11.98	12.81	12.14	12.61	10.89	12.5	17.12
Price/Tangible Book Value Average	- -	- -	- -	- -	8.49	9.67	12.46	14.07	10.7	9.96	12.45	10.78	9.13	12.08	12.35
Price/Tangible Book Value High	- -	- -	- -	- -	9.7	12.02	17.62	16.69	12.04	13.09	14.51	12.87	10.99	14.58	18.69
Price/Tangible Book Value Low	- -	- -	- -	- -	6.9	7.01	10.05	10.97	9.06	6.34	10.51	8.45	7.54	9.54	7.71
Price/Sales	- -	- -	- -	- -	0.87	1.42	2.06	1.38	1.55	2.34	2.2	2.13	2.26	2.72	4.03
Price/Sales Average	- -	- -	- -	- -	0.99	1.19	1.46	1.57	1.39	1.82	2.26	1.82	1.9	2.63	2.91
Price/Sales High	- -	- -	- -	- -	1.13	1.48	2.07	1.86	1.56	2.39	2.64	2.17	2.28	3.17	4.4
Price/Sales Low	- -	- -	- -	- -	0.81	0.86	1.18	1.22	1.17	1.16	1.91	1.43	1.57	2.08	1.82
Price/Cash Flow	- -	- -	- -	- -	6.14	9.68	16.44	11.5	12.08	15.42	15.61	16.27	11.77	14.65	23.22
Price/Cash Flow Average	- -	- -	- -	- -	6.95	8.15	11.65	13.06	10.79	11.98	16.01	13.91	9.87	14.15	16.75
Price/Cash Flow High	- -	- -	- -	- -	7.94	10.12	16.47	15.49	12.14	15.75	18.66	16.61	11.88	17.09	25.34
Price/Cash Flow Low	- -	- -	- -	- -	5.65	5.91	9.39	10.19	9.13	7.63	13.51	10.91	8.15	11.18	10.46
Price/Free Cash Flow Average	- -	- -	- -	- -	9.76	12.02	15.77	17.65	14.22	14.72	16.14	14	9.93	14.23	16.83
Price/Free Cash Flow High	- -	- -	- -	- -	11.15	14.95	22.3	20.94	16.01	19.36	18.82	16.72	11.95	17.18	25.46
Price/Free Cash Flow Low	- -	- -	- -	- -	7.93	8.72	12.71	13.77	12.04	9.37	13.62	10.98	8.2	11.24	10.51
EV/Sales Average	- -	- -	- -	- -	1.78	2.15	2.25	2.19	2.06	2.49	2.79	2.29	2.32	3.07	3.37
EV/Sales High	- -	- -	- -	- -	1.92	2.44	2.86	2.48	2.23	3.06	3.16	2.63	2.69	3.6	4.85
EV/Sales Low	- -	- -	- -	- -	1.6	1.82	1.96	1.86	1.85	1.83	2.44	1.9	1.99	2.53	2.29
EV/EBITDA Average	- -	- -	- -	- -	12.25	19.77	13.91	10.85	10.19	14.86	15.39	13.42	10.28	13.06	17
EV/EBITDA High	- -	- -	- -	- -	13.21	22.44	17.7	12.25	11.03	18.29	17.43	15.45	11.96	15.33	24.44
EV/EBITDA Low	- -	- -	- -	- -	11	16.75	12.14	9.19	9.16	10.91	13.47	11.16	8.84	10.75	11.55
EV/EBIT Average	- -	- -	- -	- -	22.12	71.4	22.89	14.46	13.36	22.8	20.65	17.19	11.98	15.21	20.44
EV/EBIT High	- -	- -	- -	- -	23.83	81.04	29.12	16.33	14.46	28.06	23.39	19.79	13.93	17.86	29.4
EV/EBIT Low	- -	- -	- -	- -	19.86	60.5	19.97	12.25	12.01	16.74	18.08	14.3	10.31	12.52	13.89
Last Price	- -	- -	- -	- -	69.16	93.4	158.48	127.5	148.67	179.28	206.58	239.85	296.94	362.27	579.84
High Price	- -	- -	- -	- -	89.5	97.71	158.81	171.78	149.45	183.17	246.91	244.84	299.9	422.47	632.93
Enterprise Value Average	- -	- -	- -	- -	83,710	82,966	102,071	119,954	110,739	103,809	142,055	135,860	155,317	198,800	227,967
Enterprise Value High	- -	- -	- -	- -	90,209	94,164	129,855	135,460	119,909	127,742	160,884	156,432	180,672	233,437	327,843
Enterprise Value Low	- -	- -	- -	- -	75,173	70,299	89,062	101,601	99,535	76,218	124,373	113,021	133,638	163,661	154,895

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	648	655	638	606	582	586	598	576	550	545	536	516	499	478	465
Diluted Weighted Avg Shares	666	670	659	629	601	584	599	599	568	549	549	530	514	489	472
Basic Weighted Avg Shares	645	653	645	617	594	584	592	591	562	544	544	527	511	487	470
Revenue per Share	93.24	100.94	86.26	89.41	79.1	65.95	76.82	92.53	95.8	76.73	93.7	112.79	131.34	133.16	143.81
EBITDA per Share	15.01	17.45	13.51	10.49	11.49	7.18	12.4	18.7	19.35	12.84	16.97	19.21	29.59	31.28	28.54
Operating Income per Share	11.09	14.03	8.72	5.37	6.37	3.01	7.54	14.02	14.76	8.37	12.64	16.76	25.39	26.86	23.73
Basic EPS, GAAP	7.64	8.71	5.87	3.97	4.23	-0.11	1.27	10.39	10.85	5.51	11.93	12.73	20.24	22.17	18.9
Basic EPS from Cont Ops	7.72	8.77	5.89	4	4.25	-0.1	1.28	10.4	10.85	5.52	11.94	12.72	20.24	22.17	18.9
Diluted EPS, GAAP	7.4	8.48	5.75	3.9	4.18	-0.11	1.26	10.26	10.74	5.46	11.83	12.64	20.12	22.05	18.81
Diluted EPS from Cont Ops	7.48	8.55	5.77	3.92	4.2	-0.1	1.27	10.26	10.74	5.47	11.84	12.64	20.12	22.04	18.81
Dividend per Share	1.8	2.48	1.72	2.62	2.96	3.08	3.09	3.3	3.8	4.12	4.29	4.63	5.02	5.44	5.85
Cash Flow per Share	10.79	7.94	15.8	13.05	11.27	9.65	9.64	11.09	12.31	11.63	13.23	14.74	25.24	24.73	24.98
Free Cash Flow per Basic Share	8.6	5.3	12.81	10.07	8.12	6.54	7.21	8.32	9.44	9.54	13.23	14.74	25.24	24.73	24.98
Cash & Equivalents per Share	4.72	- -	- -	- -	- -	- -	- -	- -	- -	17.15	17.27	13.56	13.97	14.41	21.45
Book Value per Share	19.9	26.76	32.63	27.63	25.43	22.4	22.92	24.39	26.52	28.11	30.76	30.73	39.04	40.78	45.82
Tangible Book Value per Share	2.22	10.04	16.08	11.51	9.23	8.13	9.01	10.29	12.41	13.99	17.01	19.02	27.28	28.98	33.86