Halliburton Company Financial Ratios — HAL 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 (%)	24.09	18.2	14.48	23.45	-4.23	-46.34	-5.22	18.56	-12.9	-45.36	24.93	21.44	30.43	25.14	12.24
Return on Assets (%)	13.53	10.32	7.5	11.4	-1.94	-18.03	-1.78	6.49	-4.4	-12.79	6.78	6.9	11.01	9.95	5.07
Return on Capital (%)	18.7	14.65	11.3	16.65	- -	- -	-4.48	11.24	- -	- -	- -	11.35	16.65	14.77	8.1
Return on Invested Capital (%)	19.96	14.65	11.39	16.16	- -	- -	-4.45	11.8	- -	- -	- -	12.19	18.42	15.89	8.75
Gross Margin (%)	20.21	16.61	15.21	16.84	10.66	5.48	11.04	12.44	10.2	10.7	13.18	16.32	18.94	18.75	15.71
EBITDA Margin (%)	24.55	20.3	17.13	21.97	7.07	-33.15	14.21	16.97	5.25	-9.54	17.68	17.97	22.07	21.36	15.31
Operating Margin (%)	19.08	15.64	14.07	15.95	9.82	4.05	9.8	11.39	9.18	9.44	11.61	15.14	17.74	17.16	13.93
Incremental Operating Margin (%)	25.2	- -	- -	31.86	31.64	21.64	29.09	21.07	42.47	8.73	48.59	25.93	37.12	195.95	111.45
Pretax Margin (%)	17.92	13.41	9.4	14.34	-3.96	-48	3.31	7.56	-5.01	-22.29	8.19	10.4	14.61	14.1	7.98
Profit Margin (%)	11.43	9.24	7.23	10.65	-2.84	-36.27	-2.25	6.9	-5.05	-20.39	9.53	7.74	11.46	10.9	5.78
Net Income to Common Margin (%)	11.43	9.24	7.23	10.65	-2.84	-36.27	-2.25	6.9	-5.05	-20.39	9.53	7.74	11.46	10.9	5.78
Effective Tax Rate (%)	32.34	32.31	23.44	27.06	- -	- -	165.84	8.65	- -	- -	- -	24.41	20.84	22.2	27.05
Dvd Payout Ratio (%)	10.95	12.82	21.87	15.5	-93.31	-10.74	-137.89	38	-55.9	-9.46	10.89	26.89	21.44	23.71	44.5
Sustainable Growth Rate (%)	21.45	15.86	11.31	19.82	-8.18	-51.32	-12.42	11.51	-20.11	-49.65	22.22	15.68	23.9	19.18	6.79

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	4,820	4,820	7,816	7,779	15,346	12,384	10,942	10,348	11,360	10,836	10,212	8,943	8,809	8,602	8,133
ST Debt	- -	- -	- -	14	659	170	512	36	219	946	240	224	262	644	263
LT Debt	4,820	4,820	7,816	7,765	14,687	12,214	10,430	10,312	11,141	9,890	9,972	8,719	8,547	7,958	7,870
Total Debt/EBITDA	0.79	0.83	1.55	1.08	9.19	-2.35	3.73	2.54	9.65	-7.86	3.78	2.45	1.73	1.76	2.39
Net Debt/EBITDA	0.35	0.4	1.08	0.76	3.16	-1.59	2.94	2.05	6.85	-5.27	2.25	1.53	1.06	1	1.46
Total Debt/EBIT	1.02	1.16	2.49	1.53	-93.01	-1.83	7.96	4.19	-25.36	-4.45	5.67	3.3	2.16	2.25	3.6
Net Debt/EBIT	0.45	0.56	1.74	1.08	-31.93	-1.24	6.26	3.38	-17.99	-2.98	3.38	2.06	1.32	1.29	2.19
EBITDA to Interest Expense	22.75	18.97	14.86	18.24	3.61	-7.55	4.16	6.81	1.99	-2.54	5.11	7.41	12.86	13.88	9.65
EBITDA-CapEx/Interest Expense	22.75	18.97	14.86	18.24	3.61	-7.55	4.16	6.81	1.99	-2.54	5.11	7.41	12.86	13.88	9.65
EBIT to Interest Expense	17.68	14.62	12.21	13.24	5.01	0.92	2.87	4.57	3.48	2.51	3.36	6.25	10.34	11.16	8.78
Interest Expense	268	305	339	396	463	698	705	598	592	543	529	492	395	353	352
Common Equity/Total Assets	55.74	57.52	46.47	50.57	41.85	34.85	33.18	36.65	31.57	24.05	30.07	34.18	38.05	41.06	41.83
Long-Term Debt/Equity (%)	36.47	30.53	57.41	47.64	94.79	129.28	124.93	108.05	138.83	198.47	148.22	109.3	90.61	75.45	74.92
Long-Term Debt/Capital (%)	26.72	23.39	36.47	32.25	47.62	55.95	54.07	51.84	57.47	62.52	58.87	51.53	46.85	41.56	42.23
Long-Term Debt/Total Assets (%)	20.36	17.58	26.75	24.14	39.76	45.24	41.58	39.69	43.9	47.82	44.68	37.49	34.63	31.1	31.47
Total Debt/Equity (%)	36.47	30.53	57.41	47.73	99.04	131.08	131.06	108.42	141.56	217.46	151.78	112.11	93.38	81.55	77.42
Total Debt/Capital (%)	26.72	23.39	36.47	32.31	49.76	56.72	56.72	52.02	58.6	68.5	60.28	52.85	48.29	44.92	43.64
Total Debt/Total Assets (%)	20.36	17.58	26.75	24.18	41.54	45.87	43.62	39.83	44.76	52.4	45.75	38.46	35.69	33.62	32.52
Net Debt to Equity	16.06	14.79	40.1	33.67	34	88.64	103.07	87.38	100.42	145.78	90.52	69.98	56.95	46.67	47.14
Net Debt/Capital (%)	13.83	12.89	28.62	25.19	25.38	46.99	50.75	46.63	47.08	54.8	43.83	38.3	33.62	29.78	30.14
EBITDA	6,096	5,787	5,038	7,223	1,670	-5,267	2,930	4,073	1,177	-1,378	2,704	3,647	5,081	4,901	3,396
EBITDA-CapEx	6,096	5,787	5,038	7,223	1,670	-5,267	2,930	4,073	1,177	-1,378	2,704	3,647	5,081	4,901	3,396
Operating Income (Loss)	4,737	4,459	4,138	5,243	2,320	644	2,021	2,732	2,058	1,363	1,776	3,073	4,083	3,938	3,091

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	0.69	0.52	0.47	0.39	1.89	1	0.48	0.42	0.46	0.58	0.71	0.44	0.4	0.43	0.39
Current Ratio	2.81	2.75	2.73	2.5	3.76	2.9	2.22	2.32	2.3	2.14	2.31	2.05	2.06	2.05	2.04
Quick Ratio	1.92	1.74	1.7	1.68	2.88	1.97	1.52	1.51	1.4	1.27	1.56	1.3	1.27	1.28	1.28
CFO/Avg Current Liab	1.07	0.82	0.91	0.75	0.52	-0.36	0.56	0.65	0.51	0.4	0.44	0.46	0.63	0.66	0.5
Common Equity/Total Assets	55.74	57.52	46.47	50.57	41.85	34.85	33.18	36.65	31.57	24.05	30.07	34.18	38.05	41.06	41.83
Long-Term Debt/Equity (%)	36.47	30.53	57.41	47.64	94.79	129.28	124.93	108.05	138.83	198.47	148.22	109.3	90.61	75.45	74.92
Long-Term Debt/Capital (%)	26.72	23.39	36.47	32.25	47.62	55.95	54.07	51.84	57.47	62.52	58.87	51.53	46.85	41.56	42.23
Long-Term Debt/Total Assets (%)	20.36	17.58	26.75	24.14	39.76	45.24	41.58	39.69	43.9	47.82	44.68	37.49	34.63	31.1	31.47
Total Debt/Equity (%)	36.47	30.53	57.41	47.73	99.04	131.08	131.06	108.42	141.56	217.46	151.78	112.11	93.38	81.55	77.42
Total Debt/Capital (%)	26.72	23.39	36.47	32.31	49.76	56.72	56.72	52.02	58.6	68.5	60.28	52.85	48.29	44.92	43.64
Total Debt/Total Assets (%)	20.36	17.58	26.75	24.18	41.54	45.87	43.62	39.83	44.76	52.4	45.75	38.46	35.69	33.62	32.52
CFO/Total Liabilities	35.22	31.45	28.49	25.6	13.55	-9.7	14.75	19.21	14.09	11.98	12.26	14.67	22.68	25.7	20.17
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	3.07	3.52	3.86	3.42	3.11	2.71	2.92	3.92	4.07	3.72	3.71

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	- -	5.24	4.91	4.78	3.67	3.44	4.6	4.67	4.57	3.78	4.54	4.89	4.85	4.6	4.41
Days Sales Outstanding	- -	69.61	74.29	76.31	99.47	106.13	79.28	78.11	79.9	96.63	80.39	74.57	75.22	79.36	82.75
Inventory Turnover	8.79	8.26	7.68	7.95	6.43	5.7	7.85	7.75	6.53	4.7	5.64	6.43	6.07	5.95	6.22
Days Inventory Outstanding	41.55	44.19	47.52	45.91	56.74	64.02	46.47	47.12	55.93	77.64	64.73	56.78	60.15	61.34	58.71
Accounts Payable Turnover	13.79	12.61	11.37	10.66	8.5	7.56	8.55	7.77	7.43	6.05	6.77	6.41	6.05	5.83	5.9
Accounts Payable Turnover Days	26.47	28.94	32.1	34.25	42.95	48.28	42.68	46.99	49.16	60.36	53.91	56.94	60.33	62.65	61.91
Cash Conversion Cycle	- -	84.86	89.7	87.98	113.26	121.87	83.08	78.24	86.68	113.91	91.21	74.41	75.03	78.05	79.55
Inventory to Cash Days	- -	25.41	26.77	30.41	42.73	42.11	32.81	30.99	23.97	18.99	15.65	17.79	15.07	18.02	24.04
Inventories	2,570	3,186	3,305	3,571	2,993	2,275	2,396	3,028	3,139	2,349	2,361	2,923	3,226	3,040	2,976
Raw Materials	673	793	720	754	879	778	703	934	1,147	952	890	953	1,021	952	884
Work In Process	96	129	140	211	122	109	146	147	127	67	91	111	136	132	124
Finished Goods	1,801	2,264	2,445	2,606	1,992	1,388	1,547	1,947	1,865	1,330	1,380	1,859	2,069	1,956	1,968
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	- -	- -	- -	- -	29,349	46,984	42,639	23,009	21,392	16,552	20,484	35,094	32,170	23,105	23,559
- Cash & Cash Equivalents	2,698	2,484	2,356	2,291	10,077	4,009	2,337	2,008	2,268	2,563	3,044	2,346	2,264	2,618	2,206
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	18	25	34	31	33	39	27	22	13	9	15	29	42	42	44
+ Total Debt	4,820	4,820	7,816	7,779	15,346	12,384	10,942	10,348	11,360	10,836	10,212	8,943	8,809	8,602	8,133
Enterprise Value	- -	- -	- -	- -	34,651	55,398	51,271	31,371	30,497	24,834	27,667	41,720	38,757	29,131	29,530
Total Capital	18,036	20,610	21,431	24,077	30,841	21,832	19,291	19,892	19,385	15,819	16,940	16,920	18,242	19,150	18,638
Total Debt/Capital (%)	26.72	23.39	36.47	32.31	49.76	56.72	56.72	52.02	58.6	68.5	60.28	52.85	48.29	44.92	43.64
Total Debt / EV	- -	- -	- -	- -	0.44	0.22	0.21	0.33	0.37	0.44	0.37	0.21	0.23	0.3	0.28
EV/Sales	- -	- -	- -	- -	1.47	3.49	2.49	1.31	1.36	1.72	1.81	2.06	1.68	1.27	1.33
EV/EBITDA	- -	- -	- -	- -	20.75	- -	17.5	7.7	25.91	- -	10.23	11.44	7.63	5.94	8.7
EV/EBIT	- -	- -	- -	- -	- -	- -	37.31	12.72	- -	- -	15.37	15.41	9.49	7.62	13.07
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	25.59	8.47	- -	- -	- -	15.96	10.28	7.04	9.28
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	25.59	8.47	- -	- -	- -	15.96	10.28	7.04	9.28
Diluted Market Cap	- -	- -	- -	- -	29,246	46,713	42,492	23,167	21,319	16,478	20,393	35,327	32,639	23,504	24,079
Diluted Enterprise Value	- -	- -	- -	- -	34,548	55,127	51,124	31,529	30,424	24,760	27,576	41,953	39,226	29,530	30,050
EV per Share	- -	- -	- -	- -	40.48	63.97	58.73	36.02	34.73	28.06	30.88	46.25	43.59	33.56	35.38
TTM Sales	24,829	28,503	29,402	32,870	23,633	15,887	20,620	23,995	22,408	14,445	15,295	20,297	23,018	22,944	22,184
TTM EBITDA	6,096	5,787	5,038	7,223	1,670	-5,267	2,930	4,073	1,177	-1,378	2,704	3,647	5,081	4,901	3,396
TTM Operating Income	4,737	4,459	4,138	5,243	2,320	644	2,021	2,732	2,058	1,363	1,776	3,073	4,083	3,938	3,091
TTM Cash Flow to Firm	3,865	3,860	4,707	4,351	- -	- -	2,004	3,703	- -	- -	- -	2,614	3,771	4,140	3,183
TTM Free Cash Flow to Firm	3,865	3,860	4,707	4,351	- -	- -	2,004	3,703	- -	- -	- -	2,614	3,771	4,140	3,183

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	- -	- -	- -	- -	10.06	-27.43	17.22	7.34	8.72	8.76	10.67	15.76	9.44	6.08	8.23
EV/EBIT	- -	- -	- -	- -	- -	- -	37.31	12.72	- -	- -	15.37	15.41	9.49	7.62	13.07
Enterprise Value	- -	- -	- -	- -	34,651	55,398	51,271	31,371	30,497	24,834	27,667	41,720	38,757	29,131	29,530
Low Price	- -	- -	- -	- -	33.36	27.72	38.39	25.61	17.3	4.75	16.76	22.81	27.82	25.58	18.51
EV/Sales	- -	- -	- -	- -	1.47	3.49	2.49	1.31	1.36	1.72	1.81	2.06	1.68	1.27	1.33
EV/EBITDA	- -	- -	- -	- -	20.75	- -	17.5	7.7	25.91	- -	10.23	11.44	7.63	5.94	8.7
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	13.96	- -	- -	14	22.37	12.33	9.39	18.77
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	23.06	- -	- -	13.37	19.18	12.48	11.78	15.92
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	65.37	- -	- -	16.31	25.25	14.91	14.67	21.19
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	13.53	- -	- -	10.26	13.12	9.48	9.02	12.31
Price/Book Value	- -	- -	- -	- -	1.9	4.99	5.12	2.42	2.67	3.33	3.05	4.42	3.43	2.2	2.25
Price/Book Value Average	- -	- -	- -	- -	2.29	3.85	4.87	3.99	2.68	2.6	2.92	3.79	3.47	2.76	1.91
Price/Book Value High	- -	- -	- -	- -	2.77	5.15	6.13	11.32	3.55	4.52	3.56	4.98	4.14	3.44	2.54
Price/Book Value Low	- -	- -	- -	- -	1.85	2.55	4.03	2.34	1.9	0.85	2.24	2.59	2.63	2.11	1.48
Price/Tangible Book Value	- -	- -	- -	- -	2.24	6.72	7.57	3.44	4.11	7.63	5.29	6.86	4.92	3.01	3.13
Price/Tangible Book Value Average	- -	- -	- -	- -	2.7	5.18	7.21	5.68	4.12	5.97	5.06	5.88	4.98	3.78	2.66
Price/Tangible Book Value High	- -	- -	- -	- -	3.28	6.92	9.06	16.09	5.46	10.35	6.17	7.74	5.95	4.71	3.54
Price/Tangible Book Value Low	- -	- -	- -	- -	2.18	3.43	5.95	3.33	2.92	1.94	3.88	4.02	3.78	2.9	2.05
Price/Sales	- -	- -	- -	- -	1.24	2.94	2.06	0.96	0.95	1.14	1.33	1.73	1.41	1.02	1.09
Price/Sales Average	- -	- -	- -	- -	1.49	2.27	1.96	1.59	0.95	0.89	1.27	1.49	1.43	1.28	0.92
Price/Sales High	- -	- -	- -	- -	1.81	3.03	2.47	4.51	1.26	1.55	1.55	1.96	1.71	1.6	1.23
Price/Sales Low	- -	- -	- -	- -	1.2	1.5	1.62	0.93	0.68	0.29	0.98	1.02	1.09	0.98	0.71
Price/Cash Flow	- -	- -	- -	- -	10.06	-27.43	17.22	7.32	8.72	8.76	10.67	15.69	9.41	6.07	8.23
Price/Cash Flow Average	- -	- -	- -	- -	12.12	-21.17	16.38	12.09	8.74	6.85	10.2	13.45	9.52	7.62	6.98
Price/Cash Flow High	- -	- -	- -	- -	14.71	-28.27	20.6	34.29	11.58	11.89	12.44	17.7	11.38	9.5	9.29
Price/Cash Flow Low	- -	- -	- -	- -	9.79	-14.01	13.53	7.1	6.19	2.23	7.82	9.2	7.23	5.84	5.4
Price/Free Cash Flow Average	- -	- -	- -	- -	12.12	-21.17	16.38	12.12	8.74	6.85	10.2	13.51	9.55	7.63	6.98
Price/Free Cash Flow High	- -	- -	- -	- -	14.71	-28.27	20.6	34.37	11.58	11.89	12.44	17.78	11.41	9.51	9.29
Price/Free Cash Flow Low	- -	- -	- -	- -	9.79	-14.01	13.53	7.12	6.19	2.23	7.82	9.24	7.26	5.84	5.4
EV/Sales Average	- -	- -	- -	- -	1.72	2.81	2.39	1.93	1.36	1.47	1.75	1.81	1.7	1.53	1.17
EV/Sales High	- -	- -	- -	- -	2.04	3.58	2.89	4.84	1.67	2.13	2.03	2.28	1.98	1.84	1.47
EV/Sales Low	- -	- -	- -	- -	1.43	2.04	2.04	1.28	1.08	0.86	1.45	1.34	1.36	1.23	0.97
EV/EBITDA Average	- -	- -	- -	- -	24.34	- -	16.79	11.39	25.95	- -	9.9	10.07	7.7	7.14	7.64
EV/EBITDA High	- -	- -	- -	- -	28.86	- -	20.36	28.51	31.87	- -	11.49	12.68	8.95	8.6	9.59
EV/EBITDA Low	- -	- -	- -	- -	20.28	- -	14.38	7.53	20.64	- -	8.21	7.46	6.17	5.76	6.31
EV/EBIT Average	- -	- -	- -	- -	- -	- -	35.81	18.8	- -	- -	14.87	13.56	9.59	9.16	11.49
EV/EBIT High	- -	- -	- -	- -	- -	- -	43.41	47.07	- -	- -	17.25	17.08	11.14	11.03	14.41
EV/EBIT Low	- -	- -	- -	- -	- -	- -	30.67	12.43	- -	- -	12.33	10.05	7.67	7.39	9.48
Last Price	- -	- -	- -	- -	34.29	54.25	48.84	26.42	24.36	18.7	22.86	38.91	36.19	26.62	28.23
High Price	- -	- -	- -	- -	50.12	55.93	58.43	123.72	32.35	25.39	26.65	43.91	43.76	41.61	31.88
Enterprise Value Average	- -	- -	- -	- -	40,650	44,677	49,202	46,371	30,549	21,230	26,758	36,713	39,144	35,013	25,958
Enterprise Value High	- -	- -	- -	- -	48,203	56,846	59,641	116,119	37,512	30,749	31,058	46,229	45,488	42,143	32,577
Enterprise Value Low	- -	- -	- -	- -	33,860	32,418	42,144	30,672	24,298	12,490	22,202	27,201	31,325	28,231	21,422

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	921	929	849	848	856	866	873	871	878	885	896	902	889	868	835
Diluted Weighted Avg Shares	922	928	902	852	853	861	870	877	875	881	892	908	902	883	853
Basic Weighted Avg Shares	918	926	898	848	853	861	870	875	875	881	892	904	899	882	853
Revenue per Share	27.05	30.78	32.74	38.76	27.71	18.45	23.7	27.42	25.61	16.4	17.15	22.45	25.6	26.01	26.01
EBITDA per Share	6.64	6.25	5.61	8.52	1.96	-6.12	3.37	4.65	1.35	-1.56	3.03	4.03	5.65	5.56	3.98
Operating Income per Share	5.16	4.82	4.61	6.18	2.72	0.75	2.32	3.12	2.35	1.55	1.99	3.4	4.54	4.46	3.62
Basic EPS, GAAP	3.09	2.85	2.37	4.13	-0.79	-6.69	-0.53	1.89	-1.29	-3.34	1.63	1.74	2.93	2.84	1.5
Basic EPS from Cont Ops	3.28	2.79	2.36	4.05	-0.78	-6.7	-0.52	1.89	-1.29	-3.34	1.65	1.76	2.96	2.85	1.51
Diluted EPS, GAAP	3.08	2.84	2.36	4.11	-0.79	-6.69	-0.53	1.89	-1.29	-3.34	1.63	1.73	2.92	2.83	1.5
Diluted EPS from Cont Ops	3.26	2.79	2.35	4.03	-0.78	-6.7	-0.52	1.89	-1.29	-3.34	1.65	1.76	2.95	2.85	1.51
Dividend per Share	0.36	0.36	0.52	0.63	0.72	0.72	0.72	0.72	0.72	0.32	0.18	0.48	0.64	0.68	0.68
Cash Flow per Share	4.01	3.95	4.95	4.79	3.41	-1.98	2.84	3.61	2.79	2.14	2.14	2.48	3.85	4.38	3.43
Free Cash Flow per Basic Share	4.01	3.95	4.95	4.79	3.41	-1.98	2.84	3.61	2.79	2.14	2.14	2.48	3.85	4.38	3.43
Cash & Equivalents per Share	3.09	2.67	2.78	2.7	11.77	4.63	2.68	2.31	2.58	2.9	3.4	2.6	2.55	3.02	2.64
Book Value per Share	14.33	16.97	16	19.18	18.06	10.86	9.53	10.93	9.13	5.62	7.49	8.81	10.56	12.1	12.53
Tangible Book Value per Share	12.4	14.67	13.44	16.44	15.28	8.08	6.45	7.69	5.92	2.45	4.32	5.68	7.36	8.83	9.01