The Hershey Company Financial Ratios — HSY 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 (%)	71.49	69.79	62.12	55.36	41.82	80.73	92.05	101.77	73.28	64.36	59.2	54.31	50.33	50.4	18.89
Return on Assets (%)	14.49	14.43	16.23	15.43	9.35	13.25	14.14	17.77	14.51	14.81	15.12	15.4	16.29	17.88	6.62
Return on Capital (%)	24.97	25.33	26.95	24.84	15.6	21.45	22.91	26.88	21.16	21.27	20.79	21.33	22.68	24.53	10.19
Return on Invested Capital (%)	24.86	25.25	26.52	24.53	16.41	22.51	23.3	27.68	21.92	22.92	22.25	23.5	24.92	26.83	10.18
Gross Margin (%)	41.64	43.04	45.91	44.95	45.79	42.6	45.98	45.89	45.36	45.42	45.13	43.18	44.76	47.32	33.55
EBITDA Margin (%)	20.9	19.88	21.54	21.61	17.36	20.93	20.96	24.63	23.63	25.49	26.29	25.34	26.7	29.94	16.64
Operating Margin (%)	17.34	17.4	18.99	19.37	19.13	17.18	20.89	21.83	21.49	22.21	22.82	21.72	22.94	26.13	12.5
Incremental Operating Margin (%)	15.96	18.09	39.98	29.44	69.76	- -	387.6	47.38	8.22	57.38	28.83	14.89	40.03	981.89	- -
Pretax Margin (%)	15.83	15.29	17.51	17.6	12.21	14.78	14.78	18.1	17.29	18.34	20.03	18.4	19.45	22.08	10.38
Profit Margin (%)	10.34	9.95	11.48	11.41	6.94	9.68	10.42	15.11	14.4	15.69	16.47	15.79	16.68	19.83	7.55
Net Income to Common Margin (%)	10.34	9.95	11.48	11.41	6.94	9.68	10.42	15.11	14.4	15.69	16.47	15.79	16.68	19.83	7.55
Effective Tax Rate (%)	34.68	34.92	34.43	35.15	43.12	34.51	31.88	16.95	16.95	14.69	17.49	14.2	14.28	10.21	27.26
Dvd Payout Ratio (%)	48.35	51.63	48	52	92.82	69.37	72.08	48.3	53.36	50.37	46.1	47.12	47.75	48.84	122.87
Sustainable Growth Rate (%)	36.93	33.76	32.3	26.57	3	24.73	25.7	52.61	34.18	31.94	31.91	28.72	26.29	25.79	-4.32

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	1,888	1,907	1,962	2,178	2,421	2,980	2,920	4,458	4,480	4,821	5,376	5,118	5,126	5,448	5,739
ST Debt	140	376	167	636	863	633	859	1,203	765	549	979	1,479	1,059	1,953	771
LT Debt	1,749	1,531	1,795	1,542	1,557	2,347	2,061	3,254	3,715	4,272	4,398	3,639	4,066	3,495	4,967
Total Debt/EBITDA	1.49	1.44	1.27	1.36	1.89	1.91	1.85	2.32	2.37	2.32	2.28	1.94	1.72	1.62	2.95
Net Debt/EBITDA	0.94	0.89	0.55	1.12	1.62	1.72	1.61	2.02	1.96	1.63	1.96	1.61	1.45	1.28	2.26
Total Debt/EBIT	1.79	1.72	1.47	1.56	2.33	2.37	2.22	2.75	2.81	2.7	2.63	2.26	2	1.88	3.98
Net Debt/EBIT	1.13	1.06	0.63	1.29	2	2.14	1.93	2.38	2.31	1.9	2.27	1.88	1.69	1.48	3.05
EBITDA to Interest Expense	13.41	13.41	16.82	18.31	15.84	16.93	15.74	13.07	12.41	13.54	18.17	18.84	18.45	19.24	8.65
EBITDA-CapEx/Interest Expense	13.16	13.41	16.82	18.31	15.84	16.93	15.74	13.07	12.41	13.54	18.17	18.84	18.45	19.24	8.33
EBIT to Interest Expense	11.12	11.74	14.83	16.41	17.45	13.9	15.69	11.58	11.28	11.8	15.77	16.15	15.86	16.79	6.5
Interest Expense	95	99	92	88	81	92	100	147	152	153	130	140	162	174	225
Common Equity/Total Assets	19.45	21.8	29.95	25.88	18.67	14.23	16.48	18.16	21.37	24.47	26.48	30.14	34.44	36.42	33.74
Long-Term Debt/Equity (%)	198.48	146.03	111.08	101.5	148.65	283.62	221.24	231.25	212.89	190.88	159.49	110.28	99.2	74.13	107.13
Long-Term Debt/Capital (%)	63.14	51.81	50.17	41.71	44.9	61.65	53.5	55.49	59.68	60.51	54.07	43.23	44.08	34.39	47.87
Long-Term Debt/Total Assets (%)	39.67	32.2	33.51	27.43	29.14	42.49	37.11	42.25	45.64	46.78	42.23	33.23	34.16	26.99	36.15
Total Debt/Equity (%)	214.34	181.89	121.41	143.32	231.08	360.06	313.5	316.76	256.73	215.43	194.98	155.11	125.04	115.55	123.76
Total Debt/Capital (%)	68.19	64.52	54.83	58.9	69.8	78.26	75.82	76.01	71.97	68.3	66.1	60.8	55.56	53.61	55.31
Total Debt/Total Assets (%)	42.84	40.1	36.62	38.73	45.29	53.95	52.59	57.87	55.03	52.79	51.63	46.74	43.06	42.08	41.76
Net Debt to Equity	135.59	112.42	52.2	118.65	198	324.18	272.69	274.97	211.67	151.16	168.07	128.93	105.77	91.15	94.97
Net Debt/Capital (%)	57.55	52.92	34.3	54.27	66.44	76.43	73.17	73.33	64.44	57.19	59.38	53.48	49.14	45.57	46.6
EBITDA	1,271	1,321	1,539	1,604	1,283	1,557	1,575	1,919	1,887	2,078	2,359	2,640	2,981	3,353	1,945
EBITDA-CapEx	1,247	1,321	1,539	1,604	1,283	1,557	1,575	1,919	1,887	2,078	2,359	2,640	2,981	3,353	1,872
Operating Income (Loss)	1,054	1,156	1,357	1,438	1,413	1,278	1,570	1,700	1,717	1,810	2,047	2,263	2,561	2,927	1,462

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	0.59	0.5	0.79	0.24	0.16	0.16	0.18	0.24	0.25	0.6	0.13	0.14	0.13	0.19	0.31
Current Ratio	1.74	1.44	1.77	1.16	0.83	0.95	0.96	0.93	1.05	1.57	0.9	0.8	0.97	0.96	1.19
Quick Ratio	0.93	0.81	1.13	0.55	0.43	0.46	0.47	0.49	0.53	0.93	0.4	0.36	0.41	0.39	0.55
CFO/Avg Current Liab	0.48	0.83	0.83	0.51	0.6	0.49	0.63	0.71	0.8	0.87	0.95	0.81	0.74	0.73	0.66
Common Equity/Total Assets	19.45	21.8	29.95	25.88	18.67	14.23	16.48	18.16	21.37	24.47	26.48	30.14	34.44	36.42	33.74
Long-Term Debt/Equity (%)	198.48	146.03	111.08	101.5	148.65	283.62	221.24	231.25	212.89	190.88	159.49	110.28	99.2	74.13	107.13
Long-Term Debt/Capital (%)	63.14	51.81	50.17	41.71	44.9	61.65	53.5	55.49	59.68	60.51	54.07	43.23	44.08	34.39	47.87
Long-Term Debt/Total Assets (%)	39.67	32.2	33.51	27.43	29.14	42.49	37.11	42.25	45.64	46.78	42.23	33.23	34.16	26.99	36.15
Total Debt/Equity (%)	214.34	181.89	121.41	143.32	231.08	360.06	313.5	316.76	256.73	215.43	194.98	155.11	125.04	115.55	123.76
Total Debt/Capital (%)	68.19	64.52	54.83	58.9	69.8	78.26	75.82	76.01	71.97	68.3	66.1	60.8	55.56	53.61	55.31
Total Debt/Total Assets (%)	42.84	40.1	36.62	38.73	45.29	53.95	52.59	57.87	55.03	52.79	51.63	46.74	43.06	42.08	41.76
CFO/Total Liabilities	16.67	29.54	31.84	20.58	29.24	21.58	27.03	25.41	27.58	24.65	27.21	30.43	29.77	30.75	25.01
CFO/CapEx	24.9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.94
Altman's Z-Score	- -	- -	- -	- -	7.47	7.7	8.2	6.63	6.24	5.97	6.61	7.4	6.63	6.1	5.54

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	15.4	15.44	15.22	13.81	12.35	12.61	12.85	13.18	13.74	13.77	13.94	15.07	14.55	13.8	15.28
Days Sales Outstanding	23.7	23.65	23.99	26.43	29.55	28.96	28.4	27.7	26.57	26.51	26.17	24.22	25.09	26.46	23.88
Inventory Turnover	6	5.9	5.98	5.59	5.16	5.71	5.42	5.48	5.45	5	5.04	5.48	4.91	4.55	5.79
Days Inventory Outstanding	60.81	61.83	61.04	65.24	70.74	63.96	67.36	66.57	66.92	73	72.39	66.63	74.4	80.25	63.03
Accounts Payable Turnover	8.82	8.74	8.61	8.96	8.27	8.56	7.78	8.28	8.34	8.13	7.78	7.34	7.91	8.08	9.69
Accounts Payable Turnover Days	41.37	41.74	42.37	40.74	44.14	42.65	46.92	44.06	43.74	44.89	46.94	49.71	46.12	45.15	37.65
Cash Conversion Cycle	43.14	43.74	42.66	50.94	56.15	50.26	48.84	50.2	49.75	54.62	51.63	41.14	53.36	61.56	49.26
Inventory to Cash Days	-37.12	-38.19	-37.05	-38.81	-41.19	-35	-38.96	-38.87	-40.35	-46.5	-46.22	-42.41	-49.31	-53.8	-39.15
Inventories	649	633	660	801	751	746	753	785	815	964	989	1,173	1,341	1,254	1,429
Raw Materials	242	257	227	378	353	315	225	237	271	389	395	373	481	478	762
Work In Process	92	78	80	64	68	88	94	107	99	105	110	137	192	205	294
Finished Goods	482	497	518	532	535	529	615	619	615	646	649	855	949	991	1,075
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	- -	- -	- -	- -	19,732	22,093	24,213	15,825	30,879	31,767	39,578	47,713	37,871	34,624	36,364
- Cash & Cash Equivalents	694	728	1,119	375	347	297	380	588	493	1,144	329	464	402	731	926
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	24	12	11	64	49	42	16	9	6	4	- -	- -	- -	- -	- -
+ Total Debt	1,888	1,907	1,962	2,178	2,421	2,980	2,920	4,458	4,480	4,821	5,376	5,118	5,126	5,448	5,739
Enterprise Value	- -	- -	- -	- -	21,855	24,818	26,769	19,703	34,871	35,448	44,625	52,367	42,595	39,341	41,177
Total Capital	2,769	2,955	3,578	3,697	3,468	3,808	3,852	5,865	6,225	7,059	8,133	8,418	9,225	10,162	10,375
Total Debt/Capital (%)	68.19	64.52	54.83	58.9	69.8	78.26	75.82	76.01	71.97	68.3	66.1	60.8	55.56	53.61	55.31
Total Debt / EV	- -	- -	- -	- -	0.11	0.12	0.11	0.23	0.13	0.14	0.12	0.1	0.12	0.14	0.14
EV/Sales	- -	- -	- -	- -	2.96	3.34	3.56	2.53	4.37	4.35	4.97	5.03	3.82	3.51	3.52
EV/EBITDA	- -	- -	- -	- -	17.04	15.94	16.99	10.27	18.47	17.06	18.92	19.84	14.29	11.73	21.17
EV/EBIT	- -	- -	- -	- -	21.06	19.77	20.38	12.13	21.85	19.88	21.84	23.16	16.63	13.57	28.56
EV/Cash Flow to Firm	- -	- -	- -	- -	16.78	23.12	20.32	11.44	18.45	19.36	20.38	21.39	17.3	14.64	16.87
EV/Free Cash Flow to Firm	- -	- -	- -	- -	16.78	23.12	20.32	11.44	18.45	19.36	20.38	21.39	17.3	14.64	17.39
Diluted Market Cap	- -	- -	- -	- -	20,084	22,409	24,544	22,391	40,118	41,195	39,895	48,088	38,085	34,813	36,461
Diluted Enterprise Value	- -	- -	- -	- -	22,208	25,134	27,100	26,269	44,111	44,876	44,941	52,742	42,809	39,529	41,273
EV per Share	- -	- -	- -	- -	100.82	116.92	126.95	132.13	166.98	170.24	216.51	255.49	208.4	194.39	203
TTM Sales	6,081	6,644	7,146	7,422	7,387	7,440	7,515	7,791	7,986	8,150	8,971	10,419	11,165	11,202	11,693
TTM EBITDA	1,271	1,321	1,539	1,604	1,283	1,557	1,575	1,919	1,887	2,078	2,359	2,640	2,981	3,353	1,945
TTM Operating Income	1,054	1,156	1,357	1,438	1,413	1,278	1,570	1,700	1,717	1,810	2,047	2,263	2,561	2,927	1,462
TTM Cash Flow to Firm	650	1,159	1,251	901	1,302	1,074	1,318	1,722	1,890	1,831	2,190	2,448	2,462	2,688	2,441
TTM Free Cash Flow to Firm	626	1,159	1,251	901	1,302	1,074	1,318	1,722	1,890	1,831	2,190	2,448	2,462	2,688	2,367

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	- -	- -	- -	- -	15.99	22.11	19.64	13.99	22.74	24.24	19.15	20.66	16.39	13.75	16.54
EV/EBIT	- -	- -	- -	- -	21.06	19.77	20.38	12.13	21.85	19.88	21.84	23.16	16.63	13.57	28.56
Enterprise Value	- -	- -	- -	- -	21,855	24,818	26,769	19,703	34,871	35,448	44,625	52,367	42,595	39,341	41,177
Low Price	- -	- -	- -	- -	83.28	82.98	102.56	89.5	101.36	112.65	143.73	191.7	179.41	167.07	138.9
EV/Sales	- -	- -	- -	- -	2.96	3.34	3.56	2.53	4.37	4.35	4.97	5.03	3.82	3.51	3.52
EV/EBITDA	- -	- -	- -	- -	17.04	15.94	16.99	10.27	18.47	17.06	18.92	19.84	14.29	11.73	21.17
Price/Earnings	- -	- -	- -	- -	38.88	30.95	31.13	18.92	26.94	24.87	26.87	29.09	20.38	15.63	41.18
Price/Earnings Average	- -	- -	- -	- -	40.15	28.82	29.41	17.91	24.4	23.31	23.71	27.36	25.03	17.38	39.81
Price/Earnings High	- -	- -	- -	- -	47.15	33.89	31.54	22.06	29.59	26.26	26.92	30.31	30.56	19.37	45.37
Price/Earnings Low	- -	- -	- -	- -	35.57	24.68	27.8	15.96	18.47	18.36	20.11	23.96	19.73	15.27	31.91
Price/Book Value	- -	- -	- -	- -	19.77	28.11	26.45	11.31	17.75	14.22	14.35	14.46	9.24	7.34	7.84
Price/Book Value Average	- -	- -	- -	- -	20.42	26.17	24.99	10.71	16.08	13.33	12.67	13.6	11.35	8.16	7.58
Price/Book Value High	- -	- -	- -	- -	23.98	30.78	26.81	13.19	19.5	15.01	14.38	15.07	13.86	9.1	8.64
Price/Book Value Low	- -	- -	- -	- -	18.09	22.41	23.63	9.54	12.17	10.5	10.74	11.91	8.95	7.17	6.08
Price/Tangible Book Value	- -	- -	- -	- -	-147.73	-35.95	-63.76	-8.76	-17.73	-25.69	-18.2	-29.94	-45.28	-149.21	-30.65
Price/Tangible Book Value Average	- -	- -	- -	- -	-152.57	-33.47	-60.23	-8.29	-16.06	-24.08	-16.06	-28.16	-55.62	-165.86	-29.64
Price/Tangible Book Value High	- -	- -	- -	- -	-179.17	-39.36	-64.61	-10.21	-19.47	-27.12	-18.24	-31.2	-67.9	-184.85	-33.77
Price/Tangible Book Value Low	- -	- -	- -	- -	-135.17	-28.66	-56.95	-7.39	-12.15	-18.97	-13.63	-24.65	-43.84	-145.71	-23.75
Price/Sales	- -	- -	- -	- -	2.7	3	3.24	2.86	3.88	3.9	4.42	4.59	3.4	3.1	3.11
Price/Sales Average	- -	- -	- -	- -	2.79	2.79	3.06	2.71	3.51	3.66	3.9	4.32	4.17	3.45	3.01
Price/Sales High	- -	- -	- -	- -	3.27	3.28	3.29	3.33	4.26	4.12	4.43	4.79	5.1	3.84	3.43
Price/Sales Low	- -	- -	- -	- -	2.47	2.39	2.9	2.41	2.66	2.88	3.31	3.78	3.29	3.03	2.41
Price/Cash Flow	- -	- -	- -	- -	15.87	21.99	19.51	13.93	17.56	18.71	19.06	20.55	16.33	13.72	15.97
Price/Cash Flow Average	- -	- -	- -	- -	16.39	20.48	18.43	13.19	15.91	17.54	16.82	19.33	20.06	15.25	15.44
Price/Cash Flow High	- -	- -	- -	- -	19.25	24.08	19.77	16.24	19.28	19.75	19.1	21.42	24.49	16.99	17.6
Price/Cash Flow Low	- -	- -	- -	- -	14.52	17.53	17.42	11.75	12.04	13.82	14.27	16.93	15.81	13.39	12.38
Price/Free Cash Flow Average	- -	- -	- -	- -	16.51	20.59	18.56	13.25	20.6	22.72	16.9	19.43	20.14	15.29	15.99
Price/Free Cash Flow High	- -	- -	- -	- -	19.39	24.21	19.91	16.31	24.98	25.59	19.19	21.53	24.58	17.04	18.23
Price/Free Cash Flow Low	- -	- -	- -	- -	14.63	17.63	17.54	11.8	15.59	17.9	14.34	17.01	15.87	13.43	12.82
EV/Sales Average	- -	- -	- -	- -	3.05	3.13	3.38	2.42	4	4.11	4.46	4.75	4.59	3.86	3.42
EV/Sales High	- -	- -	- -	- -	3.53	3.62	3.61	2.87	4.75	4.57	4.98	5.22	5.51	4.25	3.84
EV/Sales Low	- -	- -	- -	- -	2.73	2.73	3.22	2.21	3.15	3.33	3.86	4.22	3.71	3.44	2.82
EV/EBITDA Average	- -	- -	- -	- -	17.54	14.96	16.14	9.83	16.93	16.11	16.94	18.76	17.19	12.88	20.55
EV/EBITDA High	- -	- -	- -	- -	20.31	17.29	17.2	11.64	20.08	17.91	18.95	20.6	20.64	14.2	23.07
EV/EBITDA Low	- -	- -	- -	- -	15.73	13.06	15.35	8.98	13.33	13.06	14.7	16.65	13.89	11.49	16.96
EV/EBIT Average	- -	- -	- -	- -	21.68	18.56	19.36	11.61	20.03	18.77	19.56	21.91	20.01	14.91	27.73
EV/EBIT High	- -	- -	- -	- -	25.11	21.44	20.63	13.75	23.75	20.88	21.87	24.05	24.02	16.43	31.13
EV/EBIT Low	- -	- -	- -	- -	19.44	16.2	18.41	10.61	15.76	15.22	16.96	19.44	16.16	13.29	22.88
Last Price	- -	- -	- -	- -	91.02	104.08	114.83	106.12	147.87	152.56	192.02	232.79	185.29	171.08	179.27
High Price	- -	- -	- -	- -	110.39	113.95	116.36	123.72	162.4	161.06	192.42	242.6	277.87	211.95	197.49
Enterprise Value Average	- -	- -	- -	- -	22,502	23,293	25,431	18,858	31,964	33,460	39,968	49,528	51,241	43,204	39,967
Enterprise Value High	- -	- -	- -	- -	26,054	26,913	27,093	22,326	37,907	37,218	44,706	54,378	61,518	47,611	44,872
Enterprise Value Low	- -	- -	- -	- -	20,177	20,338	24,183	17,224	25,160	27,137	34,671	43,947	41,393	38,528	32,988

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	225	224	224	221	217	212	211	149	209	208	206	205	204	202	203
Diluted Weighted Avg Shares	230	228	227	225	221	215	214	211	271	270	208	207	206	203	203
Basic Weighted Avg Shares	227	225	224	223	219	214	212	210	209	208	207	206	205	203	203
Revenue per Share	26.84	29.53	31.88	33.35	33.71	34.74	35.41	37.1	38.13	39.1	43.4	50.69	54.53	55.19	57.63
EBITDA per Share	5.61	5.87	6.87	7.21	5.85	7.27	7.42	9.14	9.01	9.97	11.41	12.84	14.56	16.52	9.59
Operating Income per Share	4.65	5.14	6.05	6.46	6.45	5.97	7.4	8.1	8.2	8.68	9.9	11.01	12.51	14.42	7.21
Basic EPS, GAAP	2.78	2.94	3.66	3.81	2.34	3.36	3.69	5.61	5.49	6.13	7.15	8	9.09	10.94	4.35
Basic EPS from Cont Ops	2.78	2.94	3.66	3.81	2.34	3.36	3.56	5.58	5.47	6.12	7.17	8	9.09	10.94	4.35
Diluted EPS, GAAP	2.74	2.89	3.61	3.77	2.32	3.34	3.66	5.58	4.24	4.74	7.11	7.96	9.06	10.92	4.34
Diluted EPS from Cont Ops	2.74	2.89	3.61	3.77	2.32	3.34	3.54	5.55	4.23	4.72	7.14	7.96	9.06	10.92	4.34
Dividend per Share	1.34	1.52	1.76	1.98	2.17	2.33	2.48	2.68	2.91	3.07	3.32	3.77	4.34	5.34	5.35
Cash Flow per Share	2.59	4.87	5.31	3.79	5.73	4.73	5.89	7.62	8.42	8.15	10.08	11.33	11.35	12.47	11.22
Free Cash Flow per Basic Share	2.49	4.87	5.31	3.79	5.73	4.73	5.89	7.62	8.42	8.15	10.08	11.33	11.35	12.47	10.86
Cash & Equivalents per Share	3.08	3.25	5	2.14	1.6	1.4	1.8	3.94	2.36	5.49	1.6	2.26	1.97	3.61	4.56
Book Value per Share	3.81	4.63	7.17	6.58	4.6	3.7	4.34	9.38	8.33	10.73	13.38	16.1	20.05	23.3	22.86
Tangible Book Value per Share	1.02	1.05	3.47	1.38	-0.62	-2.9	-1.8	-12.12	-8.34	-5.94	-10.55	-7.78	-4.09	-1.15	-5.85