Biogen Inc. Financial Ratios — IDP 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 (%)	20.88	20.62	23.9	30.21	35.15	34.42	20.52	34.54	44.64	33.28	14.41	25.08	8.24	10.36	7.39
Return on Assets (%)	14.4	14.39	16.94	22.42	20.98	17.47	10.91	18.11	22.42	15.43	6.42	12.58	4.52	5.95	4.5
Return on Capital (%)	17.34	18.05	21.78	28.62	26.18	22.6	13.66	24.21	31.26	21.56	8.8	17.3	6.56	8.12	6.29
Return on Invested Capital (%)	18.03	17.75	21.76	28.39	26.73	22.06	14.85	23.73	30.4	19.02	14.74	17.2	6.75	7.9	5.86
Gross Margin (%)	90.75	90.11	87.63	87.93	88.48	87.08	86.72	86.5	86.4	86.57	80.79	77.61	74.24	76.12	75.69
EBITDA Margin (%)	41.27	40.27	43.96	48.03	51.02	50.96	52.36	48.61	52.21	37.24	30.31	45.12	21.38	29.02	25.3
Operating Margin (%)	35.25	33.33	35.92	40.37	46.59	49.39	45.05	44.61	48.93	33.07	25.57	28.52	18.79	23.57	24.96
Incremental Operating Margin (%)	63.44	12.55	46.02	51.49	103.55	93.36	- -	39.98	111.88	277.45	66.52	- -	312.08	- -	87.84
Pretax Margin (%)	33.89	33.63	35.78	40.67	44.29	43.09	41.79	43.85	49.56	37.54	15.89	35.31	13.18	19.7	15.74
Profit Margin (%)	24.45	25.02	26.86	30.25	32.95	32.34	20.69	32.93	40.96	29.76	14.17	29.95	11.81	16.87	13.07
Net Income to Common Margin (%)	24.45	25.02	26.86	30.25	32.95	32.34	20.69	32.93	40.96	29.76	14.17	29.95	11.81	16.87	13.07
Effective Tax Rate (%)	25.98	25.37	24.23	25.08	24.37	25.08	47.94	24.16	16.25	19.66	3.01	17.62	10.43	14.37	16.94
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	20.88	20.62	23.9	30.21	35.15	34.42	20.52	34.54	44.64	33.28	14.41	25.08	8.24	10.36	7.39

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	1,064	1,141	596	583	6,526	6,517	5,938	5,937	6,368	7,828	7,604	6,614	7,338	6,630	6,577
ST Debt	3	453	3	3	5	5	3	- -	1,496	- -	999	- -	150	1,749	- -
LT Debt	1,061	687	592	580	6,522	6,513	5,935	5,937	4,872	7,828	6,604	6,614	7,188	4,882	6,577
Total Debt/EBITDA	0.51	0.51	0.2	0.13	1.19	1.12	0.92	0.91	0.85	1.56	2.28	1.44	3.49	2.36	2.63
Net Debt/EBITDA	0.26	0.26	- -	-0.13	0.95	0.72	0.68	0.72	0.41	1.22	1.51	0.62	2.8	1.4	1.31
Total Debt/EBIT	0.62	0.61	0.24	0.15	1.33	1.27	1.11	1.01	0.9	1.72	2.68	1.62	4.56	3.11	3.82
Net Debt/EBIT	0.32	0.31	- -	-0.16	1.07	0.81	0.82	0.8	0.43	1.34	1.76	0.7	3.66	1.84	1.9
EBITDA to Interest Expense	63.14	60.86	95.52	157.98	57.5	22.44	25.63	32.6	40.06	22.5	13.12	18.61	8.52	11.22	9.36
EBITDA-CapEx/Interest Expense	56.84	53.89	-14.48	147.27	50.61	19.64	17.8	28.18	36.49	20.02	11.96	17.63	7.26	9.78	8.48
EBIT to Interest Expense	53.93	50.37	78.06	132.77	52.51	21.75	22.05	29.91	37.54	19.98	11.07	11.77	7.48	9.11	9.23
Interest Expense	33	37	32	30	96	260	251	201	187	223	254	247	247	250	268
Common Equity/Total Assets	71	68.72	72.66	75.51	48.05	53.07	53.33	51.56	48.99	43.46	45.63	54.56	55.13	59.6	62.01
Long-Term Debt/Equity (%)	16.51	9.87	6.87	5.37	69.56	53.7	47.11	45.55	36.52	73.26	60.26	49.4	48.57	29.2	36.03
Long-Term Debt/Capital (%)	14.16	8.48	6.43	5.09	41.01	34.93	32.02	31.3	24.72	42.28	35.58	33.07	32.47	20.91	26.48
Long-Term Debt/Total Assets (%)	11.72	6.79	4.99	4.05	33.44	28.47	25.09	23.47	17.89	31.8	27.66	26.94	26.78	17.4	22.34
Total Debt/Equity (%)	16.56	16.38	6.91	5.39	69.61	53.74	47.14	45.55	47.74	73.26	69.38	49.4	49.58	39.66	36.03
Total Debt/Capital (%)	14.2	14.08	6.47	5.12	41.04	34.95	32.04	31.3	32.31	42.28	40.96	33.07	33.15	28.4	26.48
Total Debt/Total Assets (%)	11.76	11.26	5.02	4.08	33.46	28.49	25.11	23.47	23.38	31.8	31.84	26.94	27.34	23.64	22.34
Net Debt to Equity	8.55	8.19	-0.08	-5.75	55.66	34.55	34.64	36.16	22.8	57.04	45.73	21.37	39.79	23.46	17.96
Net Debt/Capital (%)	7.88	7.57	-0.08	-6.1	35.76	25.68	25.73	26.56	18.11	35.47	30.74	17.26	27.92	18.7	15.02
EBITDA	2,084	2,221	3,047	4,661	5,491	5,834	6,427	6,539	7,507	5,007	3,328	4,590	2,103	2,808	2,503
EBITDA-CapEx	1,876	1,967	-462	4,345	4,833	5,107	4,464	5,653	6,838	4,456	3,034	4,347	1,792	2,448	2,267
Operating Income (Loss)	1,780	1,838	2,490	3,917	5,015	5,654	5,529	6,001	7,036	4,446	2,808	2,902	1,848	2,280	2,469

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	1.85	1.03	0.7	0.83	1.33	1.43	1.1	1.07	0.92	0.7	0.88	1.49	0.31	0.43	1.14
Current Ratio	3.26	1.96	1.81	2.04	2.6	2.55	2.34	2.32	1.72	1.84	1.83	2.99	2	1.35	2.68
Quick Ratio	2.74	1.61	1.31	1.54	1.93	1.94	1.78	1.83	1.43	1.32	1.34	2.15	0.92	0.77	1.7
CFO/Avg Current Liab	1.76	1.46	1.37	1.48	1.63	1.53	1.34	1.86	1.74	0.98	0.91	0.37	0.46	0.64	0.5
Common Equity/Total Assets	71	68.72	72.66	75.51	48.05	53.07	53.33	51.56	48.99	43.46	45.63	54.56	55.13	59.6	62.01
Long-Term Debt/Equity (%)	16.51	9.87	6.87	5.37	69.56	53.7	47.11	45.55	36.52	73.26	60.26	49.4	48.57	29.2	36.03
Long-Term Debt/Capital (%)	14.16	8.48	6.43	5.09	41.01	34.93	32.02	31.3	24.72	42.28	35.58	33.07	32.47	20.91	26.48
Long-Term Debt/Total Assets (%)	11.72	6.79	4.99	4.05	33.44	28.47	25.09	23.47	17.89	31.8	27.66	26.94	26.78	17.4	22.34
Total Debt/Equity (%)	16.56	16.38	6.91	5.39	69.61	53.74	47.14	45.55	47.74	73.26	69.38	49.4	49.58	39.66	36.03
Total Debt/Capital (%)	14.2	14.08	6.47	5.12	41.04	34.95	32.04	31.3	32.31	42.28	40.96	33.07	33.15	28.4	26.48
Total Debt/Total Assets (%)	11.76	11.26	5.02	4.08	33.46	28.49	25.11	23.47	23.38	31.8	31.84	26.94	27.34	23.64	22.34
CFO/Total Liabilities	65.88	59.37	72.32	84.04	38.69	42.68	41.17	50.48	50.94	30.36	28.18	12.4	12.84	25.37	19.71
CFO/CapEx	8.31	7.39	0.67	9.31	5.95	6.3	2.32	6.98	10.57	7.67	12.34	5.69	4.97	7.99	9.37
Altman's Z-Score	- -	- -	- -	- -	7.89	7.21	7.53	6.56	5.87	4.87	4.42	5.1	5.52	5.08	5.27

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	8.49	8.68	9.17	9.17	7.6	6.97	6.04	5.6	5.8	5.6	5.12	4.96	4.64	4.88	5.3
Days Sales Outstanding	43.01	42.06	39.79	39.81	48.05	52.34	60.39	65.18	62.91	65.13	71.28	73.52	78.61	74.86	68.93
Inventory Turnover	1.52	1.41	1.55	1.6	1.46	1.56	1.71	1.98	2.26	1.93	1.74	1.69	1.31	0.93	1.04
Days Inventory Outstanding	240.81	259.02	235.41	228.01	249.74	233.88	213.21	184.14	161.85	189.33	209.35	215.95	278.92	394	351.35
Accounts Payable Turnover	2.89	3.41	5.05	5.86	5.36	5.8	4.53	4.81	4.06	4.2	4.58	4.2	8.31	5.42	4.93
Accounts Payable Turnover Days	126.23	106.99	72.35	62.28	68.15	62.93	80.49	75.83	89.9	86.92	79.64	86.84	43.94	67.31	73.99
Cash Conversion Cycle	157.59	194.1	202.85	205.54	229.63	223.29	193.11	173.49	134.86	167.54	200.99	202.63	313.58	401.54	346.29
Inventory to Cash Days	-197.79	-216.96	-195.63	-188.2	-201.69	-181.54	-152.82	-118.95	-98.94	-124.21	-138.07	-142.44	-200.31	-319.14	-282.42
Inventories	327	447	659	804	893	1,002	903	930	804	1,069	1,352	1,344	2,527	2,461	2,168
Raw Materials	84	102	115	128	- -	- -	- -	- -	170	315	350	413	- -	- -	- -
Work In Process	169	245	435	512	- -	- -	- -	- -	460	545	814	752	- -	- -	- -
Finished Goods	74	101	109	164	- -	- -	- -	- -	175	209	188	200	- -	- -	- -
Other Inventory	- -	- -	- -	- -	893	1,002	903	930	- -	- -	- -	- -	2,527	2,461	2,168

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	- -	- -	- -	- -	67,841	62,173	68,050	58,047	52,317	37,328	35,663	39,388	37,589	21,973	25,786
- Cash & Cash Equivalents	515	571	603	1,205	1,308	2,327	1,574	1,225	2,914	1,331	2,261	3,419	1,050	2,375	3,009
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1	2	1	5	2	-11	-15	-8	-4	-14	64	-9	- -	- -	- -
+ Total Debt	1,064	1,141	596	583	6,526	6,517	5,938	5,937	6,368	7,828	7,604	6,614	7,338	6,630	6,577
Enterprise Value	- -	- -	- -	- -	70,941	63,784	70,284	60,438	54,204	42,531	39,528	41,100	43,877	26,228	28,548
Total Capital	7,491	8,105	9,217	11,397	15,901	18,646	18,536	18,968	19,707	18,514	18,563	20,002	22,138	23,346	24,834
Total Debt/Capital (%)	14.2	14.08	6.47	5.12	41.04	34.95	32.04	31.3	32.31	42.28	40.96	33.07	33.15	28.4	26.48
Total Debt / EV	- -	- -	- -	- -	0.09	0.1	0.08	0.1	0.12	0.18	0.19	0.16	0.17	0.25	0.23
EV/Sales	- -	- -	- -	- -	6.59	5.57	5.73	4.49	3.77	3.16	3.6	4.04	4.46	2.71	2.89
EV/EBITDA	- -	- -	- -	- -	12.92	10.93	10.94	9.24	7.22	8.49	11.88	8.95	20.86	9.34	11.41
EV/EBIT	- -	- -	- -	- -	14.5	12.38	13.15	10.26	7.7	9.35	13.91	10.09	27.28	12.29	16.57
EV/Cash Flow to Firm	- -	- -	- -	- -	17.77	13.34	15.01	9.53	7.49	9.65	10.17	25.89	24.81	8.49	11.76
EV/Free Cash Flow to Firm	- -	- -	- -	- -	21.28	15.73	25.85	11.08	8.26	11.03	11.01	30.57	30.12	9.61	13.03
Diluted Market Cap	- -	- -	- -	- -	71,751	62,979	68,533	60,432	56,281	39,507	36,294	39,935	37,770	22,000	25,839
Diluted Enterprise Value	- -	- -	- -	- -	74,851	64,590	70,767	62,822	58,168	44,711	40,159	41,647	44,058	26,256	28,600
EV per Share	- -	- -	- -	- -	324.52	295.3	332.31	306.48	311.16	279.08	268.9	285.42	302.81	179.99	194.47
TTM Sales	5,049	5,516	6,932	9,703	10,764	11,449	12,274	13,453	14,378	13,445	10,982	10,173	9,836	9,676	9,891
TTM EBITDA	2,084	2,221	3,047	4,661	5,491	5,834	6,427	6,539	7,507	5,007	3,328	4,590	2,103	2,808	2,503
TTM Operating Income	1,780	1,838	2,490	3,917	5,015	5,654	5,529	6,001	7,036	4,446	2,808	2,902	1,848	2,280	2,469
TTM Cash Flow to Firm	1,752	1,907	2,369	2,964	3,992	4,782	4,682	6,340	7,236	4,409	3,886	1,587	1,768	3,090	2,427
TTM Free Cash Flow to Firm	1,544	1,653	-1,140	2,648	3,333	4,054	2,719	5,454	6,566	3,857	3,591	1,344	1,457	2,730	2,191

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	- -	- -	- -	- -	22	16.32	26.48	11.4	8.78	10.74	10.85	35	30.56	8.75	13.12
EV/EBIT	- -	- -	- -	- -	14.5	12.38	13.15	10.26	7.7	9.35	13.91	10.09	27.28	12.29	16.57
Enterprise Value	- -	- -	- -	- -	70,941	63,784	70,284	60,438	54,204	42,531	39,528	41,100	43,877	26,228	28,548
Low Price	- -	- -	- -	- -	257.33	224.57	245.32	120.97	217.71	223.09	222.12	188.31	221.27	145.11	108.43
EV/Sales	- -	- -	- -	- -	6.59	5.57	5.73	4.49	3.77	3.16	3.6	4.04	4.46	2.71	2.89
EV/EBITDA	- -	- -	- -	- -	12.92	10.93	10.94	9.24	7.22	8.49	11.88	8.95	20.86	9.34	11.41
Price/Earnings	- -	- -	- -	- -	20.19	16.98	26.94	13.61	9.54	9.85	23.25	13.04	32.33	13.45	19.9
Price/Earnings Average	- -	- -	- -	- -	22.92	16.54	24.37	14.56	8.39	11.47	27.8	10.93	33.88	18.54	16.03
Price/Earnings High	- -	- -	- -	- -	31.35	19.38	29.04	17.88	10.9	14.67	43.8	14.93	40.04	23.92	20.96
Price/Earnings Low	- -	- -	- -	- -	16.74	13.25	20.54	5.59	6.92	8.97	21.28	8.98	27.58	12.94	12.29
Price/Book Value	- -	- -	- -	- -	7.24	5.12	5.4	4.45	3.92	3.49	3.27	2.94	2.54	1.31	1.41
Price/Book Value Average	- -	- -	- -	- -	8.22	4.99	4.88	4.76	3.45	4.06	3.91	2.46	2.66	1.81	1.14
Price/Book Value High	- -	- -	- -	- -	11.24	5.85	5.82	5.85	4.48	5.2	6.17	3.37	3.15	2.34	1.49
Price/Book Value Low	- -	- -	- -	- -	6	4	4.11	1.83	2.84	3.18	3	2.02	2.17	1.26	0.87
Price/Tangible Book Value	- -	- -	- -	- -	25.86	13.33	16.59	13.78	12.89	20.13	12.24	6.79	173.06	40.25	9.97
Price/Tangible Book Value Average	- -	- -	- -	- -	29.36	12.99	15.01	14.73	11.34	23.45	14.64	5.69	181.38	55.49	8.03
Price/Tangible Book Value High	- -	- -	- -	- -	40.15	15.22	17.89	18.09	14.72	29.99	23.06	7.78	214.34	71.57	10.5
Price/Tangible Book Value Low	- -	- -	- -	- -	21.44	10.4	12.65	5.66	9.35	18.34	11.21	4.68	147.62	38.73	6.15
Price/Sales	- -	- -	- -	- -	6.65	5.49	5.57	4.48	3.91	2.93	3.29	3.91	3.82	2.27	2.6
Price/Sales Average	- -	- -	- -	- -	7.55	5.35	5.04	4.79	3.44	3.41	3.94	3.27	4	3.13	2.1
Price/Sales High	- -	- -	- -	- -	10.33	6.27	6.01	5.89	4.46	4.37	6.21	4.47	4.73	4.03	2.74
Price/Sales Low	- -	- -	- -	- -	5.52	4.28	4.25	1.84	2.83	2.67	3.02	2.69	3.26	2.18	1.61
Price/Cash Flow	- -	- -	- -	- -	18.27	13.7	15.03	9.75	7.94	9.32	9.94	28.71	24.26	7.64	11.67
Price/Cash Flow Average	- -	- -	- -	- -	20.74	13.35	13.6	10.42	6.98	10.85	11.88	24.06	25.43	10.52	9.4
Price/Cash Flow High	- -	- -	- -	- -	28.37	15.64	16.2	12.8	9.07	13.88	18.72	32.87	30.05	13.58	12.29
Price/Cash Flow Low	- -	- -	- -	- -	15.15	10.69	11.46	4.01	5.75	8.49	9.1	19.77	20.69	7.35	7.21
Price/Free Cash Flow Average	- -	- -	- -	- -	24.98	15.9	23.95	12.19	7.73	12.51	12.97	29.32	32.03	12.06	10.57
Price/Free Cash Flow High	- -	- -	- -	- -	34.17	18.63	28.54	14.97	10.03	16	20.44	40.06	37.85	15.55	13.82
Price/Free Cash Flow Low	- -	- -	- -	- -	18.24	12.73	20.19	4.68	6.37	9.78	9.93	24.09	26.07	8.42	8.1
EV/Sales Average	- -	- -	- -	- -	7.44	5.43	5.2	4.79	3.33	3.62	4.24	3.41	4.64	3.57	2.38
EV/Sales High	- -	- -	- -	- -	10.08	6.34	6.16	5.84	4.29	4.52	6.47	4.6	5.37	4.48	3.03
EV/Sales Low	- -	- -	- -	- -	5.51	4.38	4.41	1.95	2.77	2.92	3.33	2.83	3.9	2.63	1.89
EV/EBITDA Average	- -	- -	- -	- -	14.59	10.66	9.93	9.86	6.38	9.72	13.97	7.56	21.72	12.3	9.4
EV/EBITDA High	- -	- -	- -	- -	19.75	12.44	11.76	12.02	8.21	12.14	21.35	10.2	25.12	15.43	11.96
EV/EBITDA Low	- -	- -	- -	- -	10.81	8.59	8.42	4.01	5.3	7.83	10.97	6.28	18.23	9.05	7.46
EV/EBIT Average	- -	- -	- -	- -	16.38	12.07	11.93	10.95	6.8	10.7	16.37	8.52	28.4	16.18	13.66
EV/EBIT High	- -	- -	- -	- -	22.18	14.09	14.14	13.35	8.75	13.36	25.01	11.49	32.85	20.3	17.37
EV/EBIT Low	- -	- -	- -	- -	12.13	9.73	10.12	4.46	5.65	8.62	12.85	7.08	23.84	11.9	10.84
Last Price	- -	- -	- -	- -	310.34	287.84	321.75	294.36	300.32	244.93	242.61	273.53	259.41	150.79	175.66
High Price	- -	- -	- -	- -	481.98	328.56	346.84	386.57	342.96	364.84	457.07	313.12	321.28	268.11	185.01
Enterprise Value Average	- -	- -	- -	- -	80,127	62,198	63,788	64,462	47,912	48,685	46,509	34,713	45,685	34,545	23,531
Enterprise Value High	- -	- -	- -	- -	108,461	72,579	75,591	78,622	61,631	60,805	71,054	46,801	52,842	43,324	29,921
Enterprise Value Low	- -	- -	- -	- -	59,351	50,118	54,120	26,245	39,813	39,203	36,516	28,828	38,350	25,400	18,680

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	242	237	236	235	219	216	212	197	174	152	147	144	145	146	147
Diluted Weighted Avg Shares	245	240	238	237	231	219	213	205	187	161	150	146	146	146	147
Basic Weighted Avg Shares	242	238	237	236	231	218	213	205	187	161	149	145	145	146	147
Revenue per Share	20.83	23.18	29.26	41.05	46.66	52.42	57.73	65.66	76.85	83.56	73.65	70.02	67.97	66.46	67.51
EBITDA per Share	8.6	9.34	12.86	19.72	23.8	26.71	30.23	31.91	40.12	31.12	22.32	31.59	14.53	19.29	17.08
Operating Income per Share	7.34	7.73	10.51	16.57	21.74	25.89	26.01	29.29	37.6	27.63	18.83	19.97	12.77	15.66	16.85
Basic EPS, GAAP	5.09	5.8	7.86	12.42	15.37	16.95	11.94	21.62	31.47	24.86	10.44	20.97	8.02	11.21	8.83
Basic EPS from Cont Ops	5.23	5.8	7.86	12.45	15.58	16.92	12.56	21.84	31.47	25.24	11.59	20.38	8.03	11.21	8.83
Diluted EPS, GAAP	5.04	5.76	7.81	12.37	15.34	16.92	11.92	21.58	31.42	24.8	10.4	20.87	7.97	11.19	8.79
Diluted EPS from Cont Ops	5.17	5.76	7.82	12.4	15.54	16.89	12.54	21.79	31.42	25.17	11.55	20.28	7.98	11.19	8.79
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	7.13	7.9	9.9	12.45	16.99	21	21.41	30.2	37.83	26.29	24.41	9.53	10.69	19.75	15.05
Free Cash Flow per Basic Share	6.27	6.83	-4.91	11.11	14.14	17.67	12.17	25.87	34.25	22.86	22.43	7.85	8.54	17.28	13.44
Cash & Equivalents per Share	6.98	7.21	5.17	7.87	15.68	22.66	17.44	17.94	25.69	17.13	25.87	33.98	7.25	16.3	25.99
Book Value per Share	26.54	29.43	36.48	46.08	42.88	56.2	59.63	66.12	76.6	70.21	74.12	93.04	102.14	114.71	124.37
Tangible Book Value per Share	15.16	17.45	12.32	21.4	12	21.59	19.39	21.37	23.3	12.16	19.82	40.27	1.5	3.75	17.62