Motorola Solutions, Inc. Financial Ratios — MTLA 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 (%)	14.39	20.78	31.74	40.63	- -	- -	- -	- -	- -	- -	- -	- -	406.9	129.95	104.74
Return on Assets (%)	5.86	6.62	8.96	11.66	6.5	6.66	-1.86	10.97	8.66	8.82	10.8	10.9	13.07	11.29	12.68
Return on Capital (%)	- -	16.1	- -	- -	14.16	18.39	-6.11	34.59	23.52	22.18	25.08	24.64	27.24	23.25	23.7
Return on Invested Capital (%)	- -	11.58	- -	- -	13.28	17.93	-5.7	31.94	29.9	21.73	23.44	22.69	25.38	27.2	22.13
Gross Margin (%)	50.54	50.95	49.93	48.14	47.74	47.52	47.4	47.39	49.84	48.66	49.44	46.41	49.81	50.96	51.66
EBITDA Margin (%)	14.92	17.08	17.75	-14.16	20.09	22.24	25.5	21.99	25.04	24.17	25.76	23.06	26.56	27.96	29.22
Operating Margin (%)	12.18	14.85	16.33	16.36	18.79	19.2	20.06	18.3	20.7	19.07	21.01	19.13	23.64	24.86	25.33
Incremental Operating Margin (%)	38.05	3.52	- -	15.9	- -	25.95	35.38	6.65	53.13	46.3	40.03	2.76	71.13	39.33	31.21
Pretax Margin (%)	9	14.05	14.13	-19.74	16.1	13.98	16.87	15.01	12.69	15.83	18.99	16.63	21.51	18.23	24.07
Profit Margin (%)	14.12	14.05	17.65	22.09	10.71	9.27	-2.43	13.16	11.01	12.8	15.24	14.96	17.13	14.58	18.44
Net Income to Common Margin (%)	14.12	14.05	17.65	22.09	10.71	9.27	-2.43	13.16	11.01	12.8	15.24	14.96	17.13	14.58	18.44
Effective Tax Rate (%)	- -	23.95	- -	- -	29.88	33.41	114.03	12.07	12.99	18.82	19.46	9.77	20.13	19.78	23.19
Dvd Payout Ratio (%)	9.8	40.3	30.9	-45.76	42.88	49.65	-208.84	34.67	43.36	45.56	38.41	38.66	34.26	41.21	33.61
Sustainable Growth Rate (%)	12.98	12.41	21.94	59.22	- -	- -	- -	- -	- -	- -	- -	- -	267.48	76.4	69.54

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	1,535	1,863	2,461	3,400	4,349	4,396	4,471	5,320	5,748	5,703	6,130	6,551	6,550	6,551	9,766
ST Debt	405	4	4	4	4	4	52	31	138	138	129	119	1,438	449	882
LT Debt	1,130	1,859	2,457	3,396	4,345	4,392	4,419	5,289	5,610	5,565	6,001	6,432	5,112	6,102	8,884
Total Debt/EBITDA	1.25	1.74	2.23	-4.08	3.8	3.27	2.75	3.29	2.91	3.18	2.91	3.12	2.47	2.17	2.86
Net Debt/EBITDA	-0.28	0.37	-0.69	0.67	2.07	2.55	2.01	2.52	2.09	2.19	1.81	2.23	1.63	1.29	2.34
Total Debt/EBIT	1.79	2.03	2.6	-3.38	4.38	4.19	3.48	4.24	3.64	4.12	3.68	3.94	2.86	2.44	3.27
Net Debt/EBIT	-0.4	0.43	-0.81	0.55	2.38	3.27	2.54	3.24	2.61	2.84	2.29	2.82	1.88	1.45	2.68
EBITDA to Interest Expense	9.27	9.92	8.37	-5.67	6.15	5.97	7.57	6.73	8.33	7.69	9.79	8.75	10.64	10.25	9.48
EBITDA-CapEx/Interest Expense	9.27	9.92	8.37	-5.67	6.15	5.97	7.57	6.73	8.33	7.69	9.79	8.75	10.64	10.25	9.48
EBIT to Interest Expense	7.57	8.62	7.7	6.54	5.75	5.15	5.95	5.6	6.89	6.07	7.99	7.26	9.47	9.12	8.22
Interest Expense	132	108	132	147	186	225	215	240	237	233	215	240	249	295	360
Common Equity/Total Assets	37.43	25.75	30.88	26.24	-1.27	-11.39	-21.22	-13.74	-6.58	-5.13	-0.33	0.91	5.43	11.67	12.43
Long-Term Debt/Equity (%)	21.43	56.5	66.6	122.78	- -	- -	- -	- -	- -	- -	- -	4,909.92	691.75	354.97	366.05
Long-Term Debt/Capital (%)	16.6	36.08	39.95	55.08	102.16	127.53	161.04	130.79	110.76	107.81	98.26	96.26	70.13	73.78	72.86
Long-Term Debt/Total Assets (%)	8.11	14.66	20.73	32.58	52.06	51.9	53.84	56.21	52.72	51.17	49.23	50.2	38.33	41.81	45.82
Total Debt/Equity (%)	29.11	56.63	66.71	122.92	-4,530.21	-461.76	-258.89	-416.93	-841.58	-1,054.16	-26,652.17	5,000.76	886.33	381.09	402.39
Total Debt/Capital (%)	22.54	36.15	40.02	55.14	102.26	127.64	162.94	131.55	113.48	110.48	100.38	98.04	89.86	79.21	80.1
Total Debt/Total Assets (%)	11.02	14.69	20.77	32.62	52.11	51.94	54.47	56.54	54.01	52.44	50.29	51.12	49.12	44.89	50.37
Net Debt to Equity	-6.56	12.01	-20.71	-20.03	-2,467.71	-360.19	-189.11	-318.42	-604.39	-724.77	-16,604.35	3,579.39	583.63	226.76	329.58
Net Debt/Capital (%)	-7.02	10.72	-26.12	-25.05	104.22	138.43	212.22	145.78	101.57	100.33	90.22	87.53	77.24	63.17	72.52
EBITDA	1,224	1,071	1,105	-833	1,144	1,343	1,627	1,615	1,975	1,792	2,105	2,101	2,650	3,024	3,413
EBITDA-CapEx	1,224	1,071	1,105	-833	1,144	1,343	1,627	1,615	1,975	1,792	2,105	2,101	2,650	3,024	3,413
Operating Income (Loss)	999	931	1,017	962	1,070	1,159	1,280	1,344	1,633	1,414	1,717	1,743	2,359	2,689	2,959

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	1.33	1.08	1	1.76	1.1	0.38	0.41	0.41	0.29	0.36	0.46	0.29	0.3	0.42	0.19
Current Ratio	2.3	2.22	2.18	3.06	2.11	1.3	1.35	1.38	1.21	1.24	1.33	1.15	1	1.28	1.04
Quick Ratio	1.93	1.8	1.59	2.64	1.91	1.12	1.15	1.2	1.03	1.04	1.09	0.85	0.8	1.05	0.82
CFO/Avg Current Liab	0.14	0.3	0.29	-0.2	0.46	0.48	0.48	0.36	0.56	0.47	0.49	0.42	0.4	0.44	0.51
Common Equity/Total Assets	37.43	25.75	30.88	26.24	-1.27	-11.39	-21.22	-13.74	-6.58	-5.13	-0.33	0.91	5.43	11.67	12.43
Long-Term Debt/Equity (%)	21.43	56.5	66.6	122.78	- -	- -	- -	- -	- -	- -	- -	4,909.92	691.75	354.97	366.05
Long-Term Debt/Capital (%)	16.6	36.08	39.95	55.08	102.16	127.53	161.04	130.79	110.76	107.81	98.26	96.26	70.13	73.78	72.86
Long-Term Debt/Total Assets (%)	8.11	14.66	20.73	32.58	52.06	51.9	53.84	56.21	52.72	51.17	49.23	50.2	38.33	41.81	45.82
Total Debt/Equity (%)	29.11	56.63	66.71	122.92	-4,530.21	-461.76	-258.89	-416.93	-841.58	-1,054.16	-26,652.17	5,000.76	886.33	381.09	402.39
Total Debt/Capital (%)	22.54	36.15	40.02	55.14	102.26	127.64	162.94	131.55	113.48	110.48	100.38	98.04	89.86	79.21	80.1
Total Debt/Total Assets (%)	11.02	14.69	20.77	32.62	52.11	51.94	54.47	56.54	54.01	52.44	50.29	51.12	49.12	44.89	50.37
CFO/Total Liabilities	10.1	11.4	11.57	-7.08	12.09	12.37	13.55	10.06	16.1	14.13	15.04	14.37	16.23	18.57	16.73
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	2.55	2.46	2.78	3.09	2.71	2.67	2.83	3.24	3.65	3.47	4.31	4.2	4.77	6.1	4.88

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	3.2	3.35	3.83	4.23	4.11	4.36	4.35	5.22	5.83	5.29	5.89	6.28	6.18	5.91	5.63
Days Sales Outstanding	114.22	109.08	95.25	86.21	88.8	83.78	83.9	69.99	62.59	68.97	62	58.16	59.04	61.78	64.86
Inventory Turnover	4.33	6	7.25	8.82	9.29	11.14	11.19	11.31	9.85	7.97	6.38	5.3	5.32	6.66	6.46
Days Inventory Outstanding	84.39	60.83	50.34	41.41	39.31	32.77	32.63	32.27	37.04	45.79	57.25	68.88	68.58	54.8	56.52
Accounts Payable Turnover	2.04	4.45	4.58	4.86	4.42	4.54	4.62	5.12	5.2	4.97	4.74	4.49	4.29	4.77	4.68
Accounts Payable Turnover Days	178.74	81.99	79.63	75.08	82.55	80.4	79.05	71.32	70.17	73.39	77.04	81.26	85.06	76.53	77.99
Cash Conversion Cycle	19.87	87.92	65.96	52.53	45.56	36.15	37.48	30.93	29.47	41.38	42.22	45.79	42.56	40.06	43.4
Inventory to Cash Days	29.83	48.25	44.91	44.8	49.49	51.02	51.27	37.72	25.55	23.18	4.75	-10.72	-9.54	6.98	8.34
Inventories	512	513	347	345	296	273	327	356	447	508	788	1,055	827	766	983
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	363	432	315	313	287	253	282	293	374	360	643	829	640	498	644
Finished Goods	319	244	157	163	151	151	178	206	209	271	268	354	328	396	455
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	14,955	15,110	17,049	14,722	12,128	13,705	14,636	18,442	27,583	28,428	46,251	43,162	51,608	77,201	62,573
- Cash & Cash Equivalents	1,881	1,468	3,225	3,954	1,980	967	1,205	1,257	1,001	1,254	1,874	1,325	1,705	2,099	1,163
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	60	25	30	31	10	12	15	17	17	17	17	15	15	16	17
+ Total Debt	1,535	1,863	2,461	3,400	4,349	4,396	4,471	5,320	5,748	5,703	6,130	6,551	6,550	6,551	9,766
Enterprise Value	11,459	13,395	16,313	14,199	14,069	17,100	17,917	22,522	32,347	32,894	50,524	48,403	56,468	81,669	71,193
Total Capital	6,809	5,153	6,150	6,166	4,253	3,444	2,744	4,044	5,065	5,162	6,107	6,682	7,289	8,270	12,193
Total Debt/Capital (%)	22.54	36.15	40.02	55.14	102.26	127.64	162.94	131.55	113.48	110.48	100.38	98.04	89.86	79.21	80.1
Total Debt / EV	0.13	0.14	0.15	0.24	0.31	0.26	0.25	0.24	0.18	0.17	0.12	0.14	0.12	0.08	0.14
EV/Sales	1.4	2.14	2.62	2.41	2.47	2.83	2.81	3.07	4.1	4.44	6.18	5.31	5.66	7.55	6.09
EV/EBITDA	9.36	12.51	14.76	- -	12.3	12.73	11.01	13.95	16.38	18.36	24	23.04	21.31	27.01	20.86
EV/EBIT	13.36	14.56	17.23	- -	14.15	16.32	13.95	17.95	20.46	23.78	30.31	29.14	24.62	30.38	23.83
EV/Cash Flow to Firm	- -	11.63	- -	- -	12.22	13.01	13.62	17.51	15.94	18.25	25.13	23.73	25.18	31.08	22.87
EV/Free Cash Flow to Firm	- -	11.63	- -	- -	12.22	13.01	13.62	17.51	15.94	18.25	25.13	23.73	25.18	31.08	22.87
Diluted Market Cap	15,935	16,276	18,120	16,450	14,041	14,404	14,790	19,401	28,408	29,217	47,594	44,296	53,440	78,910	63,819
Diluted Enterprise Value	12,439	14,561	17,384	15,927	15,982	17,799	18,071	23,481	33,172	33,683	51,867	49,537	58,300	83,378	72,439
EV per Share	35.94	48.52	64.1	64.6	80.71	103.83	111.14	137.75	189.72	194.18	299.49	288.97	339.76	488.74	429.65
TTM Sales	8,203	6,269	6,227	5,881	5,695	6,038	6,380	7,343	7,887	7,414	8,171	9,112	9,978	10,817	11,682
TTM EBITDA	1,224	1,071	1,105	-833	1,144	1,343	1,627	1,615	1,975	1,792	2,105	2,101	2,650	3,024	3,413
TTM Operating Income	999	931	1,017	962	1,070	1,159	1,280	1,344	1,633	1,414	1,717	1,743	2,359	2,689	2,959
TTM Cash Flow to Firm	- -	1,152	- -	- -	1,151	1,315	1,316	1,286	2,029	1,802	2,010	2,040	2,243	2,628	3,114
TTM Free Cash Flow to Firm	- -	1,152	- -	- -	1,151	1,315	1,316	1,286	2,029	1,802	2,010	2,040	2,243	2,628	3,114

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	18.23	15.21	19.2	-30.35	13.75	12.36	10.99	18.05	15.58	18.11	25.91	24.3	26.15	33	22.5
EV/EBIT	13.36	14.56	17.23	- -	14.15	16.32	13.95	17.95	20.46	23.78	30.31	29.14	24.62	30.38	23.83
Enterprise Value	11,459	13,395	16,313	14,199	14,069	17,100	17,917	22,522	32,347	32,894	50,524	48,403	56,468	81,669	71,193
Low Price	36.03	43.93	53.66	57.72	56.54	59.68	77.48	90.13	111.77	124.05	163.67	196.77	249.84	307.62	358.95
EV/Sales	1.4	2.14	2.62	2.41	2.47	2.83	2.81	3.07	4.1	4.44	6.18	5.31	5.66	7.55	6.09
EV/EBITDA	9.36	12.51	14.76	- -	12.3	12.73	11.01	13.95	16.38	18.36	24	23.04	21.31	27.01	20.86
Price/Earnings	13.52	18.15	16.21	12.66	22.77	25.2	- -	18.96	31.05	30.06	37.26	31.67	30.34	48.87	29.21
Price/Earnings Average	12.41	16.37	14.48	12.14	21.17	21.97	- -	19.39	29.65	27.93	29.36	28.78	27.79	41.93	33.25
Price/Earnings High	13.76	18.18	16.26	12.81	24.29	25.53	- -	22.4	34.92	33.45	37.34	33.78	32.53	54.06	38.11
Price/Earnings Low	10.39	14.56	12.99	10.91	18.5	18.07	- -	15.15	21.45	22.22	22.24	24.18	24.41	32.54	27.76
Price/Book Value	2.87	4.63	4.66	5.38	-114.41	-14.22	-8.4	-14.26	-39.4	-50.95	-1,156.26	372.09	71.28	45.33	25.96
Price/Book Value Average	2.63	4.18	4.16	5.16	-106.36	-12.39	-7.99	-14.58	-37.62	-47.33	-911	338.15	65.29	38.9	29.56
Price/Book Value High	2.92	4.64	4.67	5.44	-122.08	-14.4	-8.78	-16.85	-44.31	-56.69	-1,158.65	396.96	76.41	50.15	33.87
Price/Book Value Low	2.2	3.71	3.73	4.64	-92.97	-10.2	-7.17	-11.4	-27.22	-37.66	-690.28	284.13	57.35	30.18	24.68
Price/Tangible Book Value	4	9.18	5.18	6.32	-21.09	-5.45	-4.13	-4.57	-6.74	-7.09	-12.47	-9.51	-13.13	-25.13	-8.35
Price/Tangible Book Value Average	3.67	8.28	4.62	6.06	-19.61	-4.75	-3.93	-4.67	-6.43	-6.58	-9.82	-8.64	-12.02	-21.56	-9.51
Price/Tangible Book Value High	4.07	9.2	5.19	6.39	-22.51	-5.52	-4.32	-5.4	-7.58	-7.89	-12.49	-10.15	-14.07	-27.8	-10.89
Price/Tangible Book Value Low	3.07	7.37	4.15	5.45	-17.14	-3.91	-3.53	-3.65	-4.65	-5.24	-7.44	-7.26	-10.56	-16.73	-7.94
Price/Sales	1.91	2.55	2.86	2.8	2.44	2.34	2.32	2.49	3.42	3.85	5.68	4.74	5.2	7.12	5.39
Price/Sales Average	1.75	2.3	2.56	2.68	2.27	2.04	2.2	2.55	3.26	3.58	4.47	4.3	4.76	6.11	6.13
Price/Sales High	1.94	2.56	2.87	2.83	2.6	2.37	2.42	2.95	3.84	4.28	5.69	5.05	5.57	7.88	7.03
Price/Sales Low	1.47	2.05	2.29	2.41	1.98	1.68	1.98	1.99	2.36	2.84	3.39	3.62	4.18	4.74	5.12
Price/Cash Flow	17.92	14.94	18.88	-30.35	13.6	12.11	10.99	17.04	14.78	17.69	25.25	23.68	25.37	32.23	22.18
Price/Cash Flow Average	16.44	13.48	16.86	-29.09	12.65	10.56	10.44	17.42	14.12	16.43	19.9	21.52	23.24	27.66	25.25
Price/Cash Flow High	18.23	14.97	18.93	-30.7	14.51	12.27	11.49	20.13	16.63	19.68	25.3	25.26	27.2	35.66	28.93
Price/Cash Flow Low	13.76	11.99	15.12	-26.15	11.05	8.69	9.38	13.62	10.21	13.07	15.08	18.08	20.41	21.46	21.08
Price/Free Cash Flow Average	16.73	13.73	17.14	-29.09	12.78	10.78	10.44	18.45	14.88	16.83	20.41	22.08	23.95	28.32	25.61
Price/Free Cash Flow High	18.55	15.24	19.25	-30.7	14.67	12.52	11.49	21.32	17.52	20.16	25.96	25.92	28.03	36.51	29.35
Price/Free Cash Flow Low	14	12.21	15.38	-26.15	11.17	8.87	9.38	14.42	10.77	13.39	15.47	18.55	21.04	21.97	21.38
EV/Sales Average	1.25	1.9	2.33	2.31	2.32	2.54	2.69	3.12	3.94	4.16	4.98	4.88	5.22	6.54	6.84
EV/Sales High	1.43	2.14	2.63	2.44	2.61	2.86	2.91	3.52	4.54	4.87	6.19	5.63	6.03	8.31	7.73
EV/Sales Low	0.97	1.66	2.07	2.07	2.07	2.19	2.47	2.56	3.02	3.44	3.9	4.19	4.65	5.17	5.83
EV/EBITDA Average	8.36	11.13	13.11	- -	11.55	11.42	10.57	14.2	15.75	17.23	19.34	21.16	19.67	23.38	23.4
EV/EBITDA High	9.58	12.54	14.81	- -	13.01	12.86	11.42	16.02	18.12	20.15	24.05	24.41	22.71	29.72	26.44
EV/EBITDA Low	6.53	9.72	11.69	- -	10.31	9.85	9.69	11.65	12.06	14.22	15.15	18.18	17.5	18.48	19.95
EV/EBIT Average	11.92	12.96	15.3	- -	13.3	14.64	13.39	18.27	19.67	22.33	24.42	26.77	22.73	26.31	26.73
EV/EBIT High	13.66	14.6	17.28	- -	14.97	16.49	14.47	20.61	22.63	26.1	30.37	30.88	26.23	33.44	30.21
EV/EBIT Low	9.31	11.32	13.64	- -	11.87	12.62	12.28	14.99	15.07	18.42	19.13	23	20.22	20.79	22.79
Last Price	46.91	54.73	66.99	66.98	69.58	83.21	90.79	112.8	161.78	167.81	274.16	257.68	310.52	462	377.63
High Price	47.74	54.85	67.19	67.75	74.24	84.29	94.93	133.27	181.92	186.75	274.73	274.91	332.86	511.14	492.67
Enterprise Value Average	10,229	11,921	14,488	13,589	13,215	15,342	17,192	22,934	31,099	30,878	40,713	44,466	52,133	70,713	79,857
Enterprise Value High	11,723	13,428	16,365	14,369	14,881	17,277	18,584	25,869	35,782	36,101	50,619	51,289	60,182	89,879	90,255
Enterprise Value Low	7,991	10,413	12,921	12,163	11,796	13,224	15,770	18,817	23,821	25,480	31,884	38,200	46,383	55,871	68,098

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	319	276	255	220	174	165	161	164	171	169	169	168	166	167	166
Diluted Weighted Avg Shares	340	297	271	246	202	173	163	172	176	174	174	172	172	171	169
Basic Weighted Avg Shares	334	292	266	246	200	170	163	162	167	170	169	168	167	167	167
Revenue per Share	24.57	21.46	23.41	23.95	28.53	35.6	39.17	45.22	47.34	43.61	48.29	54.4	59.75	64.85	70.12
EBITDA per Share	3.67	3.67	4.15	-3.39	5.73	7.92	9.99	9.94	11.85	10.54	12.44	12.54	15.87	18.13	20.49
Operating Income per Share	2.99	3.19	3.82	3.92	5.36	6.83	7.86	8.28	9.8	8.32	10.15	10.41	14.13	16.12	17.76
Basic EPS, GAAP	3.47	3.02	4.13	5.29	3.06	3.3	-0.95	5.95	5.21	5.58	7.36	8.14	10.23	9.45	12.93
Basic EPS from Cont Ops	2.22	2.29	3.53	-2.83	3.22	3.31	-0.93	5.97	5.23	5.61	7.39	8.16	10.26	9.48	12.97
Diluted EPS, GAAP	3.41	2.96	4.06	5.29	3.02	3.24	-0.95	5.62	4.94	5.45	7.17	7.93	9.93	9.23	12.75
Diluted EPS from Cont Ops	2.18	2.25	3.47	-2.83	3.19	3.25	-0.93	5.63	4.96	5.47	7.2	7.95	9.96	9.26	12.78
Dividend per Share	0.22	0.92	1.1	1.29	1.39	1.65	1.88	2.08	2.27	2.56	2.85	3.16	3.53	3.92	4.37
Cash Flow per Share	2.62	3.66	3.55	-2.21	5.12	6.87	8.26	6.62	10.94	9.49	10.86	10.88	12.24	14.33	17.03
Free Cash Flow per Basic Share	2.62	3.66	3.55	-2.21	5.12	6.87	8.26	6.62	10.94	9.49	10.86	10.88	12.24	14.33	17.03
Cash & Equivalents per Share	15.97	13.05	12.68	17.99	13.87	6.15	7.48	7.69	5.87	7.4	11.11	7.91	10.26	12.56	7.02
Book Value per Share	16.36	11.83	14.38	12.44	-0.61	-5.85	-10.81	-7.91	-4.11	-3.29	-0.24	0.69	4.36	10.19	14.54
Tangible Book Value per Share	11.73	5.96	12.94	10.6	-3.3	-15.26	-21.97	-24.69	-24.01	-23.68	-21.99	-27.09	-23.66	-18.38	-45.23