Westinghouse Air Brake Technologies Corporation Financial Ratios — WB2

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 (%)	17.5	21.68	20.42	20.73	22.73	15.61	10.46	10.39	5.09	4.12	5.49	6.24	7.92	10.26	11.02
Return on Assets (%)	8.59	11.16	11.3	11.48	12.2	6.22	3.99	3.87	2.37	2.21	3.02	3.42	4.35	5.6	5.74
Return on Capital (%)	13.01	17.17	16.65	16.66	17.37	9.21	6.7	6.78	4.61	3.91	4.79	5.38	6.75	8.34	8.59
Return on Invested Capital (%)	13.07	17.28	16.74	16.76	17.56	9.56	6.57	6.59	4.59	3.83	4.69	5.35	6.67	8.5	8.66
Gross Margin (%)	28.99	29.05	29.77	30.74	31.68	31.53	27.44	28.28	27.78	28.28	30.29	30.38	30.42	32.41	34.08
EBITDA Margin (%)	16.04	18.25	19.03	19.33	20.32	17.96	13.51	13.35	11.98	14.96	16.84	17.18	18.01	19.91	20.15
Operating Margin (%)	13.76	16.41	17.04	17.31	18.37	15.58	10.85	10.85	8.09	9.86	11.2	12.09	13.08	15.49	16.06
Incremental Operating Margin (%)	14.74	28.71	25.69	18.78	30.53	40.06	- -	10.86	4.94	- -	49.25	25	19.39	48.31	23.59
Pretax Margin (%)	12.98	15.78	16.41	16.68	17.7	14.08	9.07	8.42	5.45	7.37	9.42	10.21	11.28	13.57	14.26
Profit Margin (%)	8.65	10.53	11.39	11.55	12.05	10.4	6.76	6.76	3.99	5.48	7.13	7.57	8.42	10.17	10.48
Net Income to Common Margin (%)	8.65	10.53	11.39	11.55	12.05	10.4	6.76	6.76	3.98	5.48	7.13	7.57	8.42	10.17	10.48
Effective Tax Rate (%)	33.36	33.29	30.6	30.75	31.9	24.09	25.5	20.65	26.85	26.03	23.34	24.94	24.45	24.33	25.69
Dvd Payout Ratio (%)	2.26	3.05	4.33	5.47	6.76	10.07	16.09	16.05	24.98	22.68	16.08	17.1	14.73	12.99	14.46
Sustainable Growth Rate (%)	17.1	21.02	19.54	19.6	21.2	14.04	8.78	8.73	3.82	3.19	4.61	5.17	6.75	8.93	9.43

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	396	318	451	521	692	1,893	1,871	3,857	4,429	4,239	4,058	4,002	4,069	3,980	5,541
ST Debt	- -	- -	- -	1	- -	130	47	64	96	447	2	251	781	500	1,250
LT Debt	396	318	450	520	692	1,763	1,823	3,793	4,334	3,792	4,056	3,751	3,288	3,480	4,291
Total Debt/EBITDA	1.25	0.73	0.92	0.89	1.03	3.6	3.57	6.62	4.51	3.75	3.08	2.78	2.33	1.92	2.46
Net Debt/EBITDA	0.35	0.23	0.34	0.16	0.69	2.84	3.12	5.62	3.9	3.22	2.72	2.41	1.98	1.58	2.12
Total Debt/EBIT	1.46	0.81	1.03	0.99	1.14	4.15	4.44	8.15	6.68	5.69	4.63	3.96	3.21	2.47	3.09
Net Debt/EBIT	0.41	0.26	0.38	0.18	0.77	3.27	3.89	6.92	5.77	4.89	4.09	3.42	2.72	2.03	2.66
EBITDA to Interest Expense	21.03	30.62	31.84	33.48	39.81	10.47	6.73	5.19	4.48	5.68	7.44	7.73	8	10.29	10
EBITDA-CapEx/Interest Expense	18.5	28.1	29.15	30.77	36.88	9.47	5.58	4.36	3.63	4.99	6.71	6.92	7.14	9.26	8.84
EBIT to Interest Expense	18.04	27.53	28.51	29.99	35.98	9.08	5.41	4.22	3.03	3.74	4.95	5.44	5.81	8	7.97
Interest Expense	15	14	15	18	17	50	78	112	219	199	177	186	218	201	225
Common Equity/Total Assets	48.41	54.3	56.18	54.7	52.63	33.52	42.69	33.13	52.56	54.86	55.28	54.56	55.23	53.96	50.49
Long-Term Debt/Equity (%)	37.78	24.79	28.37	28.78	40.66	59.22	64.46	132.19	43.36	37.35	39.61	36.97	31.24	34.34	38.35
Long-Term Debt/Capital (%)	27.42	19.87	22.1	22.34	28.9	36.2	38.8	56.39	30.05	26.35	28.37	26.51	22.53	24.66	25.65
Long-Term Debt/Total Assets (%)	18.33	13.52	15.96	15.75	21.42	26.79	27.71	43.85	22.88	20.55	21.98	20.26	17.32	18.61	19.44
Total Debt/Equity (%)	37.79	24.8	28.4	28.82	40.69	63.58	66.13	134.43	44.32	41.75	39.63	39.44	38.66	39.28	49.52
Total Debt/Capital (%)	27.42	19.87	22.12	22.37	28.92	38.87	39.81	57.34	30.71	29.45	28.38	28.28	27.88	28.2	33.12
Total Debt/Total Assets (%)	18.34	13.52	15.97	15.78	21.43	28.76	28.43	44.59	23.38	22.97	21.99	21.61	21.43	21.28	25.11
Net Debt to Equity	10.52	7.97	10.39	5.27	27.39	50.2	57.88	114.18	38.28	35.85	35.01	34.11	32.77	32.22	42.69
Net Debt/Capital (%)	9.52	7.38	9.41	5.01	21.5	33.42	36.66	53.31	27.68	26.39	25.93	25.43	24.68	24.37	29.92
EBITDA	316	436	489	588	672	526	524	583	982	1,130	1,317	1,437	1,743	2,068	2,250
EBITDA-CapEx	278	400	447	541	623	476	435	489	796	994	1,187	1,288	1,557	1,861	1,990
Operating Income (Loss)	271	392	437	527	608	457	421	473	663	745	876	1,011	1,266	1,609	1,793

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	0.53	0.39	0.49	0.58	0.34	0.28	0.15	0.35	0.19	0.19	0.16	0.16	0.15	0.19	0.15
Current Ratio	1.95	1.98	2.3	2.22	2.32	1.98	1.44	2.7	1.29	1.2	1.32	1.25	1.2	1.3	1.11
Quick Ratio	1.17	1.1	1.45	1.43	1.24	0.93	0.89	1.05	0.7	0.62	0.67	0.59	0.57	0.64	0.52
CFO/Avg Current Liab	0.56	0.43	0.42	0.72	0.64	0.43	0.13	0.2	0.41	0.24	0.35	0.33	0.32	0.47	0.39
Common Equity/Total Assets	48.41	54.3	56.18	54.7	52.63	33.52	42.69	33.13	52.56	54.86	55.28	54.56	55.23	53.96	50.49
Long-Term Debt/Equity (%)	37.78	24.79	28.37	28.78	40.66	59.22	64.46	132.19	43.36	37.35	39.61	36.97	31.24	34.34	38.35
Long-Term Debt/Capital (%)	27.42	19.87	22.1	22.34	28.9	36.2	38.8	56.39	30.05	26.35	28.37	26.51	22.53	24.66	25.65
Long-Term Debt/Total Assets (%)	18.33	13.52	15.96	15.75	21.42	26.79	27.71	43.85	22.88	20.55	21.98	20.26	17.32	18.61	19.44
Total Debt/Equity (%)	37.79	24.8	28.4	28.82	40.69	63.58	66.13	134.43	44.32	41.75	39.63	39.44	38.66	39.28	49.52
Total Debt/Capital (%)	27.42	19.87	22.12	22.37	28.92	38.87	39.81	57.34	30.71	29.45	28.38	28.28	27.88	28.2	33.12
Total Debt/Total Assets (%)	18.34	13.52	15.97	15.78	21.43	28.76	28.43	44.59	23.38	22.97	21.99	21.61	21.43	21.28	25.11
CFO/Total Liabilities	22.37	22.2	19.08	31.59	29.5	12.5	5.03	5.44	11.35	9.44	13.06	12.4	14.19	21.4	16.17
CFO/CapEx	6.55	6.6	5.71	9.91	9.12	8.97	2.11	3.37	5.46	5.76	8.25	6.97	6.46	8.86	6.77
Altman's Z-Score	5.55	6.76	7.75	7.63	7.53	4.15	4.67	3.34	3.48	3.58	4.08	4.21	4.77	5.93	4.93

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	6.51	7.48	7.99	7.68	7.05	5.04	5.29	5.45	8.41	7.13	7.62	8.12	9.07	8.99	8.72
Days Sales Outstanding	56.06	48.78	45.67	47.53	51.77	72.38	69.03	66.99	43.42	51.18	47.92	44.96	40.26	40.62	41.87
Inventory Turnover	4.64	4.49	4.45	4.61	4.57	3.53	4.02	3.94	4.52	3.17	3.27	3.13	3.12	3.05	2.91
Days Inventory Outstanding	78.59	81.24	82.04	79.13	79.9	103.4	90.79	92.58	80.68	115.01	111.48	116.7	117.04	119.52	125.43
Accounts Payable Turnover	7.19	7.12	6.25	6.1	6.19	5.15	5.36	5.66	7.84	5.12	5.73	5.33	5.47	5.53	5.77
Accounts Payable Turnover Days	50.78	51.28	58.37	59.83	58.93	70.91	68.13	64.48	46.54	71.32	63.74	68.45	66.67	66	63.28
Cash Conversion Cycle	83.86	78.74	69.34	66.83	72.74	104.87	91.7	95.09	77.56	94.87	95.66	93.21	90.63	94.14	104.01
Inventory to Cash Days	-22.53	-32.46	-36.37	-31.6	-28.13	-31.02	-21.76	-25.58	-37.26	-63.84	-63.56	-71.74	-76.78	-78.9	-83.56
Inventories	348	407	403	511	479	659	743	845	1,773	1,642	1,689	2,034	2,284	2,314	2,745
Raw Materials	155	186	166	222	218	331	378	466	786	670	757	878	1,062	977	- -
Work In Process	110	130	137	154	132	145	167	155	374	339	316	515	463	587	- -
Finished Goods	83	91	100	135	129	182	197	225	613	633	616	641	759	750	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,745

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	3,296	4,095	7,071	8,475	6,566	7,972	7,776	6,713	14,924	13,573	17,046	18,337	22,640	32,634	36,902
- Cash & Cash Equivalents	286	216	286	426	226	398	233	581	604	599	473	541	620	715	764
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	2	5	2	1	2	771	20	4	37	30	38	45	37	42	48
+ Total Debt	396	318	451	521	692	1,893	1,871	3,857	4,429	4,239	4,058	4,002	4,069	3,980	5,541
Enterprise Value	3,409	4,202	7,238	8,571	7,033	10,237	9,433	9,993	18,787	17,243	20,669	21,843	26,126	35,941	41,727
Total Capital	1,444	1,600	2,038	2,329	2,394	4,870	4,699	6,726	14,423	14,392	14,297	14,149	14,593	14,113	16,731
Total Debt/Capital (%)	27.42	19.87	22.12	22.37	28.92	38.87	39.81	57.34	30.71	29.45	28.38	28.28	27.88	28.2	33.12
Total Debt / EV	0.12	0.08	0.06	0.06	0.1	0.18	0.2	0.39	0.24	0.25	0.2	0.18	0.16	0.11	0.13
EV/Sales	1.73	1.76	2.82	2.82	2.13	3.49	2.43	2.29	2.29	2.28	2.64	2.61	2.7	3.46	3.74
EV/EBITDA	10.8	9.63	14.82	14.57	10.46	19.45	17.99	17.15	19.13	15.26	15.69	15.2	14.99	17.38	18.55
EV/EBIT	12.59	10.71	16.55	16.26	11.58	22.42	22.4	21.11	28.34	23.14	23.59	21.61	20.64	22.34	23.27
EV/Cash Flow to Firm	13.18	17.02	29.39	17.69	15.21	20.95	38.22	24.75	15.97	18.52	17.1	18.55	19.13	18.1	21.66
EV/Free Cash Flow to Firm	15.45	19.92	35.3	19.62	17.03	23.35	59.96	32.19	18.97	21.68	19.16	21.24	22.15	20.2	25.04
Diluted Market Cap	3,322	4,152	7,139	8,528	6,935	7,614	7,784	6,703	13,803	13,680	17,257	18,499	22,856	33,300	37,010
Diluted Enterprise Value	3,435	4,259	7,306	8,625	7,403	9,879	9,440	9,983	17,666	17,350	20,880	22,005	26,342	36,607	41,835
EV per Share	35.55	44.04	75.47	89.03	76.59	107.28	98.23	103.43	98	91.28	111.24	120.55	146.94	209.81	244.59
TTM Sales	1,968	2,391	2,566	3,044	3,308	2,931	3,882	4,364	8,200	7,556	7,822	8,362	9,677	10,387	11,167
TTM EBITDA	316	436	489	588	672	526	524	583	982	1,130	1,317	1,437	1,743	2,068	2,250
TTM Operating Income	271	392	437	527	608	457	421	473	663	745	876	1,011	1,266	1,609	1,793
TTM Cash Flow to Firm	259	247	246	485	462	489	247	404	1,176	931	1,209	1,178	1,366	1,986	1,926
TTM Free Cash Flow to Firm	221	211	205	437	413	438	157	310	990	795	1,079	1,029	1,180	1,779	1,666

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	15.77	20.61	36.72	20.08	17.28	19.02	78.38	30.28	16.63	21.11	18.3	20.81	22.52	20.47	24.69
EV/EBIT	12.59	10.71	16.55	16.26	11.58	22.42	22.4	21.11	28.34	23.14	23.59	21.61	20.64	22.34	23.27
Enterprise Value	3,409	4,202	7,238	8,571	7,033	10,237	9,433	9,993	18,787	17,243	20,669	21,843	26,126	35,941	41,727
Low Price	25.05	33.14	43.07	69.3	68.01	60.15	69.23	68.14	60.81	37.77	71.24	79.89	92.68	124.11	152.17
EV/Sales	1.73	1.76	2.82	2.82	2.13	3.49	2.43	2.29	2.29	2.28	2.64	2.61	2.7	3.46	3.74
EV/EBITDA	10.8	9.63	14.82	14.57	10.46	19.45	17.99	17.15	19.13	15.26	15.69	15.2	14.99	17.38	18.55
Price/Earnings	19.32	16.28	24.08	23.97	17.23	24.76	29.47	22.62	40.64	32.96	30.86	29.13	27.93	31.41	31.52
Price/Earnings Average	17.27	14.54	18.27	21.59	21.81	22.25	28.73	29.91	37.39	29.44	28.12	26.16	23.41	26.9	28.69
Price/Earnings High	20.15	16.68	24.32	25.2	24.79	26.46	33.71	37.16	42.27	36.93	32.82	29.74	28.24	34.22	32.36
Price/Earnings Low	14.08	12.57	14.07	18.87	16.39	17.83	25.19	22.18	31.75	17.32	23.96	22.99	20.33	20.46	22.17
Price/Book Value	3.15	3.21	4.46	4.69	3.86	3.61	2.77	2.34	1.5	1.34	1.67	1.82	2.16	3.23	3.31
Price/Book Value Average	2.82	2.86	3.38	4.22	4.89	3.25	2.7	3.1	1.38	1.2	1.52	1.63	1.81	2.77	3.01
Price/Book Value High	3.29	3.29	4.5	4.93	5.56	3.86	3.17	3.85	1.56	1.5	1.78	1.85	2.18	3.52	3.4
Price/Book Value Low	2.3	2.48	2.61	3.69	3.67	2.6	2.37	2.3	1.17	0.7	1.3	1.43	1.57	2.11	2.33
Price/Tangible Book Value	16.46	13.54	17.12	16.23	16.39	-8.6	-9.09	-10.15	-5.95	-6.08	-8.15	-10.14	-15.11	-21.01	-12.67
Price/Tangible Book Value Average	14.71	12.09	12.98	14.62	20.75	-7.73	-8.86	-13.42	-5.47	-5.43	-7.43	-9.11	-12.66	-18	-11.54
Price/Tangible Book Value High	17.16	13.87	17.28	17.06	23.58	-9.19	-10.4	-16.68	-6.19	-6.82	-8.67	-10.35	-15.28	-22.89	-13.01
Price/Tangible Book Value Low	12	10.45	10	12.78	15.59	-6.19	-7.77	-9.96	-4.65	-3.2	-6.33	-8.01	-11	-13.69	-8.91
Price/Sales	1.67	1.71	2.74	2.77	2.08	2.58	1.99	1.53	1.62	1.81	2.2	2.21	2.35	3.19	3.3
Price/Sales Average	1.49	1.53	2.08	2.49	2.63	2.31	1.94	2.02	1.49	1.61	2.01	1.98	1.97	2.73	3.01
Price/Sales High	1.74	1.76	2.77	2.91	2.99	2.75	2.28	2.51	1.68	2.02	2.34	2.25	2.38	3.48	3.39
Price/Sales Low	1.22	1.32	1.6	2.18	1.98	1.85	1.7	1.5	1.26	0.95	1.71	1.74	1.71	2.08	2.32
Price/Cash Flow	13.22	17.26	29.87	17.85	15.23	16.76	40.94	21.2	13.07	17.4	16.05	17.76	18.96	18.08	20.97
Price/Cash Flow Average	11.82	15.41	22.66	16.07	19.28	15.06	39.91	28.02	12.02	15.54	14.62	15.95	15.89	15.49	19.09
Price/Cash Flow High	13.79	17.69	30.16	18.76	21.92	17.9	46.84	34.82	13.59	19.5	17.07	18.14	19.17	19.7	21.53
Price/Cash Flow Low	9.64	13.32	17.45	14.05	14.49	12.06	35	20.79	10.2	9.15	12.46	14.02	13.8	11.78	14.75
Price/Free Cash Flow Average	14.1	18.41	27.86	18.08	21.87	17.1	76.41	40.03	15.3	18.86	16.67	18.69	18.87	17.53	22.47
Price/Free Cash Flow High	16.44	21.13	37.08	21.1	24.86	20.32	89.68	49.74	17.3	23.66	19.46	21.25	22.77	22.3	25.35
Price/Free Cash Flow Low	11.49	15.92	21.45	15.81	16.43	13.69	67.02	29.69	12.99	11.1	14.21	16.43	16.39	13.33	17.37
EV/Sales Average	1.55	1.57	2.16	2.54	2.65	3.22	2.38	2.79	2.15	2.09	2.45	2.39	2.32	3.01	3.44
EV/Sales High	1.8	1.8	2.85	2.96	3	3.68	2.72	3.28	2.36	2.5	2.78	2.66	2.73	3.74	3.83
EV/Sales Low	1.28	1.37	1.67	2.22	2.03	2.73	2.14	2.26	1.89	1.43	2.16	2.15	2.06	2.37	2.76
EV/EBITDA Average	9.69	8.63	11.32	13.13	13.06	17.92	17.62	20.86	17.91	13.98	14.54	13.9	12.88	15.11	17.07
EV/EBITDA High	11.25	9.86	14.96	15.3	14.75	20.48	20.13	24.56	19.74	16.71	16.52	15.47	15.13	18.79	18.98
EV/EBITDA Low	7.97	7.49	8.8	11.5	9.99	15.21	15.84	16.93	15.8	9.56	12.8	12.51	11.45	11.88	13.68
EV/EBIT Average	11.3	9.6	12.65	14.66	14.45	20.65	21.94	25.68	26.53	21.2	21.86	19.75	17.74	19.43	21.43
EV/EBIT High	13.11	10.97	16.71	17.08	16.32	23.62	25.06	30.23	29.24	25.34	24.83	21.99	20.83	24.15	23.82
EV/EBIT Low	9.29	8.33	9.83	12.84	11.05	17.53	19.72	20.84	23.41	14.5	19.24	17.79	15.77	15.27	17.17
Last Price	34.37	42.92	73.73	88.03	71.49	83.54	80.97	69.49	77.85	71.85	91.74	101.2	127.33	190.51	216.31
High Price	35.84	43.99	74.45	92.52	102.86	89.26	92.65	114.16	80.97	80.52	97.58	103.32	128.73	207.54	222.09
Enterprise Value Average	3,059	3,765	5,531	7,727	8,778	9,431	9,238	12,156	17,592	15,792	19,153	19,972	22,458	31,255	38,416
Enterprise Value High	3,549	4,304	7,307	9,004	9,914	10,783	10,554	14,310	19,385	18,880	21,753	22,228	26,375	38,858	42,714
Enterprise Value Low	2,515	3,269	4,298	6,768	6,713	8,005	8,306	9,863	15,519	10,805	16,859	17,982	19,964	24,567	30,785

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	96	95	96	96	92	95	96	97	192	189	186	181	178	171	171
Diluted Weighted Avg Shares	97	97	97	97	97	91	96	96	177	190	188	183	180	175	171
Basic Weighted Avg Shares	96	95	95	96	96	90	95	96	171	190	188	182	179	174	171
Revenue per Share	20.57	25.05	26.88	31.79	34.43	32.44	40.67	45.46	48.09	39.79	41.67	45.89	54.12	59.66	65.5
EBITDA per Share	3.3	4.57	5.12	6.14	7	5.83	5.49	6.07	5.76	5.95	7.02	7.89	9.75	11.88	13.2
Operating Income per Share	2.83	4.11	4.58	5.5	6.32	5.05	4.41	4.93	3.89	3.92	4.67	5.55	7.08	9.24	10.52
Basic EPS, GAAP	1.78	2.64	3.06	3.67	4.15	3.37	2.75	3.07	1.92	2.18	2.97	3.47	4.56	6.07	6.86
Basic EPS from Cont Ops	1.78	2.64	3.06	3.67	4.15	3.47	2.75	3.04	1.92	2.17	3.01	3.52	4.61	6.13	6.94
Diluted EPS, GAAP	1.76	2.6	3.02	3.63	4.11	3.35	2.73	3.06	1.84	2.17	2.97	3.46	4.54	6.04	6.84
Diluted EPS from Cont Ops	1.76	2.6	3.02	3.63	4.11	3.44	2.73	3.02	1.84	2.16	3	3.51	4.6	6.1	6.91
Dividend per Share	0.04	0.08	0.13	0.2	0.28	0.36	0.44	0.48	0.48	0.49	0.49	0.61	0.69	0.8	1.01
Cash Flow per Share	2.6	2.49	2.47	4.93	4.69	4.99	1.98	3.28	5.96	4.13	5.72	5.7	6.72	10.53	10.32
Free Cash Flow per Basic Share	2.2	2.11	2.04	4.43	4.18	4.43	1.04	2.31	4.87	3.41	5.02	4.88	5.68	9.35	8.79
Cash & Equivalents per Share	2.98	2.26	2.98	4.42	2.46	4.18	2.43	6.01	3.15	3.17	2.55	2.99	3.49	4.17	4.48
Book Value per Share	10.9	13.38	16.53	18.77	18.51	23.12	29.25	29.66	51.94	53.59	54.9	55.75	58.98	58.91	65.31
Tangible Book Value per Share	2.09	3.17	4.31	5.42	4.36	-9.71	-8.91	-6.84	-13.08	-11.81	-11.25	-9.98	-8.43	-9.07	-17.07