SLB Limited Financial Ratios — SCL 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 (%)	15.99	16.63	18.14	14.07	5.64	-4.4	-3.86	5.86	-33.83	-58.71	13.89	21.05	22.19	21.59	14.28
Return on Assets (%)	9.34	9.4	10.47	8.12	3.07	-2.31	-2.01	3	-15.99	-21.3	4.48	8.13	9.23	9.21	6.5
Return on Capital (%)	12.89	13.02	14.09	10.84	4.26	- -	- -	4.77	- -	- -	7.72	12.7	14.28	14.04	10.21
Return on Invested Capital (%)	11.15	11.95	13.96	11.48	4.27	- -	- -	4.6	- -	- -	7.54	12.01	13.67	13.63	9.74
Gross Margin (%)	21.26	21.2	21.95	23.02	20.17	12.23	12.8	13.22	12.75	11.02	15.95	18.37	19.81	20.56	18.22
EBITDA Margin (%)	25.86	25.82	28.47	25.28	20.3	9.78	11.52	20.13	-19.16	-38.16	19.61	21.88	21.84	21.25	18.56
Operating Margin (%)	17.22	17.46	18.44	19.53	15.69	7.14	8.8	9.72	9.13	7.02	12.06	14.78	16.56	17.43	15.29
Incremental Operating Margin (%)	19.72	19.2	29.9	34.55	29.94	46.71	26.31	21.6	- -	14.49	- -	26.85	26.51	26.57	149.4
Pretax Margin (%)	16.45	16.68	19.2	15.72	8.12	-6.85	-3.89	8	-31.65	-47.87	10.35	15.2	15.94	15.63	12.02
Profit Margin (%)	13.66	13.16	14.87	11.19	5.84	-6.07	-4.94	6.52	-30.8	-44.57	8.2	12.25	12.68	12.29	9.45
Net Income to Common Margin (%)	13.66	13.16	14.87	11.19	5.84	-6.07	-4.94	6.52	-30.8	-44.57	8.2	12.25	12.68	12.29	9.45
Effective Tax Rate (%)	24.79	24.43	21.26	25.24	25.89	- -	- -	17.04	- -	- -	18.79	18.24	19.06	19.27	19.58
Dvd Payout Ratio (%)	28.66	27.08	23.36	34.05	110.05	-168.92	-182.64	125	-27.48	-16.59	35.39	23.93	30.3	32.64	45.41
Sustainable Growth Rate (%)	11.41	12.13	13.9	9.28	-0.57	-11.83	-10.92	-1.46	-43.13	-68.45	8.98	16.01	15.47	14.55	7.8

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	9,933	11,630	13,176	13,330	18,999	19,616	18,199	16,051	15,294	16,886	14,195	12,226	11,965	12,074	11,636
ST Debt	1,377	2,121	2,783	2,765	4,557	3,153	3,324	1,407	524	850	909	1,632	1,123	1,051	1,894
LT Debt	8,556	9,509	10,393	10,565	14,442	16,463	14,875	14,644	14,770	16,036	13,286	10,594	10,842	11,023	9,742
Total Debt/EBITDA	1.05	1.08	1.02	1.09	2.64	7.21	5.19	2.43	-2.43	-1.87	3.16	1.99	1.65	1.57	1.76
Net Debt/EBITDA	0.87	0.9	0.75	0.83	2.25	6.13	4.68	2.21	-2.25	-1.78	2.77	1.72	1.25	1.11	1.3
Total Debt/EBIT	1.61	1.63	1.46	1.63	6.08	-14.28	-54.98	5.26	-1.55	-1.53	5.08	2.73	2.18	2.07	2.58
Net Debt/EBIT	1.33	1.36	1.08	1.25	5.19	-12.14	-49.55	4.79	-1.43	-1.46	4.45	2.36	1.65	1.46	1.9
EBITDA to Interest Expense	31.74	31.69	32.96	33.29	20.82	4.77	6.19	11.49	-10.35	-16	8.34	12.54	14.39	15.06	11.87
EBITDA-CapEx/Interest Expense	31.74	31.69	32.96	33.29	20.82	4.77	6.19	11.49	-10.35	-16	8.34	12.54	14.39	15.06	11.87
EBIT to Interest Expense	21.14	21.44	21.34	25.72	16.09	3.48	4.73	5.55	4.94	2.94	5.13	8.47	10.91	12.36	9.78
Interest Expense	298	340	391	369	346	570	566	575	609	563	539	490	503	512	558
Common Equity/Total Assets	56.63	56.46	58.82	56.57	52.4	52.69	51.18	51.29	42.19	28.45	36.14	41	42.1	43.18	47.59
Long-Term Debt/Equity (%)	27.26	27.28	26.22	27.77	40.22	39.64	39.92	40.03	61.09	128.4	86.92	58.89	50.76	49.32	35.7
Long-Term Debt/Capital (%)	20.7	20.45	19.68	20.56	26.3	26.92	26.82	27.82	37.42	54.59	45.07	35.06	32.54	32.02	25.03
Long-Term Debt/Total Assets (%)	15.5	15.45	15.49	15.79	21.24	21.12	20.66	20.77	26.23	37.79	32.01	24.56	22.61	22.53	17.76
Total Debt/Equity (%)	31.64	33.36	33.24	35.03	52.91	47.23	48.84	43.87	63.26	135.21	92.86	67.96	56.02	54.02	42.64
Total Debt/Capital (%)	24.04	25.02	24.95	25.94	34.6	32.08	32.81	30.49	38.75	57.48	48.15	40.46	35.91	35.07	29.89
Total Debt/Total Assets (%)	17.99	18.9	19.64	19.92	27.94	25.16	25.28	22.77	27.16	39.79	34.2	28.34	24.95	24.67	21.21
Net Debt to Equity	26.21	27.9	24.48	26.81	45.14	40.18	44.01	39.96	58.56	128.45	81.37	58.76	42.44	38.17	31.51
Net Debt/Capital (%)	20.77	21.81	19.67	21.14	31.1	28.66	30.56	28.55	36.93	56.23	44.86	37.01	29.8	27.62	23.96
EBITDA	9,460	10,774	12,888	12,283	7,202	2,720	3,506	6,606	-6,306	-9,006	4,497	6,145	7,238	7,713	6,626
EBITDA-CapEx	9,460	10,774	12,888	12,283	7,202	2,720	3,506	6,606	-6,306	-9,006	4,497	6,145	7,238	7,713	6,626
Operating Income (Loss)	6,299	7,288	8,345	9,490	5,566	1,986	2,678	3,191	3,006	1,656	2,765	4,151	5,488	6,326	5,458

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	0.46	0.51	0.62	0.53	0.92	0.61	0.33	0.21	0.17	0.29	0.3	0.24	0.3	0.36	0.29
Current Ratio	1.95	1.95	1.94	1.74	1.91	1.59	1.21	1.17	1.19	1.23	1.22	1.25	1.32	1.45	1.33
Quick Ratio	1.36	1.43	1.47	1.32	1.54	1.24	0.86	0.79	0.76	0.79	0.82	0.8	0.88	0.99	0.88
CFO/Avg Current Liab	0.55	0.6	0.83	0.81	0.62	0.43	0.37	0.4	0.41	0.25	0.45	0.33	0.52	0.5	0.47
Common Equity/Total Assets	56.63	56.46	58.82	56.57	52.4	52.69	51.18	51.29	42.19	28.45	36.14	41	42.1	43.18	47.59
Long-Term Debt/Equity (%)	27.26	27.28	26.22	27.77	40.22	39.64	39.92	40.03	61.09	128.4	86.92	58.89	50.76	49.32	35.7
Long-Term Debt/Capital (%)	20.7	20.45	19.68	20.56	26.3	26.92	26.82	27.82	37.42	54.59	45.07	35.06	32.54	32.02	25.03
Long-Term Debt/Total Assets (%)	15.5	15.45	15.49	15.79	21.24	21.12	20.66	20.77	26.23	37.79	32.01	24.56	22.61	22.53	17.76
Total Debt/Equity (%)	31.64	33.36	33.24	35.03	52.91	47.23	48.84	43.87	63.26	135.21	92.86	67.96	56.02	54.02	42.64
Total Debt/Capital (%)	24.04	25.02	24.95	25.94	34.6	32.08	32.81	30.49	38.75	57.48	48.15	40.46	35.91	35.07	29.89
Total Debt/Total Assets (%)	17.99	18.9	19.64	19.92	27.94	25.16	25.28	22.77	27.16	39.79	34.2	28.34	24.95	24.67	21.21
CFO/Total Liabilities	24.7	25.91	38.92	38.8	27.43	17.19	16.31	16.84	16.9	9.83	17.73	14.79	24.95	24.83	23.53
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	4.29	4.16	3.97	3.34	3.2	2.2	2.78	4.01	4.13	3.96	3.79

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	4.12	4	3.96	4.29	3.56	3.06	3.48	4.11	4.21	3.63	4.34	4.65	4.55	4.59	4.28
Days Sales Outstanding	88.7	91.19	92.12	85.16	102.64	119.22	104.75	88.79	86.65	100.48	84.07	78.49	80.29	79.58	85.35
Inventory Turnover	6.77	6.93	7.53	8.1	6.76	6.12	6.42	7.07	7.06	5.61	5.82	6.31	6.34	6.58	6.21
Days Inventory Outstanding	53.88	52.64	48.49	45.05	54.03	59.67	56.87	51.63	51.73	65.04	62.75	57.87	57.6	55.47	58.79
Accounts Payable Turnover	9.84	9.5	9.12	8.81	7.24	6.87	6.12	6.1	6.07	5.23	6.25	6.64	6.32	6.52	6.57
Accounts Payable Turnover Days	37.1	38.41	40.01	41.45	50.44	53.16	59.66	59.82	60.11	69.73	58.41	54.97	57.77	56	55.55
Cash Conversion Cycle	105.48	105.42	100.6	88.76	106.22	125.73	101.96	80.59	78.26	95.79	88.4	81.38	80.12	79.04	88.59
Inventory to Cash Days	34.81	38.55	43.62	40.11	48.61	59.55	47.88	37.16	34.92	35.44	21.32	20.62	22.7	24.11	26.56
Inventories	4,700	4,785	4,603	4,628	3,756	4,225	4,046	4,010	4,130	3,354	3,272	3,999	4,387	4,375	5,032
Raw Materials	2,066	2,519	2,539	2,666	2,300	1,720	1,846	1,803	1,857	1,573	1,594	2,085	2,296	2,387	2,550
Work In Process	364	349	261	273	178	610	503	519	515	464	425	547	762	786	797
Finished Goods	2,270	1,917	1,803	1,689	1,278	1,895	1,697	1,688	1,758	1,317	1,253	1,367	1,329	1,202	1,685
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	- -	- -	- -	- -	88,351	117,212	93,780	50,067	55,213	29,549	41,496	75,047	74,233	52,572	56,310
- Cash & Cash Equivalents	1,705	1,905	3,472	3,130	2,793	2,929	1,799	1,433	1,137	844	1,757	1,655	2,900	3,544	3,036
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	129	107	166	199	272	451	419	424	416	418	282	304	1,170	1,220	1,182
+ Total Debt	9,933	11,630	13,176	13,330	18,999	19,616	18,199	16,051	15,294	16,886	14,195	12,226	11,965	12,074	11,636
Enterprise Value	- -	- -	- -	- -	94,588	128,022	107,309	63,765	68,756	43,847	52,834	84,683	83,379	61,197	64,916
Total Capital	41,325	46,488	52,811	51,379	54,904	61,145	55,460	52,637	39,470	29,375	29,481	30,215	33,324	34,424	38,927
Total Debt/Capital (%)	24.04	25.02	24.95	25.94	34.6	32.08	32.81	30.49	38.75	57.48	48.15	40.46	35.91	35.07	29.89
Total Debt / EV	- -	- -	- -	- -	0.2	0.15	0.17	0.25	0.22	0.39	0.27	0.14	0.14	0.2	0.18
EV/Sales	- -	- -	- -	- -	2.67	4.6	3.53	1.94	2.09	1.86	2.3	3.01	2.52	1.69	1.82
EV/EBITDA	- -	- -	- -	- -	13.13	47.07	30.61	9.65	- -	- -	11.75	13.78	11.52	7.93	9.8
EV/EBIT	- -	- -	- -	- -	30.28	- -	- -	20.91	- -	- -	18.92	18.92	15.22	10.5	14.37
EV/Cash Flow to Firm	- -	- -	- -	- -	10.44	- -	- -	10.3	- -	- -	10.38	20.55	11.84	8.72	9.36
EV/Free Cash Flow to Firm	- -	- -	- -	- -	10.44	- -	- -	10.3	- -	- -	10.38	20.55	11.84	8.72	9.36
Diluted Market Cap	- -	- -	- -	- -	89,392	114,322	94,055	50,430	55,232	29,500	42,194	75,935	75,065	53,891	54,113
Diluted Enterprise Value	- -	- -	- -	- -	95,629	125,132	107,584	64,128	68,775	43,798	53,532	85,571	84,211	62,516	62,719
EV per Share	- -	- -	- -	- -	75.29	92.02	77.54	46.11	49.66	31.49	37.65	59.63	58.43	43.69	43.41
TTM Sales	36,579	41,731	45,266	48,580	35,475	27,810	30,440	32,815	32,917	23,601	22,929	28,091	33,135	36,289	35,708
TTM EBITDA	9,460	10,774	12,888	12,283	7,202	2,720	3,506	6,606	-6,306	-9,006	4,497	6,145	7,238	7,713	6,626
TTM Operating Income	6,299	7,288	8,345	9,490	5,566	1,986	2,678	3,191	3,006	1,656	2,765	4,151	5,488	6,326	5,458
TTM Cash Flow to Firm	6,104	7,172	10,998	11,471	9,061	- -	- -	6,190	- -	- -	5,089	4,121	7,044	7,015	6,938
TTM Free Cash Flow to Firm	6,104	7,172	10,998	11,471	9,061	- -	- -	6,190	- -	- -	5,089	4,121	7,044	7,015	6,938

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	- -	- -	- -	- -	10.15	18.26	16.61	8.83	10.17	10.02	9.07	20.41	11.31	8.16	8.34
EV/EBIT	- -	- -	- -	- -	30.28	- -	- -	20.91	- -	- -	18.92	18.92	15.22	10.5	14.37
Enterprise Value	- -	- -	- -	- -	94,588	128,022	107,309	63,765	68,756	43,847	52,834	84,683	83,379	61,197	64,916
Low Price	- -	- -	- -	- -	67.36	60.18	60.87	35.97	30.61	11.94	21.63	29.84	42.99	36.8	31.27
EV/Sales	- -	- -	- -	- -	2.67	4.6	3.53	1.94	2.09	1.86	2.3	3.01	2.52	1.69	1.82
EV/EBITDA	- -	- -	- -	- -	13.13	47.07	30.61	9.65	- -	- -	11.75	13.78	11.52	7.93	9.8
Price/Earnings	- -	- -	- -	- -	42.64	- -	- -	23.45	- -	- -	22.01	21.75	17.64	11.95	15.86
Price/Earnings Average	- -	- -	- -	- -	49.55	- -	- -	40.98	- -	- -	21.74	17.06	18	14.74	15.43
Price/Earnings High	- -	- -	- -	- -	57.7	- -	- -	51.8	- -	- -	27.21	22.68	20.92	17.61	18.96
Price/Earnings Low	- -	- -	- -	- -	40.84	- -	- -	23.3	- -	- -	16.1	12.28	14.58	11.72	13.17
Price/Book Value	- -	- -	- -	- -	2.48	2.85	2.55	1.38	2.32	2.45	2.77	4.24	3.68	2.49	2.16
Price/Book Value Average	- -	- -	- -	- -	2.88	2.6	2.67	2.42	2.26	2.43	2.73	3.33	3.75	3.07	2.1
Price/Book Value High	- -	- -	- -	- -	3.36	2.94	3.29	3.06	2.76	4.69	3.42	4.43	4.36	3.66	2.58
Price/Book Value Low	- -	- -	- -	- -	2.37	2.04	2.29	1.38	1.78	1.38	2.02	2.4	3.04	2.44	1.79
Price/Tangible Book Value	- -	- -	- -	- -	5.72	18.81	39.57	19.99	87.78	-6.77	-34.67	43.86	25.9	14.91	13.01
Price/Tangible Book Value Average	- -	- -	- -	- -	6.64	17.15	41.51	34.94	85.33	-6.72	-34.24	34.41	26.44	18.39	12.66
Price/Tangible Book Value High	- -	- -	- -	- -	7.73	19.35	51.14	44.16	104.07	-12.97	-42.87	45.74	30.72	21.97	15.55
Price/Tangible Book Value Low	- -	- -	- -	- -	5.47	13.43	35.54	19.87	67.37	-3.81	-25.36	24.77	21.41	14.62	10.81
Price/Sales	- -	- -	- -	- -	2.49	4.11	3.09	1.53	1.68	1.25	1.81	2.66	2.24	1.47	1.5
Price/Sales Average	- -	- -	- -	- -	2.89	3.75	3.24	2.67	1.63	1.24	1.78	2.09	2.28	1.81	1.46
Price/Sales High	- -	- -	- -	- -	3.37	4.23	3.99	3.37	1.99	2.39	2.23	2.78	2.65	2.16	1.79
Price/Sales Low	- -	- -	- -	- -	2.39	2.94	2.78	1.52	1.29	0.7	1.32	1.5	1.85	1.44	1.24
Price/Cash Flow	- -	- -	- -	- -	10.03	18.26	16.61	8.78	10.17	10.02	8.9	20.11	11.17	8.08	8.25
Price/Cash Flow Average	- -	- -	- -	- -	11.66	16.65	17.42	15.34	9.89	9.94	8.79	15.78	11.4	9.96	8.02
Price/Cash Flow High	- -	- -	- -	- -	13.58	18.79	21.46	19.38	12.06	19.19	11.01	20.98	13.25	11.9	9.86
Price/Cash Flow Low	- -	- -	- -	- -	9.61	13.04	14.92	8.72	7.81	5.64	6.51	11.36	9.23	7.92	6.85
Price/Free Cash Flow Average	- -	- -	- -	- -	11.8	16.65	17.42	15.43	9.89	9.94	8.96	16.01	11.54	10.06	8.12
Price/Free Cash Flow High	- -	- -	- -	- -	13.74	18.79	21.46	19.5	12.06	19.19	11.22	21.29	13.41	12.02	9.97
Price/Free Cash Flow Low	- -	- -	- -	- -	9.72	13.04	14.92	8.77	7.81	5.64	6.64	11.53	9.35	8	6.92
EV/Sales Average	- -	- -	- -	- -	3.07	4.23	3.68	3.08	2.04	1.85	2.28	2.44	2.56	2.02	1.78
EV/Sales High	- -	- -	- -	- -	3.55	4.73	4.43	3.79	2.4	3	2.73	3.13	2.93	2.37	2.13
EV/Sales Low	- -	- -	- -	- -	2.56	3.4	3.21	1.93	1.7	1.31	1.82	1.85	2.13	1.66	1.55
EV/EBITDA Average	- -	- -	- -	- -	15.12	43.28	31.92	15.32	- -	- -	11.63	11.15	11.73	9.52	9.57
EV/EBITDA High	- -	- -	- -	- -	17.47	48.32	38.43	18.81	- -	- -	13.93	14.3	13.43	11.16	11.46
EV/EBITDA Low	- -	- -	- -	- -	12.62	34.76	27.89	9.6	- -	- -	9.27	8.46	9.74	7.8	8.36
EV/EBIT Average	- -	- -	- -	- -	34.86	- -	- -	33.18	- -	- -	18.73	15.31	15.5	12.6	14.04
EV/EBIT High	- -	- -	- -	- -	40.26	- -	- -	40.75	- -	- -	22.43	19.64	17.74	14.77	16.81
EV/EBIT Low	- -	- -	- -	- -	29.09	- -	- -	20.8	- -	- -	14.93	11.62	12.87	10.32	12.26
Last Price	- -	- -	- -	- -	70.32	84.25	67.76	36.2	39.88	21.22	29.57	52.84	52.02	37.53	37.66
High Price	- -	- -	- -	- -	95.15	86.7	87.57	79.96	47.28	40.65	36.56	55.11	61.69	55.28	45.01
Enterprise Value Average	- -	- -	- -	- -	108,904	117,717	111,909	101,189	67,216	43,624	52,322	68,509	84,918	73,436	63,403
Enterprise Value High	- -	- -	- -	- -	125,786	131,439	134,726	124,281	79,006	70,895	62,648	87,899	97,183	86,064	75,909
Enterprise Value Low	- -	- -	- -	- -	90,864	94,534	97,768	63,440	55,918	30,926	41,693	52,015	70,495	60,170	55,366

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	1,334	1,328	1,307	1,275	1,256	1,391	1,384	1,383	1,385	1,392	1,403	1,420	1,427	1,401	1,495
Diluted Weighted Avg Shares	1,334	1,339	1,333	1,308	1,271	1,357	1,388	1,393	1,385	1,390	1,427	1,437	1,443	1,436	1,437
Basic Weighted Avg Shares	1,334	1,330	1,323	1,295	1,256	1,357	1,388	1,385	1,385	1,390	1,400	1,416	1,425	1,421	1,421
Revenue per Share	27.43	31.38	34.21	37.51	28.24	20.49	21.93	23.69	23.77	16.98	16.38	19.84	23.25	25.54	25.13
EBITDA per Share	7.09	8.1	9.74	9.48	5.73	2	2.53	4.77	-4.55	-6.48	3.21	4.34	5.08	5.43	4.66
Operating Income per Share	4.72	5.48	6.31	7.33	4.43	1.46	1.93	2.3	2.17	1.19	1.97	2.93	3.85	4.45	3.84
Basic EPS, GAAP	3.75	4.13	5.09	4.2	1.65	-1.24	-1.08	1.54	-7.32	-7.57	1.34	2.43	2.95	3.14	2.37
Basic EPS from Cont Ops	3.39	3.95	5.17	4.41	1.7	-1.2	-1.09	1.57	-7.3	-7.54	1.38	2.47	3	3.22	2.43
Diluted EPS, GAAP	3.75	4.1	5.05	4.16	1.63	-1.24	-1.08	1.53	-7.32	-7.57	1.32	2.39	2.91	3.11	2.35
Diluted EPS from Cont Ops	3.39	3.93	5.13	4.37	1.68	-1.2	-1.09	1.56	-7.3	-7.54	1.35	2.43	2.96	3.19	2.4
Dividend per Share	0.97	1.08	1.22	1.52	1.93	1.95	2	2	2	1.25	0.5	0.6	0.92	1.08	1.13
Cash Flow per Share	4.41	5.2	8.08	8.64	7.01	4.61	4.08	4.12	3.92	2.12	3.32	2.63	4.66	4.65	4.57
Free Cash Flow per Basic Share	4.41	5.2	8.08	8.64	7.01	4.61	4.08	4.12	3.92	2.12	3.32	2.63	4.66	4.65	4.57
Cash & Equivalents per Share	3.62	4.72	6.4	5.88	10.37	6.65	3.68	2.01	1.57	2.16	2.24	2.04	2.8	3.33	2.82
Book Value per Share	23.44	26.16	30.19	29.68	28.36	29.52	26.62	26.15	17.16	8.67	10.69	12.45	14.15	15.08	17.46
Tangible Book Value per Share	9.17	11.57	15.34	13.89	12.3	4.48	1.71	1.81	0.45	-3.13	-0.85	1.2	2.01	2.52	2.89