HP Inc. Financial Ratios — 7HP 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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Return on Common Equity (%)	17.89	-41.43	20.57	18.57	16.71	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	5.57	-10.62	4.77	4.8	4.34	3.67	8.16	15.78	9.26	8.26	17.85	8.12	8.64	7.22	6.19
Return on Capital (%)	10.66	- -	10.07	10.35	- -	13.47	75.37	- -	- -	66.39	109.91	41.36	- -	34.18	30.38
Return on Invested Capital (%)	10.91	- -	10.3	6.22	- -	11.98	56.32	- -	- -	52.71	62.31	34.65	- -	29.64	26.13
Gross Margin (%)	23.44	23.24	23.08	19.81	19.31	18.65	18.4	18.25	19.01	18.4	21.13	19.49	21.42	22.07	20.6
EBITDA Margin (%)	11.52	-4.95	10.46	15.16	15.51	8.05	7.15	7.45	7.86	7.47	9.68	8.49	8.02	8.68	7.4
Operating Margin (%)	8.95	7.72	7.25	7.82	7.63	9.15	7.5	5.86	5.11	6.94	8.95	8.13	7.86	7.85	6.55
Incremental Operating Margin (%)	- -	30.49	14.22	6.67	9.73	- -	- -	- -	- -	- -	25.61	102	9.73	13.21	- -
Pretax Margin (%)	7.06	-9.91	5.8	6.82	6.86	7.8	6.29	5.15	4.29	5.67	11.93	6.87	5.47	6.12	4.83
Profit Margin (%)	5.56	-10.51	4.55	8.85	8.85	5.17	4.85	9.11	5.36	4.97	10.31	4.98	6.07	5.18	4.57
Net Income to Common Margin (%)	5.56	-10.51	4.55	8.85	8.85	5.17	4.85	9.11	5.36	4.97	10.31	4.98	6.07	5.18	4.57
Effective Tax Rate (%)	21.24	- -	21.46	24.31	- -	29.11	22.89	- -	- -	12.33	13.57	27.57	- -	15.37	5.21
Dvd Payout Ratio (%)	11.93	-8.02	21.61	40.49	33.62	32.18	35.39	16.88	30.77	35.42	14.34	33.11	31.78	38.74	43.02
Sustainable Growth Rate (%)	15.76	-44.76	16.13	11.05	11.09	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Total Debt	30,634	28,436	22,587	19,525	8,871	6,813	7,819	5,987	5,137	7,396	8,778	12,294	10,739	10,899	10,882
ST Debt	8,083	6,647	5,979	3,486	2,194	78	1,072	1,463	357	949	1,456	623	660	1,849	1,246
LT Debt	22,551	21,789	16,608	16,039	6,677	6,735	6,747	4,524	4,780	6,447	7,322	11,671	10,079	9,050	9,636
Total Debt/EBITDA	2.09	-4.77	1.92	2.27	1.11	1.76	2.1	1.37	1.11	1.75	1.43	2.3	2.49	2.34	2.66
Net Debt/EBITDA	1.54	-2.87	0.89	0.51	0.16	0.14	0.22	0.19	0.13	0.32	0.52	1.47	1.48	1.38	1.46
Total Debt/EBIT	3.17	-2.57	3.17	4.59	2.26	1.92	2.32	1.56	1.32	2.15	1.64	2.7	3.11	2.85	3.43
Net Debt/EBIT	2.33	-1.55	1.46	1.03	0.33	0.15	0.24	0.21	0.15	0.39	0.6	1.73	1.85	1.68	1.88
EBITDA to Interest Expense	- -	- -	- -	- -	47.79	14.22	12.05	13.97	19.1	17.7	24.19	14.87	6.3	7.66	7.37
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	26.22	12.63	10.74	12.22	16.32	15.28	21.9	12.74	5.43	6.68	5.75
EBIT to Interest Expense	- -	- -	- -	- -	23.51	16.16	12.63	10.97	12.4	16.45	22.35	14.25	6.17	6.92	6.53
Interest Expense	- -	- -	- -	- -	167	273	309	312	242	239	254	359	684	607	555
Common Equity/Total Assets	29.82	20.63	25.8	25.9	25.98	-13.42	-10.35	-1.85	-3.56	-6.42	-4.26	-7.86	-2.89	-3.32	-0.83
Long-Term Debt/Equity (%)	57.82	95.43	60.05	59.13	23.72	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	32.38	42.5	33.06	34.38	18.04	230.34	152.96	84.59	121.2	124.75	102.64	125.91	104.23	94.51	91.46
Long-Term Debt/Total Assets (%)	17.41	20.03	15.72	15.54	6.25	23.23	20.5	13.07	14.28	18.59	18.97	30.32	27.24	22.68	23.07
Total Debt/Equity (%)	78.54	124.54	81.67	71.98	31.51	-175.19	-229.43	-936.93	-430.6	-331.96	-533.94	-406.41	-1,004.58	-823.81	-3,145.09
Total Debt/Capital (%)	43.99	55.46	44.96	41.85	23.96	233	177.26	111.95	130.25	143.11	123.04	132.64	111.05	113.82	103.28
Total Debt/Total Assets (%)	23.65	26.14	21.37	18.92	8.3	23.5	23.76	17.29	15.35	21.33	22.74	31.94	29.02	27.31	26.05
Net Debt to Equity	57.92	75.04	37.69	16.19	4.57	-13.5	-24.12	-128.48	-50.29	-60.73	-194.22	-260.13	-596.54	-486.09	-1,727.17
Net Debt/Capital (%)	36.68	42.87	27.37	13.93	4.37	-15.61	-31.79	451.1	-101.18	445.07	112.63	128.49	97.17	101.47	87.29
EBITDA	14,661	-5,962	11,742	8,590	7,981	3,881	3,722	4,359	4,621	4,231	6,144	5,339	4,306	4,648	4,090
EBITDA-CapEx	10,122	-9,668	8,543	4,737	4,378	3,448	3,320	3,813	3,950	3,651	5,562	4,574	3,713	4,056	3,193
Operating Income (Loss)	11,389	9,289	8,143	4,432	3,927	4,412	3,902	3,424	3,001	3,931	5,678	5,117	4,223	4,202	3,624

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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Cash Ratio	0.16	0.24	0.27	0.35	0.18	0.33	0.36	0.23	0.18	0.2	0.15	0.12	0.13	0.11	0.13
Current Ratio	1.01	1.09	1.11	1.15	1.23	0.98	1	0.85	0.8	0.79	0.76	0.75	0.73	0.72	0.77
Quick Ratio	0.69	0.79	0.79	0.83	0.35	0.69	0.68	0.55	0.53	0.52	0.45	0.38	0.39	0.4	0.42
CFO/Avg Current Liab	0.25	0.22	0.25	0.28	0.16	0.11	0.18	0.19	0.18	0.17	0.23	0.16	0.14	0.14	0.13
Common Equity/Total Assets	29.82	20.63	25.8	25.9	25.98	-13.42	-10.35	-1.85	-3.56	-6.42	-4.26	-7.86	-2.89	-3.32	-0.83
Long-Term Debt/Equity (%)	57.82	95.43	60.05	59.13	23.72	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	32.38	42.5	33.06	34.38	18.04	230.34	152.96	84.59	121.2	124.75	102.64	125.91	104.23	94.51	91.46
Long-Term Debt/Total Assets (%)	17.41	20.03	15.72	15.54	6.25	23.23	20.5	13.07	14.28	18.59	18.97	30.32	27.24	22.68	23.07
Total Debt/Equity (%)	78.54	124.54	81.67	71.98	31.51	-175.19	-229.43	-936.93	-430.6	-331.96	-533.94	-406.41	-1,004.58	-823.81	-3,145.09
Total Debt/Capital (%)	43.99	55.46	44.96	41.85	23.96	233	177.26	111.95	130.25	143.11	123.04	132.64	111.05	113.82	103.28
Total Debt/Total Assets (%)	23.65	26.14	21.37	18.92	8.3	23.5	23.76	17.29	15.35	21.33	22.74	31.94	29.02	27.31	26.05
CFO/Total Liabilities	13.96	12.3	14.88	16.21	8.92	9.89	10.12	12.84	13.43	11.69	15.92	10.75	9.38	9.09	8.78
CFO/CapEx	2.78	2.85	3.63	3.2	1.95	7.51	9.15	8.29	6.94	7.44	11.01	5.83	6.02	6.33	4.12
Altman's Z-Score	- -	- -	- -	- -	- -	2.9	2.84	2.92	2.76	2.54	2.76	2.74	2.51	2.29	2.12

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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Accounts Receivable Turnover	6.93	6.95	6.96	3.81	5.52	10.79	12.21	12.28	10.54	9.93	11.63	12.48	12.23	11.45	10.23
Days Sales Outstanding	52.64	52.51	52.46	95.7	66.16	33.82	29.9	29.74	34.61	36.77	31.4	29.25	29.84	31.87	35.67
Inventory Turnover	13.96	13.38	13.97	7.29	7.76	8.95	8.27	8.07	8.07	7.9	7.21	6.52	5.83	5.73	5.41
Days Inventory Outstanding	26.14	27.27	26.12	50.06	47.04	40.8	44.12	45.23	45.24	46.19	50.66	56.01	62.59	63.76	67.47
Accounts Payable Turnover	6.76	6.49	6.29	3.06	3.02	3.7	3.59	3.42	3.19	3.15	3.38	3.21	2.83	2.75	2.56
Accounts Payable Turnover Days	53.98	56.22	58.01	119.23	120.89	98.56	101.64	106.64	114.34	115.9	107.98	113.78	129.2	132.59	142.73
Cash Conversion Cycle	24.81	23.56	20.58	26.53	-7.69	-23.94	-27.62	-31.68	-34.49	-32.94	-25.93	-28.52	-36.77	-36.96	-39.58
Inventory to Cash Days	26.5	25.24	26.34	45.65	19.12	-6.98	-14.23	-15.5	-10.63	-9.42	-19.26	-26.76	-32.75	-31.88	-31.8
Inventories	7,490	6,317	6,046	6,415	4,288	4,484	5,786	6,062	5,734	5,963	7,930	7,614	6,862	7,720	8,512
Raw Materials	2,621	2,223	2,199	2,442	1,468	1,381	1,929	2,043	1,879	2,301	3,398	2,729	2,932	3,382	3,791
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	4,869	4,094	3,847	3,973	2,820	3,103	3,857	4,019	3,855	3,662	4,532	4,885	3,930	4,338	4,721
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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Market Capitalization	- -	- -	- -	- -	- -	24,053	35,429	36,741	25,543	22,672	32,834	27,319	25,760	33,264	25,458
- Cash & Cash Equivalents	8,043	11,301	12,163	15,133	7,584	6,288	6,997	5,166	4,537	4,864	4,299	3,145	3,107	3,238	3,690
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	379	397	387	396	383	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	30,634	28,436	22,587	19,525	8,871	6,813	7,819	5,987	5,137	7,396	8,778	12,294	10,739	10,899	10,882
Enterprise Value	- -	- -	- -	- -	- -	24,578	35,102	36,851	26,143	24,930	37,308	36,468	33,392	40,925	32,650
Total Capital	69,638	51,269	50,243	46,652	37,022	2,924	4,411	5,348	3,944	5,168	7,134	9,269	9,670	9,576	10,536
Total Debt/Capital (%)	43.99	55.46	44.96	41.85	23.96	233	177.26	111.95	130.25	143.11	123.04	132.64	111.05	113.82	103.28
Total Debt / EV	- -	- -	- -	- -	- -	0.28	0.22	0.16	0.2	0.3	0.24	0.34	0.32	0.27	0.33
EV/Sales	- -	- -	- -	- -	- -	0.51	0.67	0.63	0.44	0.44	0.59	0.58	0.62	0.76	0.59
EV/EBITDA	- -	- -	- -	- -	- -	6.33	9.43	8.45	5.66	5.89	6.07	6.83	7.75	8.8	7.98
EV/EBIT	- -	- -	- -	- -	- -	6.93	10.42	9.62	6.74	7.24	6.96	8	9.66	10.72	10.29
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	7.13	8.97	- -	- -	5.51	5.63	7.72	- -	9.6	7.73
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	8.16	9.99	- -	- -	6.32	6.17	9.21	- -	11.15	9.82
Diluted Market Cap	- -	- -	- -	- -	- -	24,489	36,545	38,484	26,699	24,689	36,676	29,270	26,066	35,035	26,339
Diluted Enterprise Value	- -	- -	- -	- -	- -	25,014	36,218	38,594	27,299	26,947	41,150	38,419	33,698	42,696	33,531
EV per Share	- -	- -	- -	- -	- -	14.36	21.27	23.62	17.93	19.12	34.16	37.21	33.79	43.58	35.45
TTM Sales	127,245	120,357	112,298	56,651	51,463	48,238	52,056	58,472	58,756	56,638	63,460	62,910	53,718	53,559	55,295
TTM EBITDA	14,661	-5,962	11,742	8,590	7,981	3,881	3,722	4,359	4,621	4,231	6,144	5,339	4,306	4,648	4,090
TTM Operating Income	11,389	9,289	8,143	4,432	3,927	4,412	3,902	3,424	3,001	3,931	5,678	5,117	4,223	4,202	3,624
TTM Cash Flow to Firm	12,639	- -	11,608	12,333	- -	3,446	3,915	- -	- -	4,526	6,629	4,723	- -	4,263	4,223
TTM Free Cash Flow to Firm	8,100	- -	8,409	8,480	- -	3,013	3,513	- -	- -	3,946	6,047	3,958	- -	3,671	3,326

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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	8.69	11.16	9.66	6.7	6.61	6.29	7.92	8.75	11.1	9.41
EV/EBIT	- -	- -	- -	- -	- -	6.93	10.42	9.62	6.74	7.24	6.96	8	9.66	10.72	10.29
Enterprise Value	- -	- -	- -	- -	- -	24,578	35,102	36,851	26,143	24,930	37,308	36,468	33,392	40,925	32,650
Low Price	- -	- -	- -	- -	- -	8.94	14.27	19.91	16.09	12.52	17.8	24.58	25.43	26.16	21.17
EV/Sales	- -	- -	- -	- -	- -	0.51	0.67	0.63	0.44	0.44	0.59	0.58	0.62	0.76	0.59
EV/EBITDA	- -	- -	- -	- -	- -	6.33	9.43	8.45	5.66	5.89	6.07	6.83	7.75	8.8	7.98
Price/Earnings	- -	- -	- -	- -	- -	9.74	14.35	7.14	8.42	8.73	5.55	9.24	7.92	12.5	10.34
Price/Earnings Average	- -	- -	- -	- -	- -	8.78	11.75	6.9	9.77	9.27	5.17	11.23	8.87	11.27	10.88
Price/Earnings High	- -	- -	- -	- -	- -	18.54	14.75	8.08	12.18	11.72	6.53	13.44	10.22	13.43	14.77
Price/Earnings Low	- -	- -	- -	- -	- -	6.2	9.54	6.04	7.73	6.29	3.29	8.15	7.73	9.23	7.92
Price/Book Value	- -	- -	- -	- -	- -	-6.18	-10.4	-57.5	-21.41	-10.18	-19.97	-9.03	-24.1	-25.14	-73.58
Price/Book Value Average	- -	- -	- -	- -	- -	-5.57	-8.51	-55.57	-24.83	-10.8	-18.59	-10.98	-26.96	-22.67	-77.46
Price/Book Value High	- -	- -	- -	- -	- -	-11.77	-10.69	-65.03	-30.97	-13.66	-23.48	-13.14	-31.08	-27.02	-105.11
Price/Book Value Low	- -	- -	- -	- -	- -	-3.93	-6.91	-48.6	-19.67	-7.33	-11.83	-7.96	-23.51	-18.57	-56.37
Price/Tangible Book Value	- -	- -	- -	- -	- -	-2.53	-3.92	-5.2	-3.11	-2.48	-3.56	-2.02	-2.29	-2.95	-2.53
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	-2.28	-3.21	-5.03	-3.6	-2.63	-3.31	-2.46	-2.56	-2.66	-2.66
Price/Tangible Book Value High	- -	- -	- -	- -	- -	-4.81	-4.03	-5.89	-4.49	-3.33	-4.18	-2.94	-2.95	-3.17	-3.61
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	-1.61	-2.61	-4.4	-2.85	-1.79	-2.11	-1.78	-2.23	-2.18	-1.94
Price/Sales	- -	- -	- -	- -	- -	0.5	0.7	0.65	0.45	0.43	0.57	0.46	0.48	0.65	0.47
Price/Sales Average	- -	- -	- -	- -	- -	0.45	0.57	0.63	0.52	0.46	0.53	0.56	0.54	0.58	0.5
Price/Sales High	- -	- -	- -	- -	- -	0.96	0.72	0.74	0.65	0.58	0.67	0.67	0.62	0.7	0.68
Price/Sales Low	- -	- -	- -	- -	- -	0.32	0.46	0.55	0.41	0.31	0.34	0.41	0.47	0.48	0.36
Price/Cash Flow	- -	- -	- -	- -	- -	7.47	9.86	8.4	5.7	5.69	5.67	6.48	7.24	9.25	7.07
Price/Cash Flow Average	- -	- -	- -	- -	- -	6.74	8.07	8.12	6.61	6.04	5.28	7.88	8.1	8.34	7.44
Price/Cash Flow High	- -	- -	- -	- -	- -	14.23	10.13	9.5	8.25	7.64	6.66	9.43	9.34	9.94	10.1
Price/Cash Flow Low	- -	- -	- -	- -	- -	4.75	6.55	7.1	5.24	4.1	3.36	5.72	7.06	6.83	5.42
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	7.83	9.14	9.34	7.77	7.02	5.86	9.62	9.79	10.01	9.9
Price/Free Cash Flow High	- -	- -	- -	- -	- -	16.54	11.47	10.93	9.7	8.87	7.4	11.51	11.29	11.93	13.44
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	5.53	7.42	8.17	6.16	4.76	3.73	6.98	8.54	8.19	7.21
EV/Sales Average	- -	- -	- -	- -	- -	0.46	0.55	0.61	0.51	0.46	0.55	0.67	0.68	0.7	0.61
EV/Sales High	- -	- -	- -	- -	- -	0.96	0.69	0.71	0.64	0.58	0.68	0.78	0.76	0.81	0.79
EV/Sales Low	- -	- -	- -	- -	- -	0.33	0.45	0.53	0.41	0.33	0.38	0.53	0.61	0.6	0.48
EV/EBITDA Average	- -	- -	- -	- -	- -	5.72	7.71	8.17	6.54	6.22	5.7	7.93	8.47	8.1	8.31
EV/EBITDA High	- -	- -	- -	- -	- -	11.93	9.7	9.56	8.13	7.73	7.01	9.16	9.49	9.34	10.65
EV/EBITDA Low	- -	- -	- -	- -	- -	4.08	6.24	7.15	5.21	4.39	3.89	6.23	7.61	6.93	6.53
EV/EBIT Average	- -	- -	- -	- -	- -	6.26	8.52	9.3	7.8	7.65	6.54	9.29	10.55	9.86	10.71
EV/EBIT High	- -	- -	- -	- -	- -	13.05	10.72	10.88	9.69	9.5	8.04	10.72	11.82	11.37	13.72
EV/EBIT Low	- -	- -	- -	- -	- -	4.46	6.9	8.13	6.21	5.4	4.46	7.29	9.48	8.44	8.41
Last Price	- -	- -	- -	- -	- -	14.05	21.47	23.55	17.52	17.39	30.06	27.88	26.07	35.43	27.64
High Price	- -	- -	- -	- -	- -	26.75	22.07	26.64	25.34	23.34	35.34	40.55	33.62	38.07	39.48
Enterprise Value Average	- -	- -	- -	- -	- -	22,203	28,680	35,618	30,222	26,330	35,042	42,355	36,456	37,657	33,992
Enterprise Value High	- -	- -	- -	- -	- -	46,315	36,088	41,666	37,550	32,694	43,078	48,892	40,857	43,407	43,559
Enterprise Value Low	- -	- -	- -	- -	- -	15,827	23,223	31,165	24,063	18,588	23,920	33,238	32,759	32,223	26,695

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	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Shares Outstanding	1,991	1,963	1,908	1,839	1,804	1,712	1,650	1,560	1,458	1,304	1,092	980	988	939	921
Diluted Weighted Avg Shares	2,128	1,974	1,950	1,912	1,836	1,743	1,702	1,634	1,524	1,420	1,220	1,050	1,000	989	953
Basic Weighted Avg Shares	2,094	1,974	1,934	1,882	1,814	1,730	1,688	1,615	1,515	1,413	1,208	1,038	992	979	946
Revenue per Share	60.77	60.97	58.07	30.1	28.37	27.88	30.84	36.21	38.78	40.08	52.53	60.61	54.15	54.71	58.45
EBITDA per Share	7	-3.02	6.07	4.56	4.4	2.24	2.2	2.7	3.05	2.99	5.09	5.14	4.34	4.75	4.32
Operating Income per Share	5.44	4.71	4.21	2.35	2.16	2.55	2.31	2.12	1.98	2.78	4.7	4.93	4.26	4.29	3.83
Basic EPS, GAAP	3.38	-6.41	2.64	2.66	2.51	1.44	1.5	3.3	2.08	1.99	5.41	3.02	3.29	2.83	2.67
Basic EPS from Cont Ops	3.38	-6.41	2.64	1.55	2.05	1.54	1.5	3.3	2.08	1.99	5.41	3.02	3.29	2.83	2.67
Diluted EPS, GAAP	3.32	-6.41	2.62	2.62	2.48	1.43	1.48	3.26	2.07	1.98	5.36	2.98	3.26	2.81	2.65
Diluted EPS from Cont Ops	3.32	-6.41	2.62	1.53	2.03	1.53	1.48	3.26	2.07	1.98	5.36	2.98	3.26	2.81	2.65
Dividend per Share	0.4	0.51	0.57	0.63	0.69	0.5	0.53	0.56	0.64	0.71	0.78	1	1.05	1.1	1.15
Cash Flow per Share	6.04	5.36	6	6.55	3.87	1.88	2.18	2.8	3.07	3.05	5.31	4.3	3.6	3.83	3.91
Free Cash Flow per Basic Share	3.87	3.48	4.35	4.51	1.89	1.63	1.94	2.47	2.63	2.64	4.82	3.56	3	3.22	2.96
Cash & Equivalents per Share	4.04	5.76	6.37	8.23	4.2	3.67	4.94	3.77	3.11	3.94	3.94	3.21	3.14	3.45	4.01
Book Value per Share	19.4	11.43	14.29	14.54	15.39	-2.27	-2.07	-0.41	-0.82	-1.71	-1.51	-3.09	-1.08	-1.41	-0.38
Tangible Book Value per Share	-8.45	-6.7	-3.68	-3.55	12.24	-5.56	-5.47	-4.53	-5.64	-7.02	-8.45	-13.77	-11.39	-12	-10.93