CenterPoint Energy, Inc (Holding Co) Financial Ratios — HOU

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 (%)	36.58	9.79	7.21	13.77	-17.28	12.48	43.99	6.05	10.42	-14.55	19.04	11.27	9.16	10.02	9.64
Return on Assets (%)	6.49	1.87	1.39	2.71	-3.11	2	8.04	1.48	2.53	-2.24	4.18	2.77	2.34	2.44	2.33
Return on Capital (%)	13.33	5.31	3.76	7.18	- -	5.78	- -	4.36	6.52	-1.41	8.2	5.52	5.47	5.75	5.52
Return on Invested Capital (%)	6.22	3.95	2.84	4.67	- -	5.24	- -	4.01	4.93	3.9	4.89	4.41	5.33	5.52	5.36
Gross Margin (%)	30.3	36.3	29	25.32	30.83	33.65	26.66	39.86	36.62	39.49	38.4	36.44	42.39	46	45.06
EBITDA Margin (%)	25.85	28.02	24.23	21.11	25.76	28.55	22.59	33.63	30.35	30.04	32.08	30.62	36.35	39.67	38.9
Operating Margin (%)	15.36	17.31	12.46	10.13	12.63	13.59	11.82	13.83	14.16	16.5	16.32	16.8	20.24	23.02	22.55
Incremental Operating Margin (%)	- -	0.8	- -	- -	0.11	63.38	5.42	8.03	15.77	- -	14.88	20.95	- -	- -	16.81
Pretax Margin (%)	13.89	10.16	9.63	9.59	-15.3	9.11	11.06	8.78	7.21	7.59	9.32	15.2	12.5	14.05	13.33
Profit Margin (%)	16.06	5.6	3.84	6.62	-9.37	5.74	18.64	5.86	10.46	-10.42	17.79	11.34	10.55	11.79	11.24
Net Income to Common Margin (%)	16.06	5.6	3.84	6.62	-9.37	5.74	18.64	5.31	8.91	-12.36	16.65	10.81	9.97	11.79	11.24
Effective Tax Rate (%)	34.41	44.91	60.18	30.96	- -	37.03	- -	28.13	5.5	14.21	14.14	25.41	15.64	16.06	15.64
Dvd Payout Ratio (%)	43.77	82.97	114.15	66.78	-66.18	143.75	25.73	241.83	145.23	113.57	69.28	43.65	55.94	51.23	54.56
Sustainable Growth Rate (%)	20.57	1.67	-1.02	4.57	-28.72	-5.46	32.67	-8.58	-4.71	1.97	5.85	6.35	4.04	4.89	4.38

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	9,187	9,795	8,357	8,857	8,770	8,592	8,840	9,164	15,112	13,440	16,103	16,856	18,618	20,963	22,980
ST Debt	546	1,438	540	848	904	1,060	645	482	868	1,919	545	2,020	1,059	566	2,414
LT Debt	8,641	8,357	7,817	8,009	7,866	7,532	8,195	8,682	14,244	11,521	15,558	14,836	17,559	20,397	20,566
Total Debt/EBITDA	4.21	4.69	4.26	4.55	4.61	4	4.07	4.34	6.58	6.03	6.01	5.91	5.89	6.11	6.31
Net Debt/EBITDA	4.11	4.38	4.15	4.39	4.47	3.84	3.95	2.34	6.48	5.97	5.92	5.88	5.86	6.11	6.3
Total Debt/EBIT	7.08	9.44	8.27	9.47	9.4	8.4	7.78	10.56	14.11	12.94	11.81	10.76	10.58	10.53	10.89
Net Debt/EBIT	6.91	8.81	8.07	9.15	9.12	8.07	7.55	5.68	13.89	12.79	11.65	10.72	10.53	10.52	10.87
EBITDA to Interest Expense	3.75	3.67	4.06	4.14	4.16	5.01	5.57	5.03	4.05	4.21	5.06	5.45	4.51	4.09	4.03
EBITDA-CapEx/Interest Expense	3.75	3.67	4.06	4.14	4.16	5.01	5.57	5.03	4.05	4.21	5.06	5.45	4.51	4.09	4.03
EBIT to Interest Expense	2.23	2.27	2.09	1.99	2.04	2.38	2.91	2.07	1.89	2.31	2.58	2.99	2.51	2.37	2.34
Interest Expense	583	569	484	471	457	429	390	420	567	529	529	524	701	838	903
Common Equity/Total Assets	19.45	18.81	19.79	19.6	16.26	15.85	20.62	23.39	18.63	17.88	22.9	24.01	24.34	24.37	23.97
Long-Term Debt/Equity (%)	204.67	194.3	180.57	176.1	227.28	217.69	174.81	107.74	170.4	138.01	165.19	147.7	181.64	191.23	184.4
Long-Term Debt/Capital (%)	64.44	59.29	61.62	59.75	64.31	62.5	60.58	50.41	60.69	52.88	60.96	55.15	62.08	64.49	60.25
Long-Term Debt/Total Assets (%)	39.81	36.54	35.74	34.52	36.95	34.5	36.04	32.14	40.09	34.42	41.29	38.49	44.21	46.6	44.2
Total Debt/Equity (%)	217.6	227.74	193.05	194.74	253.39	248.32	188.57	113.73	180.79	161	170.98	167.8	192.59	196.54	206.04
Total Debt/Capital (%)	68.51	69.49	65.88	66.07	71.7	71.29	65.35	53.21	64.39	61.69	63.1	62.66	65.82	66.28	67.32
Total Debt/Total Assets (%)	42.33	42.83	38.21	38.18	41.19	39.36	38.88	33.93	42.53	40.15	42.74	43.73	46.88	47.9	49.38
Net Debt to Equity	212.39	212.72	188.24	188.19	245.77	238.47	183.02	61.22	177.9	159.24	168.54	167.07	191.66	196.32	205.7
Net Debt/Capital (%)	67.99	68.02	65.31	65.3	71.08	70.46	64.67	37.97	64.02	61.43	62.76	62.56	65.71	66.25	67.29
EBITDA	2,184	2,088	1,964	1,948	1,903	2,149	2,172	2,111	2,296	2,228	2,679	2,854	3,161	3,429	3,640
EBITDA-CapEx	2,184	2,088	1,964	1,948	1,903	2,149	2,172	2,111	2,296	2,228	2,679	2,854	3,161	3,429	3,640
Operating Income (Loss)	1,298	1,290	1,010	935	933	1,023	1,136	868	1,071	1,224	1,363	1,566	1,760	1,990	2,110

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	0.23	0.33	0.32	0.44	0.43	0.42	0.4	1.44	0.27	0.21	0.39	0.11	0.16	0.14	0.09
Current Ratio	0.9	0.8	0.88	1.17	1.09	0.95	1.11	2.13	0.99	0.61	1.72	0.92	0.78	1.08	0.91
Quick Ratio	0.66	0.64	0.74	0.94	0.86	0.78	0.86	1.92	0.59	0.47	0.67	0.44	0.5	0.48	0.32
CFO/Avg Current Liab	0.72	0.6	0.49	0.48	0.71	0.69	0.46	0.67	0.45	0.45	- -	0.39	0.86	0.54	0.48
Common Equity/Total Assets	19.45	18.81	19.79	19.6	16.26	15.85	20.62	23.39	18.63	17.88	22.9	24.01	24.34	24.37	23.97
Long-Term Debt/Equity (%)	204.67	194.3	180.57	176.1	227.28	217.69	174.81	107.74	170.4	138.01	165.19	147.7	181.64	191.23	184.4
Long-Term Debt/Capital (%)	64.44	59.29	61.62	59.75	64.31	62.5	60.58	50.41	60.69	52.88	60.96	55.15	62.08	64.49	60.25
Long-Term Debt/Total Assets (%)	39.81	36.54	35.74	34.52	36.95	34.5	36.04	32.14	40.09	34.42	41.29	38.49	44.21	46.6	44.2
Total Debt/Equity (%)	217.6	227.74	193.05	194.74	253.39	248.32	188.57	113.73	180.79	161	170.98	167.8	192.59	196.54	206.04
Total Debt/Capital (%)	68.51	69.49	65.88	66.07	71.7	71.29	65.35	53.21	64.39	61.69	63.1	62.66	65.82	66.28	67.32
Total Debt/Total Assets (%)	42.33	42.83	38.21	38.18	41.19	39.36	38.88	33.93	42.53	40.15	42.74	43.73	46.88	47.9	49.38
CFO/Total Liabilities	10.8	10.02	9.2	7.49	10.49	10.47	7.85	11.27	6.03	7.94	0.08	6.35	12.9	6.46	7.03
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	0.88	0.94	0.75	0.82	1.07	0.99	0.69	0.56	0.87	0.84	0.78	0.83	0.85

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	10.51	9.67	10.01	10.93	10.33	11.29	11.05	5.73	8	10.77	12.23	11.81	10.88	12.11	12.29
Days Sales Outstanding	34.73	37.74	36.45	33.39	35.33	32.32	33.03	63.67	45.65	33.9	29.85	30.92	33.56	30.13	29.7
Inventory Turnover	16.18	14.07	18.96	20.75	14.07	15.16	19.89	9.54	11.07	9.24	9.29	7.98	6.09	6.29	7.11
Days Inventory Outstanding	22.56	25.95	19.25	17.59	25.93	24.08	18.35	38.24	32.97	39.52	39.3	45.72	59.96	58.03	51.33
Accounts Payable Turnover	9.56	8.41	9.15	9.94	8.47	8.7	8.81	3.42	4.59	5.2	5.13	4.86	4.32	4.12	3.94
Accounts Payable Turnover Days	38.16	43.38	39.9	36.71	43.1	41.95	41.43	106.59	79.56	70.18	71.19	75.1	84.44	88.54	92.68
Cash Conversion Cycle	19.13	20.31	15.8	14.26	18.17	14.45	9.95	-4.67	-0.95	3.24	-2.04	1.53	9.08	-0.38	-11.65
Inventory to Cash Days	12.17	11.79	17.2	15.8	9.4	8.24	14.68	25.43	12.68	-5.61	-9.45	-14.8	-26.4	-27.9	-21.63
Inventories	353	322	285	379	347	312	397	394	472	500	608	876	770	714	732
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	353	322	285	379	347	312	397	394	472	500	608	876	770	714	732

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	- -	- -	9,971	10,402	7,881	10,679	12,242	14,049	13,503	11,803	17,527	19,279	17,977	21,032	25,007
- Cash & Cash Equivalents	220	646	208	298	264	341	260	4,231	241	147	230	74	90	24	38
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	1,740	1,740	2,363	790	790	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	9,187	9,795	8,357	8,857	8,770	8,592	8,840	9,164	15,112	13,440	16,103	16,856	18,618	20,963	22,980
Enterprise Value	- -	- -	17,353	18,031	15,582	17,977	19,862	20,182	29,292	26,588	32,751	36,341	35,964	41,410	47,439
Total Capital	13,409	14,096	12,686	13,405	12,231	12,052	13,528	17,222	23,471	21,788	25,521	26,901	28,285	31,629	34,133
Total Debt/Capital (%)	68.51	69.49	65.88	66.07	71.7	71.29	65.35	53.21	64.39	61.69	63.1	62.66	65.82	66.28	67.32
Total Debt / EV	- -	- -	0.48	0.49	0.56	0.48	0.45	0.45	0.52	0.51	0.49	0.46	0.52	0.51	0.48
EV/Sales	- -	- -	2.14	1.95	2.11	2.39	2.07	3.22	3.87	3.58	3.92	3.9	4.14	4.79	5.07
EV/EBITDA	- -	- -	8.84	9.26	8.19	8.37	9.14	9.56	12.76	11.93	12.23	12.73	11.38	12.08	13.03
EV/EBIT	- -	- -	17.18	19.28	16.7	17.57	17.48	23.25	27.35	25.59	24.03	23.21	20.43	20.81	22.48
EV/Cash Flow to Firm	- -	- -	9.61	10.47	- -	8.2	- -	8.28	13.47	10.86	68.78	16.51	8.05	14.57	14.61
EV/Free Cash Flow to Firm	- -	- -	9.61	10.47	- -	8.2	- -	8.28	13.47	10.86	68.78	16.51	8.05	14.57	14.61
Diluted Market Cap	- -	- -	10,018	10,443	7,884	10,751	12,335	12,683	13,577	11,368	17,000	19,365	18,028	20,783	25,127
Diluted Enterprise Value	- -	- -	17,400	18,072	15,585	18,049	19,955	18,816	29,366	26,153	32,224	36,427	36,015	41,161	47,559
EV per Share	- -	- -	40.45	41.93	36.24	41.74	46.08	40.27	58.32	48.22	52.08	57.73	56.98	63.54	72.66
TTM Sales	8,450	7,452	8,106	9,226	7,386	7,528	9,614	6,277	7,564	7,418	8,352	9,321	8,696	8,643	9,357
TTM EBITDA	2,184	2,088	1,964	1,948	1,903	2,149	2,172	2,111	2,296	2,228	2,679	2,854	3,161	3,429	3,640
TTM Operating Income	1,298	1,290	1,010	935	933	1,023	1,136	868	1,071	1,224	1,363	1,566	1,760	1,990	2,110
TTM Cash Flow to Firm	2,270	2,173	1,806	1,722	- -	2,193	- -	2,438	2,174	2,449	476	2,201	4,468	2,842	3,248
TTM Free Cash Flow to Firm	2,270	2,173	1,806	1,722	- -	2,193	- -	2,438	2,174	2,449	476	2,201	4,468	2,842	3,248

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	- -	- -	6.21	7.48	4.22	5.59	8.7	5.94	8.29	5.7	772.73	10.7	4.65	9.72	10.11
EV/EBIT	- -	- -	17.18	19.28	16.7	17.57	17.48	23.25	27.35	25.59	24.03	23.21	20.43	20.81	22.48
Enterprise Value	- -	- -	17,353	18,031	15,582	17,977	19,862	20,182	29,292	26,588	32,751	36,341	35,964	41,410	47,439
Low Price	- -	- -	22.59	21.49	16.39	16.97	24.51	25.02	24.25	12.26	19.4	25.87	25.96	25.68	30.91
EV/Sales	- -	- -	2.14	1.95	2.11	2.39	2.07	3.22	3.87	3.58	3.92	3.9	4.14	4.79	5.07
EV/EBITDA	- -	- -	8.84	9.26	8.19	8.37	9.14	9.56	12.76	11.93	12.23	12.73	11.38	12.08	13.03
Price/Earnings	- -	- -	31.99	17.01	- -	24.71	6.83	37.78	20.02	- -	11.88	19.12	20.73	20.36	23.78
Price/Earnings Average	- -	- -	32.83	16.91	- -	21.82	6.77	36.84	21.57	- -	10.47	18.55	21	18.3	22.83
Price/Earnings High	- -	- -	34.56	18.02	- -	24.71	7.28	39.43	23.31	- -	11.98	20.57	22.6	20.56	24.84
Price/Earnings Low	- -	- -	31.09	15.11	- -	16.91	5.89	33.72	18.06	- -	8.27	16.15	18.89	16.2	19.18
Price/Book Value	- -	- -	2.3	2.29	2.28	3.09	2.61	2.22	2.04	1.97	2.03	2.08	1.86	1.97	2.24
Price/Book Value Average	- -	- -	2.36	2.27	2.44	2.73	2.59	2.17	2.2	1.9	1.79	2.02	1.88	1.77	2.15
Price/Book Value High	- -	- -	2.49	2.42	2.93	3.09	2.78	2.32	2.37	2.5	2.05	2.24	2.03	1.99	2.34
Price/Book Value Low	- -	- -	2.24	2.03	2.04	2.11	2.25	1.98	1.84	1.13	1.41	1.76	1.69	1.57	1.81
Price/Tangible Book Value	- -	- -	2.86	2.81	3.01	4.19	3.27	2.61	8.04	9.53	4.09	3.89	3.26	3.13	3.29
Price/Tangible Book Value Average	- -	- -	2.93	2.79	3.22	3.7	3.24	2.54	8.66	9.16	3.6	3.77	3.31	2.81	3.16
Price/Tangible Book Value High	- -	- -	3.09	2.97	3.87	4.19	3.48	2.72	9.36	12.07	4.12	4.18	3.56	3.16	3.44
Price/Tangible Book Value Low	- -	- -	2.78	2.49	2.69	2.87	2.82	2.33	7.25	5.46	2.84	3.28	2.98	2.49	2.65
Price/Sales	- -	- -	1.23	1.13	1.07	1.42	1.27	2	1.78	1.53	1.98	2.07	2.07	2.4	2.67
Price/Sales Average	- -	- -	1.26	1.12	1.14	1.25	1.26	1.95	1.92	1.47	1.74	2.01	2.09	2.16	2.57
Price/Sales High	- -	- -	1.33	1.19	1.37	1.42	1.36	2.09	2.08	1.94	2	2.22	2.25	2.42	2.79
Price/Sales Low	- -	- -	1.19	1	0.95	0.97	1.1	1.79	1.61	0.88	1.38	1.75	1.88	1.91	2.16
Price/Cash Flow	- -	- -	6.17	7.44	4.22	5.55	8.64	5.89	8.24	5.7	751.2	10.65	4.64	9.7	10.06
Price/Cash Flow Average	- -	- -	6.33	7.4	4.51	4.9	8.56	5.74	8.88	5.48	661.73	10.33	4.7	8.72	9.66
Price/Cash Flow High	- -	- -	6.66	7.88	5.42	5.55	9.21	6.15	9.59	7.21	757.65	11.46	5.05	9.8	10.51
Price/Cash Flow Low	- -	- -	6	6.61	3.77	3.8	7.45	5.26	7.43	3.26	523.01	9	4.22	7.72	8.12
Price/Free Cash Flow Average	- -	- -	6.38	7.43	4.51	4.94	8.62	5.79	8.93	5.48	680.7	10.38	4.71	8.73	9.71
Price/Free Cash Flow High	- -	- -	6.71	7.92	5.42	5.59	9.28	6.2	9.65	7.21	779.37	11.51	5.07	9.81	10.56
Price/Free Cash Flow Low	- -	- -	6.04	6.64	3.77	3.83	7.51	5.3	7.48	3.26	538.01	9.04	4.24	7.73	8.16
EV/Sales Average	- -	- -	2.17	1.95	2.18	2.22	2.05	3.16	4.01	3.52	3.67	3.84	4.16	4.54	4.96
EV/Sales High	- -	- -	2.24	2.02	2.41	2.39	2.15	3.31	4.17	4.01	3.94	4.06	4.32	4.81	5.19
EV/Sales Low	- -	- -	2.11	1.83	2	1.94	1.89	2.97	3.7	2.9	3.28	3.58	3.95	4.29	4.55
EV/EBITDA Average	- -	- -	8.97	9.22	8.48	7.78	9.09	9.4	13.21	11.73	11.45	12.53	11.45	11.46	12.76
EV/EBITDA High	- -	- -	9.24	9.57	9.37	8.37	9.52	9.85	13.72	13.34	12.28	13.24	11.89	12.14	13.34
EV/EBITDA Low	- -	- -	8.69	8.66	7.75	6.8	8.37	8.85	12.18	9.67	10.24	11.68	10.87	10.82	11.71
EV/EBIT Average	- -	- -	17.44	19.22	17.29	16.35	17.38	22.85	28.33	25.15	22.5	22.84	20.57	19.74	22.01
EV/EBIT High	- -	- -	17.97	19.94	19.11	17.57	18.19	23.96	29.42	28.61	24.14	24.14	21.36	20.91	23.01
EV/EBIT Low	- -	- -	16.91	18.04	15.81	14.28	16.01	21.51	26.11	20.74	20.12	21.3	19.53	18.65	20.19
Last Price	- -	- -	23.24	24.19	18.33	24.79	28.4	28.03	26.88	21.41	27.87	30.62	28.48	32.27	38.3
High Price	- -	- -	25.11	25.62	23.57	24.79	30.27	29.26	31.29	27.1	28.11	32.94	31.05	32.59	40.01
Enterprise Value Average	- -	- -	17,617	17,970	16,134	16,728	19,747	19,834	30,337	26,129	30,664	35,768	36,201	39,282	46,448
Enterprise Value High	- -	- -	18,154	18,647	17,834	17,977	20,667	20,796	31,506	29,725	32,902	37,801	37,588	41,615	48,556
Enterprise Value Low	- -	- -	17,075	16,868	14,747	14,606	18,184	18,672	27,967	21,546	27,427	33,348	34,372	37,115	42,609

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	426	428	429	430	430	431	431	501	502	551	629	630	631	652	653
Diluted Weighted Avg Shares	429	430	431	432	430	434	434	452	505	531	610	632	633	644	656
Basic Weighted Avg Shares	426	427	428	430	430	431	431	449	502	531	593	629	631	643	653
Revenue per Share	19.84	17.45	18.94	21.47	17.17	17.48	22.31	13.99	15.07	13.97	14.08	14.81	13.78	13.44	14.33
EBITDA per Share	5.13	4.89	4.59	4.53	4.42	4.99	5.04	4.7	4.57	4.2	4.52	4.53	5.01	5.33	5.57
Operating Income per Share	3.05	3.02	2.36	2.18	2.17	2.38	2.64	1.93	2.13	2.3	2.3	2.49	2.79	3.09	3.23
Basic EPS, GAAP	3.19	0.98	0.73	1.42	-1.61	1	4.16	0.74	1.34	-1.73	2.35	1.6	1.37	1.58	1.61
Basic EPS from Cont Ops	1.81	0.98	0.73	1.42	-1.61	1	4.16	0.88	1.03	0.91	1.13	1.68	1.45	1.58	1.61
Diluted EPS, GAAP	3.16	0.97	0.72	1.42	-1.61	1	4.13	0.74	1.33	-1.73	2.28	1.59	1.37	1.58	1.6
Diluted EPS from Cont Ops	1.79	0.97	0.72	1.42	-1.61	1	4.13	0.88	1.02	0.91	1.1	1.67	1.45	1.58	1.6
Dividend per Share	0.79	0.81	0.83	0.95	1.06	1.44	1.07	2.02	1.38	1	0.83	0.78	0.85	0.81	0.88
Cash Flow per Share	4.43	4.36	3.77	3.25	4.35	4.47	3.29	4.76	3.26	3.76	0.04	2.88	6.14	3.33	3.81
Free Cash Flow per Basic Share	4.43	4.36	3.77	3.25	4.35	4.47	3.29	4.76	3.26	3.76	0.04	2.88	6.14	3.33	3.81
Cash & Equivalents per Share	1.42	2.77	2.27	2.86	2.49	3	2.83	9.52	2.12	1.85	2.65	0.93	1	0.9	0.84
Book Value per Share	9.91	10.05	10.09	10.58	8.05	8.03	10.88	12.61	13.18	10.86	13.72	14.7	15.31	16.37	17.08
Tangible Book Value per Share	5.93	6.62	8.13	8.62	6.1	5.92	8.69	10.75	3.34	2.25	6.82	7.88	8.72	10.32	11.65