Eastman Chemical Company Financial Ratios — EAC 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 (%)	36.95	18.16	34.57	20.56	22.76	20.16	27.86	19.28	12.91	7.98	14.62	14.61	16.85	16.11	8.07
Return on Assets (%)	10.62	4.88	9.89	5.38	5.36	5.5	8.8	6.75	4.74	2.98	5.42	5.25	6.1	6.06	3.15
Return on Capital (%)	20.87	9.39	16.16	9.34	9.41	9.54	- -	10.58	7.9	5.61	8.87	8.84	10.3	10.2	6.05
Return on Invested Capital (%)	19.07	9.56	16.15	9.16	9.41	10.1	- -	10.38	8.31	6.72	8.82	8.7	10.48	10.29	6.48
Gross Margin (%)	21.86	21.75	29.69	23.31	26.74	26.17	24.75	24.42	24.09	23.31	23.86	20.2	22.38	24.41	21.07
EBITDA Margin (%)	16.86	14.32	24.55	16.92	20.26	21.79	22.19	20.95	19.35	17.01	17.19	15.41	19.96	19.55	15.69
Operating Margin (%)	12.94	11.36	20.73	13.01	16.24	15.84	14.73	15	14.12	12.92	17.78	11.8	11.44	14.67	10.92
Incremental Operating Margin (%)	4.19	- -	81.57	- -	271.07	21.88	- -	19.27	24.37	26.75	38.34	- -	14.16	187.21	66.67
Pretax Margin (%)	12.27	8.01	17.96	10.39	11.7	11.65	13.5	12.91	9.73	6.26	10.33	9.23	11.8	11.49	6.49
Profit Margin (%)	9	5.39	12.46	7.88	8.79	9.48	14.49	10.64	8.19	5.64	8.18	7.5	9.71	9.65	5.42
Net Income to Common Margin (%)	9	5.39	12.46	7.88	8.79	9.48	14.49	10.64	8.19	5.64	8.18	7.5	9.71	9.65	5.42
Effective Tax Rate (%)	31.1	31.74	30.2	23.74	24.36	18.11	- -	17.25	15.52	7.74	19.87	18.53	17.57	15.77	16.37
Dvd Payout Ratio (%)	22.37	42.67	11.87	27.6	27.67	31.48	21.26	29.23	44.84	71.6	42.76	47.68	41.87	41.6	80.04
Sustainable Growth Rate (%)	28.68	10.41	30.47	14.89	16.46	13.81	21.94	13.64	7.12	2.27	8.37	7.64	9.8	9.41	1.61

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	1,598	4,783	4,254	7,549	7,008	6,594	6,540	6,168	5,782	5,618	5,159	5,151	4,846	5,017	4,787
ST Debt	153	4	- -	301	431	283	393	243	171	349	747	1,126	541	450	586
LT Debt	1,445	4,779	4,254	7,248	6,577	6,311	6,147	5,925	5,611	5,269	4,412	4,025	4,305	4,567	4,201
Total Debt/EBITDA	1.32	4.12	1.85	4.68	3.58	3.36	3.09	2.9	3.22	3.9	2.86	3.16	2.64	2.74	3.49
Net Debt/EBITDA	0.84	3.91	1.75	4.55	3.43	3.27	3	2.79	3.11	3.51	2.61	2.86	2.34	2.28	3.07
Total Debt/EBIT	1.71	5.98	2.28	6.5	5.06	4.77	4.27	4.05	4.89	6.48	4.08	4.47	3.62	3.79	5.57
Net Debt/EBIT	1.09	5.67	2.16	6.31	4.85	4.64	4.14	3.9	4.72	5.83	3.72	4.04	3.21	3.15	4.91
EBITDA to Interest Expense	14.58	7.84	12.34	7.94	7.35	7.61	8.68	8.94	8.12	6.86	9.1	8.67	8.55	8.49	6.27
EBITDA-CapEx/Interest Expense	8.96	4.66	9.72	5	4.9	5.18	6.02	6.72	6.17	4.98	6.18	5.35	4.7	5.72	3.78
EBIT to Interest Expense	11.19	6.22	10.42	6.1	5.89	5.53	5.77	6.4	5.92	5.21	9.41	6.64	4.9	6.37	4.37
Interest Expense	83	148	186	203	266	258	244	238	221	210	198	188	215	216	219
Common Equity/Total Assets	30.24	25.13	32.05	21.84	25.3	29.32	33.77	36.28	37.22	37.45	36.75	35.13	37.3	37.99	40.12
Long-Term Debt/Equity (%)	76.01	157.83	109.78	201.89	163.57	136.96	112.17	100.8	93.02	86.26	76.23	76.87	77.85	78.04	69.59
Long-Term Debt/Capital (%)	41.3	61.18	52.33	65.07	59.63	56.34	51.14	49.19	47.49	44.93	40.3	38.75	41.49	42.02	38.81
Long-Term Debt/Total Assets (%)	23.37	40.81	35.91	45.1	42.21	40.83	38.42	37.04	35.05	32.76	28.43	27.44	29.42	30.02	28.27
Total Debt/Equity (%)	84.06	157.96	109.78	210.28	174.29	143.1	119.34	104.93	95.86	91.98	89.13	98.38	87.63	85.73	79.29
Total Debt/Capital (%)	45.67	61.23	52.33	67.77	63.54	58.86	54.41	51.2	48.94	47.91	47.13	49.59	46.7	46.16	44.23
Total Debt/Total Assets (%)	25.84	40.85	35.91	46.97	44.98	42.66	40.88	38.56	36.12	34.93	33.24	35.12	33.12	32.98	32.22
Net Debt to Equity	53.71	149.74	103.66	204.32	167	139.17	115.86	101.09	92.47	82.74	81.2	88.96	77.72	71.43	69.92
Net Debt/Capital (%)	34.94	59.96	50.9	67.14	62.55	58.19	53.67	50.27	48.04	45.28	44.81	47.08	43.73	41.67	41.15
EBITDA	1,210	1,160	2,295	1,612	1,955	1,963	2,119	2,127	1,794	1,441	1,801	1,630	1,838	1,834	1,373
EBITDA-CapEx	744	690	1,807	1,016	1,303	1,337	1,470	1,599	1,363	1,045	1,223	1,006	1,010	1,235	827
Operating Income (Loss)	929	920	1,938	1,239	1,567	1,427	1,407	1,523	1,309	1,095	1,863	1,248	1,054	1,376	956

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	0.7	0.18	0.16	0.11	0.14	0.1	0.1	0.12	0.11	0.28	0.15	0.15	0.21	0.31	0.21
Current Ratio	2.07	1.98	1.93	1.57	1.4	1.6	1.59	1.82	1.86	1.74	1.56	1.16	1.35	1.51	1.37
Quick Ratio	1.33	0.91	0.9	0.7	0.65	0.78	0.8	0.92	0.88	1.02	0.69	0.54	0.66	0.74	0.59
CFO/Avg Current Liab	0.57	0.91	0.92	0.82	0.8	0.72	0.88	0.81	0.83	0.76	0.65	0.31	0.47	0.49	0.36
Common Equity/Total Assets	30.24	25.13	32.05	21.84	25.3	29.32	33.77	36.28	37.22	37.45	36.75	35.13	37.3	37.99	40.12
Long-Term Debt/Equity (%)	76.01	157.83	109.78	201.89	163.57	136.96	112.17	100.8	93.02	86.26	76.23	76.87	77.85	78.04	69.59
Long-Term Debt/Capital (%)	41.3	61.18	52.33	65.07	59.63	56.34	51.14	49.19	47.49	44.93	40.3	38.75	41.49	42.02	38.81
Long-Term Debt/Total Assets (%)	23.37	40.81	35.91	45.1	42.21	40.83	38.42	37.04	35.05	32.76	28.43	27.44	29.42	30.02	28.27
Total Debt/Equity (%)	84.06	157.96	109.78	210.28	174.29	143.1	119.34	104.93	95.86	91.98	89.13	98.38	87.63	85.73	79.29
Total Debt/Capital (%)	45.67	61.23	52.33	67.77	63.54	58.86	54.41	51.2	48.94	47.91	47.13	49.59	46.7	46.16	44.23
Total Debt/Total Assets (%)	25.84	40.85	35.91	46.97	44.98	42.66	40.88	38.56	36.12	34.93	33.24	35.12	33.12	32.98	32.22
CFO/Total Liabilities	14.59	12.99	16.27	11.48	14.05	12.77	15.75	15.25	15.08	14.59	16.64	10.34	15.09	13.75	11
CFO/CapEx	1.34	2.4	2.66	2.4	2.49	2.21	2.55	2.92	3.49	3.67	2.8	1.56	1.66	2.15	1.78
Altman's Z-Score	- -	3.06	4.01	3.01	3.26	3.31	3.53	3.55	3.42	3.37	3.87	3.47	3.44	3.48	3.16

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	12.2	10.96	10.83	10.49	11.17	11.23	10.39	9.31	8.69	8.42	9.86	10.33	10.33	11.6	11.46
Days Sales Outstanding	29.93	33.29	33.69	34.79	32.69	32.5	35.13	39.19	42	43.36	37	35.33	35.33	31.45	31.86
Inventory Turnover	8.02	6.22	5.21	5.27	4.73	4.61	4.93	4.96	4.34	4.27	5.53	4.97	4	3.86	3.48
Days Inventory Outstanding	45.49	58.69	70.07	69.27	77.15	79.11	73.98	73.55	84.13	85.41	65.97	73.45	91.31	94.47	104.83
Accounts Payable Turnover	- -	10.9	8.86	9.5	9.22	9.37	9.43	8.82	7.89	7.36	7.99	6.94	5.57	5.97	5.48
Accounts Payable Turnover Days	- -	33.5	41.2	38.4	39.57	38.94	38.7	41.37	46.25	49.6	45.66	52.62	65.47	61.16	66.65
Cash Conversion Cycle	- -	58.49	62.56	65.65	70.27	72.67	70.41	71.37	79.88	79.17	57.3	56.15	61.17	64.76	70.04
Inventory to Cash Days	-15.56	-25.4	-36.38	-34.48	-44.47	-46.61	-38.85	-34.36	-42.13	-42.05	-28.96	-38.12	-55.98	-63.01	-72.97
Inventories	779	1,260	1,264	1,509	1,479	1,404	1,509	1,583	1,662	1,379	1,504	1,894	1,683	1,988	1,980
Raw Materials	353	536	494	553	500	473	470	515	576	511	589	743	618	737	657
Work In Process	239	288	300	288	212	198	213	262	220	203	273	297	293	305	300
Finished Goods	777	941	976	1,130	1,063	997	1,114	1,143	1,114	891	1,007	1,347	1,193	1,321	1,361
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	- -	10,177	12,093	11,348	10,169	11,026	13,426	10,113	10,644	13,454	15,487	9,729	10,523	10,462	7,212
- Cash & Cash Equivalents	577	249	237	214	293	181	191	226	204	564	459	493	548	837	566
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	31	85	79	80	80	76	77	75	74	85	84	83	72	73	76
+ Total Debt	1,598	4,783	4,254	7,549	7,008	6,594	6,540	6,168	5,782	5,618	5,159	5,151	4,846	5,017	4,787
Enterprise Value	- -	14,796	16,189	18,763	16,964	17,515	19,852	16,130	16,296	18,593	20,271	14,470	14,893	14,715	11,509
Total Capital	3,499	7,811	8,129	11,139	11,029	11,202	12,020	12,046	11,814	11,726	10,947	10,387	10,376	10,869	10,824
Total Debt/Capital (%)	45.67	61.23	52.33	67.77	63.54	58.86	54.41	51.2	48.94	47.91	47.13	49.59	46.7	46.16	44.23
Total Debt / EV	- -	0.32	0.26	0.4	0.41	0.38	0.33	0.38	0.35	0.3	0.25	0.36	0.33	0.34	0.42
EV/Sales	- -	1.83	1.73	1.97	1.76	1.94	2.08	1.59	1.76	2.19	1.94	1.37	1.62	1.57	1.32
EV/EBITDA	- -	12.76	7.05	11.64	8.68	8.92	9.37	7.58	9.08	12.9	11.26	8.88	8.1	8.02	8.38
EV/EBIT	- -	18.49	8.69	16.15	12.26	12.66	12.96	10.59	13.78	21.45	16.05	12.55	11.11	11.11	13.38
EV/Cash Flow to Firm	- -	12.04	11.35	11.82	9.29	10.97	- -	9.27	9.64	11.28	11.4	12.83	9.6	10.02	9.98
EV/Free Cash Flow to Firm	- -	19.49	17.24	18.92	14.46	18.05	- -	13.31	12.94	14.84	16.9	28.7	20.59	16.91	18.96
Diluted Market Cap	- -	9,856	12,413	11,536	10,306	11,170	13,721	10,338	10,840	13,517	16,464	10,228	10,708	10,710	7,307
Diluted Enterprise Value	- -	14,475	16,509	18,951	17,101	17,659	20,147	16,355	16,492	18,656	21,248	14,969	15,078	14,963	11,604
EV per Share	- -	96.1	106.18	126.23	114.77	119.57	138.86	115.39	119.83	136.85	157.18	121.8	126.92	127.77	100.87
TTM Sales	7,178	8,102	9,350	9,527	9,648	9,008	9,549	10,151	9,273	8,473	10,476	10,580	9,210	9,382	8,752
TTM EBITDA	1,210	1,160	2,295	1,612	1,955	1,963	2,119	2,127	1,794	1,441	1,801	1,630	1,838	1,834	1,373
TTM Operating Income	929	920	1,938	1,239	1,567	1,427	1,407	1,523	1,309	1,095	1,863	1,248	1,054	1,376	956
TTM Cash Flow to Firm	682	1,229	1,427	1,588	1,825	1,596	- -	1,740	1,691	1,649	1,778	1,128	1,551	1,469	1,153
TTM Free Cash Flow to Firm	216	759	939	992	1,173	970	- -	1,212	1,260	1,253	1,200	504	723	870	607

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	- -	14.98	15.34	13.78	10.6	14.72	13.61	10.19	10.1	12.76	15.82	29.14	19.61	15.57	17.23
EV/EBIT	- -	18.49	8.69	16.15	12.26	12.66	12.96	10.59	13.78	21.45	16.05	12.55	11.11	11.11	13.38
Enterprise Value	- -	14,796	16,189	18,763	16,964	17,515	19,852	16,130	16,296	18,593	20,271	14,470	14,893	14,715	11,509
Low Price	- -	41.8	65.7	70.92	62.64	57.1	74.47	68.63	61.22	36.78	97.78	70.28	68.6	81.23	56.13
EV/Sales	- -	1.83	1.73	1.97	1.76	1.94	2.08	1.59	1.76	2.19	1.94	1.37	1.62	1.57	1.32
EV/EBITDA	- -	12.76	7.05	11.64	8.68	8.92	9.37	7.58	9.08	12.9	11.26	8.88	8.1	8.02	8.38
Price/Earnings	- -	22.01	10.48	15.2	12.06	12.98	9.83	9.46	14.17	28.07	18.9	12.75	11.9	11.71	15.3
Price/Earnings Average	- -	17.89	9.74	16.48	12.83	11.98	8.75	12.62	13.72	20.94	17.67	15.19	10.92	12.53	18.36
Price/Earnings High	- -	22.12	10.95	17.98	14.69	13.58	9.85	14.59	15.42	29.61	20.59	19.87	12.21	14.62	24.89
Price/Earnings Low	- -	13.92	8.68	14.12	10.98	9.85	7.79	8.97	11.08	10.43	15.39	10.95	9.1	10.47	13.58
Price/Book Value	- -	3.46	3.19	3.23	2.58	2.43	2.48	1.74	1.79	2.23	2.72	1.89	1.93	1.81	1.21
Price/Book Value Average	- -	2.81	2.96	3.51	2.75	2.25	2.21	2.33	1.73	1.67	2.54	2.25	1.77	1.94	1.45
Price/Book Value High	- -	3.48	3.33	3.82	3.14	2.54	2.49	2.69	1.94	2.36	2.96	2.94	1.98	2.26	1.97
Price/Book Value Low	- -	2.19	2.64	3	2.35	1.85	1.97	1.65	1.4	0.83	2.21	1.62	1.47	1.62	1.07
Price/Tangible Book Value	- -	-6.57	-19.44	-2.92	-3.15	-4.58	-8.97	-11.91	-21.99	-57.5	22.09	34.87	15.61	9.38	5.44
Price/Tangible Book Value Average	- -	-5.34	-18.06	-3.17	-3.35	-4.23	-7.99	-15.9	-21.3	-42.9	20.66	41.53	14.32	10.04	6.53
Price/Tangible Book Value High	- -	-6.6	-20.31	-3.46	-3.84	-4.79	-8.99	-18.37	-23.93	-60.66	24.06	54.32	16.03	11.71	8.85
Price/Tangible Book Value Low	- -	-4.15	-16.1	-2.72	-2.87	-3.47	-7.11	-11.3	-17.2	-21.35	17.99	29.92	11.94	8.39	4.83
Price/Sales	- -	1.19	1.31	1.2	1.06	1.23	1.42	1.01	1.16	1.58	1.55	0.96	1.15	1.13	0.83
Price/Sales Average	- -	0.96	1.21	1.3	1.13	1.14	1.27	1.34	1.12	1.18	1.45	1.14	1.06	1.21	0.99
Price/Sales High	- -	1.19	1.36	1.42	1.29	1.29	1.43	1.55	1.26	1.67	1.68	1.49	1.19	1.41	1.35
Price/Sales Low	- -	0.75	1.08	1.11	0.96	0.93	1.13	0.95	0.91	0.59	1.26	0.82	0.88	1.01	0.74
Price/Cash Flow	- -	8.53	9.42	7.96	6.3	8.01	8.21	6.62	7.15	9.22	10.01	10.37	7.74	8.24	7.47
Price/Cash Flow Average	- -	6.93	8.75	8.64	6.7	7.39	7.31	8.84	6.93	6.88	9.36	12.36	7.1	8.81	8.97
Price/Cash Flow High	- -	8.57	9.84	9.42	7.67	8.37	8.23	10.21	7.78	9.73	10.9	16.16	7.95	10.28	12.16
Price/Cash Flow Low	- -	5.39	7.8	7.4	5.73	6.07	6.51	6.28	5.59	3.42	8.15	8.9	5.92	7.37	6.64
Price/Free Cash Flow Average	- -	12.17	14.25	14.94	11.28	13.58	12.13	13.59	9.79	9.52	14.79	34.71	17.99	16.66	20.68
Price/Free Cash Flow High	- -	15.06	16.03	16.3	12.92	15.39	13.64	15.71	10.99	13.47	17.23	45.39	20.13	19.43	28.05
Price/Free Cash Flow Low	- -	9.47	12.71	12.8	9.65	11.16	10.79	9.66	7.9	4.74	12.88	25.01	15	13.92	15.3
EV/Sales Average	- -	1.59	1.64	2.07	1.83	1.85	1.93	1.92	1.72	1.79	1.84	1.54	1.52	1.65	1.48
EV/Sales High	- -	1.83	1.79	2.19	1.99	2	2.08	2.13	1.86	2.28	2.07	1.88	1.65	1.85	1.83
EV/Sales Low	- -	1.36	1.51	1.88	1.66	1.65	1.79	1.54	1.51	1.2	1.66	1.24	1.35	1.45	1.22
EV/EBITDA Average	- -	11.11	6.68	12.23	9.01	8.49	8.68	9.17	8.9	10.53	10.7	10.02	7.63	8.42	9.43
EV/EBITDA High	- -	12.8	7.29	12.93	9.81	9.18	9.38	10.16	9.61	13.42	12.02	12.21	8.25	9.44	11.68
EV/EBITDA Low	- -	9.53	6.15	11.14	8.21	7.57	8.06	7.34	7.79	7.03	9.66	8.03	6.76	7.42	7.79
EV/EBIT Average	- -	16.11	8.23	16.97	12.73	12.05	12	12.81	13.49	17.5	15.25	14.16	10.47	11.66	15.06
EV/EBIT High	- -	18.56	8.98	17.93	13.86	13.03	12.98	14.19	14.57	22.3	17.14	17.26	11.32	13.07	18.64
EV/EBIT Low	- -	13.82	7.58	15.45	11.6	10.74	11.14	10.25	11.82	11.69	13.77	11.35	9.27	10.27	12.44
Last Price	- -	66.1	79.32	76.34	68.8	75.27	93.91	72.35	78.27	99.03	120.09	81.89	89.68	90.84	63.21
High Price	- -	66.44	82.84	90.31	83.83	78.72	94.12	111.59	85.17	104.47	130.79	127.57	92.06	113.39	102.87
Enterprise Value Average	- -	12,889	15,330	19,721	17,616	16,664	18,386	19,512	15,962	15,177	19,264	16,329	14,025	15,448	12,952
Enterprise Value High	- -	14,848	16,727	20,839	19,186	18,021	19,883	21,615	17,235	19,332	21,652	19,896	15,172	17,312	16,035
Enterprise Value Low	- -	11,054	14,113	17,957	16,054	14,854	17,073	15,610	13,977	10,136	17,395	13,090	12,420	13,608	10,701

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	137	154	152	149	148	146	143	140	136	136	129	119	117	115	114
Diluted Weighted Avg Shares	143	149	157	151	150	148	146	143	139	137	137	125	119	118	116
Basic Weighted Avg Shares	140	146	154	150	149	147	145	141	137	136	135	124	119	117	115
Revenue per Share	51.38	55.68	60.71	63.73	64.93	61.15	65.95	71.89	67.49	62.53	77.66	85.67	77.66	80.39	76.3
EBITDA per Share	8.66	7.97	14.9	10.78	13.16	13.33	14.63	15.06	13.06	10.63	13.35	13.2	15.5	15.72	11.97
Operating Income per Share	6.65	6.32	12.58	8.29	10.55	9.69	9.72	10.79	9.53	8.08	13.81	10.11	8.89	11.79	8.33
Basic EPS, GAAP	4.62	3	7.56	5.02	5.71	5.8	9.56	7.65	5.52	3.53	6.35	6.42	7.54	7.75	4.13
Basic EPS from Cont Ops	4.35	3.04	7.61	5.05	5.75	5.83	9.59	7.68	5.55	3.61	6.43	6.45	7.55	7.78	4.14
Diluted EPS, GAAP	4.51	2.93	7.44	4.97	5.66	5.75	9.47	7.56	5.48	3.5	6.25	6.35	7.49	7.68	4.1
Diluted EPS from Cont Ops	4.24	2.97	7.49	5	5.7	5.79	9.5	7.59	5.5	3.58	6.32	6.37	7.5	7.7	4.11
Dividend per Share	0.97	1.32	0.91	1.4	1.6	1.85	2.04	2.25	2.5	2.64	2.78	3.09	3.17	3.25	3.32
Cash Flow per Share	4.47	7.75	8.42	9.59	10.93	9.4	11.44	10.93	10.95	10.74	12	7.89	11.59	11.03	8.46
Free Cash Flow per Basic Share	1.14	4.52	5.25	5.6	6.54	5.15	6.96	7.19	7.81	7.82	7.72	2.84	4.6	5.9	3.7
Cash & Equivalents per Share	5.67	1.62	1.55	1.44	1.98	1.24	1.34	1.62	1.5	4.15	3.56	4.15	4.67	7.27	4.96
Book Value per Share	13.65	19.12	24.9	23.61	26.66	30.94	37.79	41.52	43.81	44.33	44.23	43.38	46.51	50.18	52.24
Tangible Book Value per Share	9.95	-10.07	-4.08	-26.11	-21.83	-16.44	-10.47	-6.07	-3.56	-1.72	5.44	2.35	5.74	9.68	11.62