Lear Corporation Financial Ratios — LE6N 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 (%)	22.08	43.31	13.21	22.4	25.33	32.59	36.44	27.54	17.63	3.6	8.21	7.03	11.93	10.81	9.21
Return on Assets (%)	7.93	16.87	5.22	7.71	8.05	10.1	12.02	9.77	6.21	1.22	2.82	2.42	4.02	3.53	3.03
Return on Capital (%)	16.75	- -	10.75	15.67	15.63	19.18	23.19	17.81	11.37	2.17	4.89	4.23	7.41	6.45	5.41
Return on Invested Capital (%)	17.93	- -	12.03	17.72	17.82	21.06	24.75	20.63	13.2	4.31	6.84	6.17	8.85	8.11	7.26
Gross Margin (%)	8.43	8.36	8.01	8.42	9.99	11.44	11.19	10.96	8.77	6.51	7.23	6.75	7.29	7.03	6.47
EBITDA Margin (%)	6.37	6.49	6.3	7	8.43	9.91	9.95	10.11	7.98	5.83	6.49	5.89	6.55	6.47	5.94
Operating Margin (%)	4.8	4.84	4.54	5.24	6.52	7.87	7.86	7.82	5.4	2.66	3.51	3.13	3.98	3.81	3.34
Incremental Operating Margin (%)	6.41	6.24	1.88	12.9	53.21	79.32	7.69	6.72	43.63	22.28	9.98	- -	10.83	28.28	235.39
Pretax Margin (%)	4.35	4.45	3.76	4.44	5.66	7.21	7.46	7.27	4.81	1.76	3.03	2.44	3.31	3.14	2.69
Profit Margin (%)	3.82	8.81	2.66	3.79	4.09	5.25	6.42	5.44	3.8	0.93	1.94	1.57	2.44	2.17	1.88
Net Income to Common Margin (%)	3.82	8.81	2.66	3.79	4.09	5.25	6.42	5.44	3.8	0.93	1.94	1.57	2.44	2.17	1.88
Effective Tax Rate (%)	11.17	- -	31.58	15.42	27.68	27.66	12.94	20.27	15.32	31.37	23.6	26.25	23.26	26.07	24
Dvd Payout Ratio (%)	8.52	4.04	12.16	8.92	9.28	8.03	9.51	13.87	20.52	21.76	19.42	37.88	25.3	25.66	26.69
Sustainable Growth Rate (%)	20.2	41.56	11.6	20.4	22.98	29.97	32.98	23.72	14.01	2.81	6.61	4.37	8.91	8.04	6.75

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	695	626	1,057	1,695	1,955	1,942	1,961	1,964	2,441	2,431	2,722	2,749	2,922	2,915	2,913
ST Debt	- -	- -	- -	241	23	44	9	23	147	131	126	158	180	182	201
LT Debt	695	626	1,057	1,454	1,932	1,898	1,952	1,941	2,294	2,300	2,595	2,591	2,743	2,733	2,712
Total Debt/EBITDA	0.77	0.66	1.03	1.37	1.27	1.06	0.96	0.92	1.54	2.45	2.18	2.23	1.9	1.93	2.11
Net Debt/EBITDA	-1.17	-0.82	-0.08	0.48	0.49	0.36	0.23	0.22	0.53	1.01	1.02	1.22	1.02	1.13	1.24
Total Debt/EBIT	1.06	0.89	1.44	1.82	1.65	1.33	1.22	1.19	2.28	5.35	4.03	4.2	3.13	3.28	3.75
Net Debt/EBIT	-1.62	-1.1	-0.11	0.65	0.64	0.46	0.29	0.28	0.78	2.22	1.89	2.29	1.69	1.93	2.2
EBITDA to Interest Expense	22.71	18.93	14.94	18.37	17.7	22.3	23.76	25.43	17.18	9.98	13.61	12.48	15.21	14.2	13.7
EBITDA-CapEx/Interest Expense	14.41	9.75	8.21	12.08	12.1	15.89	16.82	17.38	10.61	5.44	7.24	6.01	9.01	8.94	8.13
EBIT to Interest Expense	17.12	14.13	10.77	13.77	13.69	17.71	18.77	19.67	11.63	4.56	7.36	6.64	9.23	8.36	7.71
Interest Expense	40	50	68	68	87	83	86	84	92	100	92	99	101	106	101
Common Equity/Total Assets	34.75	42.56	36.56	32.47	31.12	30.88	34.74	36.21	34.3	33.85	34.78	34	33.47	31.74	33.92
Long-Term Debt/Equity (%)	27.15	17.34	33.56	48	64.01	59.44	45.46	44.51	50.96	49.85	53.97	53.64	54.2	59.41	52.13
Long-Term Debt/Capital (%)	21.35	14.78	25.13	30.78	38.85	36.96	31.21	30.69	33.04	32.65	34.46	34.19	34.36	36.37	33.42
Long-Term Debt/Total Assets (%)	9.92	7.64	12.69	15.96	20.54	19.17	16.34	16.73	18.09	17.43	19.44	18.83	18.66	19.49	18.27
Total Debt/Equity (%)	27.15	17.34	33.56	55.94	64.78	60.83	45.67	45.04	54.23	52.67	56.6	56.91	57.75	63.35	56
Total Debt/Capital (%)	21.35	14.78	25.13	35.87	39.31	37.82	31.35	31.05	35.16	34.5	36.14	36.27	36.61	38.78	35.9
Total Debt/Total Assets (%)	9.92	7.64	12.69	18.59	20.78	19.62	16.41	16.93	19.25	18.42	20.38	19.97	19.89	20.78	19.62
Net Debt to Equity	-41.35	-21.48	-2.56	19.82	25.13	21	10.72	10.79	18.65	21.84	26.57	30.99	31.11	37.15	32.88
Net Debt/Capital (%)	-70.49	-27.36	-2.63	16.54	20.08	17.36	9.68	9.74	15.39	17.56	20.57	23.16	23.19	26.45	24.15
EBITDA	902	945	1,022	1,240	1,535	1,840	2,036	2,139	1,580	994	1,249	1,231	1,538	1,508	1,381
EBITDA-CapEx	572	486	562	815	1,049	1,311	1,442	1,462	976	542	664	593	911	950	820
Operating Income (Loss)	680	705	737	929	1,187	1,461	1,608	1,654	1,070	454	675	654	933	888	777

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	0.57	0.44	0.32	0.28	0.31	0.3	0.31	0.33	0.32	0.26	0.28	0.21	0.21	0.19	0.18
Current Ratio	1.55	1.51	1.38	1.31	1.38	1.35	1.36	1.4	1.37	1.33	1.42	1.35	1.35	1.32	1.35
Quick Ratio	1.19	1.07	0.95	0.9	0.99	0.96	0.97	0.97	0.96	0.9	0.92	0.88	0.86	0.85	0.87
CFO/Avg Current Liab	0.27	0.23	0.24	0.25	0.33	0.4	0.39	0.38	0.28	0.14	0.14	0.21	0.23	0.2	0.2
Common Equity/Total Assets	34.75	42.56	36.56	32.47	31.12	30.88	34.74	36.21	34.3	33.85	34.78	34	33.47	31.74	33.92
Long-Term Debt/Equity (%)	27.15	17.34	33.56	48	64.01	59.44	45.46	44.51	50.96	49.85	53.97	53.64	54.2	59.41	52.13
Long-Term Debt/Capital (%)	21.35	14.78	25.13	30.78	38.85	36.96	31.21	30.69	33.04	32.65	34.46	34.19	34.36	36.37	33.42
Long-Term Debt/Total Assets (%)	9.92	7.64	12.69	15.96	20.54	19.17	16.34	16.73	18.09	17.43	19.44	18.83	18.66	19.49	18.27
Total Debt/Equity (%)	27.15	17.34	33.56	55.94	64.78	60.83	45.67	45.04	54.23	52.67	56.6	56.91	57.75	63.35	56
Total Debt/Capital (%)	21.35	14.78	25.13	35.87	39.31	37.82	31.35	31.05	35.16	34.5	36.14	36.27	36.61	38.78	35.9
Total Debt/Total Assets (%)	9.92	7.64	12.69	18.59	20.78	19.62	16.41	16.93	19.25	18.42	20.38	19.97	19.89	20.78	19.62
CFO/Total Liabilities	17.76	15.93	15.83	15.25	19.9	24.14	23.3	24.58	15.7	7.73	7.84	11.43	12.97	11.88	11.29
CFO/CapEx	2.4	1.59	1.78	2.18	2.62	3.07	3	2.63	2.13	1.47	1.15	1.6	1.99	2	1.94
Altman's Z-Score	3.63	3.57	3.84	3.81	4.31	4.39	4.28	4.01	3.51	3.03	3.41	3.18	3.34	3.29	3.19

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	7.78	7.43	7.52	7.46	7.2	6.95	6.85	6.92	6.76	5.45	6.1	6.43	6.58	6.41	6.21
Days Sales Outstanding	46.91	49.12	48.55	48.9	50.72	52.48	53.3	52.74	54.01	66.94	59.79	56.72	55.47	56.93	58.79
Inventory Turnover	21.75	19.56	19.32	19.41	18.2	16.7	16.33	15.68	14.72	11.99	12.02	12.39	13.06	12.9	13.21
Days Inventory Outstanding	16.78	18.66	18.89	18.8	20.06	21.86	22.35	23.28	24.79	30.45	30.36	29.47	27.95	28.29	27.64
Accounts Payable Turnover	6.77	6.33	6.43	6.55	6.56	6.42	6.32	6.24	6.38	5.39	5.92	6.33	6.61	6.44	6.55
Accounts Payable Turnover Days	53.89	57.68	56.74	55.68	55.68	56.88	57.73	58.47	57.21	67.68	61.64	57.69	55.23	56.72	55.69
Cash Conversion Cycle	9.8	10.1	10.7	12.02	15.1	17.46	17.93	17.55	21.59	29.71	28.51	28.5	28.19	28.51	30.73
Inventory to Cash Days	30.12	30.46	29.66	30.1	30.67	30.62	30.94	29.45	29.22	36.48	29.43	27.26	27.53	28.64	31.15
Inventories	638	727	819	854	948	1,021	1,206	1,197	1,258	1,401	1,572	1,574	1,758	1,601	1,693
Raw Materials	520	582	634	668	707	746	869	859	906	1,052	1,171	1,217	1,261	1,207	1,255
Work In Process	36	37	46	46	90	106	121	105	107	110	120	127	141	124	129
Finished Goods	82	108	139	140	151	262	325	346	380	397	453	392	541	477	519
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	3,974	4,340	6,529	7,687	9,276	9,122	11,950	7,584	8,327	9,531	10,808	7,401	8,051	5,048	5,832
- Cash & Cash Equivalents	1,754	1,402	1,138	1,094	1,197	1,272	1,500	1,493	1,488	1,307	1,318	1,115	1,196	1,053	1,033
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	125	125	104	71	90	136	142	160	151	148	165	152	142	149	166
+ Total Debt	695	626	1,057	1,695	1,955	1,942	1,961	1,964	2,441	2,431	2,722	2,749	2,922	2,915	2,913
Enterprise Value	3,040	3,690	6,552	8,358	10,124	9,928	12,552	8,215	9,432	10,803	12,376	9,187	9,919	7,059	7,877
Total Capital	3,257	4,239	4,207	4,724	4,973	5,135	6,253	6,324	6,942	7,046	7,530	7,579	7,983	7,516	8,114
Total Debt/Capital (%)	21.35	14.78	25.13	35.87	39.31	37.82	31.35	31.05	35.16	34.5	36.14	36.27	36.61	38.78	35.9
Total Debt / EV	0.23	0.17	0.16	0.2	0.19	0.2	0.16	0.24	0.26	0.23	0.22	0.3	0.29	0.41	0.37
EV/Sales	0.21	0.25	0.4	0.47	0.56	0.53	0.61	0.39	0.48	0.63	0.64	0.44	0.42	0.3	0.34
EV/EBITDA	3.37	3.91	6.41	6.74	6.6	5.4	6.17	3.84	5.97	10.87	9.91	7.46	6.45	4.68	5.7
EV/EBIT	4.64	5.23	8.89	8.99	8.53	6.79	7.8	4.97	8.81	23.79	18.32	14.04	10.63	7.95	10.13
EV/Cash Flow to Firm	3.68	- -	7.56	8.49	7.59	5.91	6.76	4.45	6.92	14.77	16.72	8.4	7.48	5.89	6.76
EV/Free Cash Flow to Firm	6.13	- -	16.13	14.92	11.94	8.63	9.94	7.02	12.44	38.7	79.78	20.15	14.16	11.03	13.05
Diluted Market Cap	4,198	4,515	6,985	8,049	9,691	9,604	12,383	7,977	8,529	9,586	10,948	7,504	8,351	5,323	6,172
Diluted Enterprise Value	3,263	3,864	7,008	8,720	10,540	10,410	12,986	8,608	9,633	10,858	12,517	9,290	10,218	7,334	8,217
EV per Share	30.19	38.46	81.14	107.12	135.96	142.99	187.7	130.52	156.06	179.89	207.56	155.5	174.08	131.75	155.53
TTM Sales	14,157	14,567	16,234	17,727	18,211	18,558	20,467	21,149	19,810	17,046	19,263	20,892	23,467	23,306	23,259
TTM EBITDA	902	945	1,022	1,240	1,535	1,840	2,036	2,139	1,580	994	1,249	1,231	1,538	1,508	1,381
TTM Operating Income	680	705	737	929	1,187	1,461	1,608	1,654	1,070	454	675	654	933	888	777
TTM Cash Flow to Firm	826	- -	867	985	1,334	1,679	1,858	1,847	1,362	731	740	1,094	1,327	1,199	1,165
TTM Free Cash Flow to Firm	496	- -	406	560	848	1,151	1,263	1,170	758	279	155	456	700	640	604

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	9.11	16.63	19.43	16	12.34	8.8	10.42	7.23	12.54	45.47	128.8	19.58	13.41	9.48	11.71
EV/EBIT	4.64	5.23	8.89	8.99	8.53	6.79	7.8	4.97	8.81	23.79	18.32	14.04	10.63	7.95	10.13
Enterprise Value	3,040	3,690	6,552	8,358	10,124	9,928	12,552	8,215	9,432	10,803	12,376	9,187	9,919	7,059	7,877
Low Price	35.59	34.83	46.03	71.32	89.64	92.62	130.11	117.52	104.09	63.98	145.51	119.34	117.87	92.19	72.84
EV/Sales	0.21	0.25	0.4	0.47	0.56	0.53	0.61	0.39	0.48	0.63	0.64	0.44	0.42	0.3	0.34
EV/EBITDA	3.37	3.91	6.41	6.74	6.6	5.4	6.17	3.84	5.97	10.87	9.91	7.46	6.45	4.68	5.7
Price/Earnings	7.57	3.38	15.13	11.43	12.44	9.35	9.1	6.6	11.05	60.13	28.91	22.59	14.06	9.96	13.35
Price/Earnings Average	9.11	3.09	11.88	10.19	11.05	8.09	7.72	9.41	10.58	44.18	27.45	25.43	13.61	12.6	11.34
Price/Earnings High	10.73	3.52	15.61	12	12.75	9.85	9.2	11.22	12.7	61.75	32.4	34.67	15.44	15.36	13.78
Price/Earnings Low	6.83	2.61	8.62	8.28	8.95	6.59	6.62	6.43	8.35	24.24	23.2	21.51	11.73	9.75	8.45
Price/Book Value	1.63	1.24	2.14	2.6	3.17	2.98	2.88	1.81	1.91	2.13	2.33	1.58	1.64	1.13	1.16
Price/Book Value Average	1.96	1.14	1.68	2.32	2.81	2.58	2.44	2.57	1.83	1.57	2.21	1.78	1.58	1.43	0.98
Price/Book Value High	2.31	1.29	2.21	2.73	3.25	3.14	2.91	3.07	2.2	2.19	2.61	2.43	1.8	1.75	1.2
Price/Book Value Low	1.47	0.96	1.22	1.88	2.28	2.1	2.1	1.76	1.45	0.86	1.87	1.51	1.37	1.11	0.73
Price/Tangible Book Value	2.2	1.68	3.02	3.59	5.73	5.53	5.18	2.71	3.04	3.39	3.62	2.45	2.53	1.83	1.79
Price/Tangible Book Value Average	2.64	1.54	2.37	3.2	5.09	4.79	4.4	3.87	2.91	2.49	3.44	2.76	2.45	2.32	1.52
Price/Tangible Book Value High	3.11	1.75	3.12	3.77	5.88	5.82	5.24	4.61	3.5	3.48	4.06	3.76	2.78	2.83	1.85
Price/Tangible Book Value Low	1.98	1.3	1.72	2.6	4.13	3.9	3.77	2.65	2.3	1.37	2.91	2.34	2.11	1.79	1.13
Price/Sales	0.29	0.3	0.4	0.43	0.51	0.49	0.58	0.36	0.42	0.56	0.56	0.35	0.34	0.22	0.25
Price/Sales Average	0.35	0.27	0.32	0.39	0.45	0.43	0.5	0.51	0.4	0.41	0.53	0.4	0.33	0.27	0.21
Price/Sales High	0.41	0.31	0.41	0.46	0.52	0.52	0.59	0.61	0.48	0.57	0.63	0.54	0.38	0.33	0.26
Price/Sales Low	0.26	0.23	0.23	0.31	0.37	0.35	0.43	0.35	0.32	0.23	0.45	0.34	0.29	0.21	0.16
Price/Cash Flow	5.18	5.95	7.96	8.29	7.3	5.63	6.7	4.26	6.48	14.37	16.13	7.25	6.44	4.51	5.36
Price/Cash Flow Average	6.23	5.43	6.25	7.38	6.48	4.87	5.68	6.08	6.21	10.56	15.32	8.16	6.24	5.7	4.55
Price/Cash Flow High	7.34	6.19	8.21	8.7	7.48	5.93	6.78	7.25	7.45	14.76	18.08	11.12	7.08	6.95	5.53
Price/Cash Flow Low	4.67	4.58	4.53	6	5.25	3.97	4.88	4.16	4.9	5.79	12.95	6.9	5.38	4.41	3.39
Price/Free Cash Flow Average	10.96	15.19	15.26	14.26	10.96	7.61	8.84	10.32	12	33.41	122.3	22.05	12.97	11.99	9.95
Price/Free Cash Flow High	12.91	17.3	20.05	16.8	12.65	9.27	10.54	12.3	14.4	46.7	144.38	30.06	14.72	14.62	12.08
Price/Free Cash Flow Low	8.21	12.8	11.06	11.58	8.88	6.21	7.59	7.05	9.47	18.33	103.4	18.65	11.18	9.28	7.41
EV/Sales Average	0.27	0.23	0.32	0.42	0.5	0.47	0.52	0.54	0.46	0.49	0.61	0.48	0.41	0.36	0.3
EV/Sales High	0.33	0.27	0.42	0.49	0.57	0.56	0.62	0.64	0.54	0.65	0.71	0.63	0.46	0.42	0.35
EV/Sales Low	0.19	0.18	0.23	0.35	0.41	0.39	0.45	0.38	0.37	0.3	0.53	0.42	0.37	0.3	0.25
EV/EBITDA Average	4.27	3.51	5.04	6.07	5.92	4.73	5.27	5.35	5.74	8.32	9.47	8.22	6.28	5.56	5.07
EV/EBITDA High	5.21	4.09	6.61	7.05	6.75	5.66	6.23	6.33	6.75	11.13	10.95	10.68	6.96	6.49	5.84
EV/EBITDA Low	2.94	2.85	3.66	5.03	4.9	3.93	4.57	3.75	4.68	5.14	8.2	7.18	5.58	4.61	4.15
EV/EBIT Average	5.87	4.7	6.99	8.09	7.66	5.95	6.68	6.92	8.48	18.22	17.52	15.46	10.35	9.45	9.01
EV/EBIT High	7.17	5.48	9.18	9.41	8.73	7.12	7.89	8.18	9.97	24.35	20.26	20.09	11.48	11.03	10.37
EV/EBIT Low	4.04	3.82	5.08	6.71	6.34	4.95	5.78	4.85	6.91	11.26	15.17	13.5	9.2	7.83	7.38
Last Price	39.47	45.24	80.85	98.52	124.56	131.38	178.69	120.5	137.78	158.71	181.26	125.28	141.3	94.21	115.15
High Price	55.92	47.05	83.42	103.43	127.67	138.33	180.76	204.9	158.3	162.99	203.19	192.31	155.17	145.23	118.81
Enterprise Value Average	3,847	3,315	5,150	7,522	9,087	8,697	10,737	11,447	9,077	8,274	11,831	10,117	9,658	8,392	7,000
Enterprise Value High	4,696	3,864	6,759	8,741	10,356	10,410	12,690	13,527	10,672	11,060	13,683	13,146	10,709	9,792	8,063
Enterprise Value Low	2,649	2,691	3,740	6,235	7,524	7,237	9,303	8,027	7,395	5,114	10,244	8,836	8,584	6,951	5,734

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	101	96	81	78	74	69	67	63	60	60	60	59	57	54	51
Diluted Weighted Avg Shares	106	100	86	82	78	73	69	66	62	60	60	60	59	56	54
Basic Weighted Avg Shares	104	96	81	78	74	69	67	63	60	60	60	59	57	54	51
Revenue per Share	136.45	151.83	201.04	227.21	244.57	267.28	306.05	336.01	327.79	283.85	323.07	353.62	411.85	435	459.24
EBITDA per Share	8.69	9.85	12.66	15.89	20.61	26.5	30.45	33.98	26.15	16.55	20.95	20.83	26.99	28.15	27.28
Operating Income per Share	6.55	7.35	9.12	11.91	15.94	21.05	24.05	26.28	17.71	7.56	11.33	11.08	16.38	16.57	15.35
Basic EPS, GAAP	5.21	13.37	5.34	8.62	10.01	14.04	19.64	18.27	12.47	2.64	6.27	5.55	10.05	9.46	8.62
Basic EPS from Cont Ops	5.5	13.73	5.64	9	10.69	14.99	20.65	19.81	13.75	3.89	7.74	6.92	11.33	11.05	10.41
Diluted EPS, GAAP	5.08	12.85	4.99	8.23	9.58	13.34	18.95	17.37	12.17	2.62	6.19	5.47	9.69	8.97	8.15
Diluted EPS from Cont Ops	5.36	13.2	5.28	8.6	10.23	14.23	19.93	18.83	13.42	3.87	7.64	6.82	10.93	10.47	9.83
Dividend per Share	0.49	0.57	0.72	0.84	1.05	1.28	2.06	2.96	3.08	1.12	1.79	3.14	3.19	3.24	3.25
Cash Flow per Share	7.62	7.61	10.16	11.89	17.07	23.32	26.66	28.28	21.25	11.04	11.24	17.29	21.93	20.91	21.5
Free Cash Flow per Basic Share	4.44	2.83	4.45	6.45	10.55	15.71	17.77	17.52	11.26	3.51	1.43	6.49	10.93	10.48	10.41
Cash & Equivalents per Share	17.42	14.62	14.09	14.02	16.07	18.31	22.44	23.72	24.62	21.76	22.11	18.87	21	19.65	20.4
Book Value per Share	24.2	36.35	37.72	37.92	39.31	44.03	62.06	66.74	71.97	74.39	77.88	79.2	86.33	83.09	99.42
Tangible Book Value per Share	17.95	26.85	26.74	27.43	21.72	23.75	34.47	44.41	45.26	46.82	50.07	51.09	55.83	51.37	64.31