Zimmer Biomet Holdings, Inc. Financial Ratios — ZIM Stock

Profitability (USD)

	2012 Y	2013 Y	2014 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	12/31/2012	12/31/2013	05/31/2014	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 (%)	13.28	12.84	- -	- -	1.79	3.13	16.95	-3.3	9.57	-1.13	3.23	1.88	8.36	7.25	5.6
Return on Assets (%)	8.61	8.39	- -	- -	0.8	1.14	6.88	-1.51	4.64	-0.57	1.68	1.04	4.81	4.22	3.17
Return on Capital (%)	10.89	10.68	- -	- -	2.87	2.73	- -	- -	- -	- -	2.93	1.87	6.76	5.92	4.9
Return on Invested Capital (%)	10.65	10.38	- -	- -	3.01	2.94	- -	- -	- -	- -	3.84	2.69	6.83	6.1	4.82
Gross Margin (%)	74.84	72.6	- -	73.41	69.98	68.94	72.67	71.36	71.78	70.23	71.29	70.9	71.82	71.46	69.71
EBITDA Margin (%)	31.54	30.87	- -	30.24	19.67	24.26	23.86	13.54	26.85	16.02	26.34	23.38	30.15	29.72	26.63
Operating Margin (%)	26.93	25.65	- -	24.99	15.51	17.7	18.08	14.46	15.91	11.5	14.73	17.18	19.63	19.9	16.48
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	25.54	39.66	- -	248.68	30.47	42.97	165.81	57.05	27.07	- -
Pretax Margin (%)	22.14	21.8	- -	20.1	2.55	5.21	5.95	-3.42	11.35	-1.72	7.31	5.81	14.43	13.5	10.09
Profit Margin (%)	16.88	16.88	- -	15.41	2.45	3.99	23.24	-4.78	14.18	-2.27	5.88	3.33	13.85	11.77	8.57
Net Income to Common Margin (%)	16.88	16.88	- -	15.41	2.45	3.99	23.24	-4.78	14.18	-2.27	5.88	3.33	13.85	11.77	8.57
Effective Tax Rate (%)	23.96	22.77	- -	23.44	4.57	23.77	- -	- -	- -	- -	10.72	27.83	3.95	12.68	15.13
Dvd Payout Ratio (%)	12.57	17.04	- -	20.26	108.05	62.12	10.68	-51.45	17.39	-2,577.92	44.87	68.86	19.58	21.62	26.99
Sustainable Growth Rate (%)	11.61	10.65	- -	- -	-0.14	1.19	15.14	-4.99	7.9	-30.26	1.78	0.58	6.72	5.68	4.09

Credit (USD)

Credit Ratios API ChatGPT

	2012 Y	2013 Y	2014 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	12/31/2012	12/31/2013	05/31/2014	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	1,821	1,673	- -	1,426	11,497	11,241	10,143	8,939	8,221	8,127	7,069	5,697	5,768	6,205	7,519
ST Debt	100	1	- -	- -	- -	576	1,225	525	1,500	500	1,605	544	900	863	587
LT Debt	1,721	1,672	- -	1,426	11,497	10,666	8,918	8,414	6,721	7,627	5,464	5,152	4,868	5,342	6,932
Total Debt/EBITDA	1.29	1.17	- -	1.01	9.75	6.04	5.45	8.32	3.84	8.28	3.93	3.51	2.59	2.72	3.43
Net Debt/EBITDA	0.66	0.41	- -	0.24	8.51	5.7	5.17	7.82	3.55	7.46	3.72	3.28	2.4	2.49	3.16
Total Debt/EBIT	1.74	1.57	- -	1.37	24.6	13.69	12.69	264.46	7.23	97.79	8.22	8.18	4.51	4.83	6.85
Net Debt/EBIT	0.89	0.55	- -	0.33	21.48	12.92	12.03	248.4	6.68	88.14	7.78	7.64	4.19	4.42	6.31
EBITDA to Interest Expense	19.35	20.36	- -	22.39	4.12	5.24	5.72	3.71	9.45	4.63	8.63	9.85	11.08	10.47	7.49
EBITDA-CapEx/Interest Expense	17.76	18.93	- -	20.1	3.53	4.72	5.24	3.15	7.66	4.1	7.9	8.53	9.12	8.83	6.54
EBIT to Interest Expense	16.52	16.92	- -	18.51	3.25	3.82	4.34	3.97	5.6	3.32	4.82	7.23	7.21	7.01	4.63
Interest Expense	73	70	- -	63	287	355	325	289	227	212	208	165	201	218	293
Common Equity/Total Assets	65.03	65.73	- -	67.82	36.41	36.23	45.11	46.72	50.28	49.94	53.98	57.06	58.06	58.36	54.99
Long-Term Debt/Equity (%)	29.33	26.54	- -	21.76	116.26	110.3	75.99	74.62	54.24	62.52	43.14	42.84	38.98	42.81	54.56
Long-Term Debt/Capital (%)	22.39	20.97	- -	17.87	53.76	51	40.76	41.62	32.61	37.52	27.69	29.07	26.66	28.59	34.27
Long-Term Debt/Total Assets (%)	19.09	17.46	- -	14.76	42.33	39.97	34.28	34.87	27.28	31.23	23.29	24.46	22.64	25	30.02
Total Debt/Equity (%)	31.04	26.55	- -	21.76	116.26	116.25	86.43	79.27	66.34	66.61	55.81	47.36	46.19	49.73	59.18
Total Debt/Capital (%)	23.69	20.98	- -	17.87	53.76	53.76	46.36	44.22	39.88	39.98	35.82	32.14	31.59	33.21	37.18
Total Debt/Total Assets (%)	20.2	17.46	- -	14.76	42.33	42.13	38.99	37.05	33.37	33.28	30.14	27.04	26.83	29.04	32.56
Net Debt to Equity	15.97	9.4	- -	5.22	101.5	109.69	81.96	74.46	61.35	60.04	52.82	44.24	42.86	45.52	54.52
Net Debt/Capital (%)	13.77	8.59	- -	4.96	50.37	52.31	45.04	42.68	38.02	37.52	34.56	30.67	30	31.28	35.28
EBITDA	1,411	1,427	- -	1,413	1,180	1,860	1,862	1,074	2,144	982	1,798	1,623	2,229	2,282	2,192
EBITDA-CapEx	1,295	1,327	- -	1,268	1,012	1,676	1,706	912	1,739	869	1,646	1,405	1,835	1,925	1,915
Operating Income (Loss)	1,204	1,186	- -	1,168	931	1,357	1,411	1,147	1,270	705	1,005	1,192	1,451	1,528	1,356

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2012 Y	2013 Y	2014 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	12/31/2012	12/31/2013	05/31/2014	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	1.8	1.75	- -	1.66	1	0.27	0.17	0.22	0.18	0.31	0.11	0.16	0.15	0.21	0.23
Current Ratio	4.28	4.07	- -	4.21	3.62	1.96	1.49	1.83	1.37	1.99	1.41	1.88	1.61	1.91	1.98
Quick Ratio	2.82	2.66	- -	2.55	1.9	0.94	0.67	0.75	0.58	0.88	0.47	0.75	0.65	0.82	0.89
CFO/Avg Current Liab	1.33	1.02	- -	- -	0.64	0.82	0.58	0.64	0.54	0.4	0.5	0.44	0.61	0.56	0.67
Common Equity/Total Assets	65.03	65.73	- -	67.82	36.41	36.23	45.11	46.72	50.28	49.94	53.98	57.06	58.06	58.36	54.99
Long-Term Debt/Equity (%)	29.33	26.54	- -	21.76	116.26	110.3	75.99	74.62	54.24	62.52	43.14	42.84	38.98	42.81	54.56
Long-Term Debt/Capital (%)	22.39	20.97	- -	17.87	53.76	51	40.76	41.62	32.61	37.52	27.69	29.07	26.66	28.59	34.27
Long-Term Debt/Total Assets (%)	19.09	17.46	- -	14.76	42.33	39.97	34.28	34.87	27.28	31.23	23.29	24.46	22.64	25	30.02
Total Debt/Equity (%)	31.04	26.55	- -	21.76	116.26	116.25	86.43	79.27	66.34	66.61	55.81	47.36	46.19	49.73	59.18
Total Debt/Capital (%)	23.69	20.98	- -	17.87	53.76	53.76	46.36	44.22	39.88	39.98	35.82	32.14	31.59	33.21	37.18
Total Debt/Total Assets (%)	20.2	17.46	- -	14.76	42.33	42.13	38.99	37.05	33.37	33.28	30.14	27.04	26.83	29.04	32.56
CFO/Total Liabilities	36.61	29.36	- -	34.14	4.92	9.59	11.08	13.6	12.95	9.86	13.89	14.21	17.56	16.87	16.34
CFO/CapEx	9.96	9.63	- -	7.32	5.07	8.84	10.14	10.74	3.92	10.73	9.86	5.9	4.01	4.2	6.13
Altman's Z-Score	5.94	6.53	- -	7.33	3.75	4.4	5.06	4.95	5.11	4.69	4.37	5.37	5.34	5.38	4.81

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2012 Y	2013 Y	2014 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	12/31/2012	12/31/2013	05/31/2014	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	5.19	5.08	- -	- -	5.09	5.03	4.96	5.63	6.05	4.35	5.03	5.26	5.24	5.25	5.17
Days Sales Outstanding	70.34	71.89	- -	- -	71.77	72.61	73.64	64.87	60.35	83.89	72.5	69.45	69.7	69.47	70.62
Inventory Turnover	1.17	1.22	- -	- -	1.04	1.13	1.06	1.05	0.97	0.75	0.85	0.94	0.92	0.95	1.1
Days Inventory Outstanding	312.24	298.21	- -	- -	349.41	322.85	344.63	347.41	376.04	483.76	428.11	388.15	396.95	384.83	330.92
Accounts Payable Turnover	7.27	8.15	- -	- -	13.31	6.43	6.45	7.1	6.24	5.17	5.21	6.11	6.07	6.75	10.23
Accounts Payable Turnover Days	50.18	44.8	- -	- -	27.43	56.78	56.55	51.39	58.52	70.58	70.07	59.72	60.11	54.11	35.69
Cash Conversion Cycle	332.39	325.29	- -	- -	393.75	338.68	361.71	360.89	377.88	497.07	430.54	397.88	406.54	400.2	365.85
Inventory to Cash Days	-241.9	-226.32	- -	- -	-277.64	-250.24	-270.99	-282.53	-315.69	-399.87	-355.61	-318.7	-327.25	-315.36	-260.3
Inventories	995	1,075	- -	1,193	2,254	1,959	2,068	2,257	2,385	2,451	2,148	2,147	2,385	2,235	2,286
Raw Materials	157	180	- -	181	280	261	250	228	279	272	243	261	308	289	273
Work In Process	52	77	- -	88	146	142	200	230	231	224	176	231	247	175	181
Finished Goods	786	817	- -	924	1,828	1,557	1,619	1,798	1,875	1,955	1,729	1,655	1,831	1,772	1,832
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2012 Y	2013 Y	2014 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	12/31/2012	12/31/2013	05/31/2014	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	11,137	15,512	17,120	18,807	20,289	20,283	24,140	20,188	30,073	31,033	26,216	26,658	24,818	21,076	17,538
- Cash & Cash Equivalents	884	1,081	- -	1,083	1,459	634	524	543	618	802	378	376	416	526	592
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	5	3	- -	2	2	1	- -	5	5	5	6	7	8	8	8
+ Total Debt	1,821	1,673	- -	1,426	11,497	11,241	10,143	8,939	8,221	8,127	7,069	5,697	5,768	6,205	7,519
Enterprise Value	11,407	15,380	17,120	18,538	30,164	30,891	33,757	28,589	37,681	38,363	32,913	31,986	30,178	26,763	24,474
Total Capital	7,687	7,973	- -	7,977	21,387	20,911	21,878	20,215	20,614	20,326	19,735	17,724	18,256	18,681	20,225
Total Debt/Capital (%)	23.69	20.98	- -	17.87	53.76	53.76	46.36	44.22	39.88	39.98	35.82	32.14	31.59	33.21	37.18
Total Debt / EV	0.16	0.11	- -	0.08	0.38	0.36	0.3	0.31	0.22	0.21	0.21	0.18	0.19	0.23	0.31
EV/Sales	2.55	3.33	- -	3.97	5.03	4.03	4.33	3.6	4.72	6.26	4.82	4.61	4.08	3.49	2.97
EV/EBITDA	8.09	10.78	- -	13.12	25.57	16.6	18.13	26.61	17.58	39.09	18.31	19.71	13.54	11.73	11.17
EV/EBIT	10.89	14.39	- -	17.87	64.55	37.62	42.23	845.82	33.13	461.64	38.26	45.94	23.62	20.82	22.29
EV/Cash Flow to Firm	9.45	15.12	- -	16.72	26.85	16.23	- -	- -	- -	- -	19.53	22.79	17	15.84	12.58
EV/Free Cash Flow to Firm	10.45	16.77	- -	19.23	31.56	17.98	- -	- -	- -	- -	21.47	26.97	21.86	20.08	14.67
Diluted Market Cap	11,422	15,695	17,120	19,028	18,997	20,465	24,271	20,138	30,175	30,943	26,392	26,824	25,313	21,587	17,827
Diluted Enterprise Value	11,693	15,563	17,120	18,760	28,872	31,073	33,888	28,539	37,783	38,273	33,088	32,152	30,672	27,274	24,763
EV per Share	66.48	90.58	101.42	109.24	148.81	153.99	166.62	140.14	182.92	184.79	157.48	153.04	146.78	134.44	125.2
TTM Sales	4,472	4,623	- -	4,673	5,998	7,668	7,803	7,933	7,982	6,128	6,827	6,940	7,394	7,679	8,232
TTM EBITDA	1,411	1,427	- -	1,413	1,180	1,860	1,862	1,074	2,144	982	1,798	1,623	2,229	2,282	2,192
TTM Operating Income	1,204	1,186	- -	1,168	931	1,357	1,411	1,147	1,270	705	1,005	1,192	1,451	1,528	1,356
TTM Cash Flow to Firm	1,207	1,017	- -	1,109	1,123	1,903	- -	- -	- -	- -	1,685	1,404	1,775	1,690	1,946
TTM Free Cash Flow to Firm	1,092	917	- -	964	956	1,718	- -	- -	- -	- -	1,533	1,186	1,380	1,333	1,669

Multiples (USD)

Valuation Multiples API ChatGPT

	2012 Y	2013 Y	2014 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	12/31/2012	12/31/2013	05/31/2014	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	11.02	18.18	- -	20.78	27.85	14.14	17.02	12.71	25.55	28.33	19.59	25.14	21.32	18.89	12.55
EV/EBIT	10.89	14.39	- -	17.87	64.55	37.62	42.23	845.82	33.13	461.64	38.26	45.94	23.62	20.82	22.29
Enterprise Value	11,407	15,380	17,120	18,538	30,164	30,891	33,757	28,589	37,681	38,363	32,913	31,986	30,178	26,763	24,474
Low Price	51.92	64.57	72.86	88.66	86.28	88.46	100.04	96.9	97.91	75.75	115.57	100.74	102	100.91	86.95
EV/Sales	2.55	3.33	- -	3.97	5.03	4.03	4.33	3.6	4.72	6.26	4.82	4.61	4.08	3.49	2.97
EV/EBITDA	8.09	10.78	- -	13.12	25.57	16.6	18.13	26.61	17.58	39.09	18.31	19.71	13.54	11.73	11.17
Price/Earnings	15.03	19.85	- -	26	127.6	66.11	13.26	- -	26.46	- -	65.15	115.53	24.6	23.79	25.19
Price/Earnings Average	14.2	16.98	- -	23.2	135.49	72.62	12.89	- -	22.68	- -	77.79	104.97	25.43	25.73	27.87
Price/Earnings High	15.54	19.85	- -	26.55	151.79	85.12	14.52	- -	26.8	- -	91.35	121.11	29.75	29.75	31.94
Price/Earnings Low	12.03	14.03	- -	20.8	109.99	57.83	11.14	- -	17.75	- -	60.03	91.25	20.79	22.68	24.42
Price/Book Value	1.9	2.46	- -	2.87	2.05	2.1	2.06	1.79	2.43	2.54	2.07	2.22	1.99	1.69	1.38
Price/Book Value Average	1.79	2.11	- -	2.56	2.18	2.3	2	2.08	2.08	2.22	2.47	2.01	2.06	1.83	1.53
Price/Book Value High	1.96	2.46	- -	2.93	2.44	2.7	2.25	2.33	2.46	2.7	2.9	2.32	2.41	2.11	1.75
Price/Book Value Low	1.52	1.74	- -	2.3	1.77	1.84	1.73	1.75	1.63	1.29	1.91	1.75	1.68	1.61	1.34
Price/Tangible Book Value	4.37	5.21	- -	5.48	-2.31	-2.08	-3.31	-3.36	-6.73	-7.53	-14.63	-16.42	-20.78	-19.49	-8.92
Price/Tangible Book Value Average	4.13	4.45	- -	4.89	-2.45	-2.28	-3.22	-3.91	-5.77	-6.57	-17.46	-14.92	-21.48	-21.08	-9.87
Price/Tangible Book Value High	4.52	5.21	- -	5.59	-2.74	-2.68	-3.63	-4.37	-6.82	-7.98	-20.51	-17.21	-25.13	-24.37	-11.31
Price/Tangible Book Value Low	3.5	3.68	- -	4.38	-1.99	-1.82	-2.78	-3.29	-4.51	-3.81	-13.48	-12.97	-17.56	-18.58	-8.64
Price/Sales	2.54	3.35	- -	4.01	3.13	2.64	3.08	2.54	3.75	5.05	3.83	3.85	3.41	2.8	2.16
Price/Sales Average	2.4	2.87	- -	3.58	3.32	2.9	3	2.95	3.21	4.41	4.58	3.5	3.52	3.03	2.39
Price/Sales High	2.62	3.35	- -	4.09	3.72	3.4	3.38	3.3	3.8	5.35	5.37	4.04	4.12	3.5	2.74
Price/Sales Low	2.03	2.37	- -	3.21	2.7	2.31	2.59	2.49	2.52	2.56	3.53	3.04	2.88	2.67	2.09
Price/Cash Flow	9.85	16.09	- -	17.66	22.07	12.39	15.2	11.52	18.88	25.69	17.45	20.81	15.93	14.34	10.47
Price/Cash Flow Average	9.31	13.76	- -	15.76	23.44	13.61	14.78	13.4	16.18	22.43	20.84	18.91	16.46	15.51	11.58
Price/Cash Flow High	10.18	16.09	- -	18.03	26.26	15.95	16.65	15	19.12	27.23	24.47	21.81	19.26	17.93	13.27
Price/Cash Flow Low	7.88	11.37	- -	14.13	19.03	10.84	12.76	11.28	12.66	13.02	16.08	16.44	13.46	13.67	10.14
Price/Free Cash Flow Average	10.41	15.55	- -	18.54	29.57	15.53	16.54	14.78	21.9	24.73	23.39	22.84	22.04	20.44	13.89
Price/Free Cash Flow High	11.39	18.18	- -	21.22	33.13	18.2	18.63	16.54	25.88	30.04	27.47	26.35	25.79	23.63	15.91
Price/Free Cash Flow Low	8.82	12.85	- -	16.63	24.01	12.37	14.29	12.44	17.13	14.36	18.05	19.85	18.02	18.01	12.16
EV/Sales Average	2.41	2.84	- -	3.53	5.24	4.29	4.24	4.02	4.18	5.62	5.57	4.26	4.19	3.71	3.2
EV/Sales High	2.63	3.33	- -	4.05	5.67	4.79	4.62	4.37	4.77	6.57	6.36	4.79	4.78	4.17	3.54
EV/Sales Low	2.05	2.34	- -	3.16	4.56	3.7	3.83	3.55	3.48	3.76	4.52	3.8	3.56	3.36	2.91
EV/EBITDA Average	7.65	9.2	- -	11.68	26.63	17.68	17.77	29.68	15.57	35.07	21.13	18.21	13.91	12.48	12.02
EV/EBITDA High	8.35	10.78	- -	13.4	28.83	19.74	19.36	32.27	17.76	40.99	24.17	20.5	15.87	14.04	13.31
EV/EBITDA Low	6.51	7.59	- -	10.46	23.2	15.24	16.05	26.22	12.96	23.49	17.16	16.26	11.81	11.3	10.92
EV/EBIT Average	10.3	12.29	- -	15.92	67.23	40.05	41.39	943.21	29.35	414.23	44.17	42.43	24.27	22.15	23.99
EV/EBIT High	11.25	14.39	- -	18.25	72.78	44.73	45.1	1,025.69	33.47	484.1	50.51	47.78	27.69	24.92	26.56
EV/EBIT Low	8.76	10.14	- -	14.25	58.56	34.53	37.39	833.37	24.42	277.44	35.86	37.89	20.61	20.05	21.79
Last Price	64.9	91.36	101.42	110.82	100.09	101.11	119.15	98.96	145.98	149.48	125.44	127.55	120.71	105.87	89.72
High Price	67.07	91.36	101.42	113.15	119.07	130.19	130.46	128.76	147.86	158.47	175.86	133.7	145.99	132.41	113.74
Enterprise Value Average	10,787	13,132	14,645	16,510	31,418	32,889	33,087	31,880	33,382	34,422	37,996	29,547	31,013	28,484	26,339
Enterprise Value High	11,780	15,380	17,120	18,933	34,010	36,724	36,050	34,668	38,068	40,229	43,452	33,271	35,375	32,046	29,169
Enterprise Value Low	9,179	10,831	12,299	14,777	27,364	28,353	29,886	28,168	27,777	23,055	30,851	26,383	26,330	25,775	23,932

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2012 Y	2013 Y	2014 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	12/31/2012	12/31/2013	05/31/2014	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	172	170	169	170	203	201	203	204	206	208	209	209	206	199	195
Diluted Weighted Avg Shares	176	172	169	172	190	202	204	204	207	207	210	210	210	204	199
Basic Weighted Avg Shares	175	170	169	169	187	200	202	204	205	207	209	210	209	203	198
Revenue per Share	25.57	27.26	- -	27.65	32.01	38.34	38.65	38.98	38.92	29.6	32.73	33.11	35.43	37.81	41.57
EBITDA per Share	8.06	8.41	- -	8.36	6.3	9.3	9.22	5.28	10.45	4.74	8.62	7.74	10.68	11.24	11.07
Operating Income per Share	6.88	6.99	- -	6.91	4.97	6.79	6.99	5.64	6.19	3.4	4.82	5.69	6.95	7.52	6.85
Basic EPS, GAAP	4.32	4.6	- -	4.26	0.78	1.53	8.98	-1.86	5.52	-0.67	1.93	1.1	4.91	4.45	3.56
Basic EPS from Cont Ops	4.3	4.59	- -	4.26	0.78	1.52	8.98	-1.86	5.52	-0.04	2.14	1.39	4.91	4.46	3.56
Diluted EPS, GAAP	4.29	4.54	- -	4.2	0.77	1.51	8.9	-1.86	5.47	-0.67	1.91	1.1	4.88	4.43	3.55
Diluted EPS from Cont Ops	4.28	4.53	- -	4.19	0.77	1.5	8.9	-1.86	5.47	-0.04	2.12	1.38	4.89	4.44	3.55
Dividend per Share	0.54	0.78	- -	0.86	0.84	0.94	0.96	0.96	0.96	0.96	0.96	0.96	0.96	0.97	0.96
Cash Flow per Share	6.59	5.68	- -	6.28	4.53	8.16	7.84	8.59	7.73	5.82	7.19	6.13	7.58	7.38	8.57
Free Cash Flow per Basic Share	5.93	5.09	- -	5.42	3.64	7.24	7.06	7.79	5.76	5.28	6.46	5.09	5.69	5.63	7.17
Cash & Equivalents per Share	9.07	10.65	- -	9.99	8.01	3.16	2.59	2.66	3	3.86	1.81	1.8	2.02	2.64	3.03
Book Value per Share	34.15	37.09	- -	38.6	48.78	48.2	57.93	55.25	60.14	58.74	60.58	57.51	60.7	62.63	64.96
Tangible Book Value per Share	14.85	17.54	- -	20.23	-43.38	-48.66	-35.96	-29.45	-21.7	-19.86	-8.58	-7.77	-5.81	-5.43	-10.06