S&P Global Inc. Financial Ratios — MHL 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 (%)	49	38.42	133.08	-12.86	339	499.05	220.16	292.89	383.56	473.48	238.02	16.91	7.44	11.44	13.91
Return on Assets (%)	13.33	6.39	20.99	-1.79	15.46	24.99	16.54	20.76	20.42	19.59	21.94	8.46	4.29	6.38	7.36
Return on Capital (%)	29.86	15.27	45.25	-16.7	32.24	41.71	26.34	32.63	30.54	28.92	31.38	10.41	5.17	7.58	8.76
Return on Invested Capital (%)	21.41	25.99	30.83	-15.74	38.52	45.76	30.86	37.61	37.5	36.22	35.83	12.01	6.24	8.78	10.08
Gross Margin (%)	64.92	66.44	66.74	67.31	67.66	68.68	72.06	70.63	70.5	71.86	73.73	66.43	66.86	69.31	70.25
EBITDA Margin (%)	30.42	30.7	31.79	4.89	39.04	62.22	45.57	47.87	51.2	51.37	53.02	53.28	41.31	47.53	49.93
Operating Margin (%)	27.24	27.4	28.88	2.42	35.87	39.57	42.6	44.58	47.42	48.39	50.74	27	32.44	38.56	40.28
Incremental Operating Margin (%)	16.19	29.43	43.52	- -	680.92	95.98	85.32	106.15	87.76	57.07	71.23	- -	78.65	83.23	61.97
Pretax Margin (%)	25.29	25.5	27.63	1.07	34.16	56.32	40.59	42.84	43.74	43.38	50.19	42.05	29.38	37.36	40.6
Profit Margin (%)	23.04	10.23	29.26	-2.28	21.76	37.2	24.67	31.29	31.69	31.43	36.45	29.05	21.01	27.11	29.15
Net Income to Common Margin (%)	23.04	10.23	29.26	-2.28	21.76	37.2	24.67	31.29	31.69	31.43	36.45	29.05	21.01	27.11	29.15
Effective Tax Rate (%)	37.4	35.63	32.72	453.7	30.14	30.11	33.44	20.89	21.4	21.5	21.64	25.1	21.19	21.5	22.6
Dvd Payout Ratio (%)	45.61	130.16	31.95	-366.29	26.3	16.17	23.65	22.02	22.55	23.64	21.22	26.98	36.3	25.3	22.63
Sustainable Growth Rate (%)	26.65	-11.59	90.56	-59.95	249.83	418.35	168.09	228.39	297.05	361.57	187.52	12.35	4.74	8.54	10.76

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	1,198	1,256	799	795	3,611	3,564	3,569	3,662	4,680	4,754	4,702	11,533	12,000	11,933	13,582
ST Debt	400	457	- -	- -	143	- -	399	- -	112	100	96	226	47	4	718
LT Debt	798	799	799	795	3,468	3,564	3,170	3,662	4,568	4,654	4,606	11,307	11,953	11,929	12,864
Total Debt/EBITDA	1	0.96	0.53	3.22	1.74	1.01	1.29	1.22	1.36	1.24	1.07	1.94	2.32	1.77	1.77
Net Debt/EBITDA	0.3	0.38	-0.5	-6.89	1.03	0.33	0.29	0.58	0.32	- -	-0.54	1.62	1.97	1.44	1.48
Total Debt/EBIT	1.11	1.07	0.59	7.04	1.88	1.07	1.38	1.31	1.45	1.31	1.11	2.33	2.99	2.14	2.1
Net Debt/EBIT	0.34	0.42	-0.55	-15.06	1.11	0.35	0.31	0.63	0.34	- -	-0.56	1.96	2.53	1.74	1.75
EBITDA to Interest Expense	15.62	16.19	25.34	4.19	20.33	19.46	18.54	22.36	24.33	27.11	36.97	19.6	15.46	22.74	26.68
EBITDA-CapEx/Interest Expense	15.62	16.19	25.34	4.19	20.33	19.46	18.54	22.36	24.33	27.11	36.97	19.6	15.46	22.74	26.68
EBIT to Interest Expense	13.99	14.44	23.02	2.07	18.69	12.38	17.34	20.82	22.53	25.54	35.38	9.93	12.14	18.44	21.52
Interest Expense	77	81	59	59	102	181	149	134	141	141	119	304	334	297	287
Common Equity/Total Assets	22.78	10.88	21.47	7.21	2.37	7.5	7.52	6.65	4.22	4.06	13.52	58.9	56.45	55.06	50.86
Long-Term Debt/Equity (%)	50.38	48.42	37.09	58.93	298.19	200.11	149.67	158.94	162.91	138.84	83.2	28.45	31.37	31.8	35.58
Long-Term Debt/Capital (%)	28.68	27.49	27.06	37.08	72.64	66.68	55.74	61.38	61.04	57.41	44.99	22.05	23.86	24.13	25.87
Long-Term Debt/Total Assets (%)	12.05	11.33	13.18	11.74	42.38	41.11	33.63	38.79	40.25	37.12	30.65	18.3	19.73	19.81	21.02
Total Debt/Equity (%)	75.63	76.12	37.09	58.93	310.49	200.11	168.51	158.94	166.9	141.83	84.93	29.02	31.5	31.81	37.57
Total Debt/Capital (%)	43.06	43.22	27.06	37.08	75.64	66.68	62.76	61.38	62.53	58.65	45.93	22.49	23.95	24.14	27.31
Total Debt/Total Assets (%)	18.1	17.81	13.18	11.74	44.13	41.11	37.87	38.79	41.24	37.92	31.29	18.67	19.81	19.82	22.19
Net Debt to Equity	22.92	30.06	-34.49	-126.17	183.15	65.81	37.39	75.74	38.59	0.06	-43.05	24.33	26.69	25.95	31.38
Net Debt/Capital (%)	18.64	23.11	-52.66	482.15	64.68	39.69	27.22	43.1	23.43	0.05	-63.7	19.34	20.83	20.37	23.64
EBITDA	1,203	1,311	1,495	247	2,074	3,522	2,763	2,996	3,430	3,823	4,399	5,957	5,163	6,753	7,657
EBITDA-CapEx	1,203	1,311	1,495	247	2,074	3,522	2,763	2,996	3,430	3,823	4,399	5,957	5,163	6,753	7,657
Operating Income (Loss)	1,077	1,170	1,358	122	1,906	2,240	2,583	2,790	3,177	3,601	4,210	3,019	4,054	5,478	6,177

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	0.26	0.21	0.66	0.64	0.51	0.92	0.87	0.74	0.94	1.15	1.71	0.22	0.21	0.26	0.24
Current Ratio	1.28	1.06	1.24	1.01	1.13	1.41	1.35	1.36	1.52	1.67	2.31	0.94	0.84	0.85	0.82
Quick Ratio	0.46	0.47	1.06	0.88	0.85	1.35	1.28	1.29	1.45	1.59	2.14	0.63	0.68	0.71	0.69
CFO/Avg Current Liab	0.31	0.21	0.26	0.38	0.1	0.57	0.69	0.71	0.97	1.07	0.97	0.53	0.61	0.91	0.81
Common Equity/Total Assets	22.78	10.88	21.47	7.21	2.37	7.5	7.52	6.65	4.22	4.06	13.52	58.9	56.45	55.06	50.86
Long-Term Debt/Equity (%)	50.38	48.42	37.09	58.93	298.19	200.11	149.67	158.94	162.91	138.84	83.2	28.45	31.37	31.8	35.58
Long-Term Debt/Capital (%)	28.68	27.49	27.06	37.08	72.64	66.68	55.74	61.38	61.04	57.41	44.99	22.05	23.86	24.13	25.87
Long-Term Debt/Total Assets (%)	12.05	11.33	13.18	11.74	42.38	41.11	33.63	38.79	40.25	37.12	30.65	18.3	19.73	19.81	21.02
Total Debt/Equity (%)	75.63	76.12	37.09	58.93	310.49	200.11	168.51	158.94	166.9	141.83	84.93	29.02	31.5	31.81	37.57
Total Debt/Capital (%)	43.06	43.22	27.06	37.08	75.64	66.68	62.76	61.38	62.53	58.65	45.93	22.49	23.95	24.14	27.31
Total Debt/Total Assets (%)	18.1	17.81	13.18	11.74	44.13	41.11	37.87	38.79	41.24	37.92	31.29	18.67	19.81	19.82	22.19
CFO/Total Liabilities	18.35	13.51	20.02	22.29	5.07	22.65	27.59	28.92	32.49	38.84	37.91	11.81	16.5	25.05	22.56
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	5.53	8.59	6.16	8.29	8.89	9.51	10.94	10.41	10.57	11.72	8.14	9.82	10.95	11.74

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	4.67	5.16	4.94	5.37	5.53	5.36	4.97	4.52	4.43	4.7	5.12	5.4	4.7	4.99	4.86
Days Sales Outstanding	78.12	70.78	73.86	67.96	66.05	68.12	73.48	80.72	82.44	77.74	71.33	67.64	77.69	73.13	75.07
Inventory Turnover	5.16	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	70.8	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	4.44	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	82.23	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	66.7	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	7.32	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	263	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	263	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	14,951	19,606	24,304	26,516	27,958	43,530	42,111	66,965	77,729	115,190	111,463	139,139	152,634	158,142
- Cash & Cash Equivalents	835	760	1,542	2,497	1,481	2,392	2,777	1,917	2,866	4,108	6,497	1,286	1,290	1,666	1,745
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	76	883	853	861	969	1,131	1,409	1,676	2,325	2,843	3,504	3,356	3,900	4,349	5,025
+ Total Debt	1,198	1,256	799	795	3,611	3,564	3,569	3,662	4,680	4,754	4,702	11,533	12,000	11,933	13,582
Enterprise Value	- -	16,329	19,698	23,460	29,609	30,253	45,719	45,514	71,076	81,209	116,888	125,052	153,723	167,230	174,948
Total Capital	2,782	2,906	2,953	2,144	4,774	5,345	5,687	5,966	7,484	8,106	10,238	51,277	50,100	49,441	49,734
Total Debt/Capital (%)	43.06	43.22	27.06	37.08	75.64	66.68	62.76	61.38	62.53	58.65	45.93	22.49	23.95	24.14	27.31
Total Debt / EV	- -	0.08	0.04	0.03	0.12	0.12	0.08	0.08	0.07	0.06	0.04	0.09	0.08	0.07	0.08
EV/Sales	- -	3.82	4.19	4.64	5.57	5.34	7.54	7.27	10.61	10.91	14.09	11.18	12.3	11.77	11.41
EV/EBITDA	- -	12.46	13.18	94.98	14.28	8.59	16.55	15.19	20.72	21.24	26.57	20.99	29.77	24.76	22.85
EV/EBIT	- -	13.96	14.5	207.61	15.45	9.06	17.7	16.31	22.03	22.45	27.69	25.29	38.24	29.97	27.01
EV/Cash Flow to Firm	- -	20.88	23.97	23.45	69.3	17.94	21.61	20.97	24.62	22.08	31.67	44.18	38.69	28.24	29.79
EV/Free Cash Flow to Firm	- -	20.88	23.97	23.45	69.3	17.94	21.61	20.97	24.62	22.08	31.67	44.18	38.69	28.24	29.79
Diluted Market Cap	- -	15,252	20,242	24,260	27,373	28,705	44,370	42,821	67,761	78,084	115,572	107,906	140,951	154,667	161,476
Diluted Enterprise Value	- -	16,630	20,334	23,416	30,466	31,000	46,559	46,224	71,872	81,564	117,270	121,495	155,535	169,263	178,282
EV per Share	- -	58.53	72.69	86.25	111.31	117.13	180	182.79	291.3	336.97	485.01	380.1	488.32	543.31	585.5
TTM Sales	3,954	4,270	4,702	5,051	5,313	5,661	6,063	6,258	6,699	7,442	8,297	11,181	12,497	14,208	15,336
TTM EBITDA	1,203	1,311	1,495	247	2,074	3,522	2,763	2,996	3,430	3,823	4,399	5,957	5,163	6,753	7,657
TTM Operating Income	1,077	1,170	1,358	122	1,906	2,240	2,583	2,790	3,177	3,601	4,210	3,019	4,054	5,478	6,177
TTM Cash Flow to Firm	972	782	822	1,000	427	1,686	2,115	2,170	2,887	3,678	3,691	2,831	3,973	5,922	5,873
TTM Free Cash Flow to Firm	972	782	822	1,000	427	1,686	2,115	2,170	2,887	3,678	3,691	2,831	3,973	5,922	5,873

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	- -	20.89	25.89	20.07	76.89	18.4	22.01	20.75	24.41	21.89	32.12	41.45	37.99	27.19	28.57
EV/EBIT	- -	13.96	14.5	207.61	15.45	9.06	17.7	16.31	22.03	22.45	27.69	25.29	38.24	29.97	27.01
Enterprise Value	- -	16,329	19,698	23,460	29,609	30,253	45,719	45,514	71,076	81,209	116,888	125,052	153,723	167,230	174,948
Low Price	- -	50.2	42.67	71.22	85.42	80.75	107.52	158.56	164.37	185.2	303.2	285.19	323.81	407.38	425.03
EV/Sales	- -	3.82	4.19	4.64	5.57	5.34	7.54	7.27	10.61	10.91	14.09	11.18	12.3	11.77	11.41
EV/EBITDA	- -	12.46	13.18	94.98	14.28	8.59	16.55	15.19	20.72	21.24	26.57	20.99	29.77	24.76	22.85
Price/Earnings	- -	34.16	14.43	- -	23.42	13.51	29.36	21.67	31.72	33.23	38.06	33.06	53.59	40.11	36.08
Price/Earnings Average	- -	34.39	11.17	- -	22.97	13.58	24.75	24.64	26.65	32.68	32.07	35.39	45.66	37.75	34.82
Price/Earnings High	- -	36.2	15.02	- -	25.53	15.93	29.57	27.91	32.1	39.41	38.74	46.66	53.94	43.15	39.05
Price/Earnings Low	- -	32.01	8.51	- -	20.07	10.08	18.42	20.32	19	19.08	24.14	27.83	39.26	32.95	28.98
Price/Book Value	- -	19.49	15.07	49.8	136.68	43.01	61.4	67.06	139.8	152.71	56.69	3.06	4.07	4.6	5.08
Price/Book Value Average	- -	19.62	11.67	45.62	134.04	43.23	51.75	76.25	117.46	150.18	47.77	3.28	3.47	4.33	4.9
Price/Book Value High	- -	20.65	15.68	52.22	149.01	50.72	61.84	86.37	141.47	181.09	57.69	4.32	4.09	4.95	5.5
Price/Book Value Low	- -	18.26	8.89	39.7	117.13	32.09	38.52	62.87	83.73	87.69	35.96	2.58	2.98	3.78	4.08
Price/Tangible Book Value	- -	-8.53	-17.18	-12.77	-6.3	-7.35	-11.87	-9.5	-14.82	-16.98	-60.21	-6.77	-7.71	-8.33	-7.31
Price/Tangible Book Value Average	- -	-8.59	-13.3	-11.7	-6.18	-7.39	-10	-10.81	-12.45	-16.7	-50.74	-7.25	-6.57	-7.84	-7.06
Price/Tangible Book Value High	- -	-9.04	-17.88	-13.39	-6.86	-8.66	-11.95	-12.24	-14.99	-20.13	-61.28	-9.56	-7.76	-8.97	-7.92
Price/Tangible Book Value Low	- -	-7.99	-10.13	-10.18	-5.4	-5.48	-7.45	-8.91	-8.87	-9.75	-38.2	-5.7	-5.65	-6.85	-5.87
Price/Sales	- -	3.5	4.22	4.8	5.1	5.02	7.24	6.78	10.05	10.44	13.87	9.6	11.26	10.88	10.52
Price/Sales Average	- -	3.52	3.27	4.4	5	5.05	6.11	7.71	8.45	10.27	11.69	10.28	9.59	10.23	10.15
Price/Sales High	- -	3.7	4.39	5.04	5.56	5.92	7.3	8.73	10.17	12.39	14.12	13.55	11.33	11.7	11.38
Price/Sales Low	- -	3.28	2.49	3.83	4.37	3.75	4.55	6.36	6.02	6	8.8	8.08	8.25	8.93	8.45
Price/Cash Flow	- -	20.45	25.4	20.07	76.05	18.23	21.79	20.56	24.26	21.79	31.99	41.25	37.93	27.16	28.55
Price/Cash Flow Average	- -	20.59	19.66	18.38	74.58	18.33	18.36	23.38	20.38	21.43	26.95	44.16	32.32	25.56	27.55
Price/Cash Flow High	- -	21.67	26.42	21.04	82.91	21.5	21.94	26.48	24.55	25.84	32.56	58.22	38.18	29.22	30.89
Price/Cash Flow Low	- -	19.16	14.98	15.99	65.17	13.6	13.67	19.27	14.53	12.51	20.29	34.72	27.79	22.31	22.92
Price/Free Cash Flow Average	- -	21.03	20.04	18.38	75.41	18.5	18.55	23.59	20.51	21.53	27.07	44.38	32.37	25.58	27.58
Price/Free Cash Flow High	- -	22.14	26.93	21.04	83.83	21.7	22.17	26.72	24.7	25.96	32.69	58.52	38.24	29.25	30.92
Price/Free Cash Flow Low	- -	19.57	15.27	15.99	65.89	13.73	13.81	19.45	14.62	12.57	20.38	34.9	27.83	22.33	22.95
EV/Sales Average	- -	3.85	3.25	4.24	5.48	5.37	6.41	8.2	9.01	10.74	11.9	11.89	10.65	11.14	11.05
EV/Sales High	- -	4.03	4.36	4.88	6.02	6.23	7.59	9.21	10.73	12.85	14.33	15.29	12.37	12.58	12.26
EV/Sales Low	- -	3.6	2.48	3.67	4.86	4.09	4.87	6.85	6.6	6.47	9.01	9.61	9.32	9.85	9.38
EV/EBITDA Average	- -	12.53	10.22	86.71	14.03	8.63	14.07	17.12	17.6	20.91	22.45	22.31	25.79	23.43	22.13
EV/EBITDA High	- -	13.13	13.71	99.76	15.43	10.01	16.66	19.24	20.95	25.02	27.04	28.69	29.95	26.48	24.55
EV/EBITDA Low	- -	11.74	7.8	75.02	12.45	6.57	10.68	14.31	12.89	12.59	17	18.03	22.57	20.73	18.78
EV/EBIT Average	- -	14.04	11.25	189.54	15.18	9.1	15.05	18.38	18.71	22.1	23.4	26.89	33.12	28.36	26.15
EV/EBIT High	- -	14.72	15.09	218.06	16.69	10.55	17.82	20.66	22.28	26.45	28.18	34.57	38.46	32.04	29.01
EV/EBIT Low	- -	13.15	8.58	163.97	13.47	6.93	11.42	15.37	13.71	13.3	17.71	21.73	28.99	25.09	22.2
Last Price	- -	53.59	72.35	89.35	99.68	108.24	171.38	169.12	274.45	322.53	477.97	338.79	441.99	495.89	529.26
High Price	- -	56.78	75.28	93.69	108.68	127.63	172.61	217.83	277.72	382.47	486.46	478.24	444.86	533.47	572.78
Enterprise Value Average	- -	16,429	15,272	21,418	29,097	30,397	38,878	51,289	60,372	79,923	98,760	132,929	133,137	158,231	169,424
Enterprise Value High	- -	17,220	20,492	24,641	32,001	35,261	46,032	57,642	71,875	95,655	118,934	170,930	154,626	178,797	187,952
Enterprise Value Low	- -	15,385	11,655	18,529	25,816	23,152	29,500	42,885	44,218	48,113	74,769	107,417	116,520	139,988	143,804

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	276	279	271	272	266	258	254	249	244	241	241	329	315	308	299
Diluted Weighted Avg Shares	304	285	280	272	275	265	259	253	247	242	242	319	319	312	305
Basic Weighted Avg Shares	298	279	275	272	272	263	256	251	245	241	241	317	318	312	305
Revenue per Share	13.27	15.33	17.13	18.6	19.56	21.54	23.66	24.94	27.3	30.88	34.46	35.28	39.25	45.6	50.31
EBITDA per Share	4.04	4.71	5.45	0.91	7.64	13.4	10.78	11.94	13.98	15.86	18.27	18.8	16.22	21.67	25.12
Operating Income per Share	3.61	4.2	4.95	0.45	7.02	8.52	10.08	11.12	12.95	14.94	17.48	9.53	12.73	17.58	20.27
Basic EPS, GAAP	3.06	1.57	5.01	-0.42	4.26	8.01	5.84	7.8	8.65	9.71	12.56	10.25	8.25	12.36	14.67
Basic EPS from Cont Ops	2.1	2.52	3.18	-0.7	4.67	8.48	6.39	8.45	9.38	10.51	13.55	11.11	9.09	13.37	15.81
Diluted EPS, GAAP	3	1.54	4.92	-0.42	4.21	7.94	5.78	7.73	8.6	9.66	12.51	10.2	8.23	12.35	14.65
Diluted EPS from Cont Ops	2.06	2.46	3.12	-0.7	4.62	8.4	6.33	8.38	9.33	10.47	13.49	11.06	9.07	13.36	15.8
Dividend per Share	0.99	3.53	1.12	1.2	1.34	1.45	1.64	2	2.28	2.68	3.09	3.23	3.6	3.64	3.84
Cash Flow per Share	3.1	2.62	2.85	4.45	1.31	5.94	7.87	8.23	11.31	14.8	14.94	8.21	11.65	18.26	18.54
Free Cash Flow per Basic Share	3.1	2.62	2.85	4.45	1.31	5.94	7.87	8.23	11.31	14.8	14.94	8.21	11.65	18.26	18.54
Cash & Equivalents per Share	3.13	2.73	5.76	9.19	5.59	9.29	10.98	7.77	11.86	17.08	27	3.95	4.18	5.48	6.03
Book Value per Share	5.46	2.75	4.8	1.79	0.73	2.52	2.79	2.52	1.96	2.11	8.43	110.6	108.64	107.73	104.17
Tangible Book Value per Share	-0.08	-6.28	-4.21	-7	-15.83	-14.73	-14.44	-17.8	-18.52	-19	-7.94	-50.04	-57.33	-59.5	-72.35