PACCAR Inc. Financial Ratios — PAE 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 (%)	19.44	19.83	18.77	20.3	23.43	7.61	22.59	26.38	26.1	12.95	16.97	24.33	31.68	24.93	12.92
Return on Assets (%)	6.64	6.21	5.95	6.57	7.69	2.5	7.6	8.97	8.87	4.6	6.46	9.59	12.42	9.88	5.41
Return on Capital (%)	10.37	8.63	8.14	9.05	10.51	3.39	10.41	12.38	12.1	6.17	8.62	12.91	16.81	13.11	6.96
Return on Invested Capital (%)	9.09	8.55	8.1	9.05	10.55	3.31	10.09	11.92	11.68	5.87	8.35	12.4	17.56	11.92	6.85
Gross Margin (%)	17.32	17.5	17.91	17.8	19.38	19.8	18.9	18.66	18.8	18.49	18.19	18.14	22.01	19.93	16.66
EBITDA Margin (%)	13.17	13.47	14.5	15.36	16.92	12.26	16.44	15.93	15.83	13.99	13.65	15.51	19.56	17.26	13.32
Operating Margin (%)	9.05	9.36	9.76	10.53	12.18	11.32	10.75	11.44	11.62	8.39	9.81	12.76	16.93	14.53	10.41
Incremental Operating Margin (%)	13.71	16.7	103.96	17.57	276.71	19.15	6.71	14.78	13.61	20.42	15.37	25.87	35.95	72.01	36.99
Pretax Margin (%)	9.21	9.55	9.9	10.62	12.23	6.64	11.17	11.96	12.11	8.87	10.19	13.35	16.28	16.04	10.63
Profit Margin (%)	6.37	6.52	6.84	7.15	8.39	3.06	8.61	9.34	9.33	6.95	7.93	10.45	13.1	12.36	8.35
Net Income to Common Margin (%)	6.37	6.52	6.84	7.15	8.39	3.06	8.61	9.34	9.33	6.95	7.93	10.45	13.1	12.36	8.35
Effective Tax Rate (%)	30.83	31.76	30.9	32.65	31.37	53.85	22.92	21.89	22.95	21.69	22.15	21.75	19.54	22.94	21.42
Dvd Payout Ratio (%)	20.86	72.82	24.17	45.91	42.43	158.96	33.33	36.64	47.68	95.28	37.95	33.36	33.01	54.99	95.42
Sustainable Growth Rate (%)	15.39	5.39	14.23	10.98	13.49	-4.48	15.06	16.71	13.65	0.61	10.53	16.21	21.22	11.22	0.59

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	6,655	7,880	8,424	8,231	8,592	8,475	8,879	9,951	11,223	10,853	10,432	11,472	14,235	15,895	15,636
ST Debt	3,674	3,325	2,417	2,506	2,620	2,243	2,724	3,257	3,797	3,114	3,025	3,266	5,069	5,485	4,635
LT Debt	2,982	4,555	6,007	5,725	5,971	6,233	6,156	6,694	7,426	7,740	7,407	8,206	9,166	10,410	11,001
Total Debt/EBITDA	3.09	3.43	3.39	2.82	2.66	4.06	2.78	2.66	2.77	4.14	3.25	2.57	2.07	2.74	4.13
Net Debt/EBITDA	2.11	2.88	2.69	2.22	2.03	3.14	2.04	1.74	1.74	2.79	2.18	1.52	1.03	1.52	2.46
Total Debt/EBIT	4.5	4.94	5.04	4.11	3.69	7.73	4.25	3.7	3.77	6.91	4.52	3.12	2.39	3.25	5.28
Net Debt/EBIT	3.07	4.14	3.99	3.25	2.82	5.99	3.11	2.42	2.37	4.65	3.03	1.84	1.19	1.81	3.15
EBITDA to Interest Expense	11.21	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	2.63	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	7.71	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	192	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	31.24	31.39	32.01	32.75	32.88	32.84	34.34	33.72	34.22	36.77	39.29	39.57	38.9	40.32	43.45
Long-Term Debt/Equity (%)	55.58	77.91	90.55	84.77	86.03	91.96	76.46	77.9	76.5	74.49	63.88	62.32	57.72	59.46	57.11
Long-Term Debt/Capital (%)	24.81	33.18	39.89	38.21	38.44	40.86	36.36	36.1	35.48	36.43	33.63	33.31	30.44	31.17	31.52
Long-Term Debt/Total Assets (%)	17.36	24.45	28.99	27.76	28.29	30.2	26.26	26.27	26.18	27.39	25.1	24.66	22.45	23.98	24.81
Total Debt/Equity (%)	124.07	134.77	126.98	121.88	123.79	125.05	110.3	115.8	115.63	104.46	89.98	87.12	89.64	90.79	81.17
Total Debt/Capital (%)	55.37	57.41	55.94	54.93	55.32	55.56	52.45	53.66	53.62	51.09	47.36	46.56	47.27	47.59	44.8
Total Debt/Total Assets (%)	38.76	42.3	40.65	39.92	40.7	41.06	37.88	39.05	39.57	38.41	35.35	34.47	34.87	36.61	35.27
Net Debt to Equity	84.79	113.01	100.6	96.15	94.74	96.78	80.92	75.81	72.61	70.39	60.41	51.5	44.42	50.46	48.42
Net Debt/Capital (%)	45.89	53.05	50.15	49.02	48.65	49.18	44.73	43.12	42.07	41.31	37.66	33.99	30.76	33.54	32.63
EBITDA	2,153	2,296	2,482	2,919	3,235	2,089	3,199	3,743	4,052	2,621	3,212	4,469	6,870	5,809	3,789
EBITDA-CapEx	506	493	610	1,381	1,510	124	1,353	1,790	2,081	982	1,579	3,078	5,608	4,064	2,403
Operating Income (Loss)	1,479	1,596	1,672	2,001	2,328	1,929	2,092	2,689	2,975	1,572	2,308	3,679	5,946	4,892	2,962

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	0.45	0.43	0.57	0.54	0.63	0.63	0.6	0.59	0.63	0.68	0.62	0.66	0.7	0.76	0.85
Current Ratio	1.83	2.24	2.64	2.58	2.65	2.81	2.57	2.42	2.41	2.69	2.62	2.6	2.5	2.64	3.08
Quick Ratio	1.69	2.04	2.43	2.36	2.46	2.61	2.35	2.21	2.23	2.45	2.28	2.3	2.25	2.4	2.8
CFO/Avg Current Liab	0.3	0.25	0.43	0.39	0.46	0.44	0.49	0.44	0.36	0.38	0.28	0.34	0.37	0.36	0.37
Common Equity/Total Assets	31.24	31.39	32.01	32.75	32.88	32.84	34.34	33.72	34.22	36.77	39.29	39.57	38.9	40.32	43.45
Long-Term Debt/Equity (%)	55.58	77.91	90.55	84.77	86.03	91.96	76.46	77.9	76.5	74.49	63.88	62.32	57.72	59.46	57.11
Long-Term Debt/Capital (%)	24.81	33.18	39.89	38.21	38.44	40.86	36.36	36.1	35.48	36.43	33.63	33.31	30.44	31.17	31.52
Long-Term Debt/Total Assets (%)	17.36	24.45	28.99	27.76	28.29	30.2	26.26	26.27	26.18	27.39	25.1	24.66	22.45	23.98	24.81
Total Debt/Equity (%)	124.07	134.77	126.98	121.88	123.79	125.05	110.3	115.8	115.63	104.46	89.98	87.12	89.64	90.79	81.17
Total Debt/Capital (%)	55.37	57.41	55.94	54.93	55.32	55.56	52.45	53.66	53.62	51.09	47.36	46.56	47.27	47.59	44.8
Total Debt/Total Assets (%)	38.76	42.3	40.65	39.92	40.7	41.06	37.88	39.05	39.57	38.41	35.35	34.47	34.87	36.61	35.27
CFO/Total Liabilities	13.49	11.88	16.86	15.32	18.04	16.6	17.65	17.72	15.33	16.72	12.21	15.05	16.8	17.91	17.61
CFO/CapEx	0.97	0.84	1.27	1.38	1.48	1.17	1.47	1.53	1.45	1.82	1.34	2.18	3.32	2.66	3.18
Altman's Z-Score	- -	2.81	2.87	3.28	3.01	3.13	3.1	2.99	3.15	2.92	3.18	3.37	3.68	3.56	3.48

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	3.7	1.96	1.8	1.91	1.89	1.71	1.9	2.04	2	1.42	1.77	1.97	1.98	1.64	1.32
Days Sales Outstanding	98.73	186.65	202.84	191.38	193.55	213.02	192.52	178.5	182.13	257.36	205.71	184.96	184.34	222.37	275.78
Inventory Turnover	21.73	18.85	17.61	17.96	17.9	17.92	19.05	18.09	17.78	12.85	12.03	11.3	11.47	10.9	10.41
Days Inventory Outstanding	16.79	19.37	20.72	20.33	20.4	20.36	19.16	20.18	20.53	28.4	30.33	32.29	31.81	33.47	35.06
Accounts Payable Turnover	12.63	10.84	11.07	10.66	10.77	10.37	10.82	11.23	11.62	8.81	10.65	10.56	10.78	9.97	9.28
Accounts Payable Turnover Days	28.9	33.69	32.97	34.22	33.9	35.18	33.74	32.5	31.42	41.44	34.27	34.56	33.85	36.61	39.31
Cash Conversion Cycle	86.62	172.33	190.59	177.48	180.04	198.21	177.93	166.18	171.24	244.31	201.77	182.69	182.3	219.23	271.53
Inventory to Cash Days	81.94	167.28	182.12	171.05	173.15	192.66	173.36	158.32	161.6	228.96	175.38	152.66	152.53	188.9	240.72
Inventories	710	782	814	926	797	728	928	1,185	1,153	1,222	1,976	2,199	2,577	2,367	2,188
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	440	520	545	588	529	445	586	803	755	802	1,300	1,327	1,493	1,390	1,233
Finished Goods	436	432	441	512	444	452	516	563	585	610	676	872	1,084	977	954
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	208	- -	- -	- -	- -

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	- -	15,645	20,172	24,587	17,069	22,558	25,204	19,978	27,543	29,850	30,477	34,260	51,105	54,192	58,585
- Cash & Cash Equivalents	2,107	1,272	1,750	1,738	2,016	1,916	2,365	3,436	4,175	3,540	3,428	4,691	7,182	7,061	6,308
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	6,655	7,880	8,424	8,231	8,592	8,475	8,879	9,951	11,223	10,853	10,432	11,472	14,235	15,895	15,636
Enterprise Value	- -	21,060	25,578	29,808	22,196	27,976	30,352	25,472	33,428	35,735	35,921	39,426	56,336	60,248	64,705
Total Capital	12,020	13,727	15,059	14,984	15,532	15,253	16,930	18,543	20,929	21,243	22,026	24,639	30,113	33,402	34,900
Total Debt/Capital (%)	55.37	57.41	55.94	54.93	55.32	55.56	52.45	53.66	53.62	51.09	47.36	46.56	47.27	47.59	44.8
Total Debt / EV	- -	0.37	0.33	0.28	0.39	0.3	0.29	0.39	0.34	0.3	0.29	0.29	0.25	0.26	0.24
EV/Sales	- -	1.24	1.49	1.57	1.16	1.64	1.56	1.08	1.31	1.91	1.53	1.37	1.6	1.79	2.27
EV/EBITDA	- -	9.17	10.3	10.21	6.86	13.39	9.49	6.81	8.25	13.64	11.19	8.82	8.2	10.37	17.08
EV/EBIT	- -	13.2	15.3	14.9	9.54	25.53	14.51	9.47	11.24	22.74	15.56	10.72	9.47	12.31	21.85
EV/Cash Flow to Firm	- -	13.86	10.77	14.04	8.68	12.16	11.18	8.51	11.69	11.96	16.43	13.02	13.45	12.98	14.65
EV/Free Cash Flow to Firm	- -	- -	50.86	50.84	26.72	83.29	34.92	24.49	37.58	26.49	64.85	24.09	19.24	20.81	21.36
Diluted Market Cap	- -	15,751	20,223	24,698	17,278	22,628	25,283	20,278	27,638	29,919	30,573	34,348	51,271	54,420	58,741
Diluted Enterprise Value	- -	21,166	25,629	29,919	22,405	28,047	30,431	25,772	33,524	35,803	36,017	39,515	56,502	60,475	64,862
EV per Share	- -	39.73	48.13	56.06	42.12	53.18	57.52	48.99	64.35	68.73	68.95	75.53	107.65	114.89	123.15
TTM Sales	16,355	17,051	17,124	18,997	19,115	17,033	19,456	23,496	25,600	18,729	23,522	28,820	35,127	33,664	28,445
TTM EBITDA	2,153	2,296	2,482	2,919	3,235	2,089	3,199	3,743	4,052	2,621	3,212	4,469	6,870	5,809	3,789
TTM Operating Income	1,479	1,596	1,672	2,001	2,328	1,929	2,092	2,689	2,975	1,572	2,308	3,679	5,946	4,892	2,962
TTM Cash Flow to Firm	1,725	1,519	2,376	2,124	2,556	2,301	2,716	2,992	2,860	2,987	2,187	3,027	4,190	4,641	4,416
TTM Free Cash Flow to Firm	78	-284	503	586	831	336	869	1,040	890	1,349	554	1,637	2,928	2,895	3,029

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	- -	-55.38	40.21	42.13	20.8	67.37	29.09	19.5	31.07	22.18	55.2	20.99	17.51	18.8	19.39
EV/EBIT	- -	13.2	15.3	14.9	9.54	25.53	14.51	9.47	11.24	22.74	15.56	10.72	9.47	12.31	21.85
Enterprise Value	- -	21,060	25,578	29,808	22,196	27,976	30,352	25,472	33,428	35,735	35,921	39,426	56,336	60,248	64,705
Low Price	- -	26.4	29.98	35.99	30.07	29.49	41.51	36.6	37.06	33.19	51.87	51.92	64.68	89.83	83.9
EV/Sales	- -	1.24	1.49	1.57	1.16	1.64	1.56	1.08	1.31	1.91	1.53	1.37	1.6	1.79	2.27
EV/EBITDA	- -	9.17	10.3	10.21	6.86	13.39	9.49	6.81	8.25	13.64	11.19	8.82	8.2	10.37	17.08
Price/Earnings	- -	14.14	17.22	18.12	10.74	43.29	15.05	9.22	11.55	22.95	16.36	11.39	11.12	13.04	24.68
Price/Earnings Average	- -	13.66	15.5	16.56	13.14	37.57	14.23	10.48	10.2	20.97	16.58	10.45	9.12	13.4	22.06
Price/Earnings High	- -	14.48	17.64	18.49	15.07	45.82	15.86	12.63	12.13	25.19	19.37	12.4	11.26	15.87	25.55
Price/Earnings Low	- -	12.65	13.6	14.11	9.97	29.77	13.08	8.78	8.08	13.27	14.51	9.01	7.37	11.34	18.57
Price/Book Value	- -	2.68	3.04	3.64	2.46	3.33	3.13	2.32	2.84	2.87	2.63	2.6	3.22	3.1	3.04
Price/Book Value Average	- -	2.58	2.74	3.33	3.01	2.89	2.96	2.64	2.5	2.62	2.66	2.39	2.64	3.18	2.72
Price/Book Value High	- -	2.74	3.12	3.71	3.45	3.52	3.3	3.19	2.98	3.15	3.11	2.83	3.26	3.77	3.15
Price/Book Value Low	- -	2.39	2.4	2.83	2.28	2.29	2.72	2.21	1.98	1.66	2.33	2.06	2.13	2.69	2.29
Price/Tangible Book Value	- -	2.68	3.04	3.64	2.46	3.33	3.13	2.32	2.84	2.87	2.63	2.6	3.22	3.1	3.04
Price/Tangible Book Value Average	- -	2.58	2.74	3.33	3.01	2.89	2.96	2.64	2.5	2.62	2.66	2.39	2.64	3.18	2.72
Price/Tangible Book Value High	- -	2.74	3.12	3.71	3.45	3.52	3.3	3.19	2.98	3.15	3.11	2.83	3.26	3.77	3.15
Price/Tangible Book Value Low	- -	2.39	2.4	2.83	2.28	2.29	2.72	2.21	1.98	1.66	2.33	2.06	2.13	2.69	2.29
Price/Sales	- -	0.92	1.18	1.3	0.9	1.33	1.3	0.86	1.08	1.59	1.3	1.19	1.46	1.61	2.06
Price/Sales Average	- -	0.89	1.06	1.18	1.1	1.15	1.22	0.98	0.95	1.46	1.31	1.09	1.19	1.66	1.84
Price/Sales High	- -	0.94	1.21	1.32	1.26	1.4	1.37	1.18	1.13	1.75	1.54	1.3	1.47	1.96	2.13
Price/Sales Low	- -	0.82	0.93	1.01	0.84	0.91	1.13	0.82	0.75	0.92	1.15	0.94	0.96	1.4	1.55
Price/Cash Flow	- -	10.35	8.49	11.59	6.74	9.82	9.28	6.76	9.65	10	13.96	11.33	12.21	11.7	13.28
Price/Cash Flow Average	- -	9.99	7.64	10.6	8.24	8.52	8.78	7.69	8.51	9.13	14.14	10.4	10.01	12.01	11.87
Price/Cash Flow High	- -	10.6	8.7	11.83	9.46	10.39	9.78	9.26	10.13	10.97	16.52	12.34	12.36	14.23	13.75
Price/Cash Flow Low	- -	9.26	6.7	9.03	6.26	6.75	8.07	6.44	6.74	5.78	12.38	8.96	8.09	10.17	9.99
Price/Free Cash Flow Average	- -	-53.48	36.2	38.5	25.44	58.46	27.5	22.17	27.42	20.26	55.94	19.27	14.36	19.3	17.33
Price/Free Cash Flow High	- -	-56.71	41.21	42.98	29.17	71.31	30.66	26.71	32.62	24.35	65.34	22.85	17.73	22.87	20.07
Price/Free Cash Flow Low	- -	-49.54	31.76	32.79	19.31	46.32	25.28	18.57	21.72	12.82	48.94	16.61	11.6	16.34	14.59
EV/Sales Average	- -	1.2	1.38	1.46	1.36	1.47	1.49	1.2	1.18	1.77	1.54	1.27	1.34	1.83	2.06
EV/Sales High	- -	1.26	1.52	1.6	1.52	1.72	1.63	1.4	1.36	2.06	1.77	1.47	1.62	2.14	2.35
EV/Sales Low	- -	1.14	1.25	1.28	1.1	1.23	1.39	1.04	0.98	1.24	1.38	1.12	1.11	1.58	1.76
EV/EBITDA Average	- -	8.94	9.49	9.49	8.04	11.97	9.06	7.54	7.45	12.65	11.31	8.19	6.86	10.62	15.44
EV/EBITDA High	- -	9.33	10.51	10.38	8.99	14.02	9.91	8.78	8.59	14.75	12.93	9.5	8.29	12.39	17.62
EV/EBITDA Low	- -	8.45	8.6	8.35	6.48	10.02	8.46	6.55	6.2	8.83	10.11	7.22	5.69	9.15	13.25
EV/EBIT Average	- -	12.86	14.1	13.84	11.17	22.81	13.85	10.49	10.15	21.09	15.74	9.95	7.93	12.61	19.75
EV/EBIT High	- -	13.43	15.6	15.15	12.49	26.73	15.16	12.22	11.7	24.59	17.99	11.54	9.58	14.71	22.54
EV/EBIT Low	- -	12.17	12.77	12.18	9.01	19.1	12.93	9.12	8.45	14.72	14.07	8.77	6.57	10.87	16.95
Last Price	- -	29.51	37.96	46.24	32.39	42.88	47.76	38.43	53.02	57.41	58.5	65.63	97.66	103.34	111.5
High Price	- -	30.22	38.9	47.18	45.44	45.39	50.34	52.64	55.67	63.02	69.25	71.45	98.89	125.71	115.42
Enterprise Value Average	- -	20,523	23,564	27,689	26,004	24,995	28,974	28,211	30,189	33,150	36,330	36,614	47,140	61,714	58,487
Enterprise Value High	- -	21,433	26,080	30,307	29,071	29,297	31,712	32,864	34,805	38,648	41,520	42,463	56,980	71,980	66,763
Enterprise Value Low	- -	19,410	21,340	24,361	20,974	20,929	27,053	24,524	25,137	23,138	32,468	32,271	39,078	53,164	50,201

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	535	530	531	532	527	526	528	520	519	520	521	522	523	524	525
Diluted Weighted Avg Shares	547	534	533	534	533	528	529	528	521	521	523	523	525	527	527
Basic Weighted Avg Shares	545	533	531	533	532	527	528	527	520	520	522	523	524	525	526
Revenue per Share	30.01	32.01	32.23	35.68	35.94	32.34	36.86	44.63	49.2	36	45.09	55.15	67.05	64.08	54.09
EBITDA per Share	3.95	4.31	4.67	5.48	6.08	3.97	6.06	7.11	7.79	5.04	6.16	8.55	13.11	11.06	7.2
Operating Income per Share	2.71	3	3.15	3.76	4.38	3.66	3.96	5.11	5.72	3.02	4.42	7.04	11.35	9.31	5.63
Basic EPS, GAAP	1.91	2.09	2.2	2.55	3.02	0.99	3.17	4.17	4.59	2.5	3.58	5.76	8.78	7.92	4.52
Basic EPS from Cont Ops	1.91	2.09	2.2	2.55	3.02	0.99	3.17	4.17	4.59	2.5	3.58	5.76	8.78	7.92	4.52
Diluted EPS, GAAP	1.91	2.08	2.2	2.54	3.01	0.99	3.16	4.16	4.58	2.5	3.57	5.75	8.76	7.9	4.51
Diluted EPS from Cont Ops	1.91	2.08	2.2	2.54	3.01	0.99	3.16	4.16	4.58	2.5	3.57	5.75	8.76	7.9	4.51
Dividend per Share	0.4	1.52	0.53	1.17	1.28	1.57	1.06	1.53	2.19	2.38	1.36	1.92	2.9	4.36	4.31
Cash Flow per Share	2.92	2.85	4.47	3.99	4.81	4.37	5.15	5.68	5.5	5.74	4.19	5.79	8	8.83	8.4
Free Cash Flow per Basic Share	-0.1	-0.53	0.95	1.1	1.56	0.64	1.65	1.98	1.71	2.59	1.06	3.13	5.59	5.51	5.76
Cash & Equivalents per Share	5.64	4.65	5.68	5.66	6.57	5.81	7.07	8.57	10.27	9.56	9.57	12.08	17.21	18.76	18.11
Book Value per Share	10.02	11.03	12.48	12.7	13.17	12.88	15.26	16.53	18.69	19.98	22.26	25.22	30.34	33.38	36.67
Tangible Book Value per Share	10.02	11.03	12.48	12.7	13.17	12.88	15.26	16.53	18.69	19.98	22.26	25.22	30.34	33.38	36.67