Vulcan Materials Company (Holding Company) Financial Ratios — VMC

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 (%)	-1.83	-1.39	0.63	5.05	5.13	9.29	12.6	10.14	11.41	10.04	10.67	8.54	12.95	11.69	12.94
Return on Assets (%)	-0.85	-0.64	0.3	2.51	2.71	5	6.69	5.33	6.03	5.23	5.29	4.12	6.48	5.76	6.37
Return on Capital (%)	- -	- -	- -	5.92	6	8.05	- -	7.91	8.57	7.48	7.56	6.23	9.25	8.2	9.21
Return on Invested Capital (%)	- -	- -	- -	5.92	6.21	7.92	- -	7.8	8.53	7.65	7.5	6.37	9.29	8.3	9.21
Gross Margin (%)	11.07	13.01	15.41	19.62	25.06	27.53	25.54	25.12	25.48	26.39	24.74	21.29	25.04	26.96	27.38
EBITDA Margin (%)	16.26	15.92	17.57	26.92	23.76	26.47	24.29	24.96	25.4	26.36	26.31	20.84	26.09	26.72	29.56
Operating Margin (%)	-0.69	1.01	5.51	9.92	15.78	18.11	15.97	16.72	17.32	18.36	16.13	13.79	17.72	18.86	19.74
Incremental Operating Margin (%)	283.07	1,580.58	62.33	64.6	56.74	64.89	- -	22.65	22.14	- -	0.52	6.43	79.43	- -	32.17
Pretax Margin (%)	-5.99	-4.69	-0.13	9.98	9.58	15.23	9.29	14.22	15.37	15.31	15.74	10.77	16	15.8	17.51
Profit Margin (%)	-2.76	-2.05	0.88	6.84	6.46	11.68	15.45	11.77	12.53	12.03	12.08	7.87	11.99	12.29	13.56
Net Income to Common Margin (%)	-2.76	-2.05	0.88	6.84	6.46	11.68	15.45	11.77	12.53	12.03	12.08	7.87	11.99	12.29	13.56
Effective Tax Rate (%)	- -	- -	- -	30.68	28.96	22.81	- -	16.92	17.84	20.95	22.9	24.49	24.05	21.45	22.12
Dvd Payout Ratio (%)	-130.45	-9.61	25.01	13.94	22.85	25.17	22.3	28.6	26.35	30.65	29.17	35.67	24.11	26.51	23.97
Sustainable Growth Rate (%)	-4.21	-1.53	0.47	4.35	3.95	6.95	9.79	7.24	8.41	6.96	7.56	5.5	9.83	8.59	9.84

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	2,815	2,677	2,522	1,985	1,980	1,983	2,855	2,912	3,172	3,687	4,523	4,524	4,385	5,829	4,885
ST Debt	135	151	- -	150	- -	- -	41	133	- -	515	5	101	1	401	- -
LT Debt	2,681	2,526	2,522	1,835	1,980	1,983	2,813	2,779	3,172	3,172	4,517	4,424	4,385	5,428	4,884
Total Debt/EBITDA	6.75	6.55	5.18	2.46	2.44	2.09	3.02	2.66	2.53	2.88	3.1	2.97	2.16	2.94	2.08
Net Debt/EBITDA	6.38	5.87	4.78	2.29	2.09	1.81	2.87	2.63	2.01	1.63	2.5	2.5	1.45	2.4	1.78
Total Debt/EBIT	44.38	31.58	13.25	3.69	3.6	2.98	4.47	3.9	3.62	4.12	4.47	4.76	3.07	4.27	3.02
Net Debt/EBIT	41.92	28.33	12.23	3.43	3.09	2.59	4.25	3.84	2.86	2.33	3.61	4.01	2.06	3.48	2.58
EBITDA to Interest Expense	1.89	1.92	2.4	3.31	3.69	7.09	3.2	7.93	9.62	9.41	9.78	9.01	10.35	10.37	9.79
EBITDA-CapEx/Interest Expense	1.44	1.48	1.04	2.39	2.37	4.48	1.64	4.53	6.67	6.75	6.76	5.39	5.9	7.21	6.97
EBIT to Interest Expense	-0.08	0.12	0.75	1.22	2.45	4.85	2.1	5.31	6.56	6.56	6	5.96	7.03	7.32	6.54
Interest Expense	221	213	203	243	221	134	296	138	130	136	149	169	196	191	240
Common Equity/Total Assets	46.07	46.28	47.68	51.94	53.65	53.97	52.28	52.92	52.79	51.57	47.83	48.67	51.45	47.46	51.05
Long-Term Debt/Equity (%)	70.7	67.17	64.05	43.93	44.46	43.36	56.62	53.42	56.43	52.62	68.78	63.63	58.4	66.67	57.13
Long-Term Debt/Capital (%)	40.57	39.24	39.04	29.78	30.78	30.25	35.96	34.25	36.07	32.65	40.73	38.55	36.87	38.85	36.36
Long-Term Debt/Total Assets (%)	32.57	31.09	30.54	22.82	23.85	23.41	29.6	28.27	29.79	27.14	33.01	31.08	30.14	31.74	29.25
Total Debt/Equity (%)	74.25	71.18	64.05	47.52	44.46	43.37	57.45	55.98	56.43	61.17	68.86	65.07	58.41	71.58	57.14
Total Debt/Capital (%)	42.61	41.58	39.04	32.21	30.78	30.25	36.49	35.89	36.07	37.96	40.78	39.42	36.87	41.72	36.36
Total Debt/Total Assets (%)	34.21	32.94	30.54	24.68	23.86	23.41	30.04	29.62	29.79	31.55	33.05	31.78	30.15	34.08	29.25
Net Debt to Equity	70.14	63.85	59.13	44.14	38.09	37.7	54.6	55.21	44.7	34.68	55.5	54.86	39.25	58.31	48.88
Net Debt/Capital (%)	41.23	38.97	37.16	30.62	27.58	27.38	35.32	35.57	29.48	24.54	33.58	33.71	26.88	35.4	31.54
EBITDA	417	409	487	806	813	951	945	1,094	1,252	1,280	1,461	1,525	2,031	1,982	2,347
EBITDA-CapEx	318	315	211	581	524	601	485	625	868	918	1,009	912	1,158	1,379	1,670
Operating Income (Loss)	-18	26	153	297	540	650	621	733	854	892	895	1,009	1,379	1,399	1,567

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	0.38	0.63	0.65	0.31	0.8	0.7	0.32	0.07	0.51	1.14	0.31	0.17	1.17	0.45	0.19
Current Ratio	2.12	2.26	3.18	2.04	3.07	3.05	2.66	1.79	2.58	2.17	2.21	1.99	3.17	1.83	2.69
Quick Ratio	1.16	1.31	1.78	1.14	1.99	2.02	1.65	0.96	1.57	1.67	1.4	1.26	2.28	1.17	1.12
CFO/Avg Current Liab	0.34	0.57	0.97	0.7	1.29	1.78	1.58	1.59	1.73	1.35	1.11	1.33	1.75	1.38	1.65
Common Equity/Total Assets	46.07	46.28	47.68	51.94	53.65	53.97	52.28	52.92	52.79	51.57	47.83	48.67	51.45	47.46	51.05
Long-Term Debt/Equity (%)	70.7	67.17	64.05	43.93	44.46	43.36	56.62	53.42	56.43	52.62	68.78	63.63	58.4	66.67	57.13
Long-Term Debt/Capital (%)	40.57	39.24	39.04	29.78	30.78	30.25	35.96	34.25	36.07	32.65	40.73	38.55	36.87	38.85	36.36
Long-Term Debt/Total Assets (%)	32.57	31.09	30.54	22.82	23.85	23.41	29.6	28.27	29.79	27.14	33.01	31.08	30.14	31.74	29.25
Total Debt/Equity (%)	74.25	71.18	64.05	47.52	44.46	43.37	57.45	55.98	56.43	61.17	68.86	65.07	58.41	71.58	57.14
Total Debt/Capital (%)	42.61	41.58	39.04	32.21	30.78	30.25	36.49	35.89	36.07	37.96	40.78	39.42	36.87	41.72	36.36
Total Debt/Total Assets (%)	34.21	32.94	30.54	24.68	23.86	23.41	30.04	29.62	29.79	31.55	33.05	31.78	30.15	34.08	29.25
CFO/Total Liabilities	3.81	5.46	8.25	6.75	13.5	16.53	14.21	17.99	19.58	18.91	14.22	15.77	21.84	15.73	22.24
CFO/CapEx	1.71	2.55	1.29	1.16	1.8	1.84	1.4	1.78	2.56	2.96	2.24	1.87	1.76	2.34	2.68
Altman's Z-Score	- -	2.09	2.36	2.94	3.88	4.6	4.09	3.62	4.29	3.9	4.14	3.91	4.69	4.1	4.83

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	8.21	8.9	9.22	8.83	9.1	9.03	9.35	9.26	9.44	9.3	8.57	8	8.04	8.33	8.92
Days Sales Outstanding	44.44	41	39.58	41.34	40.11	40.42	39.06	39.41	38.66	39.26	42.6	45.62	45.38	43.84	40.91
Inventory Turnover	7.04	6.74	6.9	7.22	7.67	7.52	7.94	8.07	8.28	7.88	8.62	10.46	9.76	8.35	8.47
Days Inventory Outstanding	51.81	54.15	52.92	50.54	47.6	48.55	45.99	45.25	44.1	46.29	42.36	34.89	37.38	43.7	43.11
Accounts Payable Turnover	22.19	20.63	18.63	16.76	16.14	16.23	17.15	16.08	15.37	13.25	13.32	14.18	13.89	13.76	13.64
Accounts Payable Turnover Days	16.45	17.7	19.59	21.78	22.61	22.5	21.29	22.7	23.74	27.55	27.41	25.73	26.27	26.53	26.76
Cash Conversion Cycle	79.8	77.45	72.9	70.1	65.1	66.48	63.76	61.95	59.02	58.01	57.55	54.77	56.49	61.01	57.26
Inventory to Cash Days	-7.37	-13.16	-13.34	-9.19	-7.48	-8.13	-6.93	-5.84	-5.44	-7.03	0.24	10.73	8	0.14	-2.21
Inventories	328	335	345	322	347	346	384	429	458	449	521	579	616	682	681
Raw Materials	63	66	67	45	48	51	55	54	61	66	99	134	115	138	117
Work In Process	4	6	7	1	1	1	2	3	6	5	4	6	7	9	5
Finished Goods	261	263	271	275	298	294	328	373	392	378	418	439	494	535	558
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	- -	6,689	7,560	8,805	12,837	16,986	16,908	12,974	19,128	19,075	27,737	23,361	29,441	34,369	38,448
- Cash & Cash Equivalents	156	275	194	141	284	259	142	40	272	1,197	235	161	931	560	183
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23	24	25	24	24
+ Total Debt	2,815	2,677	2,522	1,985	1,980	1,983	2,855	2,912	3,172	3,687	4,523	4,524	4,385	5,829	4,885
Enterprise Value	- -	9,091	9,888	10,648	14,534	18,709	19,621	15,846	22,029	21,565	32,047	27,747	32,920	39,662	43,173
Total Capital	6,607	6,438	6,461	6,161	6,435	6,555	7,824	8,115	8,794	9,715	11,090	11,476	11,893	13,971	13,434
Total Debt/Capital (%)	42.61	41.58	39.04	32.21	30.78	30.25	36.49	35.89	36.07	37.96	40.78	39.42	36.87	41.72	36.36
Total Debt / EV	- -	0.29	0.26	0.19	0.14	0.11	0.15	0.18	0.14	0.17	0.14	0.16	0.13	0.15	0.11
EV/Sales	- -	3.54	3.57	3.56	4.25	5.21	5.04	3.62	4.47	4.44	5.77	3.79	4.23	5.35	5.44
EV/EBITDA	- -	22.24	20.31	13.21	17.87	19.68	20.76	14.49	17.59	16.85	21.94	18.2	16.21	20.01	18.39
EV/EBIT	- -	107.23	51.93	19.79	26.44	28.1	30.7	21.19	25.1	24.08	31.7	29.16	23.06	29.07	26.66
EV/Cash Flow to Firm	- -	- -	- -	24.78	21.49	25.01	- -	16.73	20.19	18.31	28.44	21.75	19.53	25.43	21.59
EV/Free Cash Flow to Firm	- -	- -	- -	51.98	37.56	47.02	- -	33.13	31.16	26.44	47.43	41.83	40.48	41.48	32.66
Diluted Market Cap	- -	6,691	7,633	8,877	13,023	17,428	17,234	13,187	19,275	19,180	27,904	23,484	29,798	34,640	39,066
Diluted Enterprise Value	- -	9,092	9,962	10,721	14,719	19,152	19,947	16,060	22,176	21,670	32,214	27,870	33,277	39,933	43,791
EV per Share	- -	70.08	75.95	80.73	109.14	141.38	148.28	120.27	166.42	162.74	241.5	208.78	249.21	300.33	330.58
TTM Sales	2,565	2,567	2,771	2,994	3,422	3,593	3,890	4,383	4,929	4,857	5,552	7,315	7,782	7,418	7,941
TTM EBITDA	417	409	487	806	813	951	945	1,094	1,252	1,280	1,461	1,525	2,031	1,982	2,347
TTM Operating Income	-18	26	153	297	540	650	621	733	854	892	895	1,009	1,379	1,399	1,567
TTM Cash Flow to Firm	- -	- -	- -	430	676	748	- -	947	1,091	1,178	1,127	1,276	1,686	1,560	2,000
TTM Free Cash Flow to Firm	- -	- -	- -	205	387	398	- -	478	707	816	676	663	813	956	1,322

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	- -	46.11	94.1	245.53	56.55	59.19	93.1	36.26	32.12	27.08	49.78	43.85	44.86	42.97	34.41
EV/EBIT	- -	107.23	51.93	19.79	26.44	28.1	30.7	21.19	25.1	24.08	31.7	29.16	23.06	29.07	26.66
Enterprise Value	- -	9,091	9,888	10,648	14,534	18,709	19,621	15,846	22,029	21,565	32,047	27,747	32,920	39,662	43,173
Low Price	- -	45.47	45.64	55.53	64.95	81.65	109.26	84.38	96.6	76.96	142.94	139.1	161.14	218.32	210.68
EV/Sales	- -	3.54	3.57	3.56	4.25	5.21	5.04	3.62	4.47	4.44	5.77	3.79	4.23	5.35	5.44
EV/EBITDA	- -	22.24	20.31	13.21	17.87	19.68	20.76	14.49	17.59	16.85	21.94	18.2	16.21	20.01	18.39
Price/Earnings	- -	- -	310.23	42.82	58.06	40.76	28.16	25.27	30.95	32.65	41.38	40.62	31.76	37.76	36.09
Price/Earnings Average	- -	- -	284.45	40.6	53.08	35.53	27.02	30.02	27.89	28.82	35.38	39.56	28.5	37.17	33.53
Price/Earnings High	- -	- -	314.78	44.29	63.69	43.89	30.25	36.25	32.74	35.1	42.46	49.01	32.85	42.68	38.28
Price/Earnings Low	- -	- -	243.83	35.62	39.12	25.93	24.08	21.66	20.69	17.46	28.3	32.14	22.97	31.67	25.83
Price/Book Value	- -	1.78	1.92	2.11	2.88	3.71	3.4	2.49	3.4	3.16	4.24	3.37	3.93	4.23	4.51
Price/Book Value Average	- -	1.68	1.76	2	2.63	3.24	3.26	2.96	3.07	2.79	3.62	3.28	3.53	4.17	4.19
Price/Book Value High	- -	1.85	1.95	2.18	3.16	4	3.65	3.58	3.6	3.4	4.35	4.07	4.07	4.78	4.78
Price/Book Value Low	- -	1.57	1.51	1.75	1.94	2.36	2.91	2.14	2.27	1.69	2.9	2.67	2.84	3.55	3.23
Price/Tangible Book Value	- -	-367.83	47.54	27.21	21.66	23.97	21.6	13.77	14.03	11.02	25.23	15.2	11.82	14.04	11.81
Price/Tangible Book Value Average	- -	-347.93	43.59	25.79	19.8	20.9	20.72	16.36	12.64	9.72	21.57	14.81	10.6	13.83	10.97
Price/Tangible Book Value High	- -	-382.88	48.24	28.14	23.76	25.81	23.19	19.75	14.84	11.84	25.89	18.34	12.22	15.87	12.53
Price/Tangible Book Value Low	- -	-324.33	37.37	22.63	14.59	15.25	18.47	11.8	9.38	5.89	17.26	12.03	8.55	11.78	8.45
Price/Sales	- -	2.61	2.73	2.93	3.75	4.76	4.35	2.97	3.88	3.93	5	3.2	3.81	4.64	4.89
Price/Sales Average	- -	2.47	2.5	2.78	3.43	4.15	4.18	3.53	3.5	3.47	4.27	3.11	3.42	4.57	4.55
Price/Sales High	- -	2.71	2.77	3.03	4.12	5.12	4.67	4.27	4.1	4.22	5.13	3.86	3.94	5.25	5.19
Price/Sales Low	- -	2.3	2.15	2.44	2.53	3.03	3.72	2.55	2.59	2.1	3.42	2.53	2.75	3.89	3.5
Price/Cash Flow	- -	28.06	21.22	33.62	24.72	26.52	26.26	15.65	19.43	17.83	27.43	20.36	19.29	24.43	21.43
Price/Cash Flow Average	- -	26.54	19.45	31.87	22.6	23.12	25.2	18.59	17.51	15.74	23.45	19.83	17.3	24.05	19.91
Price/Cash Flow High	- -	29.2	21.53	34.77	27.11	28.56	28.21	22.45	20.55	19.17	28.15	24.57	19.95	27.61	22.73
Price/Cash Flow Low	- -	24.74	16.68	27.97	16.65	16.87	22.46	13.42	12.99	9.53	18.76	16.11	13.95	20.49	15.34
Price/Free Cash Flow Average	- -	43.61	86.28	232.78	51.7	51.6	89.31	43.07	28.95	23.91	42.55	42.71	40.25	42.31	31.96
Price/Free Cash Flow High	- -	47.99	95.48	253.96	62.03	63.74	99.98	52	33.98	29.12	51.07	52.91	46.4	48.57	36.49
Price/Free Cash Flow Low	- -	40.65	73.96	204.24	38.1	37.66	79.61	31.07	21.48	14.48	34.04	34.7	32.44	36.05	24.62
EV/Sales Average	- -	3.4	3.34	3.4	3.93	4.6	4.87	4.17	4.09	3.98	5.05	3.71	3.84	5.28	5.09
EV/Sales High	- -	3.65	3.61	3.66	4.61	5.57	5.36	4.9	4.69	4.73	5.9	4.45	4.36	5.95	5.73
EV/Sales Low	- -	3.23	2.98	3.06	3.02	3.49	4.41	3.19	3.18	2.61	4.19	3.13	3.18	4.6	4.06
EV/EBITDA Average	- -	21.35	19.02	12.64	16.52	17.39	20.03	16.71	16.08	15.1	19.18	17.8	14.72	19.74	17.23
EV/EBITDA High	- -	22.91	20.54	13.59	19.4	21.05	22.09	19.63	18.48	17.96	22.43	21.36	16.71	22.27	19.38
EV/EBITDA Low	- -	20.3	16.99	11.37	12.72	13.18	18.17	12.79	12.53	9.91	15.94	15	12.2	17.22	13.73
EV/EBIT Average	- -	102.96	48.64	18.94	24.43	24.83	29.63	24.45	22.95	21.58	27.72	28.53	20.94	28.68	24.97
EV/EBIT High	- -	110.46	52.52	20.35	28.7	30.06	32.66	28.73	26.37	25.67	32.42	34.24	23.77	32.35	28.09
EV/EBIT Low	- -	97.9	43.44	17.04	18.82	18.82	26.87	18.71	17.88	14.17	23.03	24.04	17.35	25.01	19.91
Last Price	- -	51.57	58.06	66.75	96.4	128.35	127.78	98.47	144.51	143.95	209.02	175.78	222.87	260.25	294.39
High Price	- -	53.68	58.92	69.04	105.74	138.22	137.22	141.21	152.87	154.75	214.46	212.1	230.52	294.15	312.21
Enterprise Value Average	- -	8,729	9,260	10,191	13,433	16,532	18,933	18,283	20,138	19,330	28,023	27,141	29,892	39,131	40,440
Enterprise Value High	- -	9,365	10,000	10,950	15,778	20,016	20,871	21,479	23,137	22,997	32,769	32,575	33,931	44,139	45,500
Enterprise Value Low	- -	8,300	8,271	9,168	10,346	12,530	17,171	13,991	15,688	12,688	23,279	22,872	24,765	34,124	32,239

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	129	130	130	132	133	132	132	132	132	133	133	133	132	132	131
Diluted Weighted Avg Shares	129	130	131	133	135	136	135	134	133	133	134	134	134	133	133
Basic Weighted Avg Shares	129	130	130	131	133	133	133	132	132	133	133	133	133	132	132
Revenue per Share	19.82	19.79	21.27	22.78	25.69	26.97	29.36	33.1	37.26	36.63	41.81	55	58.51	56.07	60.16
EBITDA per Share	3.22	3.15	3.74	6.13	6.1	7.14	7.13	8.26	9.46	9.66	11	11.46	15.27	14.98	17.78
Operating Income per Share	-0.14	0.2	1.17	2.26	4.05	4.88	4.69	5.53	6.45	6.73	6.74	7.58	10.37	10.57	11.87
Basic EPS, GAAP	-0.55	-0.41	0.19	1.56	1.66	3.15	4.54	3.9	4.67	4.41	5.05	4.33	7.02	6.89	8.16
Basic EPS from Cont Ops	-0.58	-0.42	0.16	1.58	1.75	3.17	4.48	3.91	4.71	4.44	5.07	4.47	7.11	6.96	8.2
Diluted EPS, GAAP	-0.55	-0.41	0.19	1.54	1.64	3.09	4.46	3.85	4.63	4.39	5.02	4.31	6.98	6.85	8.11
Diluted EPS from Cont Ops	-0.58	-0.42	0.16	1.56	1.72	3.11	4.4	3.87	4.67	4.41	5.05	4.45	7.07	6.92	8.16
Dividend per Share	0.76	0.04	0.04	0.22	0.4	0.8	1	1.12	1.24	1.36	1.48	1.6	1.72	1.85	1.97
Cash Flow per Share	1.31	1.84	2.74	1.99	3.9	4.84	4.87	6.29	7.44	8.07	7.62	8.63	11.55	10.65	13.73
Free Cash Flow per Basic Share	0.54	1.12	0.62	0.28	1.73	2.21	1.4	2.75	4.54	5.34	4.22	4.03	4.99	6.09	8.6
Cash & Equivalents per Share	1.21	2.12	1.49	1.07	2.13	1.96	1.07	0.3	2.05	9.03	1.77	1.21	7.05	4.24	1.4
Book Value per Share	29.34	28.99	30.25	31.66	33.45	34.55	37.55	39.49	42.47	45.48	49.32	52.13	56.65	61.48	65.28
Tangible Book Value per Share	0.06	-0.14	1.22	2.45	4.45	5.35	5.92	7.15	10.3	13.07	8.28	11.56	18.86	18.53	24.92