Western Midstream Partners, LP Financial Ratios — WES 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 (%)	11.46	0.55	14.06	22.16	11.52	27.23	51.28	32.44	24.99	17.32	31.35	40.12	34.03	50.12	31.82
Return on Assets (%)	4.09	0.14	3.91	4.97	2.32	4.6	6.87	5.66	5.86	4.36	7.93	10.8	8.61	12.29	8.39
Return on Capital (%)	1.48	-1	2.27	3.47	5.18	2.92	- -	7.2	8.14	8.16	- -	15.11	12.89	17	12.57
Return on Invested Capital (%)	10.12	4.93	8.17	9.31	0.46	10.01	- -	8.93	11.26	7.85	- -	15.81	13.1	17.38	12.99
Gross Margin (%)	49.33	48.94	51.82	56.29	54.28	57.48	47.62	65.01	66.23	75.5	69.63	69.15	75.37	77.18	76.12
EBITDA Margin (%)	41.23	35.21	43.61	49.78	24.36	54.18	46.12	54.38	62.44	49.41	65.62	66.74	63.75	72.7	60.16
Operating Margin (%)	28.21	19.93	27.81	32.53	30.9	35.46	28.99	38.92	36.47	46.47	40.39	40.63	41.51	43.49	40.11
Incremental Operating Margin (%)	32.65	- -	64.71	43.96	19.47	188.43	10.33	- -	23.83	1,086.1	- -	42.5	21.84	55.78	- -
Pretax Margin (%)	27.49	18.94	26.77	32.12	3.23	33.55	27.88	29.99	29.9	18.86	32.47	38.61	33.88	45.19	31.94
Profit Margin (%)	10.83	0.5	15.09	18.78	9.45	19.16	22.26	23.98	25.39	19.01	31.85	37.43	32.91	43.65	30.73
Net Income to Common Margin (%)	10.83	0.5	15.09	18.78	9.45	19.16	22.26	23.98	25.18	18.61	31.16	36.58	32.14	42.63	30.04
Effective Tax Rate (%)	24.6	28.85	1.59	7.93	80.4	1.38	- -	8.55	1.64	1.15	- -	0.33	0.42	1.11	1.23
Dvd Payout Ratio (%)	- -	- -	33.57	36.91	-213.85	44.1	47.32	125.91	122.6	153.44	53.99	96.72	90.92	75.01	115.37
Sustainable Growth Rate (%)	11.46	0.55	9.34	13.98	36.15	15.22	27.01	-8.4	-5.65	-9.26	14.42	1.32	3.09	12.52	-4.89

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	669	1,168	1,418	2,424	2,691	3,119	3,493	5,243	7,959	7,855	6,907	6,785	7,913	7,997	8,709
ST Debt	- -	- -	- -	1	- -	- -	- -	28	8	439	506	216	629	1,070	514
LT Debt	669	1,168	1,418	2,423	2,691	3,119	3,493	5,215	7,952	7,416	6,401	6,570	7,284	6,927	8,195
Total Debt/EBITDA	1.87	3.71	3	3.18	6.3	3.19	3.12	4.19	4.64	5.73	3.66	3.13	4	3.05	3.77
Net Debt/EBITDA	1.23	2.37	2.76	3.09	6.07	2.82	3.05	4.12	4.58	5.39	3.55	2.99	3.83	2.6	3.37
Total Debt/EBIT	2.73	6.01	4.38	4.4	17.45	4.43	4.36	6.09	6.46	8.94	5.17	4.27	5.74	4.06	5.44
Net Debt/EBIT	1.8	3.84	4.03	4.27	16.8	3.92	4.26	5.98	6.38	8.39	5.01	4.09	5.5	3.46	4.87
EBITDA to Interest Expense	14.31	8.34	10	10.65	3.95	8.96	8.33	7.16	5.89	3.74	5.19	6.75	5.69	7.18	6.09
EBITDA-CapEx/Interest Expense	14.31	8.34	10	10.65	3.95	8.96	8.33	7.16	5.89	3.74	5.19	6.75	5.69	7.18	6.09
EBIT to Interest Expense	9.79	4.72	6.38	6.96	5.01	5.86	5.23	5.12	3.44	3.51	3.19	4.11	3.7	4.29	4.06
Interest Expense	25	38	47	72	108	109	135	175	291	367	364	322	348	365	379
Common Equity/Total Assets	18.64	29.66	26.28	19.88	20.42	13.55	13.24	20.42	25.88	23.34	26.24	26.36	23.23	24.62	26.81
Long-Term Debt/Equity (%)	45.62	51.23	48.83	58.61	68.64	75.89	88.54	106.59	237.69	256.14	206.75	211.37	240.45	205.22	196.85
Long-Term Debt/Capital (%)	31.33	33.88	32.81	36.95	40.7	43.14	46.96	51.45	70.34	68.99	63.99	66.4	66.57	60.91	63.66
Long-Term Debt/Total Assets (%)	23.58	31.15	30.62	34.84	36.84	40.32	43.57	45.52	64.4	62.69	56.78	58.28	58.4	52.7	54.64
Total Debt/Equity (%)	45.62	51.23	48.83	58.64	68.64	75.89	88.54	107.16	237.93	271.3	223.1	218.31	261.22	236.92	209.2
Total Debt/Capital (%)	31.33	33.88	32.81	36.96	40.7	43.14	46.96	51.73	70.41	73.07	69.05	68.58	72.32	70.32	67.66
Total Debt/Total Assets (%)	23.58	31.15	30.62	34.85	36.84	40.32	43.57	45.76	64.47	66.4	61.27	60.2	63.44	60.83	58.07
Net Debt to Equity	30.17	32.7	44.94	57.01	66.09	67.15	86.52	105.27	234.71	254.83	216.4	208.87	250.65	201.85	187.44
Net Debt/Capital (%)	23.18	24.64	31.01	36.31	39.79	40.17	46.39	51.28	70.07	71.6	68.36	67.58	71.16	66.27	64.74
EBITDA	358	315	473	763	427	977	1,120	1,250	1,715	1,370	1,888	2,170	1,980	2,621	2,312
EBITDA-CapEx	358	315	473	763	427	977	1,120	1,250	1,715	1,370	1,888	2,170	1,980	2,621	2,312
Operating Income (Loss)	245	178	302	499	541	640	704	895	1,002	1,288	1,162	1,321	1,290	1,568	1,541

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	2.02	2.27	0.59	0.28	0.42	1.14	0.19	0.14	0.21	0.46	0.18	0.32	0.21	0.64	0.66
Current Ratio	2.29	2.57	1.09	0.78	1.28	1.89	0.6	0.54	0.83	0.98	0.6	1	0.76	1.09	1.34
Quick Ratio	2.22	2.54	1.05	0.73	1.25	1.86	0.57	0.51	0.77	0.95	0.59	0.97	0.73	1.07	1.3
CFO/Avg Current Liab	3.35	1.86	2.59	3.19	3.28	3.31	2.82	2.55	2.37	2.27	1.68	1.66	1.5	1.43	1.52
Common Equity/Total Assets	18.64	29.66	26.28	19.88	20.42	13.55	13.24	20.42	25.88	23.34	26.24	26.36	23.23	24.62	26.81
Long-Term Debt/Equity (%)	45.62	51.23	48.83	58.61	68.64	75.89	88.54	106.59	237.69	256.14	206.75	211.37	240.45	205.22	196.85
Long-Term Debt/Capital (%)	31.33	33.88	32.81	36.95	40.7	43.14	46.96	51.45	70.34	68.99	63.99	66.4	66.57	60.91	63.66
Long-Term Debt/Total Assets (%)	23.58	31.15	30.62	34.84	36.84	40.32	43.57	45.52	64.4	62.69	56.78	58.28	58.4	52.7	54.64
Total Debt/Equity (%)	45.62	51.23	48.83	58.64	68.64	75.89	88.54	107.16	237.93	271.3	223.1	218.31	261.22	236.92	209.2
Total Debt/Capital (%)	31.33	33.88	32.81	36.96	40.7	43.14	46.96	51.73	70.41	73.07	69.05	68.58	72.32	70.32	67.66
Total Debt/Total Assets (%)	23.58	31.15	30.62	34.85	36.84	40.32	43.57	45.76	64.47	66.4	61.27	60.2	63.44	60.83	58.07
CFO/Total Liabilities	18.89	18.87	28.33	24.48	23.14	25.19	25.61	20.6	14.8	18.36	21.61	20.75	17.59	21.87	20.51
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	51.76	25.11	16.39	16.19	14.09	10.74	13.77	12.06	11.4	7.78	6.51	6.63	5.11	5.27	5.26
Days Sales Outstanding	7.05	14.54	22.28	22.54	25.91	33.98	26.5	30.26	32	46.94	56.1	55.03	71.36	69.2	69.35
Inventory Turnover	- -	- -	245.42	169.67	207.53	161.01	142.07	74.31	52.67	53.83	411.06	279.97	240.88	289.47	114.99
Days Inventory Outstanding	- -	- -	1.49	2.15	1.76	2.27	2.57	4.91	6.93	6.78	0.89	1.3	1.52	1.26	3.17
Accounts Payable Turnover	- -	- -	16.18	14.34	10.44	4.46	4.28	2.03	2.56	2.6	3.27	2.92	2.11	2.44	2.93
Accounts Payable Turnover Days	- -	- -	22.55	25.44	34.96	81.75	85.35	179.87	142.84	140.23	111.77	124.85	172.7	149.72	124.38
Cash Conversion Cycle	- -	- -	1.21	-0.76	-7.29	-45.5	-56.28	-144.7	-103.9	-86.5	-54.79	-68.51	-99.82	-79.26	-51.86
Inventory to Cash Days	- -	- -	20.79	20.39	24.15	31.71	23.93	25.35	25.07	40.16	55.21	53.73	69.85	67.94	66.17
Inventories	- -	2	3	5	2	7	11	11	24	1	3	4	3	3	13
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	2	3	5	2	7	11	11	24	1	3	4	3	3	13

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	- -	5,900	7,784	13,185	7,945	9,272	8,136	6,071	8,742	5,719	8,975	10,312	11,105	14,625	16,122
- Cash & Cash Equivalents	227	423	113	67	100	359	80	92	100	445	202	287	273	1,090	819
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	938	1,168	1,687	2,751	2,429	3,063	2,884	2,553	150	134	138	136	132	140	142
+ Total Debt	669	1,168	1,418	2,424	2,691	3,119	3,493	5,243	7,959	7,855	6,907	6,785	7,913	7,997	8,709
Enterprise Value	- -	7,814	10,776	18,293	12,964	15,095	14,432	13,775	16,751	13,263	15,817	16,947	18,876	21,670	24,153
Total Capital	2,136	3,449	4,322	6,558	6,611	7,230	7,438	10,136	11,305	10,750	10,002	9,893	10,942	11,372	12,872
Total Debt/Capital (%)	31.33	33.88	32.81	36.96	40.7	43.14	46.96	51.73	70.41	73.07	69.05	68.58	72.32	70.32	67.66
Total Debt / EV	- -	0.15	0.13	0.13	0.21	0.21	0.24	0.38	0.48	0.59	0.44	0.4	0.42	0.37	0.36
EV/Sales	- -	8.74	9.93	11.93	7.4	8.37	5.94	5.99	6.1	4.78	5.5	5.21	6.08	6.01	6.28
EV/EBITDA	- -	24.81	22.76	23.97	30.38	15.44	12.88	11.02	9.77	9.68	8.38	7.81	9.53	8.27	10.45
EV/EBIT	- -	40.21	33.3	33.17	84.08	21.42	18	15.99	13.6	15.09	11.84	10.67	13.68	11	15.08
EV/Cash Flow to Firm	- -	25.68	20.11	24.18	16.12	14.79	- -	9.11	10.35	6.62	- -	8.41	9.4	8.68	9.3
EV/Free Cash Flow to Firm	- -	25.68	20.11	24.18	16.12	14.79	- -	9.11	10.35	6.62	- -	8.41	9.4	8.68	9.3
Diluted Market Cap	- -	5,900	7,784	13,185	7,944	9,271	8,135	6,071	8,187	6,019	9,176	10,639	11,248	14,698	15,321
Diluted Enterprise Value	- -	7,814	10,776	18,293	12,964	15,094	14,432	13,775	16,196	13,563	16,018	17,274	19,019	21,743	23,353
EV per Share	- -	35.7	49.23	83.56	59.22	68.95	65.92	62.92	37.73	32.05	39.25	44.13	49.74	56.94	59.18
TTM Sales	869	894	1,085	1,533	1,752	1,804	2,430	2,300	2,746	2,773	2,877	3,252	3,106	3,605	3,843
TTM EBITDA	358	315	473	763	427	977	1,120	1,250	1,715	1,370	1,888	2,170	1,980	2,621	2,312
TTM Operating Income	245	178	302	499	541	640	704	895	1,002	1,288	1,162	1,321	1,290	1,568	1,541
TTM Cash Flow to Firm	278	304	536	757	804	1,021	- -	1,512	1,618	2,003	- -	2,015	2,008	2,498	2,597
TTM Free Cash Flow to Firm	278	304	536	757	804	1,021	- -	1,512	1,618	2,003	- -	2,015	2,008	2,498	2,597

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	- -	21.26	15.91	19.09	10.15	10.15	7.8	4.49	6.15	3.67	5.19	6.28	6.77	6.88	6.89
EV/EBIT	- -	40.21	33.3	33.17	84.08	21.42	18	15.99	13.6	15.09	11.84	10.67	13.68	11	15.08
Enterprise Value	- -	7,814	10,776	18,293	12,964	15,095	14,432	13,775	16,751	13,263	15,817	16,947	18,876	21,670	24,153
Low Price	- -	24.3	26.82	32.97	29.57	19.21	33.92	25.89	17.46	2.9	13.88	21.69	23.79	27.49	33.6
EV/Sales	- -	8.74	9.93	11.93	7.4	8.37	5.94	5.99	6.1	4.78	5.5	5.21	6.08	6.01	6.28
EV/EBITDA	- -	24.81	22.76	23.97	30.38	15.44	12.88	11.02	9.77	9.68	8.38	7.81	9.53	8.27	10.45
Price/Earnings	- -	1,306.54	47.53	45.78	48	26.81	15.04	11.01	11.84	11.67	10.22	8.91	11.22	9.51	13.21
Price/Earnings Average	- -	1,231.29	44.81	37.14	71.16	23.62	16.99	13.71	16.48	8.97	9.08	8.63	10.38	9.04	13.08
Price/Earnings High	- -	1,393.79	53.26	49.77	87.61	29.37	19.36	17.04	21.49	18.67	10.91	9.79	11.58	10.59	14.49
Price/Earnings Low	- -	1,177.85	35.85	25.06	39.11	12.16	13.73	10.28	10.5	2.45	6.37	7.2	9.13	6.8	11.24
Price/Book Value	- -	5.3	6.39	9.54	5.33	8.85	7.67	2.59	2.74	2.07	3.03	3.47	3.83	4.52	4.01
Price/Book Value Average	- -	5	6.03	7.74	7.9	7.79	8.66	3.23	3.81	1.59	2.7	3.36	3.55	4.3	3.97
Price/Book Value High	- -	5.66	7.17	10.37	9.72	9.69	9.87	4.02	4.97	3.31	3.24	3.81	3.96	5.03	4.4
Price/Book Value Low	- -	4.78	4.82	5.22	4.34	4.01	7	2.42	2.43	0.43	1.89	2.8	3.12	3.23	3.41
Price/Tangible Book Value	- -	6.2	7.36	121.23	33.08	-53.54	-62.44	5.77	4.5	2.89	4.06	4.58	5.02	5.67	5.85
Price/Tangible Book Value Average	- -	5.84	6.93	98.36	49.05	-47.16	-70.53	7.18	6.27	2.22	3.61	4.43	4.65	5.39	5.8
Price/Tangible Book Value High	- -	6.62	8.24	131.8	60.39	-58.64	-80.34	8.93	8.18	4.62	4.34	5.03	5.18	6.31	6.42
Price/Tangible Book Value Low	- -	5.59	5.55	66.36	26.96	-24.29	-56.99	5.38	3.99	0.61	2.53	3.7	4.08	4.05	4.98
Price/Sales	- -	6.6	7.17	8.6	4.53	5.14	3.35	2.64	2.98	2.17	3.18	3.26	3.61	4.05	3.97
Price/Sales Average	- -	6.22	6.76	6.98	6.72	4.53	3.78	3.29	4.15	1.67	2.83	3.16	3.34	3.85	3.93
Price/Sales High	- -	7.04	8.03	9.35	8.28	5.63	4.31	4.09	5.41	3.47	3.4	3.58	3.72	4.52	4.35
Price/Sales Low	- -	5.95	5.41	4.71	3.69	2.33	3.06	2.46	2.64	0.46	1.98	2.63	2.93	2.9	3.38
Price/Cash Flow	- -	21.26	15.91	19.09	10.15	10.15	7.8	4.49	6.15	3.67	5.18	6.26	6.75	6.84	6.86
Price/Cash Flow Average	- -	20.04	15	15.49	15.05	8.94	8.81	5.59	8.55	2.82	4.61	6.06	6.24	6.5	6.8
Price/Cash Flow High	- -	22.68	17.83	20.75	18.52	11.12	10.04	6.95	11.16	5.87	5.54	6.88	6.96	7.62	7.53
Price/Cash Flow Low	- -	19.17	12	10.45	8.27	4.61	7.12	4.19	5.45	0.77	3.23	5.06	5.48	4.89	5.84
Price/Free Cash Flow Average	- -	20.04	15	15.49	15.05	8.94	8.81	5.59	8.55	2.82	4.62	6.08	6.26	6.54	6.83
Price/Free Cash Flow High	- -	22.68	17.83	20.75	18.52	11.12	10.04	6.95	11.16	5.87	5.55	6.9	6.99	7.66	7.56
Price/Free Cash Flow Low	- -	19.17	12	10.45	8.27	4.61	7.12	4.19	5.45	0.77	3.24	5.07	5.5	4.92	5.86
EV/Sales Average	- -	8.36	9.52	10.31	9.59	7.75	6.37	6.64	7.35	4.31	5.15	5.11	5.81	5.81	6.24
EV/Sales High	- -	9.18	10.79	12.68	11.14	8.86	6.9	7.44	8.7	6.02	5.71	5.52	6.19	6.47	6.69
EV/Sales Low	- -	8.09	8.16	8.04	6.56	5.56	5.65	5.81	5.74	3.15	4.32	4.6	5.41	4.86	5.66
EV/EBITDA Average	- -	23.73	21.82	20.71	39.36	14.31	13.82	12.21	11.77	8.72	7.85	7.66	9.11	7.99	10.38
EV/EBITDA High	- -	26.06	24.75	25.47	45.74	16.35	14.96	13.68	13.93	12.19	8.7	8.28	9.71	8.9	11.12
EV/EBITDA Low	- -	22.97	18.72	16.15	26.93	10.26	12.25	10.69	9.19	6.38	6.59	6.9	8.48	6.68	9.4
EV/EBIT Average	- -	38.47	31.93	28.66	108.95	19.86	19.32	17.72	16.39	13.59	11.09	10.46	13.08	10.63	14.99
EV/EBIT High	- -	42.24	36.2	35.25	126.61	22.68	20.91	19.85	19.39	18.99	12.29	11.31	13.94	11.84	16.06
EV/EBIT Low	- -	37.22	27.39	22.35	74.54	14.23	17.12	15.53	12.8	9.95	9.31	9.42	12.18	8.88	13.58
Last Price	- -	26.96	35.56	60.23	36.29	42.35	37.16	27.73	19.69	13.82	22.27	26.85	29.26	38.43	39.5
High Price	- -	28.75	39.84	65.48	66.24	46.38	47.82	42.92	35.75	22.11	23.79	29.5	30.2	42.8	43.33
Enterprise Value Average	- -	7,474	10,330	15,806	16,798	13,990	15,487	15,263	20,178	11,940	14,818	16,617	18,043	20,946	24,000
Enterprise Value High	- -	8,208	11,713	19,442	19,521	15,977	16,766	17,100	23,881	16,694	16,427	17,965	19,233	23,334	25,716
Enterprise Value Low	- -	7,233	8,863	12,325	11,493	10,029	13,723	13,372	15,761	8,744	12,436	14,966	16,800	17,507	21,745

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	51	219	219	219	219	219	219	219	444	414	403	384	380	381	408
Diluted Weighted Avg Shares	51	219	219	219	219	219	219	219	416	436	412	396	384	382	388
Basic Weighted Avg Shares	51	219	219	219	219	219	219	219	416	436	411	395	383	380	386
Revenue per Share	17.03	4.09	4.96	7	8	8.24	11.1	10.5	6.6	6.37	7	8.23	8.11	9.48	9.96
EBITDA per Share	7.02	1.44	2.16	3.49	1.95	4.46	5.12	5.71	4.12	3.15	4.59	5.49	5.17	6.89	5.99
Operating Income per Share	4.81	0.81	1.38	2.28	2.47	2.92	3.22	4.09	2.41	2.96	2.83	3.35	3.37	4.12	3.99
Basic EPS, GAAP	1.84	0.02	0.75	1.32	0.76	1.58	2.47	2.52	1.66	1.18	2.18	3.01	2.61	4.04	2.99
Basic EPS from Cont Ops	3.53	0.55	1.31	2.07	0.05	2.73	3.37	2.88	1.94	1.19	2.3	3.17	2.74	4.24	3.14
Diluted EPS, GAAP	1.84	0.02	0.75	1.32	0.76	1.58	2.47	2.52	1.66	1.18	2.18	3	2.6	4.02	2.98
Diluted EPS from Cont Ops	3.53	0.55	1.31	2.07	0.05	2.73	3.37	2.88	1.94	1.19	2.29	3.16	2.73	4.21	3.13
Dividend per Share	- -	- -	0.63	1.04	1.4	1.71	2.02	4.08	2.7	1.77	1.3	3.15	2.55	3.28	3.71
Cash Flow per Share	5.07	1.27	2.23	3.16	3.58	4.17	4.76	6.18	3.2	3.77	4.3	4.29	4.34	5.62	5.76
Free Cash Flow per Basic Share	5.07	1.27	2.23	3.16	3.58	4.17	4.76	6.18	3.2	3.77	4.3	4.29	4.34	5.62	5.76
Cash & Equivalents per Share	4.44	1.93	0.52	0.31	0.46	1.64	0.36	0.42	0.23	1.08	0.5	0.75	0.72	2.87	2.01
Book Value per Share	10.36	5.08	5.56	6.32	6.81	4.79	4.85	10.69	7.2	6.67	7.34	7.74	7.63	8.5	9.85
Tangible Book Value per Share	7.72	4.35	4.83	0.5	1.1	-0.79	-0.6	4.81	4.37	4.78	5.48	5.87	5.83	6.78	6.75