Adams Resources & Energy, Inc. Financial Ratios — AE Stock

Profitability (USD)

	2009 Y	2010 Y	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
Return on Common Equity (%)	5.84	11.46	25.84	24.91	16.18	4.52	-0.89	2.81	-0.35	2.18	6	0.72	8.51	3.22	0.29
Return on Assets (%)	1.8	3.13	6.74	6.96	4.98	1.65	-0.44	1.61	-0.18	1.05	2.69	0.32	3.54	0.92	0.06
Return on Capital (%)	5.86	11.5	25.85	24.91	16.19	4.52	- -	2.81	- -	2.2	5.93	- -	7.7	3.02	1.37
Return on Invested Capital (%)	4.9	15.91	34.87	27.6	19	6.08	- -	2.49	- -	0.8	3.83	- -	6.93	2.29	0.72
Gross Margin (%)	1.35	1.42	2.09	1.88	1.32	0.57	1.01	1.53	0.85	0.59	0.99	0.44	1.47	0.7	0.63
EBITDA Margin (%)	0.86	1.55	2.34	2.23	1.66	0.96	1.72	2.29	1.14	0.69	1.35	1.25	1.78	0.85	1.1
Operating Margin (%)	0.33	0.99	1.81	1.62	1.09	0.36	0.5	0.58	0.11	0.08	0.43	-0.56	0.8	0.17	0.09
Incremental Operating Margin (%)	-0.81	10.05	3.6	-0.06	-2.03	-15.07	0.24	0.4	-2.18	-0.02	10.47	- -	2.18	-0.77	0.54
Pretax Margin (%)	0.33	0.6	1.17	1.31	0.88	0.24	-0.11	0.6	-0.26	0.2	0.58	-0.54	0.77	0.16	0.02
Profit Margin (%)	0.21	0.41	0.75	0.82	0.55	0.16	-0.07	0.36	-0.04	0.17	0.45	0.1	0.59	0.1	0.01
Net Income to Common Margin (%)	0.21	0.41	0.75	0.82	0.55	0.16	-0.07	0.36	-0.04	0.17	0.45	0.1	0.59	0.1	0.01
Effective Tax Rate (%)	36.18	32.02	35.89	37.76	35.97	36.41	- -	40.56	- -	14.74	21.86	- -	24.07	35.49	56.38
Dvd Payout Ratio (%)	50.83	26.63	10.58	9.52	12.58	59.67	-291.14	94.12	-769.92	126.01	48.45	410.15	34.83	108.26	1,187.26
Sustainable Growth Rate (%)	2.87	8.41	23.11	22.54	14.14	1.82	-3.48	0.17	-3.05	-0.57	3.09	-2.25	5.55	-0.27	-3.2

Credit (USD)

API Chat

	2009 Y	2010 Y	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
Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	2	4	16	24	20	49	54
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	4	6	6	7	12
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	3	12	18	15	41	42
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	0.11	0.34	0.66	1.85	0.57	1.71	1.77
Net Debt/EBITDA	-1.01	-0.9	-0.52	-0.63	-0.93	-2.03	-2.75	-3.47	-7.24	-9.71	-4.62	-3.06	-2.72	0.13	-0.38
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	1.12	2.91	2.07	-4.12	1.27	8.41	22.34
Net Debt/EBIT	-2.63	-1.41	-0.68	-0.86	-1.41	-5.36	-9.45	-13.72	-72.69	-83.14	-14.49	6.84	-6.05	0.67	-4.74
EBITDA to Interest Expense	668.84	898.83	8,893.88	7,540.8	2,724.96	19,788.5	2,572.31	12,579.5	559.41	110.66	38.43	28.89	48.2	22.13	8.94
EBITDA-CapEx/Interest Expense	-226.76	276.03	2,234.38	2,439.6	1,574.88	4,527	1,720.46	8,337.5	461.48	3.04	-17.77	17.61	31.6	16.31	5.43
EBIT to Interest Expense	256.04	570.58	6,861.38	5,469.4	1,796.83	7,481	747.92	3,183.5	55.74	12.92	12.26	-12.94	21.66	4.48	0.71
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	1	1	3
Common Equity/Total Assets	28.91	26.04	26.13	29.6	31.91	42.78	57.9	56.56	47.9	48.28	41.97	45.83	38.29	19.06	19.63
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.92	2.19	7.71	11.74	9.11	44.5	45.37
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.99	2.31	7.55	10.98	8.91	34.05	33.78
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.48	1.15	3.54	5.91	3.9	10.79	11.64
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.15	2.79	10.63	15.88	12.75	52.12	57.81
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.23	2.95	10.4	14.85	12.48	39.88	43.05
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.6	1.47	4.87	7.99	5.46	12.64	14.83
Net Debt to Equity	-20.05	-32.2	-33.49	-34.77	-39.26	-50.91	-60.24	-57.72	-74.36	-79.86	-74.51	-26.35	-60.99	4.12	-12.28
Net Debt/Capital (%)	-30.39	-58.73	-59.86	-61.41	-73.83	-122.19	-187.73	-167.08	-394.61	-540.07	-269.12	-32.71	-148	3.8	-12.47
EBITDA	17	32	71	75	65	40	33	25	15	12	24	13	36	28	30
EBITDA-CapEx	-6	10	18	24	38	9	22	17	12	- -	-11	8	24	21	18
Operating Income (Loss)	6	21	55	55	43	15	10	6	2	1	8	-6	16	6	2

Liquidity (USD)

API Chat

	2009 Y	2010 Y	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
Cash Ratio	0.1	0.14	0.14	0.18	0.22	0.48	1.15	1.01	0.84	0.95	0.71	0.34	0.53	0.09	0.16
Current Ratio	1.23	1.19	1.19	1.22	1.29	1.49	2.2	2.24	1.9	1.86	1.55	1.64	1.47	1.08	1.1
Quick Ratio	1.07	1.07	1.03	1.04	1.13	1.34	2.07	2.06	1.79	1.66	1.32	1.33	1.3	0.91	0.94
CFO/Avg Current Liab	0.15	0.2	0.24	0.21	0.16	0.21	0.2	0.08	0.24	0.25	0.33	-0.32	0.54	0.07	0.14
Common Equity/Total Assets	28.91	26.04	26.13	29.6	31.91	42.78	57.9	56.56	47.9	48.28	41.97	45.83	38.29	19.06	19.63
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.92	2.19	7.71	11.74	9.11	44.5	45.37
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.99	2.31	7.55	10.98	8.91	34.05	33.78
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.48	1.15	3.54	5.91	3.9	10.79	11.64
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.15	2.79	10.63	15.88	12.75	52.12	57.81
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.23	2.95	10.4	14.85	12.48	39.88	43.05
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.6	1.47	4.87	7.99	5.46	12.64	14.83
CFO/Total Liabilities	13.46	17.49	20.81	19.21	14.99	25.71	28.09	7.27	19.25	23.45	26.17	-29.91	37.81	4.73	11.27
CFO/CapEx	1	1.65	1.05	1.07	1.59	1.54	2.3	0.82	9.87	2.64	1.31	-8.79	6.54	1.84	2.54
Altman's Z-Score	8.7	7.87	9.22	9.29	10.23	13.68	10.25	6.67	6.51	8.04	6.95	4.76	6.72	9.73	8.45

Working Capital (USD)

API Chat

	2009 Y	2010 Y	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
Accounts Receivable Turnover	14.11	12.04	14.62	14.88	16.71	21.28	17.98	13.83	12.68	16.95	20.16	10.52	17.05	20.6	15.54
Days Sales Outstanding	25.86	30.31	24.96	24.53	21.85	17.15	20.3	26.39	28.78	21.54	18.11	34.69	21.41	17.72	23.49
Inventory Turnover	130.1	137.63	180.01	141.91	139.47	199.98	181.98	104.41	103.78	99.5	72.92	44.5	104.26	145.81	116.71
Days Inventory Outstanding	2.81	2.65	2.03	2.57	2.62	1.83	2.01	3.5	3.52	3.67	5.01	8.2	3.5	2.5	3.13
Accounts Payable Turnover	14.02	11.44	13.41	13.48	15.11	19.19	16.34	14.13	12.8	14.54	13.62	8.65	15.69	17.99	14.04
Accounts Payable Turnover Days	26.03	31.91	27.22	27.07	24.16	19.02	22.34	25.83	28.5	25.1	26.8	42.22	23.26	20.29	25.99
Cash Conversion Cycle	2.64	1.06	-0.24	0.03	0.31	-0.05	-0.03	4.05	3.8	0.1	-3.69	0.67	1.66	-0.07	0.63
Inventory to Cash Days	23.05	27.66	22.93	21.96	19.23	15.32	18.29	22.89	25.27	17.87	13.1	26.49	17.91	15.21	20.36
Inventories	15	15	18	28	28	13	8	13	12	23	26	19	19	27	20
Raw Materials	14	13	18	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	1	2	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	-2	28	28	13	8	13	12	23	26	19	19	27	20

Enterprise Value (USD)

API Chat

	2009 Y	2010 Y	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
Market Capitalization	65	73	89	110	217	160	127	132	149	135	137	92	109	91	64
- Cash & Cash Equivalents	17	29	37	47	61	80	92	87	109	117	113	39	98	21	33
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	2	4	16	24	20	49	54
Enterprise Value	48	44	52	63	156	80	35	45	41	22	40	77	31	119	84
Total Capital	72	78	99	124	143	146	141	140	137	139	155	159	164	122	125
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.23	2.95	10.4	14.85	12.48	39.88	43.05
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.04	0.19	0.4	0.31	0.65	0.41	0.63
EV/Sales	0.02	0.02	0.02	0.02	0.04	0.02	0.02	0.04	0.03	0.01	0.02	0.07	0.02	0.04	0.03
EV/EBITDA	2.87	1.36	0.74	0.83	2.39	2.02	1.04	1.77	2.74	1.83	1.66	5.97	0.87	4.19	2.79
EV/EBIT	7.5	2.15	0.95	1.14	3.62	5.34	3.57	7	27.45	15.65	5.19	- -	1.94	20.7	35.2
EV/Cash Flow to Firm	2.15	1.19	0.94	1.15	3.55	1.7	1.36	6.41	1.58	0.71	0.85	- -	0.39	8.18	2.66
EV/Free Cash Flow to Firm	1.07	0.74	0.48	0.59	2.18	1.03	0.95	2.89	1.44	0.51	0.49	- -	0.33	5.4	1.93
Diluted Market Cap	65	73	89	110	217	160	127	132	149	135	137	92	110	91	64
Diluted Enterprise Value	48	44	52	63	156	80	35	45	41	22	40	77	33	119	84
EV per Share	11.39	10.46	12.41	14.84	37.02	18.99	8.17	10.64	9.8	5.24	9.57	17.71	7.35	47.86	33.32
TTM Sales	1,943	2,084	3,039	3,376	3,946	4,133	1,944	1,100	1,322	1,750	1,811	1,022	2,025	3,367	2,745
TTM EBITDA	17	32	71	75	65	40	33	25	15	12	24	13	36	28	30
TTM Operating Income	6	21	55	55	43	15	10	6	2	1	8	-6	16	6	2
TTM Cash Flow to Firm	22	37	56	55	44	47	25	7	26	31	47	-44	82	15	32
TTM Free Cash Flow to Firm	45	59	109	106	72	78	37	15	29	43	83	-39	94	22	44

Multiples (USD)

API Chat

	2009 Y	2010 Y	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
Price/Free Cash Flow	1.45	1.23	0.82	1.04	3.03	2.06	3.46	8.55	5.19	3.16	1.66	-2.37	1.18	4.3	1.52
EV/EBIT	7.5	2.15	0.95	1.14	3.62	5.34	3.57	7	27.45	15.65	5.19	- -	1.94	20.7	35.2
Enterprise Value	48	44	52	63	156	80	35	45	41	22	40	77	31	119	84
Low Price	12.66	15.25	18.73	27.85	33.75	38.58	33.55	29.64	32.8	35.81	29.16	15.16	23.05	27.4	24.99
EV/Sales	0.02	0.02	0.02	0.02	0.04	0.02	0.02	0.04	0.03	0.01	0.02	0.07	0.02	0.04	0.03
EV/EBITDA	2.87	1.36	0.74	0.83	2.39	2.02	1.04	1.77	2.74	1.83	1.66	5.97	0.87	4.19	2.79
Price/Earnings	15.62	8.47	3.9	3.95	10.04	24.54	- -	33.45	- -	45.84	16.74	92.7	9.15	26.21	302.41
Price/Earnings Average	12.44	6.79	3.32	4.5	7.94	30.07	-126.12	30.9	-282.51	50.21	15.05	97.39	9.18	22.45	424.73
Price/Earnings High	25.6	12.22	5.76	11.4	14.02	58.25	-244.27	47.02	-442.71	71.9	21.74	171.74	13.56	29.93	739.45
Price/Earnings Low	12.87	7.45	3.44	4.23	6.59	24.89	-111.83	31.48	-287.03	51.16	15.03	65.91	8.29	19.61	298.82
Price/Book Value	0.9	0.93	0.9	0.88	1.52	1.1	0.9	0.94	1.1	1	0.99	0.68	0.76	1.25	0.9
Price/Book Value Average	0.72	0.75	0.77	1.01	1.2	1.35	1.14	0.87	1.01	1.1	0.89	0.71	0.76	1.07	1.27
Price/Book Value High	1.47	1.34	1.33	2.55	2.12	2.61	2.21	1.33	1.58	1.57	1.28	1.26	1.12	1.43	2.21
Price/Book Value Low	0.74	0.82	0.8	0.95	1	1.11	1.01	0.89	1.02	1.12	0.89	0.48	0.69	0.93	0.89
Price/Tangible Book Value	0.77	0.81	0.81	0.81	1.4	1.02	0.83	0.87	1.01	0.92	0.92	0.64	0.69	1.19	0.82
Price/Tangible Book Value Average	0.62	0.65	0.69	0.92	1.11	1.25	1.05	0.81	0.93	1.01	0.82	0.67	0.69	1.02	1.15
Price/Tangible Book Value High	1.27	1.17	1.19	2.33	1.96	2.41	2.04	1.23	1.45	1.44	1.19	1.18	1.03	1.36	2.01
Price/Tangible Book Value Low	0.64	0.71	0.71	0.86	0.92	1.03	0.93	0.82	0.94	1.03	0.82	0.45	0.63	0.89	0.81
Price/Sales	0.03	0.04	0.03	0.03	0.05	0.04	0.07	0.12	0.11	0.08	0.08	0.09	0.05	0.03	0.02
Price/Sales Average	0.03	0.03	0.03	0.04	0.04	0.05	0.08	0.11	0.1	0.08	0.07	0.09	0.05	0.02	0.03
Price/Sales High	0.05	0.05	0.04	0.09	0.08	0.09	0.16	0.17	0.16	0.12	0.1	0.17	0.08	0.03	0.06
Price/Sales Low	0.03	0.03	0.03	0.03	0.04	0.04	0.07	0.11	0.1	0.09	0.07	0.06	0.05	0.02	0.02
Price/Cash Flow	2.91	1.98	1.6	2.02	4.93	3.4	4.97	18.99	5.71	4.35	2.93	-2.1	1.34	6.63	2.12
Price/Cash Flow Average	2.32	1.59	1.36	2.3	3.9	4.16	6.31	17.55	5.22	4.77	2.63	-2.2	1.35	5.68	2.97
Price/Cash Flow High	4.77	2.86	2.37	5.81	6.89	8.06	12.22	26.7	8.18	6.83	3.8	-3.88	1.99	7.58	5.18
Price/Cash Flow Low	2.4	1.74	1.42	2.16	3.24	3.44	5.6	17.88	5.3	4.86	2.63	-1.49	1.22	4.96	2.09
Price/Free Cash Flow Average	1.16	0.99	0.7	1.19	2.4	2.53	4.4	7.9	4.74	3.46	1.49	-2.49	1.18	3.68	2.14
Price/Free Cash Flow High	2.38	1.78	1.21	3	4.23	4.89	8.52	12.02	7.42	4.95	2.16	-4.38	1.74	4.91	3.72
Price/Free Cash Flow Low	1.2	1.08	0.72	1.11	1.99	2.09	3.9	8.05	4.81	3.52	1.49	-1.68	1.07	3.21	1.5
EV/Sales Average	0.02	0.01	0.01	0.02	0.03	0.03	0.04	0.03	0.02	0.02	0.01	0.08	0.02	0.03	0.04
EV/Sales High	0.05	0.04	0.03	0.08	0.06	0.07	0.11	0.09	0.08	0.06	0.05	0.15	0.04	0.04	0.06
EV/Sales Low	0.02	0.02	0.01	0.02	0.02	0.02	0.03	0.03	0.02	0.02	0.01	0.05	0.01	0.03	0.03
EV/EBITDA Average	2.08	0.91	0.55	1.03	1.7	2.93	2.06	1.37	1.88	2.89	1.09	6.34	0.88	3.73	3.65
EV/EBITDA High	5.35	2.36	1.33	3.58	3.7	7.57	6.57	3.9	7	8.19	3.34	12.1	2.33	4.65	5.85
EV/EBITDA Low	2.19	1.09	0.59	0.93	1.25	2.08	1.52	1.46	2.03	3.12	1.08	3.9	0.59	3.39	2.77
EV/EBIT Average	5.44	1.44	0.71	1.42	2.57	7.75	7.09	5.42	18.92	24.78	3.41	-14.14	1.96	18.42	46.01
EV/EBIT High	13.97	3.72	1.73	4.93	5.62	20.03	22.58	15.4	70.22	70.15	10.45	-27.02	5.19	22.94	73.83
EV/EBIT Low	5.72	1.72	0.76	1.28	1.89	5.49	5.22	5.78	20.36	26.76	3.4	-8.69	1.31	16.71	34.89
Last Price	15.37	17.34	21.2	26.04	51.41	38.04	29.79	31.49	35.33	32.09	32.47	21.32	25.44	36.63	25.29
High Price	25.18	25	31.3	75.13	71.77	90.28	73.28	44.27	50.59	50.33	42.17	39.5	37.7	41.82	61.84
Enterprise Value Average	35	30	39	78	111	116	69	35	28	35	27	81	32	106	110
Enterprise Value High	89	76	95	270	242	300	220	98	106	99	82	155	84	132	177
Enterprise Value Low	37	35	42	70	82	82	51	37	31	38	26	50	21	96	84

	2009 Y	2010 Y	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
Shares Outstanding	4	4	4	4	4	4	4	4	4	4	4	4	4	2	3
Diluted Weighted Avg Shares	4	4	4	4	4	4	4	4	4	4	4	4	4	2	3
Basic Weighted Avg Shares	4	4	4	4	4	4	4	4	4	4	4	4	4	2	3
Revenue per Share	460.72	494.07	720.49	800.56	934.91	982.05	457.48	262.52	313.43	416.01	428.15	236.34	473.59	1,349.2	1,082.96
EBITDA per Share	3.96	7.67	16.87	17.88	15.49	9.4	7.87	6.01	3.58	2.87	5.78	2.96	8.41	11.41	11.94
Operating Income per Share	1.52	4.87	13.01	12.97	10.22	3.56	2.29	1.52	0.36	0.33	1.84	-1.33	3.78	2.31	0.95
Basic EPS, GAAP	0.98	2.05	5.44	6.59	5.12	1.55	-0.3	0.94	-0.11	0.7	1.94	0.23	2.78	1.4	0.08
Basic EPS from Cont Ops	0.98	2.03	5.39	6.51	5.24	1.48	-0.3	0.94	-0.11	0.7	1.94	0.23	2.78	1.4	0.08
Diluted EPS, GAAP	0.98	2.05	5.44	6.59	5.12	1.55	-0.3	0.94	-0.11	0.7	1.94	0.23	2.75	1.4	0.08
Diluted EPS from Cont Ops	0.98	2.03	5.39	6.51	5.24	1.48	-0.3	0.94	-0.11	0.7	1.94	0.23	2.75	1.4	0.08
Dividend per Share	0.5	0.54	0.57	0.62	0.66	0.88	0.87	0.89	0.88	0.88	0.94	0.94	0.97	1.51	0.99
Cash Flow per Share	5.28	8.76	13.23	12.92	10.42	11.2	5.99	1.66	6.19	7.37	11.09	-10.17	18.95	5.52	11.94
Free Cash Flow per Basic Share	-0.02	3.44	0.6	0.83	3.88	3.95	3.39	-0.37	5.56	4.58	2.64	-11.33	16.05	2.52	7.25
Cash & Equivalents per Share	3.98	6.88	8.79	11.2	14.39	19.05	21.62	20.85	25.93	27.83	26.71	9.08	22.88	8.23	13.12
Book Value per Share	17.1	18.6	23.47	29.44	33.88	34.65	33.13	33.34	32.11	32.01	32.82	31.38	33.55	29.34	27.97
Tangible Book Value per Share	19.87	21.38	26.24	32.22	36.65	37.42	35.88	36.13	34.88	34.85	35.47	33.51	36.73	30.86	30.79

Adams Resources & Energy, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)