Antero Resources Corporation Financial Ratios — AR 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 (%)	40.09	-15.7	-0.72	16.88	18.25	-13.92	8.54	-5.03	-4.65	-19.91	-3.24	29.92	2.91	0.82	8.71
Return on Assets (%)	20.73	-7.7	-0.37	7.41	7.33	-5.98	4.17	-2.58	-2.21	-8.95	-1.38	13.36	1.44	0.43	4.83
Return on Capital (%)	26.67	-6.91	-0.89	9.9	9.64	- -	- -	- -	- -	- -	- -	15.88	1.69	- -	5.85
Return on Invested Capital (%)	1.71	-0.29	0.47	3.09	-2.69	- -	- -	- -	- -	- -	- -	30.4	2.35	- -	5.56
Gross Margin (%)	43.9	17.14	37.64	39.93	-7.88	-3.1	23.79	29.52	8.55	-16.68	38.95	55.33	14.31	7.95	22.1
EBITDA Margin (%)	53.29	33.01	11.61	50.37	17.53	22.97	40.33	43.21	21.77	2.28	48.32	60.85	25.32	19.87	31.58
Operating Margin (%)	24.72	-5.53	-16.99	23.13	-34.21	-23.32	10.37	16.51	-3.44	-25.78	35.45	52.18	7.79	1.27	16.55
Incremental Operating Margin (%)	38.53	- -	- -	58.28	- -	- -	69.17	35.52	- -	- -	105.17	90.81	99.41	175.25	86.85
Pretax Margin (%)	233.75	130.77	19.72	63.64	113.14	-70.98	17.75	-4.78	-10.08	-53.76	-3.94	29.4	8.44	-0.59	17.76
Profit Margin (%)	201.08	-107.58	-2.3	38.3	68.46	-48.36	22.28	-10.88	-9.33	-41.11	-3.23	22.55	4.64	1.39	12.65
Net Income to Common Margin (%)	201.08	-107.58	-2.3	38.3	68.46	-48.36	22.28	-10.88	-9.33	-41.11	-3.23	22.55	4.64	1.39	12.65
Effective Tax Rate (%)	40.59	34.99	114.93	39.82	37.01	- -	- -	- -	- -	- -	- -	18.08	17.63	- -	24.24
Dvd Payout Ratio (%)	10.64	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	35.83	-15.7	-0.72	16.88	18.25	-13.92	8.54	-5.03	-4.65	-19.91	-3.24	29.92	2.91	0.82	8.71

Credit (USD)

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	1,317	1,469	2,079	4,363	4,669	4,704	4,800	5,467	6,648	5,616	5,546	4,630	4,506	4,033	3,527
ST Debt	- -	25	- -	- -	- -	- -	- -	2	305	266	456	557	540	494	516
LT Debt	1,317	1,444	2,079	4,363	4,669	4,704	4,800	5,465	6,343	5,350	5,090	4,073	3,966	3,540	3,010
Total Debt/EBITDA	12.66	16.79	21.8	4.92	19.37	11.67	4.31	3.46	8.38	79.85	1.98	0.92	4.16	4.93	2.23
Net Debt/EBITDA	12.63	16.58	21.61	4.65	19.27	11.59	4.29	3.46	4.74	42.68	0.76	0.23	1.42	1.82	0.88
Total Debt/EBIT	27.28	-100.27	-14.9	10.73	-9.93	-11.49	16.77	9.06	-53.06	-7.07	2.7	1.07	13.52	76.84	4.25
Net Debt/EBIT	27.21	-98.97	-14.77	10.12	-9.88	-11.42	16.67	9.05	-30	-3.78	1.04	0.27	4.61	28.37	1.68
EBITDA to Interest Expense	1.4	0.9	0.7	5.54	1.03	1.59	4.14	5.5	3.48	0.35	15.39	40.28	9.19	6.92	18.92
EBITDA-CapEx/Interest Expense	-3.65	-7.78	-7.03	-4.52	-1.94	-3.02	0.66	2.99	2.74	0.11	14.76	38.98	7.77	6.06	14.29
EBIT to Interest Expense	0.65	-0.15	-1.02	2.54	-2.01	-1.61	1.07	2.1	-0.55	-3.98	11.29	34.54	2.83	0.44	9.91
Interest Expense	74	98	137	160	234	254	269	287	228	200	182	125	118	118	84
Common Equity/Total Assets	51.7	46.25	54.41	37.88	42.04	43.93	53.4	49.39	45.87	43.86	41.43	47.84	51.06	53.97	57.01
Long-Term Debt/Equity (%)	67.25	86.28	57.77	79.7	64.07	60.86	54.08	64.38	90.99	87.85	83.9	58.05	55.59	49.05	39.02
Long-Term Debt/Capital (%)	40.21	45.95	36.62	44.35	39.05	37.84	35.1	39.16	46.57	45.7	43.83	34.97	34.07	31.46	26.78
Long-Term Debt/Total Assets (%)	34.77	39.9	31.44	37.69	33.08	33	31.45	35.21	41.73	40.68	36.62	28.85	29.34	27.21	22.73
Total Debt/Equity (%)	67.25	87.77	57.77	79.7	64.07	60.86	54.08	64.41	95.37	92.22	91.42	65.98	63.16	55.89	45.71
Total Debt/Capital (%)	40.21	46.74	36.62	44.35	39.05	37.84	35.1	39.18	48.81	47.98	47.76	39.75	38.71	35.85	31.37
Total Debt/Total Assets (%)	34.77	40.6	31.44	37.69	33.08	33	31.45	35.23	43.74	42.71	39.91	32.79	33.34	31	26.62
Net Debt to Equity	67.08	86.64	57.29	75.2	63.75	60.46	53.76	64.35	53.92	49.29	35.04	16.87	21.55	20.64	18.12
Net Debt/Capital (%)	40.15	46.42	36.42	42.92	38.93	37.68	34.96	39.14	27.6	25.64	18.3	10.16	13.21	13.24	12.44
EBITDA	104	87	95	886	241	403	1,113	1,578	793	70	2,799	5,050	1,083	818	1,583
EBITDA-CapEx	-272	-759	-960	-724	-456	-765	179	856	625	22	2,684	4,887	916	716	1,195
Operating Income (Loss)	48	-15	-140	407	-470	-409	286	603	-125	-795	2,053	4,330	333	52	830

Liquidity (USD)

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	0.01	0.05	0.03	0.27	0.03	0.04	0.04	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	1.31	0.73	0.54	1.4	1.76	0.49	1.09	0.95	0.89	0.58	0.33	0.44	0.33	0.35	0.55
Quick Ratio	0.28	0.24	0.23	0.62	0.33	0.4	0.48	0.62	0.47	0.46	0.32	0.42	0.31	0.34	0.34
CFO/Avg Current Liab	2.09	1.05	1.07	1.32	1.27	1.63	2.54	2.58	1.17	0.73	1.09	1.59	0.62	0.59	1.11
Common Equity/Total Assets	51.7	46.25	54.41	37.88	42.04	43.93	53.4	49.39	45.87	43.86	41.43	47.84	51.06	53.97	57.01
Long-Term Debt/Equity (%)	67.25	86.28	57.77	79.7	64.07	60.86	54.08	64.38	90.99	87.85	83.9	58.05	55.59	49.05	39.02
Long-Term Debt/Capital (%)	40.21	45.95	36.62	44.35	39.05	37.84	35.1	39.16	46.57	45.7	43.83	34.97	34.07	31.46	26.78
Long-Term Debt/Total Assets (%)	34.77	39.9	31.44	37.69	33.08	33	31.45	35.21	41.73	40.68	36.62	28.85	29.34	27.21	22.73
Total Debt/Equity (%)	67.25	87.77	57.77	79.7	64.07	60.86	54.08	64.41	95.37	92.22	91.42	65.98	63.16	55.89	45.71
Total Debt/Capital (%)	40.21	46.74	36.62	44.35	39.05	37.84	35.1	39.18	48.81	47.98	47.76	39.75	38.71	35.85	31.37
Total Debt/Total Assets (%)	34.77	40.6	31.44	37.69	33.08	33	31.45	35.23	43.74	42.71	39.91	32.79	33.34	31	26.62
CFO/Total Liabilities	14.55	17.08	17.74	16.37	14.88	19.02	31.42	29.61	13.41	10.42	21.2	42.97	15.58	14.66	29.49
CFO/CapEx	0.71	0.39	0.51	0.62	1.46	1.06	2.15	2.88	6.57	15.3	14.47	18.68	5.94	8.33	4.21
Altman's Z-Score	0.3	0.11	3.35	1.46	0.74	0.77	0.96	0.71	0.34	0.08	1.14	2.39	1.07	1.49	1.86

Working Capital (USD)

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	15.55	11.42	31.65	23.96	14.06	32.18	85.5	84.98	32.76	30.86	107.8	144.99	109.57	106.93	147.06
Days Sales Outstanding	23.47	31.97	11.53	15.23	25.96	11.34	4.27	4.3	11.14	11.83	3.39	2.52	3.33	3.41	2.48
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	2.05	1.52	1.86	2.34	4.93	33.34	41.41	39.83	82.5	174.57	137.19	72.44	62.92	74.92	69.91
Accounts Payable Turnover Days	178.29	239.79	196.71	155.84	74	10.95	8.81	9.16	4.42	2.09	2.66	5.04	5.8	4.87	5.22
Cash Conversion Cycle	-154.82	-207.83	-185.18	-140.6	-48.04	0.4	-4.55	-4.87	6.72	9.74	0.73	-2.52	-2.47	-1.46	-2.74
Inventory to Cash Days	23.47	31.97	11.53	15.23	25.96	11.34	4.27	4.3	11.14	11.83	3.39	2.52	3.33	3.41	2.48
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

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	- -	- -	16,624	10,635	6,039	7,447	6,011	2,898	843	1,464	5,494	9,215	6,884	10,906	10,631
- Cash & Cash Equivalents	3	19	17	246	23	32	28	- -	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	1,090	1,352	1,466	727	822	- -	323	309	263	233	195	165
+ Total Debt	1,317	1,469	2,079	4,363	4,669	4,704	4,800	5,467	6,648	5,616	5,546	4,630	4,506	4,033	3,527
Enterprise Value	1,314	1,450	18,686	15,841	12,037	13,585	11,510	9,186	7,491	7,403	11,349	14,108	11,623	15,135	14,323
Total Capital	3,276	3,143	5,678	9,836	11,955	12,433	13,676	13,954	13,619	11,707	11,612	11,647	11,640	11,250	11,242
Total Debt/Capital (%)	40.21	46.74	36.62	44.35	39.05	37.84	35.1	39.18	48.81	47.98	47.76	39.75	38.71	35.85	31.37
Total Debt / EV	1	1.01	0.11	0.28	0.39	0.35	0.42	0.6	0.89	0.76	0.49	0.33	0.39	0.27	0.25
EV/Sales	6.73	5.47	22.75	9.01	8.75	7.74	4.17	2.51	2.06	2.4	1.96	1.7	2.72	3.67	2.86
EV/EBITDA	12.63	16.58	195.9	17.88	49.93	33.7	10.34	5.82	9.44	105.26	4.05	2.79	10.73	18.49	9.05
EV/EBIT	27.21	- -	- -	38.95	- -	- -	40.21	15.23	- -	- -	5.53	3.26	34.86	288.32	17.26
EV/Cash Flow to Firm	4.23	3.67	36.33	14.47	10.35	9.75	4.72	4.26	5.83	8.34	6.37	4.47	10.65	38.12	8.45
EV/Free Cash Flow to Firm	1.91	1.17	11.9	5.86	6.47	5.3	3.41	3.19	5.15	7.91	5.98	4.25	9.23	30.33	6.88
Diluted Market Cap	- -	- -	16,624	10,635	5,976	6,975	6,009	2,968	873	1,485	5,393	10,203	7,067	10,985	10,764
Diluted Enterprise Value	1,314	1,450	18,686	15,841	11,974	13,114	11,508	9,256	7,521	7,424	11,247	15,095	11,806	15,214	14,455
EV per Share	5.05	5.58	71.31	60.45	43.45	43.14	36.38	29.77	25.31	27.55	36.15	47.44	38.29	48.64	46.43
TTM Sales	195	265	821	1,759	1,375	1,755	2,761	3,653	3,644	3,084	5,792	8,300	4,279	4,119	5,014
TTM EBITDA	104	87	95	886	241	403	1,113	1,578	793	70	2,799	5,050	1,083	818	1,583
TTM Operating Income	48	-15	-140	407	-470	-409	286	603	-125	-795	2,053	4,330	333	52	830
TTM Cash Flow to Firm	311	396	514	1,095	1,163	1,394	2,437	2,157	1,286	888	1,783	3,154	1,092	397	1,694
TTM Free Cash Flow to Firm	686	1,242	1,570	2,704	1,860	2,561	3,372	2,879	1,454	936	1,898	3,317	1,259	499	2,082

Multiples (USD)

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	- -	- -	10.45	4.08	3.49	2.9	2.04	1.06	0.69	1.89	3.04	3.17	6.08	11.55	5.33
EV/EBIT	27.21	- -	- -	38.95	- -	- -	40.21	15.23	- -	- -	5.53	3.26	34.86	288.32	17.26
Enterprise Value	1,314	1,450	18,686	15,841	12,037	13,585	11,510	9,186	7,491	7,403	11,349	14,108	11,623	15,135	14,323
Low Price	- -	- -	51.56	37.85	18.5	19	17.59	8.86	1.86	0.64	5.47	15.98	19.91	20.56	29.1
EV/Sales	6.73	5.47	22.75	9.01	8.75	7.74	4.17	2.51	2.06	2.4	1.96	1.7	2.72	3.67	2.86
EV/EBITDA	12.63	16.58	195.9	17.88	49.93	33.7	10.34	5.82	9.44	105.26	4.05	2.79	10.73	18.49	9.05
Price/Earnings	- -	- -	- -	15.79	6.35	- -	9.74	- -	- -	- -	- -	5.09	34.27	189.56	16.82
Price/Earnings Average	- -	- -	-774.85	22.23	9.15	-9.01	10.92	-14.54	-5.2	-0.62	-22.27	5.36	37.67	156.36	17.48
Price/Earnings High	- -	- -	-880.01	26.62	13.41	-10.65	13.64	-18.04	-9.94	-1.29	-36.26	8.01	46.69	196.21	21.49
Price/Earnings Low	- -	- -	-713.75	14.73	5.39	-6.6	9.02	-7.04	-1.68	-0.14	-9.02	2.62	30.09	111.19	14.21
Price/Book Value	- -	- -	4.62	2.43	1.02	1.19	0.74	0.38	0.12	0.25	0.95	1.36	1	1.55	1.41
Price/Book Value Average	- -	- -	4.08	3.42	1.47	1.3	0.83	0.74	0.25	0.14	0.74	1.44	1.1	1.28	1.46
Price/Book Value High	- -	- -	4.63	4.09	2.15	1.54	1.03	0.91	0.47	0.28	1.2	2.15	1.36	1.61	1.8
Price/Book Value Low	- -	- -	3.75	2.26	0.86	0.96	0.68	0.36	0.08	0.03	0.3	0.7	0.88	0.91	1.19
Price/Tangible Book Value	- -	- -	4.62	2.43	1.02	1.19	0.74	0.38	0.12	0.25	0.95	1.36	1	1.55	1.41
Price/Tangible Book Value Average	- -	- -	4.08	3.42	1.47	1.3	0.83	0.74	0.25	0.14	0.74	1.44	1.1	1.28	1.46
Price/Tangible Book Value High	- -	- -	4.63	4.09	2.15	1.54	1.03	0.91	0.47	0.28	1.2	2.15	1.36	1.61	1.8
Price/Tangible Book Value Low	- -	- -	3.75	2.26	0.86	0.96	0.68	0.36	0.08	0.03	0.3	0.7	0.88	0.91	1.19
Price/Sales	- -	- -	20.24	6.05	4.35	3.97	2.17	0.81	0.24	0.48	0.93	1.15	1.59	2.63	2.13
Price/Sales Average	- -	- -	17.86	8.51	6.26	4.36	2.43	1.58	0.49	0.26	0.72	1.21	1.75	2.17	2.21
Price/Sales High	- -	- -	20.28	10.2	9.18	5.15	3.04	1.96	0.93	0.53	1.17	1.81	2.16	2.73	2.72
Price/Sales Low	- -	- -	16.45	5.64	3.69	3.19	2.01	0.77	0.16	0.06	0.29	0.59	1.4	1.54	1.8
Price/Cash Flow	- -	- -	31.09	10.65	5.88	5.62	2.99	1.43	0.79	2.02	3.25	3.12	6.84	12.77	6.54
Price/Cash Flow Average	- -	- -	27.43	15	8.48	6.16	3.35	2.78	1.6	1.07	2.51	3.29	7.51	10.54	6.8
Price/Cash Flow High	- -	- -	31.15	17.96	12.43	7.29	4.18	3.44	3.06	2.22	4.08	4.91	9.31	13.22	8.36
Price/Cash Flow Low	- -	- -	25.27	9.94	4.99	4.51	2.77	1.34	0.52	0.24	1.02	1.61	6	7.49	5.53
Price/Free Cash Flow Average	- -	- -	9.22	5.74	5.03	3.17	2.29	2.06	1.39	1.01	2.34	3.35	6.68	9.53	5.54
Price/Free Cash Flow High	- -	- -	10.47	6.88	7.37	3.75	2.86	2.56	2.66	2.08	3.82	5	8.28	11.95	6.81
Price/Free Cash Flow Low	- -	- -	8.5	3.8	2.96	2.33	1.89	1	0.45	0.22	0.95	1.64	5.34	6.77	4.5
EV/Sales Average	6.73	5.47	20.37	11.47	10.69	8.15	4.43	3.27	2.29	2.18	1.74	1.76	2.88	3.21	2.94
EV/Sales High	6.73	5.47	22.79	13.16	13.64	9	5.04	3.64	2.72	2.45	2.2	2.34	3.3	3.77	3.45
EV/Sales Low	6.73	5.47	18.96	8.6	8.09	6.91	4.01	2.47	1.98	1.98	1.31	1.16	2.52	2.58	2.53
EV/EBITDA Average	12.63	16.58	175.38	22.78	60.99	35.48	10.99	7.56	10.53	95.52	3.61	2.89	11.36	16.16	9.31
EV/EBITDA High	12.63	16.58	196.25	26.12	77.82	39.18	12.5	8.42	12.49	107.32	4.56	3.84	13.03	18.96	10.91
EV/EBITDA Low	12.63	16.58	163.26	17.07	46.14	30.07	9.94	5.72	9.07	86.88	2.71	1.91	9.95	12.99	8
EV/EBIT Average	27.21	-98.97	-119.88	49.62	-31.26	-34.94	42.76	19.78	-66.69	-8.45	4.92	3.37	36.91	251.93	17.76
EV/EBIT High	27.21	-98.97	-134.14	56.89	-39.88	-38.59	48.61	22.03	-79.11	-9.5	6.21	4.48	42.35	295.61	20.82
EV/EBIT Low	27.21	-98.97	-111.59	37.19	-23.65	-29.62	38.65	14.96	-57.45	-7.69	3.69	2.23	32.34	202.43	15.27
Last Price	- -	- -	63.44	40.58	21.8	23.65	19	9.39	2.85	5.45	17.5	30.99	22.68	35.05	34.46
High Price	- -	- -	63.57	68.43	46.06	30.66	26.6	22.69	11.03	5.99	21.99	48.8	30.9	36.28	44.02
Enterprise Value Average	1,314	1,450	16,729	20,181	14,701	14,301	12,238	11,931	8,356	6,718	10,095	14,606	12,306	13,225	14,736
Enterprise Value High	1,314	1,450	18,720	23,140	18,758	15,792	13,914	13,291	9,912	7,548	12,758	19,404	14,118	15,517	17,272
Enterprise Value Low	1,314	1,450	15,573	15,126	11,123	12,121	11,064	9,023	7,198	6,110	7,572	9,644	10,783	10,626	12,669

Shares Outstanding	260	260	262	262	277	315	316	309	296	269	314	297	304	311	309
Diluted Weighted Avg Shares	260	260	262	262	274	295	316	316	306	272	308	329	312	313	312
Basic Weighted Avg Shares	260	260	262	262	274	295	315	316	306	272	308	307	300	309	310
Revenue per Share	0.75	1.02	3.13	6.71	5.02	5.95	8.75	11.56	11.89	11.32	18.8	27.02	14.27	13.31	16.19
EBITDA per Share	0.4	0.34	0.36	3.38	0.88	1.37	3.53	4.99	2.59	0.26	9.08	16.44	3.61	2.64	5.11
Operating Income per Share	0.19	-0.06	-0.53	1.55	-1.72	-1.39	0.91	1.91	-0.41	-2.92	6.66	14.1	1.11	0.17	2.68
Basic EPS, GAAP	1.51	-1.1	-0.07	2.57	3.43	-2.88	1.95	-1.26	-1.11	-4.65	-0.61	6.09	0.66	0.18	2.05
Basic EPS from Cont Ops	1.04	0.87	-0.09	2.57	3.58	-2.54	2.49	-0.14	-0.96	-4.63	-0.5	6.51	0.99	0.3	2.18
Diluted EPS, GAAP	1.51	-1.1	-0.07	2.57	3.43	-2.88	1.94	-1.26	-1.11	-4.65	-0.61	5.69	0.64	0.18	2.03
Diluted EPS from Cont Ops	1.04	0.87	-0.09	2.57	3.57	-2.54	2.48	-0.14	-0.96	-4.63	-0.5	6.07	0.95	0.3	2.16
Dividend per Share	0.11	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.02	1.28	2.04	3.81	3.71	4.21	6.36	6.59	3.6	2.7	5.39	9.93	3.32	2.74	5.27
Free Cash Flow per Basic Share	-0.42	-1.98	-1.99	-2.33	1.16	0.25	3.4	4.3	3.05	2.52	5.02	9.4	2.76	2.41	4.01
Cash & Equivalents per Share	0.01	0.07	0.07	0.94	0.08	0.1	0.09	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	7.53	6.43	13.73	16.73	21.42	19.89	25.76	24.84	23.55	21.47	18.34	22.72	22.74	22.57	24.48
Tangible Book Value per Share	7.53	6.43	13.73	16.73	21.42	19.89	25.76	24.84	23.55	21.47	18.34	22.72	22.74	22.57	24.48

Antero Resources Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)