American Water Works Company, Inc. Financial Ratios — AWC

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 (%)	7.4	8.25	8.05	8.77	9.55	9.12	8.04	10.08	10.36	11.28	18.37	10.94	10.79	10.44	10.5
Return on Assets (%)	2.15	2.43	2.48	2.72	2.86	2.62	2.24	2.79	2.83	2.99	4.97	3.04	3.25	3.33	3.25
Return on Capital (%)	5.08	5.46	5.48	5.69	4.24	3.9	3.34	4.13	6.03	6.12	8.78	6.09	6.17	6.24	6.22
Return on Invested Capital (%)	4.87	5.43	5.61	5.67	5.84	5.5	4.6	5.74	6.01	5.78	5.13	5.37	5.6	5.68	5.71
Gross Margin (%)	51.17	53.42	55.23	55.16	55.56	54.6	59.22	57.01	57.23	57.06	54.78	58.1	59.38	60.33	60.72
EBITDA Margin (%)	43.32	45.75	47.06	47.39	47.96	47.09	51.98	47.88	49.75	49.03	46.62	50.69	52.15	53.5	53.95
Operating Margin (%)	30.09	32.35	32.96	33.24	33.93	32.56	36.85	33.11	33.63	33.04	30.43	33.57	35.52	36.68	36.56
Incremental Operating Margin (%)	66.47	64.53	102.63	39.39	47.97	2.1	294.55	- -	44.12	20.36	- -	- -	52.26	47.56	35.31
Pretax Margin (%)	18.89	22.09	21.12	23.58	24.75	23.32	27.17	22.88	23.07	24.46	41.73	26.58	28.25	29.01	27.67
Profit Margin (%)	11.61	12.55	12.82	14.05	15.07	14.17	12.69	16.48	17.2	18.77	32.14	21.62	22.3	22.44	21.61
Net Income to Common Margin (%)	11.61	12.55	12.82	14.05	15.07	14.17	12.69	16.48	17.2	18.77	32.14	21.62	22.3	22.44	21.61
Effective Tax Rate (%)	39.46	40.73	38.98	39.44	39.13	39.22	53.29	28.21	25.45	23.27	22.99	18.65	21.07	22.66	21.87
Dvd Payout Ratio (%)	51.77	57.14	40.16	50.23	50.21	55.77	67.84	56.66	56.84	54.87	33.89	56.95	56.36	55.66	56.98
Sustainable Growth Rate (%)	3.57	3.54	4.82	4.37	4.76	4.03	2.58	4.37	4.47	5.09	12.14	4.71	4.71	4.63	4.52

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	5,884	5,576	5,857	5,938	6,544	7,172	7,717	8,604	9,542	11,021	11,062	12,452	12,442	14,110	15,918
ST Debt	544	386	644	511	682	1,423	1,227	1,035	814	1,611	641	1,456	654	1,516	3,067
LT Debt	5,340	5,191	5,213	5,427	5,862	5,749	6,490	7,569	8,728	9,410	10,421	10,996	11,788	12,594	12,851
Total Debt/EBITDA	5.09	4.27	4.32	4.16	4.32	4.61	4.42	5.22	5.31	5.95	6.04	6.48	5.63	5.63	5.74
Net Debt/EBITDA	5.08	4.25	4.3	4.15	4.29	4.56	4.39	5.15	5.23	5.61	5.93	6.4	5.45	5.56	5.68
Total Debt/EBIT	7.33	6.03	6.18	5.92	6.09	6.61	6.16	7.81	7.86	8.83	9.25	9.78	8.27	8.21	8.47
Net Debt/EBIT	7.31	6.01	6.15	5.9	6.05	6.54	6.11	7.69	7.74	8.33	9.09	9.66	8	8.11	8.38
EBITDA to Interest Expense	3.57	4.04	4.24	4.61	- -	- -	- -	- -	4.65	4.66	4.55	4.44	4.8	4.79	4.51
EBITDA-CapEx/Interest Expense	3.41	3.86	4.03	4.36	- -	- -	- -	- -	4.38	4.4	4.28	4.15	4.45	4.5	4.22
EBIT to Interest Expense	2.48	2.85	2.97	3.24	- -	- -	- -	- -	3.15	3.14	2.97	2.94	3.27	3.28	3.06
Interest Expense	323	323	320	309	- -	- -	- -	- -	386	397	403	433	460	523	615
Common Equity/Total Assets	28.67	30.19	31.33	30.65	29.28	28.23	27.64	27.63	26.99	26.06	27.99	27.69	32.34	31.47	30.58
Long-Term Debt/Equity (%)	125.93	116.77	110.26	110.42	116.1	110.18	120.52	129.08	142.59	145.8	142.79	142.94	120.32	121.89	118.58
Long-Term Debt/Capital (%)	52.74	51.79	49.25	50	50.56	46.4	49.53	52.32	55.72	53.85	56.76	54.58	53.01	51.53	48.03
Long-Term Debt/Total Assets (%)	36.14	35.26	34.55	33.84	34	31.11	33.31	35.66	38.48	38	39.97	39.57	38.91	38.36	36.26
Total Debt/Equity (%)	138.76	125.45	123.89	120.81	129.61	137.45	143.31	146.73	155.89	170.76	151.58	161.86	127	136.57	146.89
Total Debt/Capital (%)	58.12	55.65	55.34	54.71	56.45	57.89	58.9	59.47	60.92	63.07	60.25	61.81	55.95	57.73	59.5
Total Debt/Total Assets (%)	39.82	37.89	38.82	37.02	37.96	38.81	39.61	40.54	42.07	44.5	42.42	44.81	41.07	42.98	44.91
Net Debt to Equity	138.42	124.9	123.32	120.35	128.72	136.01	142.28	144.51	153.46	161.03	148.89	159.85	122.88	134.9	145.3
Net Debt/Capital (%)	58.06	55.54	55.22	54.62	56.28	57.63	58.73	59.1	60.2	61.4	59.56	61.3	54.95	57.25	59.07
EBITDA	1,155	1,306	1,355	1,427	1,515	1,555	1,745	1,647	1,796	1,852	1,832	1,922	2,208	2,506	2,773
EBITDA-CapEx	1,102	1,249	1,290	1,349	1,408	1,471	1,669	1,560	1,692	1,746	1,723	1,799	2,049	2,354	2,598
Operating Income (Loss)	802	923	949	1,001	1,072	1,075	1,237	1,139	1,214	1,248	1,196	1,273	1,504	1,718	1,879

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	0.01	0.02	0.02	0.02	0.03	0.03	0.02	0.06	0.03	0.19	0.05	0.03	0.15	0.03	0.02
Current Ratio	0.94	0.5	0.46	0.46	0.43	0.33	0.31	0.37	0.63	0.66	0.73	0.44	0.65	0.39	0.46
Quick Ratio	0.26	0.41	0.37	0.38	0.37	0.25	0.23	0.29	0.26	0.37	0.3	0.29	0.49	0.27	0.36
CFO/Avg Current Liab	0.62	0.77	0.8	0.89	0.86	0.66	0.61	0.63	0.67	0.58	0.57	0.45	0.76	0.77	0.52
Common Equity/Total Assets	28.67	30.19	31.33	30.65	29.28	28.23	27.64	27.63	26.99	26.06	27.99	27.69	32.34	31.47	30.58
Long-Term Debt/Equity (%)	125.93	116.77	110.26	110.42	116.1	110.18	120.52	129.08	142.59	145.8	142.79	142.94	120.32	121.89	118.58
Long-Term Debt/Capital (%)	52.74	51.79	49.25	50	50.56	46.4	49.53	52.32	55.72	53.85	56.76	54.58	53.01	51.53	48.03
Long-Term Debt/Total Assets (%)	36.14	35.26	34.55	33.84	34	31.11	33.31	35.66	38.48	38	39.97	39.57	38.91	38.36	36.26
Total Debt/Equity (%)	138.76	125.45	123.89	120.81	129.61	137.45	143.31	146.73	155.89	170.76	151.58	161.86	127	136.57	146.89
Total Debt/Capital (%)	58.12	55.65	55.34	54.71	56.45	57.89	58.9	59.47	60.92	63.07	60.25	61.81	55.95	57.73	59.5
Total Debt/Total Assets (%)	39.82	37.89	38.82	37.02	37.96	38.81	39.61	40.54	42.07	44.5	42.42	44.81	41.07	42.98	44.91
CFO/Total Liabilities	7.67	9.3	8.65	9.86	9.8	9.72	10.28	9.02	8.35	7.79	7.67	5.51	9.14	9.09	8.37
CFO/CapEx	15.21	16.74	13.78	14.06	11.17	15.35	19.07	15.93	13.3	13.45	13.22	9.01	11.79	13.45	11.77
Altman's Z-Score	0.51	0.6	0.66	0.78	0.78	0.8	0.94	0.88	1.11	1.18	1.42	1.13	1.12	0.99	0.97

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	17.22	15.17	14.29	13.68	12.97	12.6	12.41	12.01	12.13	12.28	13.28	12.54	12.58	12.41	12.68
Days Sales Outstanding	21.2	24.06	25.54	26.68	28.13	28.96	29.41	30.4	30.08	29.72	27.49	29.12	29.01	29.42	28.8
Inventory Turnover	46.21	45.55	41.09	38.59	37.44	38.94	34.23	36.07	36.33	35.65	34.17	20.5	16.38	17.28	18.78
Days Inventory Outstanding	7.9	8.01	8.88	9.46	9.75	9.37	10.66	10.12	10.05	10.24	10.68	17.8	22.28	21.12	19.43
Accounts Payable Turnover	6.03	5.09	4.75	7.44	12.43	10.71	7.86	7.99	8.19	8.29	8.43	6.67	6.33	5.78	5.6
Accounts Payable Turnover Days	60.53	71.77	76.79	49.08	29.36	34.07	46.46	45.66	44.59	44.02	43.3	54.75	57.68	63.17	65.15
Cash Conversion Cycle	-31.43	-39.7	-42.37	-12.94	8.53	4.27	-6.38	-5.14	-4.47	-4.07	-5.13	-7.83	-6.39	-12.63	-16.92
Inventory to Cash Days	13.3	16.05	16.66	17.22	18.39	19.59	18.75	20.28	20.03	19.48	16.81	11.32	6.73	8.3	9.36
Inventories	29	30	33	37	38	39	41	41	44	47	57	98	112	103	112
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	29	30	33	37	38	39	41	41	44	47	57	98	112	103	112

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	5,609	6,430	7,447	9,909	10,656	12,849	16,257	16,025	22,195	26,976	33,927	27,866	25,709	24,147	25,535
- Cash & Cash Equivalents	14	24	27	23	45	75	55	130	60	547	116	85	330	96	98
+ Preferred Equity and Hybrid Capital	5	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	5,884	5,576	5,857	5,938	6,544	7,172	7,717	8,604	9,542	11,021	11,062	12,452	12,442	14,110	15,918
Enterprise Value	11,483	11,984	13,278	15,824	17,155	19,946	23,919	24,499	31,677	37,450	44,873	40,233	37,821	38,161	41,355
Total Capital	10,124	10,021	10,585	10,853	11,593	12,390	13,102	14,468	15,663	17,475	18,360	20,145	22,239	24,442	26,755
Total Debt/Capital (%)	58.12	55.65	55.34	54.71	56.45	57.89	58.9	59.47	60.92	63.07	60.25	61.81	55.95	57.73	59.5
Total Debt / EV	0.51	0.47	0.44	0.38	0.38	0.36	0.32	0.35	0.3	0.29	0.25	0.31	0.33	0.37	0.38
EV/Sales	4.31	4.2	4.61	5.26	5.43	6.04	7.13	7.12	8.77	9.92	11.42	10.61	8.93	8.15	8.05
EV/EBITDA	9.94	9.18	9.8	11.09	11.32	12.83	13.71	14.88	17.64	20.22	24.49	20.93	17.13	15.23	14.91
EV/EBIT	14.3	12.97	14.01	15.78	15.96	18.38	19.09	22.23	26.09	30.01	37.52	31.6	25.15	22.21	22.01
EV/Cash Flow to Firm	11.44	10.45	12.17	12.32	14.36	15.47	16.51	17.68	18.96	21.64	25.62	27.55	16.91	15.58	16.28
EV/Free Cash Flow to Firm	12.07	10.99	12.94	13.12	15.77	16.55	17.42	18.86	20.22	23.05	27.32	30.09	18.2	16.61	17.49
Diluted Market Cap	5,637	6,455	7,476	9,928	10,759	12,914	16,308	15,965	22,218	27,081	34,000	27,888	25,481	24,157	25,512
Diluted Enterprise Value	11,511	12,008	13,306	15,843	17,258	20,011	23,970	24,439	31,700	37,555	44,946	40,255	37,593	38,171	41,332
EV per Share	65.37	67.71	74.44	88.18	96.22	112	134.04	135.59	175.19	206.57	247.08	221.23	194.22	195.78	211.89
TTM Sales	2,666	2,854	2,879	3,011	3,159	3,302	3,357	3,440	3,610	3,777	3,930	3,792	4,234	4,684	5,140
TTM EBITDA	1,155	1,306	1,355	1,427	1,515	1,555	1,745	1,647	1,796	1,852	1,832	1,922	2,208	2,506	2,773
TTM Operating Income	802	923	949	1,001	1,072	1,075	1,237	1,139	1,214	1,248	1,196	1,273	1,504	1,718	1,879
TTM Cash Flow to Firm	1,004	1,147	1,091	1,284	1,195	1,289	1,449	1,386	1,671	1,731	1,751	1,460	2,237	2,449	2,539
TTM Free Cash Flow to Firm	951	1,090	1,026	1,206	1,088	1,205	1,373	1,299	1,567	1,625	1,642	1,337	2,078	2,297	2,364

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	7.46	7.18	9	9.74	9.89	10.72	11.88	12.29	17.37	20.52	25.53	28.31	14.86	12.76	13.54
EV/EBIT	14.3	12.97	14.01	15.78	15.96	18.38	19.09	22.23	26.09	30.01	37.52	31.6	25.15	22.21	22.01
Enterprise Value	11,483	11,984	13,278	15,824	17,155	19,946	23,919	24,499	31,677	37,450	44,873	40,233	37,821	38,161	41,355
Low Price	24.7	31.1	37	40.86	47.61	58.13	69.89	76	86.92	96.55	128.66	125.07	113.8	113.74	119.92
EV/Sales	4.31	4.2	4.61	5.26	5.43	6.04	7.13	7.12	8.77	9.92	11.42	10.61	8.93	8.15	8.05
EV/EBITDA	9.94	9.18	9.8	11.09	11.32	12.83	13.71	14.88	17.64	20.22	24.49	20.93	17.13	15.23	14.91
Price/Earnings	18.1	17.9	20.12	23.35	22.48	27.44	38.07	28.16	35.78	37.99	26.92	34.01	26.99	22.98	22.96
Price/Earnings Average	16.14	17.18	19.52	19.99	20.11	27.4	33.32	27.17	32.69	35.01	23.64	33.5	28.6	24.4	24.07
Price/Earnings High	18.25	19.04	20.78	23.35	22.48	32.45	38.3	31.31	37.99	42.81	27.12	41.7	33.15	27.92	26.86
Price/Earnings Low	14	15.32	17.83	17.28	17.9	22.11	29.2	24.13	25.34	24.65	18.54	27.76	23.27	21.1	21.05
Price/Book Value	1.32	1.45	1.58	2.02	2.11	2.46	3.02	2.73	3.63	4.18	4.65	3.62	2.62	2.34	2.36
Price/Book Value Average	1.18	1.39	1.53	1.73	1.89	2.46	2.64	2.64	3.31	3.85	4.08	3.57	2.78	2.48	2.47
Price/Book Value High	1.34	1.54	1.63	2.02	2.11	2.91	3.04	3.04	3.85	4.71	4.68	4.44	3.22	2.84	2.76
Price/Book Value Low	1.02	1.24	1.4	1.49	1.68	1.98	2.32	2.34	2.57	2.71	3.2	2.96	2.26	2.15	2.16
Price/Tangible Book Value	1.84	1.99	2.12	2.67	2.84	3.32	4.07	3.81	4.87	5.51	5.51	4.25	2.97	2.63	2.64
Price/Tangible Book Value Average	1.65	1.91	2.05	2.29	2.54	3.31	3.56	3.68	4.45	5.08	4.84	4.19	3.15	2.79	2.76
Price/Tangible Book Value High	1.86	2.11	2.19	2.67	2.84	3.92	4.09	4.24	5.18	6.21	5.55	5.22	3.65	3.19	3.09
Price/Tangible Book Value Low	1.43	1.7	1.87	1.98	2.27	2.67	3.12	3.27	3.45	3.58	3.79	3.47	2.56	2.41	2.42
Price/Sales	2.1	2.25	2.58	3.28	3.39	3.89	4.83	4.64	6.15	7.13	8.65	7.35	6.02	5.16	4.96
Price/Sales Average	1.87	2.16	2.5	2.81	3.03	3.88	4.23	4.48	5.62	6.57	7.6	7.24	6.38	5.47	5.2
Price/Sales High	2.12	2.39	2.66	3.28	3.39	4.6	4.86	5.16	6.53	8.04	8.71	9.02	7.39	6.26	5.81
Price/Sales Low	1.63	1.92	2.29	2.43	2.7	3.13	3.71	3.98	4.36	4.63	5.96	6	5.19	4.74	4.55
Price/Cash Flow	6.93	6.71	8.29	9	8.95	9.96	11.19	11.52	16.07	18.89	23.59	25.17	13.6	11.81	12.39
Price/Cash Flow Average	6.18	6.44	8.04	7.71	8.01	9.95	9.79	11.12	14.68	17.41	20.72	24.79	14.41	12.54	12.99
Price/Cash Flow High	6.99	7.13	8.56	9	8.95	11.78	11.26	12.81	17.06	21.29	23.77	30.86	16.7	14.35	14.49
Price/Cash Flow Low	5.36	5.74	7.34	6.66	7.13	8.03	8.59	9.87	11.38	12.25	16.25	20.54	11.72	10.85	11.36
Price/Free Cash Flow Average	6.66	6.89	8.73	8.34	8.85	10.7	10.39	11.86	15.87	18.91	22.42	27.89	15.74	13.55	14.19
Price/Free Cash Flow High	7.53	7.64	9.29	9.74	9.89	12.67	11.95	13.67	18.44	23.12	25.71	34.71	18.24	15.5	15.84
Price/Free Cash Flow Low	5.77	6.15	7.97	7.21	7.88	8.64	9.11	10.53	12.3	13.31	17.58	23.11	12.81	11.72	12.41
EV/Sales Average	4.08	4.11	4.54	4.78	5.07	6.04	6.52	6.96	8.24	9.36	10.37	10.5	9.29	8.46	8.28
EV/Sales High	4.32	4.34	4.7	5.26	5.43	6.75	7.15	7.64	9.15	10.82	11.48	12.27	10.32	9.25	8.89
EV/Sales Low	3.83	3.87	4.32	4.4	4.74	5.28	6	6.46	6.98	7.41	8.73	9.26	8.09	7.73	7.63
EV/EBITDA Average	9.42	8.98	9.64	10.09	10.58	12.82	12.54	14.54	16.57	19.08	22.24	20.71	17.82	15.82	15.36
EV/EBITDA High	9.98	9.49	9.98	11.09	11.32	14.34	13.76	15.97	18.4	22.07	24.63	24.21	19.78	17.3	16.48
EV/EBITDA Low	8.84	8.47	9.17	9.28	9.89	11.22	11.54	13.48	14.03	15.11	18.73	18.27	15.52	14.44	14.15
EV/EBIT Average	13.54	12.69	13.77	14.35	14.91	18.37	17.47	21.72	24.51	28.32	34.06	31.27	26.17	23.08	22.66
EV/EBIT High	14.36	13.41	14.27	15.78	15.96	20.55	19.17	23.86	27.22	32.75	37.73	36.55	29.04	25.23	24.32
EV/EBIT Low	12.72	11.97	13.11	13.21	13.94	16.08	16.07	20.15	20.76	22.42	28.69	27.58	22.79	21.06	20.88
Last Price	31.93	36.33	41.75	55.22	59.77	72.15	91.1	88.69	122.75	148.79	186.81	153.23	132.02	123.88	130.83
High Price	32.2	38.63	43.13	55.22	59.77	85.32	91.66	98.63	130.33	167.69	188.18	187.86	162.12	150.46	153.03
Enterprise Value Average	10,877	11,724	13,057	14,398	16,031	19,929	21,890	23,940	29,760	35,340	40,741	39,812	39,353	39,645	42,582
Enterprise Value High	11,531	12,391	13,523	15,824	17,155	22,292	24,018	26,295	33,048	40,877	45,122	46,531	43,682	43,341	45,689
Enterprise Value Low	10,214	11,058	12,430	13,247	14,986	17,450	20,133	22,206	25,199	27,978	34,312	35,112	34,271	36,184	39,225

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	176	177	178	179	178	178	178	181	181	181	182	182	195	195	195
Diluted Weighted Avg Shares	177	178	179	180	180	179	179	180	181	182	182	182	193	195	195
Basic Weighted Avg Shares	175	176	178	179	179	178	178	180	181	181	182	182	193	195	195
Revenue per Share	15.19	16.17	16.19	16.83	17.65	18.55	18.86	19.11	19.94	20.87	21.59	20.84	21.94	24.02	26.36
EBITDA per Share	6.58	7.4	7.62	7.98	8.46	8.74	9.8	9.15	9.92	10.23	10.07	10.56	11.44	12.85	14.22
Operating Income per Share	4.57	5.23	5.34	5.6	5.99	6.04	6.95	6.33	6.71	6.9	6.57	6.99	7.79	8.81	9.64
Basic EPS, GAAP	1.76	2.03	2.08	2.36	2.66	2.63	2.39	3.15	3.43	3.92	6.94	4.51	4.89	5.39	5.7
Basic EPS from Cont Ops	1.74	2.12	2.09	2.4	2.66	2.63	2.39	3.14	3.43	3.92	6.94	4.51	4.89	5.39	5.7
Diluted EPS, GAAP	1.75	2.02	2.06	2.35	2.64	2.61	2.38	3.15	3.43	3.9	6.94	4.51	4.89	5.39	5.7
Diluted EPS from Cont Ops	1.73	2.1	2.07	2.39	2.64	2.61	2.38	3.14	3.43	3.9	6.94	4.51	4.89	5.39	5.7
Dividend per Share	0.9	1.21	0.84	1.21	1.34	1.47	1.62	1.77	1.95	2.15	2.35	2.57	2.76	3	3.25
Cash Flow per Share	4.61	5.42	5.04	6.13	6.68	7.24	8.14	7.7	7.64	7.88	7.92	6.09	9.71	10.49	10.56
Free Cash Flow per Basic Share	4.3	5.09	4.67	5.7	6.08	6.77	7.71	7.22	7.07	7.29	7.32	5.41	8.89	9.71	9.66
Cash & Equivalents per Share	0.08	0.14	0.15	0.13	0.25	0.42	0.31	0.72	0.33	3.02	0.64	0.47	1.69	0.49	0.5
Book Value per Share	24.11	25.1	26.5	27.39	28.32	29.3	30.18	32.45	33.85	35.6	40.18	42.3	50.31	53.01	55.52
Tangible Book Value per Share	17.31	18.28	19.73	20.66	21.02	21.75	22.4	23.27	25.18	27	33.91	36.02	44.44	47.14	49.6