Chevron Corporation Financial Ratios — CHV 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 (%)	23.75	20.3	15	12.65	2.98	-0.33	6.26	9.8	1.96	-4.02	11.54	23.77	13.35	11.28	7.26
Return on Assets (%)	13.64	11.83	8.8	7.4	1.73	-0.19	3.58	5.84	1.19	-2.32	6.52	14.26	8.23	6.81	4.23
Return on Capital (%)	21.46	18.43	13.24	10.81	2.37	- -	- -	8.11	1.88	- -	9.23	20.11	11.83	9.96	6.27
Return on Invested Capital (%)	17.39	15.18	10.16	7.95	-0.26	- -	- -	5.73	0.03	- -	6.65	15.78	10.12	6.65	5.07
Gross Margin (%)	33.37	33.14	32.37	31.94	30.12	28.52	29.37	28.26	21.83	24.15	29.2	31.39	30.67	29.43	30.41
EBITDA Margin (%)	21.72	23.06	19.44	20.45	13.9	10.56	17.22	21.32	12.92	11.74	21.33	23.44	22.34	18.94	20.13
Operating Margin (%)	15.67	15.18	12.36	9.84	-2.86	-4.96	2.32	9.09	0.07	-6.45	10.4	16.95	13.32	9.78	9.04
Incremental Operating Margin (%)	27.99	23.84	74.76	38.08	33.21	8.93	35.16	46.71	75.36	13.65	36.44	29.67	35.36	208.97	24.97
Pretax Margin (%)	19.49	20.09	16.31	15.56	3.73	-1.96	6.85	12.95	3.96	-7.89	13.91	21.07	15.02	14.22	10.7
Profit Margin (%)	11.01	11.35	9.73	9.6	3.53	-0.45	6.83	9.33	2.09	-5.87	10.04	15.05	10.85	9.13	6.67
Net Income to Common Margin (%)	11.01	11.35	9.73	9.6	3.53	-0.45	6.83	9.33	2.09	-5.87	10.04	15.05	10.85	9.13	6.67
Effective Tax Rate (%)	43.3	43.16	39.85	38.11	2.73	- -	- -	27.78	48.61	- -	27.5	28.32	27.63	35.47	36.76
Dvd Payout Ratio (%)	22.62	25.83	34.33	40.91	165.36	-2,200.55	87.04	57.08	323.9	-172.99	64.62	30.68	52.84	66.16	100.63
Sustainable Growth Rate (%)	18.38	15.06	9.85	7.48	-1.95	-7.67	0.81	4.2	-4.38	-10.97	4.08	16.48	6.29	3.82	-0.05

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	10,152	12,192	20,431	27,818	38,549	46,126	38,763	34,459	26,973	44,315	31,369	23,339	20,836	24,541	40,758
ST Debt	340	127	374	3,790	4,927	10,840	5,192	5,726	3,282	1,548	256	1,964	529	4,406	977
LT Debt	9,812	12,065	20,057	24,028	33,622	35,286	33,571	28,733	23,691	42,767	31,113	21,375	20,307	20,135	39,781
Total Debt/EBITDA	0.19	0.23	0.48	0.68	2.14	3.96	1.67	1.02	1.49	3.99	0.95	0.42	0.47	0.67	1.1
Net Debt/EBITDA	-0.11	-0.17	0.09	0.36	1.52	3.35	1.46	0.74	1.16	3.43	0.76	0.09	0.27	0.47	0.89
Total Debt/EBIT	0.26	0.31	0.73	1.19	-75.59	-10.55	7.28	2.27	269.73	-7.27	1.94	0.58	0.79	1.3	2.44
Net Debt/EBIT	-0.15	-0.23	0.15	0.64	-53.78	-8.93	6.35	1.65	209.87	-6.25	1.56	0.13	0.46	0.91	1.98
EBITDA to Interest Expense	- -	- -	- -	- -	- -	57.91	75.52	45.29	22.64	15.92	46.62	107.06	93.8	61.66	30.51
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	57.91	75.52	45.29	22.64	15.92	46.62	107.06	93.8	61.66	30.51
EBIT to Interest Expense	- -	- -	- -	- -	- -	-27.22	10.19	19.31	0.13	-8.75	22.72	77.42	55.93	31.85	13.7
Interest Expense	- -	- -	- -	- -	- -	201	307	748	798	697	712	516	469	594	1,217
Common Equity/Total Assets	57.95	58.6	58.76	58.28	57.73	55.97	58.36	60.88	60.74	54.92	58.06	61.81	61.52	59.28	57.54
Long-Term Debt/Equity (%)	8.03	8.75	13.33	15.38	21.85	24.05	22.48	18.46	16.32	32.22	22.23	13.34	12.54	13.15	20.7
Long-Term Debt/Capital (%)	7.41	8.04	11.74	13.06	17.47	18.3	17.85	15.11	13.76	24.16	18.16	11.64	11.11	11.33	17.08
Long-Term Debt/Total Assets (%)	4.68	5.18	7.9	9.03	12.71	13.57	13.23	11.32	9.98	17.84	12.99	8.29	7.76	7.84	12.28
Total Debt/Equity (%)	8.31	8.85	13.58	17.81	25.05	31.44	25.96	22.14	18.58	33.39	22.42	14.56	12.87	16.02	21.21
Total Debt/Capital (%)	7.67	8.13	11.96	15.12	20.03	23.92	20.61	18.13	15.67	25.03	18.31	12.71	11.4	13.81	17.5
Total Debt/Total Assets (%)	4.85	5.23	8.05	10.46	14.57	17.74	15.27	13.57	11.36	18.48	13.1	9.06	7.96	9.55	12.58
Net Debt to Equity	-4.78	-6.45	2.7	9.57	17.82	26.6	22.66	16.04	14.45	28.7	18.03	3.25	7.43	11.2	17.18
Net Debt/Capital (%)	-5.01	-6.88	2.62	8.73	15.12	21	18.47	13.82	12.61	22.21	15.23	3.14	6.89	10.04	14.57
EBITDA	53,087	53,181	42,792	40,994	18,055	11,640	23,186	33,876	18,065	11,095	33,193	55,245	43,991	36,628	37,131
EBITDA-CapEx	53,087	53,181	42,792	40,994	18,055	11,640	23,186	33,876	18,065	11,095	33,193	55,245	43,991	36,628	37,131
Operating Income (Loss)	38,299	35,013	27,213	19,726	-3,710	-5,471	3,128	14,446	100	-6,097	16,180	39,950	26,229	18,917	16,674

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	0.6	0.64	0.5	0.41	0.44	0.22	0.17	0.38	0.22	0.25	0.21	0.52	0.25	0.18	0.19
Current Ratio	1.58	1.63	1.52	1.32	1.35	0.93	1.03	1.25	1.07	1.18	1.26	1.47	1.27	1.06	1.15
Quick Ratio	1.25	1.25	1.16	0.94	0.95	0.66	0.73	0.93	0.72	0.77	0.9	1.12	0.87	0.71	0.73
CFO/Avg Current Liab	1.31	1.14	1.04	0.97	0.68	0.44	0.68	1.12	1.02	0.43	1.19	1.63	1.07	0.89	0.94
Common Equity/Total Assets	57.95	58.6	58.76	58.28	57.73	55.97	58.36	60.88	60.74	54.92	58.06	61.81	61.52	59.28	57.54
Long-Term Debt/Equity (%)	8.03	8.75	13.33	15.38	21.85	24.05	22.48	18.46	16.32	32.22	22.23	13.34	12.54	13.15	20.7
Long-Term Debt/Capital (%)	7.41	8.04	11.74	13.06	17.47	18.3	17.85	15.11	13.76	24.16	18.16	11.64	11.11	11.33	17.08
Long-Term Debt/Total Assets (%)	4.68	5.18	7.9	9.03	12.71	13.57	13.23	11.32	9.98	17.84	12.99	8.29	7.76	7.84	12.28
Total Debt/Equity (%)	8.31	8.85	13.58	17.81	25.05	31.44	25.96	22.14	18.58	33.39	22.42	14.56	12.87	16.02	21.21
Total Debt/Capital (%)	7.67	8.13	11.96	15.12	20.03	23.92	20.61	18.13	15.67	25.03	18.31	12.71	11.4	13.81	17.5
Total Debt/Total Assets (%)	4.85	5.23	8.05	10.46	14.57	17.74	15.27	13.57	11.36	18.48	13.1	9.06	7.96	9.55	12.58
CFO/Total Liabilities	47.08	40.79	33.88	28.66	17.58	11.19	19.46	31.17	29.62	9.88	29.31	50.89	35.72	30.34	25.74
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	4.35	3.94	3.7	3.21	2.39	2.48	2.94	3.14	3.14	2.21	3.27	4.66	3.9	3.64	3.03

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	11.44	10.78	10.33	10.45	8.78	8.18	9.15	10.45	9.86	7.62	10.41	12.13	9.75	9.53	9.52
Days Sales Outstanding	31.92	33.87	35.33	34.92	41.57	44.63	39.9	34.92	37.02	47.9	35.06	30.1	37.42	38.31	38.35
Inventory Turnover	29.51	26.38	23.78	21.18	14.14	13.41	17.29	20.2	18.93	12.44	17.67	21.5	16.2	15.43	13.66
Days Inventory Outstanding	12.37	13.83	15.35	17.23	25.81	27.23	21.11	18.07	19.28	29.35	20.66	16.97	22.54	23.65	26.71
Accounts Payable Turnover	7.87	6.89	6.54	6.53	5.57	5.66	6.67	8	7.8	5.71	8.12	9.22	6.95	6.44	6.24
Accounts Payable Turnover Days	46.39	52.97	55.8	55.87	65.49	64.46	54.69	45.61	46.77	63.96	44.94	39.6	52.5	56.64	58.52
Cash Conversion Cycle	-2.11	-5.27	-5.12	-3.72	1.89	7.4	6.33	7.38	9.54	13.29	10.78	7.47	7.46	5.32	6.54
Inventory to Cash Days	19.55	20.03	19.98	17.68	15.76	17.4	18.79	16.85	17.74	18.55	14.4	13.13	14.88	14.67	11.64
Inventories	5,543	6,144	6,380	6,505	6,334	5,419	5,585	5,704	5,848	5,676	6,795	8,247	8,612	9,074	9,711
Raw Materials	1,621	1,746	2,010	2,184	2,309	2,244	1,967	1,834	1,634	1,643	1,982	1,866	2,147	2,082	2,500
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	3,922	4,398	4,370	4,321	4,025	3,175	3,618	3,870	4,214	4,033	4,813	6,381	6,465	6,992	7,211
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	213,700	210,701	240,290	211,895	170,102	223,172	239,751	206,879	226,948	163,409	225,007	337,543	276,894	254,468	298,933
- Cash & Cash Equivalents	15,864	20,939	16,245	12,785	11,022	6,988	4,813	9,342	5,686	5,596	5,640	17,678	8,178	6,781	6,293
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	799	1,308	1,314	1,163	1,170	1,166	1,195	1,088	995	1,038	873	960	972	839	5,726
+ Total Debt	10,152	12,192	20,431	27,818	38,549	46,126	38,763	34,459	26,973	44,315	31,369	23,339	20,836	24,541	40,758
Enterprise Value	204,580	202,288	245,519	227,661	198,489	263,463	274,887	232,081	249,167	203,135	251,574	343,941	290,479	273,063	339,120
Total Capital	132,333	150,024	170,858	184,009	192,435	192,848	188,082	190,101	172,181	177,041	171,309	183,581	182,765	177,698	232,934
Total Debt/Capital (%)	7.67	8.13	11.96	15.12	20.03	23.92	20.61	18.13	15.67	25.03	18.31	12.71	11.4	13.81	17.5
Total Debt / EV	0.05	0.06	0.08	0.12	0.19	0.18	0.14	0.15	0.11	0.22	0.12	0.07	0.07	0.09	0.12
EV/Sales	0.84	0.88	1.12	1.14	1.53	2.39	2.04	1.46	1.78	2.15	1.62	1.46	1.48	1.41	1.84
EV/EBITDA	3.85	3.8	5.74	5.55	10.99	22.63	11.86	6.85	13.79	18.31	7.58	6.23	6.6	7.46	9.13
EV/EBIT	5.14	5.16	8.79	9.76	- -	- -	51.59	15.31	2,491.67	- -	15.55	8.61	11.07	14.43	20.34
EV/Cash Flow to Firm	4.98	5.21	7.01	7.23	10.2	- -	- -	7.45	8.99	- -	8.47	6.88	8.08	8.57	9.77
EV/Free Cash Flow to Firm	4.98	5.21	7.01	7.23	10.2	- -	- -	7.45	8.99	- -	8.47	6.88	8.08	8.57	9.77
Diluted Market Cap	215,816	212,656	242,650	213,952	169,393	220,964	238,862	208,105	228,511	158,727	225,551	344,509	281,205	261,314	280,122
Diluted Enterprise Value	206,696	204,243	247,879	229,718	197,780	261,255	273,998	233,307	250,730	198,453	252,118	350,907	294,790	279,909	320,309
EV per Share	103.26	103.91	128.3	121.12	105.42	139.29	144.32	121.97	132.38	105.51	131.33	180.92	156.89	154.36	171.25
TTM Sales	244,371	230,590	220,156	200,494	129,925	110,215	134,674	158,902	139,865	94,471	155,606	235,717	196,913	193,414	184,432
TTM EBITDA	53,087	53,181	42,792	40,994	18,055	11,640	23,186	33,876	18,065	11,095	33,193	55,245	43,991	36,628	37,131
TTM Operating Income	38,299	35,013	27,213	19,726	-3,710	-5,471	3,128	14,446	100	-6,097	16,180	39,950	26,229	18,917	16,674
TTM Cash Flow to Firm	41,095	38,812	35,002	31,475	19,456	- -	- -	31,158	27,724	- -	29,703	49,972	35,948	31,875	34,709
TTM Free Cash Flow to Firm	41,095	38,812	35,002	31,475	19,456	- -	- -	31,158	27,724	- -	29,703	49,972	35,948	31,875	34,709

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	5.25	5.48	6.93	6.8	8.71	17.41	11.74	6.8	8.37	15.01	7.73	6.95	7.9	8.3	8.25
EV/EBIT	5.14	5.16	8.79	9.76	- -	- -	51.59	15.31	2,491.67	- -	15.55	8.61	11.07	14.43	20.34
Enterprise Value	204,580	202,288	245,519	227,661	198,489	263,463	274,887	232,081	249,167	203,135	251,574	343,941	290,479	273,063	339,120
Low Price	89.83	96.65	109.25	100.79	69.75	78.45	102.64	103.98	106.08	53.97	84.07	117.15	140.8	136.04	132.57
EV/Sales	0.84	0.88	1.12	1.14	1.53	2.39	2.04	1.46	1.78	2.15	1.62	1.46	1.48	1.41	1.84
EV/EBITDA	3.85	3.8	5.74	5.55	10.99	22.63	11.86	6.85	13.79	18.31	7.58	6.23	6.6	7.46	9.13
Price/Earnings	7.97	8.06	11.24	11.04	36.79	- -	25.77	13.92	77.63	- -	14.4	9.67	13.11	14.74	22.7
Price/Earnings Average	7.45	8.01	10.75	11.81	39.21	- -	22.76	15.38	76.91	- -	12.75	8.63	14.02	15.69	22.74
Price/Earnings High	8.13	8.8	11.44	13.12	46.09	- -	25.77	17.12	82.17	- -	14.63	10.29	16.53	17.04	25.38
Price/Earnings Low	6.63	7.2	9.78	9.87	28.4	- -	21.02	13.31	68.3	- -	10.31	6.38	12.34	13.94	19.93
Price/Book Value	1.76	1.54	1.61	1.37	1.11	1.53	1.62	1.34	1.57	1.24	1.62	2.12	1.72	1.67	1.6
Price/Book Value Average	1.65	1.53	1.54	1.46	1.19	1.3	1.43	1.48	1.56	1.29	1.43	1.89	1.84	1.78	1.61
Price/Book Value High	1.8	1.68	1.64	1.63	1.4	1.55	1.62	1.65	1.67	1.8	1.64	2.25	2.17	1.93	1.79
Price/Book Value Low	1.47	1.38	1.4	1.22	0.86	1.02	1.32	1.28	1.38	0.79	1.16	1.4	1.62	1.58	1.41
Price/Tangible Book Value	1.83	1.6	1.66	1.41	1.15	1.58	1.67	1.38	1.62	1.28	1.67	2.18	1.77	1.72	1.64
Price/Tangible Book Value Average	1.71	1.59	1.59	1.51	1.22	1.34	1.47	1.52	1.61	1.34	1.48	1.95	1.9	1.83	1.65
Price/Tangible Book Value High	1.87	1.74	1.69	1.67	1.44	1.6	1.67	1.7	1.72	1.86	1.7	2.32	2.23	1.99	1.84
Price/Tangible Book Value Low	1.52	1.43	1.45	1.26	0.89	1.05	1.36	1.32	1.43	0.82	1.2	1.44	1.67	1.63	1.44
Price/Sales	0.88	0.92	1.09	1.06	1.3	2	1.76	1.3	1.62	1.68	1.45	1.45	1.42	1.35	1.51
Price/Sales Average	0.82	0.91	1.05	1.13	1.38	1.69	1.55	1.43	1.61	1.75	1.28	1.3	1.52	1.43	1.52
Price/Sales High	0.89	1	1.11	1.26	1.63	2.02	1.76	1.6	1.72	2.43	1.47	1.55	1.79	1.56	1.69
Price/Sales Low	0.73	0.82	0.95	0.95	1	1.33	1.43	1.24	1.43	1.07	1.04	0.96	1.34	1.27	1.33
Price/Cash Flow	5.21	5.44	6.88	6.75	8.67	17.41	11.65	6.74	8.31	15.01	7.71	6.91	7.87	8.27	8.23
Price/Cash Flow Average	4.87	5.4	6.58	7.22	9.24	14.71	10.29	7.45	8.23	15.61	6.82	6.17	8.41	8.8	8.24
Price/Cash Flow High	5.32	5.93	7	8.02	10.87	17.57	11.65	8.29	8.8	21.72	7.83	7.36	9.92	9.56	9.2
Price/Cash Flow Low	4.34	4.86	5.98	6.03	6.7	11.58	9.5	6.44	7.31	9.54	5.52	4.56	7.4	7.82	7.22
Price/Free Cash Flow Average	4.91	5.44	6.63	7.27	9.28	14.71	10.37	7.51	8.29	15.61	6.84	6.2	8.45	8.83	8.27
Price/Free Cash Flow High	5.36	5.98	7.06	8.08	10.91	17.57	11.74	8.36	8.86	21.72	7.85	7.39	9.96	9.59	9.23
Price/Free Cash Flow Low	4.37	4.89	6.03	6.08	6.72	11.58	9.58	6.5	7.36	9.54	5.53	4.58	7.43	7.85	7.25
EV/Sales Average	0.78	0.87	1.07	1.21	1.61	2.08	1.83	1.6	1.77	2.22	1.45	1.3	1.57	1.5	1.84
EV/Sales High	0.86	0.96	1.13	1.34	1.86	2.41	2.04	1.76	1.88	2.92	1.64	1.55	1.84	1.62	2.03
EV/Sales Low	0.69	0.78	0.97	1.02	1.23	1.71	1.71	1.4	1.59	1.52	1.21	0.97	1.39	1.34	1.64
EV/EBITDA Average	3.59	3.78	5.49	5.91	11.61	19.66	10.65	7.49	13.68	18.9	6.8	5.57	7.04	7.9	9.15
EV/EBITDA High	3.94	4.16	5.84	6.53	13.38	22.81	11.86	8.26	14.53	24.89	7.68	6.62	8.25	8.54	10.08
EV/EBITDA Low	3.18	3.38	5.01	5.01	8.85	16.21	9.95	6.58	12.28	12.94	5.65	4.15	6.23	7.08	8.15
EV/EBIT Average	4.79	5.12	8.42	10.39	- -	- -	46.34	16.75	2,470.65	- -	13.95	7.7	11.81	15.3	20.37
EV/EBIT High	5.25	5.65	8.95	11.48	- -	- -	51.59	18.45	2,624.34	- -	15.76	9.15	13.83	16.54	22.46
EV/EBIT Low	4.24	4.58	7.67	8.8	- -	- -	43.29	14.71	2,218.82	- -	11.6	5.73	10.46	13.7	18.15
Last Price	107.87	108.24	125.57	112.73	90.34	117.99	125.87	108.72	120.58	84.88	117.46	177.56	149.55	143.85	150.96
High Price	110.08	118.07	127.81	134.03	113.19	119.06	125.87	133.74	127.63	122.83	119.27	188.88	188.59	166.33	168.8
Enterprise Value Average	190,648	200,915	235,121	242,460	209,681	228,792	246,882	253,851	247,065	209,672	225,695	307,586	309,732	289,398	339,705
Enterprise Value High	208,976	221,434	249,811	267,694	241,502	265,484	274,887	279,692	262,434	276,189	255,047	365,476	362,748	312,836	374,461
Enterprise Value Low	168,847	179,735	214,289	205,216	159,717	188,682	230,631	223,059	221,882	143,622	187,612	229,100	274,275	259,257	302,704

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	1,981	1,947	1,914	1,880	1,883	1,892	1,905	1,903	1,882	1,925	1,916	1,901	1,851	1,769	1,980
Diluted Weighted Avg Shares	2,001	1,965	1,932	1,898	1,875	1,873	1,898	1,914	1,895	1,870	1,920	1,940	1,880	1,817	1,856
Basic Weighted Avg Shares	1,986	1,950	1,917	1,884	1,868	1,873	1,883	1,898	1,882	1,870	1,916	1,931	1,873	1,810	1,849
Revenue per Share	123.02	118.22	114.84	106.44	69.56	58.85	71.53	83.74	74.3	50.52	81.21	122.04	105.15	106.88	99.74
EBITDA per Share	26.72	27.27	22.32	21.76	9.67	6.22	12.31	17.85	9.6	5.93	17.32	28.6	23.49	20.24	20.08
Operating Income per Share	19.28	17.95	14.2	10.47	-1.99	-2.92	1.66	7.61	0.05	-3.26	8.44	20.68	14.01	10.45	9.02
Basic EPS, GAAP	13.54	13.42	11.18	10.21	2.46	-0.27	4.88	7.81	1.55	-2.96	8.16	18.36	11.41	9.76	6.65
Basic EPS from Cont Ops	13.6	13.5	11.27	10.25	2.52	-0.23	4.92	7.83	1.51	-2.97	8.19	18.44	11.43	9.81	6.75
Diluted EPS, GAAP	13.44	13.32	11.09	10.14	2.45	-0.27	4.85	7.74	1.54	-2.96	8.14	18.28	11.36	9.72	6.63
Diluted EPS from Cont Ops	13.5	13.4	11.18	10.17	2.51	-0.23	4.88	7.76	1.5	-2.97	8.17	18.35	11.39	9.77	6.73
Dividend per Share	3.09	3.51	3.9	4.21	4.28	4.29	4.32	4.48	4.76	5.16	5.31	5.68	6.05	6.52	6.9
Cash Flow per Share	20.69	19.9	18.26	16.71	10.42	6.78	10.8	16.13	14.51	5.66	15.23	25.68	19.01	17.4	18.35
Free Cash Flow per Basic Share	20.69	19.9	18.26	16.71	10.42	6.78	10.8	16.13	14.51	5.66	15.23	25.68	19.01	17.4	18.35
Cash & Equivalents per Share	10.13	11.26	8.63	7.03	6.02	3.7	2.53	5.44	3.05	2.92	2.96	9.42	4.44	3.84	3.18
Book Value per Share	61.27	70.13	77.92	82.48	81.11	76.95	77.77	81.22	76.62	68.4	72.6	83.79	86.93	86.1	94.15
Tangible Book Value per Share	58.92	67.75	75.5	80.03	78.67	74.53	75.39	78.85	74.25	66.12	70.31	81.3	84.38	83.52	91.85