Edison International Financial Ratios — EIX 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 (%)	-0.36	-1.88	9.45	15.43	9.14	11.22	4.77	-3.82	10.81	5.4	5.43	4.44	8.71	9.25	28.77
Return on Assets (%)	0.05	-0.2	2.23	3.58	2.27	2.82	1.33	-0.55	2.32	1.3	1.28	1.08	1.76	1.85	5.23
Return on Capital (%)	1.28	1.73	6.76	9.13	6.09	7.55	4.21	- -	- -	- -	- -	- -	5.59	6.24	10.16
Return on Invested Capital (%)	6.11	9.53	6.36	8.05	5.51	7.06	3.73	- -	- -	- -	- -	- -	4.73	5.36	9.63
Gross Margin (%)	33.19	34.69	33.52	34.82	37.04	37.44	37.36	35.19	36.37	37.1	38.38	35.55	41.09	41.01	48.07
EBITDA Margin (%)	32.94	33.04	27.11	31.96	34.82	35.05	28.99	10.97	28.98	23.91	25.26	23.9	32.21	32.93	53.48
Operating Margin (%)	19.71	19.03	18.17	19.6	17.47	17.55	17.81	-3.74	15.83	7.13	10.37	8.9	16.09	16.65	27.13
Incremental Operating Margin (%)	44.93	13.34	4.03	41.23	32.61	20.29	24.61	- -	- -	- -	43.56	- -	- -	23.95	134.46
Pretax Margin (%)	15.75	15.69	9.71	14.75	13.61	13.4	7.7	-8.6	9.13	4.17	5.29	3.84	9.27	8.88	31.02
Profit Margin (%)	0.21	-0.78	8.07	12.85	9.83	12.08	5.59	-2.39	11.38	6.41	6.21	4.79	8.61	8.78	24.34
Net Income to Common Margin (%)	-0.35	-1.54	7.27	12.02	8.85	11.05	4.59	-3.34	10.4	5.44	5.09	3.55	7.33	7.3	23.08
Effective Tax Rate (%)	34.05	14.35	19.82	22.39	30.99	11.13	29.61	- -	- -	- -	- -	- -	7.13	1.09	21.55
Dvd Payout Ratio (%)	32.58	22.16	38.68	24.7	45.23	39.27	111.47	-137.53	53.66	107.71	112.91	153.1	84.38	79.75	25.48
Sustainable Growth Rate (%)	-0.24	-1.46	5.79	11.62	5	6.82	-0.55	-9.08	5.01	-0.42	-0.7	-2.36	1.36	1.87	21.44

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	9,263	9,406	10,635	12,029	11,873	12,463	14,516	15,431	19,586	24,147	29,533	33,096	35,311	37,761	41,549
ST Debt	429	175	810	1,795	990	2,288	2,874	799	1,109	3,642	4,013	5,135	3,894	3,171	4,438
LT Debt	8,834	9,231	9,825	10,234	10,883	10,175	11,642	14,632	18,477	20,505	25,520	27,961	31,417	34,590	37,111
Total Debt/EBITDA	2.66	2.4	3.12	2.81	2.96	3	4.06	11.12	5.47	7.44	7.84	8.04	6.71	6.52	4.02
Net Debt/EBITDA	2.61	2.36	3.08	2.78	2.92	2.97	3.76	11.01	5.26	7.08	7.23	7.47	6.41	6.28	3.89
Total Debt/EBIT	4.49	4.12	6.2	4.87	5.91	6.04	9.97	-27.95	11.03	19.84	20	22.32	13.44	12.89	5.86
Net Debt/EBIT	4.41	4.04	6.12	4.81	5.83	6	9.22	-27.69	10.61	18.88	18.42	20.73	12.85	12.42	5.67
EBITDA to Interest Expense	7.19	7.52	6.27	7.66	7.23	7.16	5.59	1.89	4.25	3.6	4.07	3.52	3.26	3.1	6.71
EBITDA-CapEx/Interest Expense	7.19	7.52	6.27	7.66	7.23	7.16	5.59	1.89	4.25	3.6	4.07	3.52	3.26	3.1	6.71
EBIT to Interest Expense	4.3	4.33	4.2	4.69	3.63	3.59	3.43	-0.65	2.32	1.07	1.67	1.31	1.63	1.57	3.4
Interest Expense	485	521	544	560	555	581	639	734	841	902	925	1,169	1,612	1,869	1,539
Common Equity/Total Assets	20.93	21.25	21.31	22.04	22.63	23.38	22.2	18.44	20.66	20.25	18.61	17.48	16.91	16.27	18.17
Long-Term Debt/Equity (%)	79.69	82.49	84.04	78.83	81.29	71.72	83.96	115.65	119.24	128.57	143.46	159.58	175.08	194.98	192.69
Long-Term Debt/Capital (%)	43.41	44.82	44.01	40.92	43.08	38.18	41.02	52.1	52.67	51.14	53.93	55.24	58.99	62.32	61.03
Long-Term Debt/Total Assets (%)	18.39	20.79	21.06	20.58	21.67	19.83	22.14	25.8	28.7	29.56	34.14	35.83	38.43	40.42	39.47
Total Debt/Equity (%)	83.56	84.05	90.97	92.66	88.68	87.85	104.69	121.96	126.39	151.4	166.02	188.88	196.78	212.86	215.74
Total Debt/Capital (%)	45.52	45.67	47.64	48.09	47	46.77	51.15	54.95	55.83	60.22	62.41	65.38	66.31	68.04	68.33
Total Debt/Total Assets (%)	19.28	21.19	22.8	24.19	23.64	24.29	27.61	27.21	30.42	34.81	39.51	42.41	43.19	44.12	44.19
Net Debt to Equity	82.03	82.53	89.72	91.64	87.48	87.17	96.82	120.83	121.48	144.03	152.97	175.44	188.06	205.12	208.89
Net Debt/Capital (%)	45.06	45.21	47.29	47.82	46.66	46.57	49.19	54.72	53.76	57.42	57.98	61.85	63.78	65.79	66.33
EBITDA	3,488	3,919	3,411	4,287	4,013	4,160	3,571	1,388	3,578	3,246	3,765	4,116	5,262	5,796	10,330
EBITDA-CapEx	3,488	3,919	3,411	4,287	4,013	4,160	3,571	1,388	3,578	3,246	3,765	4,116	5,262	5,796	10,330
Operating Income (Loss)	2,087	2,257	2,286	2,629	2,013	2,083	2,194	-474	1,954	968	1,546	1,532	2,628	2,930	5,240

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	0.04	0.05	0.03	0.02	0.03	0.02	0.15	0.03	0.01	0.01	0.05	0.09	0.04	0.02	0.01
Current Ratio	1.03	0.71	0.68	0.65	0.54	0.36	0.53	0.62	0.64	0.49	0.64	0.68	0.79	0.85	0.73
Quick Ratio	0.33	0.4	0.32	0.28	0.3	0.2	0.32	0.29	0.26	0.24	0.3	0.31	0.36	0.38	0.27
CFO/Avg Current Liab	0.94	0.82	0.69	0.63	0.87	0.6	0.55	0.51	-0.06	0.16	- -	0.34	0.36	0.59	0.61
Common Equity/Total Assets	20.93	21.25	21.31	22.04	22.63	23.38	22.2	18.44	20.66	20.25	18.61	17.48	16.91	16.27	18.17
Long-Term Debt/Equity (%)	79.69	82.49	84.04	78.83	81.29	71.72	83.96	115.65	119.24	128.57	143.46	159.58	175.08	194.98	192.69
Long-Term Debt/Capital (%)	43.41	44.82	44.01	40.92	43.08	38.18	41.02	52.1	52.67	51.14	53.93	55.24	58.99	62.32	61.03
Long-Term Debt/Total Assets (%)	18.39	20.79	21.06	20.58	21.67	19.83	22.14	25.8	28.7	29.56	34.14	35.83	38.43	40.42	39.47
Total Debt/Equity (%)	83.56	84.05	90.97	92.66	88.68	87.85	104.69	121.96	126.39	151.4	166.02	188.88	196.78	212.86	215.74
Total Debt/Capital (%)	45.52	45.67	47.64	48.09	47	46.77	51.15	54.95	55.83	60.22	62.41	65.38	66.31	68.04	68.33
Total Debt/Total Assets (%)	19.28	21.19	22.8	24.19	23.64	24.29	27.61	27.21	30.42	34.81	39.51	42.41	43.19	44.12	44.19
CFO/Total Liabilities	10.57	10.04	8.49	8.84	12.24	8.76	9.29	7.21	-0.63	2.36	0.02	5.31	5.33	7.39	7.76
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.81	0.9	0.88	1	0.88	0.92	0.86	0.6	0.77	0.58	0.63	0.61	0.66	0.69	0.7

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	11.87	15.51	15.73	16.48	14.76	15.99	17.22	17.49	16.27	14.16	11.79	11.13	8.81	8.41	10.64
Days Sales Outstanding	30.75	23.54	23.21	22.15	24.72	22.83	21.2	20.86	22.44	25.78	30.95	32.78	41.45	43.4	34.31
Inventory Turnover	15.41	22.46	28.07	32.56	26.48	29.35	32.09	31.31	24.33	22.21	22.27	24.83	19.23	19.49	18.7
Days Inventory Outstanding	23.68	16.25	13	11.21	13.78	12.44	11.38	11.66	15.01	16.43	16.39	14.7	18.98	18.72	19.52
Accounts Payable Turnover	5.11	5.64	5.85	5.87	5.01	5.58	5.43	5.47	4.87	4.6	4.62	5.11	4.46	5.22	4.62
Accounts Payable Turnover Days	71.42	64.73	62.38	62.18	72.83	65.43	67.26	66.73	75.01	79.36	78.99	71.36	81.89	69.95	79.06
Cash Conversion Cycle	-16.99	-24.93	-26.16	-28.82	-34.32	-30.16	-34.68	-34.21	-37.57	-37.15	-31.65	-23.88	-21.45	-7.83	-25.22
Inventory to Cash Days	7.07	7.28	10.21	10.94	10.94	10.4	9.82	9.21	7.43	9.35	14.56	18.08	22.47	24.68	14.79
Inventories	350	340	256	281	267	239	242	282	364	405	420	474	527	538	535
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	350	340	256	281	267	239	242	282	364	405	420	474	527	538	535

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	13,464	14,615	15,022	22,027	19,666	23,530	20,725	18,355	26,965	23,216	25,209	24,412	27,318	30,243	23,003
- Cash & Cash Equivalents	169	170	146	132	161	96	1,091	144	68	87	390	914	345	193	158
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,977	1,978	1,673	1,645	497
+ Minority/Non Controlling Interest	1,031	1,759	1,753	2,022	2,020	2,191	2,195	2,193	2,193	1,901	1,901	1,901	2,443	2,175	1,680
+ Total Debt	9,263	9,406	10,635	12,029	11,873	12,463	14,516	15,431	19,586	24,147	29,533	33,096	35,311	37,761	41,549
Enterprise Value	23,589	25,610	27,264	35,946	33,398	38,088	36,345	35,835	48,676	49,177	58,230	60,473	66,400	71,631	66,571
Total Capital	20,349	20,597	22,326	25,011	25,261	26,650	28,382	28,083	35,082	40,096	47,322	50,618	53,255	55,501	60,808
Total Debt/Capital (%)	45.52	45.67	47.64	48.09	47	46.77	51.15	54.95	55.83	60.22	62.41	65.38	66.31	68.04	68.33
Total Debt / EV	0.39	0.37	0.39	0.33	0.36	0.33	0.4	0.43	0.4	0.49	0.51	0.55	0.53	0.53	0.62
EV/Sales	2.23	2.16	2.17	2.68	2.9	3.21	2.95	2.83	3.94	3.62	3.91	3.51	4.06	4.07	3.45
EV/EBITDA	6.76	6.53	7.99	8.38	8.32	9.16	10.18	25.82	13.6	15.15	15.47	14.69	12.62	12.36	6.44
EV/EBIT	11.45	11.21	15.9	14.54	16.63	18.47	24.96	- -	27.42	40.41	39.42	40.78	25.28	24.45	9.39
EV/Cash Flow to Firm	5.58	6.77	8.01	9.76	6.83	10.1	8.98	- -	- -	- -	- -	- -	13.56	10.44	9.5
EV/Free Cash Flow to Firm	5.58	6.77	8.01	9.76	6.83	10.1	8.98	- -	- -	- -	- -	- -	13.56	10.44	9.5
Diluted Market Cap	13,596	14,803	15,169	22,243	19,859	23,833	20,864	18,365	25,402	22,915	25,184	24,463	27,395	30,496	23,076
Diluted Enterprise Value	23,721	25,798	27,411	36,162	33,591	38,391	36,484	35,845	47,113	48,876	58,205	60,524	66,477	71,884	66,644
EV per Share	72.4	78.6	83.68	110.33	102.51	116.9	111.55	109.99	134.47	129.79	153.08	158.22	172.95	186.16	173.01
TTM Sales	10,588	11,862	12,581	13,413	11,524	11,869	12,320	12,657	12,347	13,578	14,905	17,220	16,338	17,599	19,317
TTM EBITDA	3,488	3,919	3,411	4,287	4,013	4,160	3,571	1,388	3,578	3,246	3,765	4,116	5,262	5,796	10,330
TTM Operating Income	2,087	2,257	2,286	2,629	2,013	2,083	2,194	-474	1,954	968	1,546	1,532	2,628	2,930	5,240
TTM Cash Flow to Firm	4,226	3,780	3,403	3,683	4,892	3,770	4,047	- -	- -	- -	- -	- -	4,898	6,863	7,007
TTM Free Cash Flow to Firm	4,226	3,780	3,403	3,683	4,892	3,770	4,047	- -	- -	- -	- -	- -	4,898	6,863	7,007

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	3.48	4.44	5.11	6.85	4.4	7.32	5.8	5.78	-82.74	18.14	2,289.46	7.61	8.05	6.08	3.98
EV/EBIT	11.45	11.21	15.9	14.54	16.63	18.47	24.96	- -	27.42	40.41	39.42	40.78	25.28	24.45	9.39
Enterprise Value	23,589	25,610	27,264	35,946	33,398	38,088	36,345	35,835	48,676	49,177	58,230	60,473	66,400	71,631	66,571
Low Price	32.99	39.72	44.31	45.1	55.05	57.8	62.71	49.11	52.78	44.84	53.74	54.71	59.14	63.56	47.33
EV/Sales	2.23	2.16	2.17	2.68	2.9	3.21	2.95	2.83	3.94	3.62	3.91	3.51	4.06	4.07	3.45
EV/EBITDA	6.76	6.53	7.99	8.38	8.32	9.16	10.18	25.82	13.6	15.15	15.47	14.69	12.62	12.36	6.44
Price/Earnings	- -	- -	16.43	13.67	19.29	17.96	36.7	- -	19.73	30.93	33.18	39.76	22.77	23.63	5.16
Price/Earnings Average	- -	- -	17.05	11.33	19.51	17.48	44.71	- -	17.39	30.08	29.48	39.97	21.75	22.96	4.82
Price/Earnings High	- -	- -	19.22	13.81	22.07	19.58	47.46	- -	20.1	39.6	33.85	45.36	23.76	26.59	6.92
Price/Earnings Low	- -	- -	15.79	9.12	17.59	14.37	36.18	- -	13.98	22.63	26.91	34.06	18.92	19.11	4.09
Price/Book Value	1.34	1.55	1.51	2.01	1.73	1.96	1.78	1.75	2.03	1.65	1.81	1.79	1.98	2.17	1.35
Price/Book Value Average	1.23	1.52	1.57	1.67	1.75	1.91	2.16	1.96	1.79	1.61	1.61	1.8	1.89	2.11	1.26
Price/Book Value High	1.34	1.66	1.77	2.03	1.98	2.14	2.3	2.2	2.07	2.12	1.85	2.04	2.06	2.45	1.81
Price/Book Value Low	1.07	1.37	1.45	1.34	1.58	1.57	1.75	1.53	1.44	1.21	1.47	1.53	1.64	1.76	1.07
Price/Tangible Book Value	1.34	1.55	1.51	2.01	1.73	1.96	1.78	1.75	2.03	1.65	1.81	1.79	1.98	2.17	1.35
Price/Tangible Book Value Average	1.23	1.52	1.57	1.67	1.75	1.91	2.16	1.96	1.79	1.61	1.61	1.8	1.89	2.11	1.26
Price/Tangible Book Value High	1.34	1.66	1.77	2.03	1.98	2.14	2.3	2.2	2.07	2.12	1.85	2.04	2.06	2.45	1.81
Price/Tangible Book Value Low	1.07	1.37	1.45	1.34	1.58	1.57	1.75	1.53	1.44	1.21	1.47	1.53	1.64	1.76	1.07
Price/Sales	1.27	1.23	1.19	1.64	1.71	1.98	1.68	1.45	2.05	1.68	1.69	1.41	1.67	1.72	1.19
Price/Sales Average	1.16	1.21	1.24	1.36	1.73	1.93	2.05	1.62	1.81	1.64	1.5	1.42	1.59	1.68	1.11
Price/Sales High	1.28	1.32	1.4	1.66	1.95	2.16	2.18	1.82	2.09	2.16	1.72	1.61	1.74	1.94	1.6
Price/Sales Low	1.02	1.09	1.15	1.1	1.56	1.59	1.66	1.26	1.45	1.23	1.37	1.21	1.39	1.39	0.94
Price/Cash Flow	3.45	4.39	5.07	6.79	4.36	7.24	5.76	5.78	-82.5	18.09	2,289.46	7.57	8.01	6.05	3.97
Price/Cash Flow Average	3.16	4.3	5.26	5.62	4.41	7.04	7.02	6.46	-72.72	17.6	2,034.31	7.61	7.65	5.88	3.71
Price/Cash Flow High	3.46	4.69	5.93	6.86	4.99	7.89	7.45	7.24	-84.09	23.17	2,335.99	8.63	8.36	6.81	5.32
Price/Cash Flow Low	2.75	3.88	4.87	4.53	3.98	5.79	5.68	5.04	-58.46	13.24	1,856.52	6.48	6.66	4.89	3.14
Price/Free Cash Flow Average	3.19	4.36	5.31	5.67	4.45	7.13	7.07	6.46	-72.93	17.65	2,034.31	7.65	7.69	5.91	3.72
Price/Free Cash Flow High	3.49	4.74	5.98	6.92	5.04	7.99	7.5	7.24	-84.33	23.23	2,335.99	8.68	8.41	6.85	5.34
Price/Free Cash Flow Low	2.78	3.93	4.91	4.57	4.02	5.86	5.72	5.04	-58.63	13.28	1,856.52	6.52	6.7	4.92	3.15
EV/Sales Average	2.12	2.14	2.21	2.4	2.92	3.16	3.32	3	3.68	3.58	3.72	3.52	3.99	4.02	3.37
EV/Sales High	2.23	2.24	2.37	2.7	3.14	3.39	3.44	3.2	3.98	4.1	3.94	3.71	4.14	4.29	3.85
EV/Sales Low	1.97	2.02	2.12	2.13	2.75	2.81	2.93	2.65	3.31	3.16	3.59	3.31	3.78	3.74	3.2
EV/EBITDA Average	6.44	6.47	8.16	7.5	8.38	9	11.44	27.37	12.71	14.96	14.72	14.72	12.39	12.21	6.3
EV/EBITDA High	6.77	6.79	8.74	8.44	9.03	9.67	11.88	29.15	13.75	17.16	15.6	15.53	12.85	13.01	7.21
EV/EBITDA Low	5.98	6.11	7.82	6.67	7.89	8.03	10.1	24.12	11.41	13.23	14.2	13.84	11.74	11.36	5.98
EV/EBIT Average	10.89	11.09	16.23	13.01	16.74	18.16	28.07	- -	25.62	39.89	37.52	40.86	24.81	24.16	9.17
EV/EBIT High	11.46	11.65	17.38	14.63	18.04	19.5	29.13	- -	27.72	45.76	39.77	43.09	25.73	25.74	10.49
EV/EBIT Low	10.13	10.48	15.56	11.57	15.77	16.19	24.76	- -	23	35.29	36.2	38.42	23.52	22.47	8.71
Last Price	41.32	44.86	46.11	67.61	60.36	72.22	63.61	56.34	74.49	61.27	66.27	63.87	71.16	78.6	59.78
High Price	41.42	47.93	53.94	68.3	69.05	78.74	82.25	70.55	75.92	78.46	67.62	72.85	74.26	88.46	80.2
Enterprise Value Average	22,450	25,339	27,835	32,169	33,620	37,455	40,868	37,987	45,479	48,545	55,421	60,600	65,177	70,780	65,049
Enterprise Value High	23,618	26,610	29,815	36,172	36,231	40,211	42,419	40,465	49,194	55,691	58,743	63,907	67,592	75,426	74,429
Enterprise Value Low	20,873	23,936	26,679	28,613	31,667	33,391	36,052	33,480	40,818	42,953	53,463	56,971	61,789	65,843	61,780

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	326	326	326	326	326	326	326	326	362	379	380	382	384	385	385
Diluted Weighted Avg Shares	329	330	329	329	329	330	328	326	341	374	380	383	385	388	386
Basic Weighted Avg Shares	326	326	326	326	326	326	326	326	340	373	380	381	383	386	385
Revenue per Share	32.48	36.39	38.59	41.14	35.35	36.41	37.79	38.83	36.31	36.4	39.22	45.2	42.66	45.59	50.17
EBITDA per Share	10.7	12.02	10.46	13.15	12.31	12.76	10.95	4.26	10.52	8.7	9.91	10.8	13.74	15.02	26.83
Operating Income per Share	6.4	6.92	7.01	8.06	6.17	6.39	6.73	-1.45	5.75	2.6	4.07	4.02	6.86	7.59	13.61
Basic EPS, GAAP	-0.11	-0.56	2.81	4.94	3.13	4.02	1.73	-1.3	3.78	1.98	2	1.61	3.13	3.33	11.58
Basic EPS from Cont Ops	3.37	4.89	3	4.71	3.32	4.33	2.05	-1.07	4.13	2.34	2.43	2.16	3.67	4.01	12.21
Diluted EPS, GAAP	-0.11	-0.55	2.78	4.9	3.1	3.97	1.72	-1.3	3.77	1.98	2	1.6	3.11	3.31	11.55
Diluted EPS from Cont Ops	3.34	4.83	2.98	4.67	3.29	4.28	2.04	-1.07	4.12	2.33	2.43	2.15	3.65	3.98	12.18
Dividend per Share	1.28	1.3	1.35	1.42	1.67	1.92	2.17	2.42	2.38	2.49	2.69	3.02	3.19	3.33	3.58
Cash Flow per Share	11.98	10.23	9.1	9.96	13.83	9.98	11.03	9.75	-0.9	3.39	0.03	8.44	8.88	12.99	15.06
Free Cash Flow per Basic Share	11.98	10.23	9.1	9.96	13.83	9.98	11.03	9.75	-0.9	3.39	0.03	8.44	8.88	12.99	15.06
Cash & Equivalents per Share	0.52	0.52	0.45	0.41	0.49	0.29	3.35	0.44	0.19	0.23	1.03	2.39	0.9	0.5	0.41
Book Value per Share	30.86	28.95	30.5	33.64	34.89	36.82	35.82	32.1	36.75	37.08	36.57	35.7	36.02	36.18	44.39
Tangible Book Value per Share	30.86	28.95	30.5	33.64	34.89	36.82	35.82	32.1	36.75	37.08	36.57	35.7	36.02	36.18	44.39