Las Vegas Sands Corp. Financial Ratios — LCR 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 (%)	21.68	20.44	31.32	38.19	28.02	25.84	44.35	39.65	49.64	-41.3	-38.68	62.34	30.53	41.3	72.73
Return on Assets (%)	7.21	6.86	10.27	12.6	9.1	8.12	13.65	11.16	11.8	-7.66	-4.7	8.7	5.57	6.81	7.64
Return on Capital (%)	7.95	7.31	10.03	12.28	9.72	9.06	- -	12.62	13.18	- -	- -	- -	8.85	10.21	11.65
Return on Invested Capital (%)	11.39	10.91	16.69	20.03	14.14	12.91	- -	18.23	15.41	- -	- -	- -	9.75	11.98	13.35
Gross Margin (%)	47.69	45.47	45.41	46.89	47.66	49.55	50.27	49.2	49.71	27.93	37.98	40.15	49.82	48.87	49.79
EBITDA Margin (%)	34.3	29.14	32.36	35.46	33.19	32.39	36.71	35.67	36.58	-11.6	9.64	7.27	34.51	33.37	33.48
Operating Margin (%)	26.2	23.37	24.93	28.33	25.02	24.05	27.44	28.46	28.7	-44.25	-15.19	-18.73	22.71	21.83	23.73
Incremental Operating Margin (%)	43.63	7.86	31.52	85.89	41.71	51.08	53.6	41.46	26.65	52.04	50.85	102.42	49.9	11.99	36.24
Pretax Margin (%)	22.26	18.53	22.83	26.28	22.43	20.09	23.99	24.23	29.69	-63.81	-34.81	-33.75	17.11	17.35	17
Profit Margin (%)	16.58	13.69	16.75	19.48	16.82	14.9	22.06	17.58	22.25	-57.31	-22.7	44.57	11.77	12.8	12.5
Net Income to Common Margin (%)	15.9	13.69	16.75	19.48	16.82	14.9	22.06	17.58	22.25	-57.31	-22.7	44.57	11.77	12.8	12.5
Effective Tax Rate (%)	10.11	8.76	6.01	6.39	9	10.56	- -	11.27	12	- -	- -	- -	19.38	10.61	15.68
Dvd Payout Ratio (%)	0.53	154.54	43.41	55.06	96.47	123.32	79.16	85.38	79.49	-38.63	- -	- -	18.59	28.67	39.57
Sustainable Growth Rate (%)	21.56	-11.15	17.72	17.16	0.99	-6.03	9.24	5.8	10.18	-57.25	-38.68	62.34	24.85	29.46	43.95

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	10,033	10,230	9,760	9,993	9,344	9,595	9,640	11,985	12,492	14,004	14,795	15,978	14,029	13,752	15,784
ST Debt	456	98	378	100	95	167	296	111	70	75	74	2,031	1,900	3,160	1,128
LT Debt	9,577	10,132	9,383	9,893	9,249	9,428	9,344	11,874	12,422	13,929	14,721	13,947	12,129	10,592	14,656
Total Debt/EBITDA	3.11	3.15	2.19	1.93	2.41	2.63	2.06	2.45	2.82	-41.07	36.26	53.44	3.92	3.65	3.62
Net Debt/EBITDA	1.9	2.38	1.38	1.25	1.85	2.05	1.55	1.5	1.86	-34.96	31.72	32.33	2.49	2.68	2.74
Total Debt/EBIT	4.2	4.43	2.86	2.44	3.29	3.83	2.78	3.2	3.71	-10.05	-21.47	-20.17	6.07	5.73	5.6
Net Debt/EBIT	2.57	3.34	1.81	1.58	2.52	2.98	2.08	1.96	2.46	-8.56	-18.78	-12.21	3.86	4.21	4.24
EBITDA to Interest Expense	11.41	12.54	16.43	18.87	14.64	13.32	14.29	10.98	9.88	-0.65	0.66	0.43	4.38	5.19	5.84
EBITDA-CapEx/Interest Expense	11.41	12.54	16.26	18.87	14.64	13.15	14.29	10.98	9.76	-0.65	0.64	0.24	4.08	5.17	5.74
EBIT to Interest Expense	8.72	10.06	12.66	15.08	11.03	9.89	10.68	8.76	7.75	-2.49	-1.04	-1.1	2.88	3.39	4.14
Interest Expense	283	259	271	274	265	274	327	446	449	523	621	702	818	727	746
Common Equity/Total Assets	35.29	31.86	33.73	32.27	32.68	30.18	31.35	25.21	22.36	14.29	9.95	17.61	18.91	13.96	7.25
Long-Term Debt/Equity (%)	101.46	117.02	98.76	109.67	109.87	125.77	122.51	176.04	190.9	393.7	654.85	381.48	295.54	335.19	757.81
Long-Term Debt/Capital (%)	49.18	53.64	48.71	52.03	52.07	55.16	54.11	63.4	65.38	79.4	86.38	71.03	66.89	62.63	82.72
Long-Term Debt/Total Assets (%)	43.05	45.72	41.29	44.26	44.33	46.06	45.17	52.66	53.55	66.94	73.39	63.28	55.69	51.25	66.86
Total Debt/Equity (%)	106.29	118.15	102.73	110.78	111	128	126.39	177.69	191.98	395.82	658.14	437.04	341.84	435.19	816.13
Total Debt/Capital (%)	51.52	54.16	50.67	52.56	52.61	56.14	55.83	63.99	65.75	79.83	86.81	81.38	77.37	81.32	89.08
Total Debt/Total Assets (%)	45.1	46.16	42.95	44.7	44.79	46.88	46.6	53.16	53.85	67.3	73.76	72.5	64.42	66.54	72.01
Net Debt to Equity	64.95	89.13	64.84	71.91	85.12	99.61	94.68	108.78	127.03	336.97	575.67	264.41	217.45	319.68	617.53
Net Debt/Capital (%)	39.37	47.13	39.33	41.83	45.98	49.9	48.63	52.1	55.95	77.12	85.2	72.56	68.5	76.17	86.06
EBITDA	3,228	3,244	4,456	5,171	3,879	3,651	4,672	4,897	4,436	-341	408	299	3,579	3,770	4,358
EBITDA-CapEx	3,228	3,244	4,410	5,171	3,879	3,604	4,672	4,897	4,383	-341	397	170	3,339	3,757	4,283
Operating Income (Loss)	2,466	2,601	3,433	4,132	2,924	2,711	3,492	3,907	3,480	-1,301	-643	-770	2,355	2,466	3,089

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	1.56	0.96	1.15	1.3	0.88	0.76	0.82	1.47	1.31	0.74	0.72	1.62	1.15	0.63	0.91
Current Ratio	2.16	1.71	1.76	1.92	1.46	1.1	1.08	1.76	1.65	2.03	2.15	1.73	1.31	0.74	1.14
Quick Ratio	2.1	1.65	1.71	1.86	1.4	1.03	1.03	1.7	1.57	0.83	0.8	1.69	1.26	0.7	1.09
CFO/Avg Current Liab	1.04	1.19	1.54	1.66	1.34	1.53	1.58	1.54	0.95	-0.43	0.01	-0.25	0.78	0.63	0.6
Common Equity/Total Assets	35.29	31.86	33.73	32.27	32.68	30.18	31.35	25.21	22.36	14.29	9.95	17.61	18.91	13.96	7.25
Long-Term Debt/Equity (%)	101.46	117.02	98.76	109.67	109.87	125.77	122.51	176.04	190.9	393.7	654.85	381.48	295.54	335.19	757.81
Long-Term Debt/Capital (%)	49.18	53.64	48.71	52.03	52.07	55.16	54.11	63.4	65.38	79.4	86.38	71.03	66.89	62.63	82.72
Long-Term Debt/Total Assets (%)	43.05	45.72	41.29	44.26	44.33	46.06	45.17	52.66	53.55	66.94	73.39	63.28	55.69	51.25	66.86
Total Debt/Equity (%)	106.29	118.15	102.73	110.78	111	128	126.39	177.69	191.98	395.82	658.14	437.04	341.84	435.19	816.13
Total Debt/Capital (%)	51.52	54.16	50.67	52.56	52.61	56.14	55.83	63.99	65.75	79.83	86.81	81.38	77.37	81.32	89.08
Total Debt/Total Assets (%)	45.1	46.16	42.95	44.7	44.79	46.88	46.6	53.16	53.85	67.3	73.76	72.5	64.42	66.54	72.01
CFO/Total Liabilities	20.79	22.64	33.57	36.25	27.79	31.17	34.79	29.75	18.2	-7.6	0.08	-4.32	18.26	18.3	15.13
CFO/CapEx	26,624.96	- -	96.78	- -	- -	86.04	- -	- -	57.32	- -	1.36	-6.16	13.45	246.46	40.31
Altman's Z-Score	2.55	2.67	4.24	3.68	2.96	3.13	3.91	2.96	3.21	1.69	1.22	1.49	2.35	2.37	2.73

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	9.16	7.05	7.69	8.91	8.41	11.03	18.3	20.48	15.45	5.36	18.65	17.53	27.62	25.08	22.46
Days Sales Outstanding	39.83	51.75	47.47	40.96	43.39	33.1	19.94	17.83	23.63	68.03	19.57	20.83	13.21	14.55	16.25
Inventory Turnover	146.4	153.92	175.17	185.27	144.48	127.78	152.51	193.72	169.42	71.83	119.36	98.4	157.73	146.25	150.25
Days Inventory Outstanding	2.49	2.37	2.08	1.97	2.53	2.86	2.39	1.88	2.15	5.08	3.06	3.71	2.31	2.5	2.43
Accounts Payable Turnover	45.27	57.72	66.59	66.8	54.7	47.61	42.27	39.95	37.31	17.68	31.64	29.71	40.74	34.92	36.95
Accounts Payable Turnover Days	8.06	6.32	5.48	5.46	6.67	7.67	8.63	9.14	9.78	20.64	11.54	12.29	8.96	10.45	9.88
Cash Conversion Cycle	34.26	47.79	44.07	37.46	39.24	28.29	13.7	10.57	16	52.47	11.09	12.25	6.57	6.6	8.8
Inventory to Cash Days	37.33	49.37	45.38	38.99	40.86	30.24	17.55	15.94	21.47	62.95	16.51	17.12	10.9	12.06	13.82
Inventories	35	44	42	42	43	46	37	35	37	22	22	28	38	41	46
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	35	44	42	42	43	46	37	35	37	22	22	28	38	41	46

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	31,308	36,970	63,762	46,591	34,853	42,622	55,237	38,932	52,711	44,206	28,207	35,566	36,707	36,479	44,027
- Cash & Cash Equivalents	3,903	2,513	3,600	3,506	2,179	2,128	2,419	4,648	4,226	2,082	1,854	6,311	5,105	3,650	3,841
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1,588	1,597	1,835	1,807	1,601	1,319	1,141	1,061	1,320	565	252	-225	-14	276	344
+ Total Debt	10,033	10,230	9,760	9,993	9,344	9,595	9,640	11,985	12,492	14,004	14,795	15,978	14,029	13,752	15,784
Enterprise Value	39,027	46,283	71,757	54,884	43,619	51,408	63,599	47,330	62,297	56,693	41,400	45,008	45,617	46,857	56,314
Total Capital	19,472	18,888	19,261	19,013	17,762	17,091	17,267	18,730	18,999	17,542	17,043	19,634	18,133	16,912	17,718
Total Debt/Capital (%)	51.52	54.16	50.67	52.56	52.61	56.14	55.83	63.99	65.75	79.83	86.81	81.38	77.37	81.32	89.08
Total Debt / EV	0.26	0.22	0.14	0.18	0.21	0.19	0.15	0.25	0.2	0.25	0.36	0.36	0.31	0.29	0.28
EV/Sales	4.15	4.16	5.21	3.76	3.73	4.56	5	3.45	5.14	19.28	9.78	10.95	4.4	4.15	4.33
EV/EBITDA	12.09	14.27	16.1	10.61	11.24	14.08	13.61	9.67	14.04	- -	101.47	150.53	12.75	12.43	12.92
EV/EBIT	16.33	20.02	21.05	13.39	15.35	20.55	18.36	12.62	18.51	- -	- -	- -	19.72	19.51	19.98
EV/Cash Flow to Firm	13.38	14.05	15.29	10.78	11.79	11.99	- -	9.29	18.15	- -	- -	- -	11.74	12.16	15.42
EV/Free Cash Flow to Firm	13.38	14.05	15.44	10.78	11.79	12.12	- -	9.29	18.43	- -	- -	- -	12.51	12.2	15.74
Diluted Market Cap	34,663	36,981	64,355	47,161	34,983	42,633	55,447	39,484	53,194	44,206	28,207	35,566	36,755	37,533	45,207
Diluted Enterprise Value	42,382	46,295	72,350	55,454	43,749	51,419	63,809	47,882	62,780	56,693	41,400	45,008	45,665	47,911	57,494
EV per Share	53.22	56.15	87.65	68.76	54.89	64.66	80.61	61.07	81.54	74.21	54.19	58.91	60.58	65.41	83.44
TTM Sales	9,411	11,131	13,770	14,584	11,688	11,271	12,728	13,729	12,127	2,940	4,234	4,110	10,372	11,298	13,017
TTM EBITDA	3,228	3,244	4,456	5,171	3,879	3,651	4,672	4,897	4,436	-341	408	299	3,579	3,770	4,358
TTM Operating Income	2,466	2,601	3,433	4,132	2,924	2,711	3,492	3,907	3,480	-1,301	-643	-770	2,355	2,466	3,089
TTM Cash Flow to Firm	2,917	3,294	4,694	5,089	3,700	4,289	- -	5,097	3,433	- -	- -	- -	3,886	3,854	3,652
TTM Free Cash Flow to Firm	2,917	3,294	4,648	5,089	3,700	4,242	- -	5,097	3,380	- -	- -	- -	3,646	3,841	3,577

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	13.02	12.09	14.65	9.76	10.11	10.67	12.2	8.4	17.82	-33.69	7,051.87	-38.49	12.31	11.76	15.33
EV/EBIT	16.33	20.02	21.05	13.39	15.35	20.55	18.36	12.62	18.51	- -	- -	- -	19.72	19.51	19.98
Enterprise Value	39,027	46,283	71,757	54,884	43,619	51,408	63,599	47,330	62,297	56,693	41,400	45,008	45,617	46,857	56,314
Low Price	36.32	35.7	48.32	51.4	37.12	36.37	51.07	48.91	50.48	35.53	33.78	28.74	43.77	36.56	29.9
EV/Sales	4.15	4.16	5.21	3.76	3.73	4.56	5	3.45	5.14	19.28	9.78	10.95	4.4	4.15	4.33
EV/EBITDA	12.09	14.27	16.1	10.61	11.24	14.08	13.61	9.67	14.04	- -	101.47	150.53	12.75	12.43	12.92
Price/Earnings	20.79	23.73	27.77	16.56	17.78	25.37	19.75	16.36	19.72	- -	- -	19.41	30.02	25.89	27.71
Price/Earnings Average	21.34	24.78	21.13	20.08	20.66	23.69	17.01	21.92	17.06	- -	- -	16.19	33.17	24.15	20.9
Price/Earnings High	24.56	32	27.78	24.79	24.38	29.61	20.29	26.12	20.02	- -	- -	20.47	39.85	28.29	29.9
Price/Earnings Low	17.68	18.89	17.23	14.59	15.04	17.21	14.4	15.93	14.42	- -	- -	11.99	26.96	18.59	12.7
Price/Book Value	3.99	5.24	8.32	6.46	5.11	6.9	8.52	6.85	10.16	14.87	14.13	9.16	8.91	12.65	27.69
Price/Book Value Average	4.09	5.47	6.33	7.83	5.94	6.44	7.33	9.17	8.8	13.38	18.85	7.64	9.85	11.8	20.89
Price/Book Value High	4.71	7.06	8.32	9.67	7.01	8.05	8.75	10.93	10.32	18.92	25.42	9.66	11.83	13.83	29.89
Price/Book Value Low	3.39	4.17	5.16	5.69	4.33	4.68	6.21	6.67	7.43	9.13	12.93	5.66	8	9.08	12.69
Price/Tangible Book Value	4.03	5.29	8.43	6.54	5.17	7.02	8.63	6.94	10.25	15	14.27	9.32	10.43	15.6	43.29
Price/Tangible Book Value Average	4.14	5.52	6.42	7.93	6	6.55	7.44	9.29	8.87	13.49	19.03	7.77	11.52	14.55	32.66
Price/Tangible Book Value High	4.76	7.13	8.43	9.79	7.09	8.19	8.87	11.07	10.4	19.08	25.67	9.83	13.84	17.05	46.73
Price/Tangible Book Value Low	3.43	4.21	5.23	5.76	4.37	4.76	6.3	6.75	7.5	9.21	13.06	5.75	9.36	11.2	19.84
Price/Sales	3.3	3.25	4.65	3.23	2.99	3.78	4.36	2.88	4.39	15.04	6.66	8.65	3.53	3.31	3.46
Price/Sales Average	3.39	3.39	3.54	3.91	3.48	3.53	3.75	3.85	3.8	13.53	8.89	7.22	3.9	3.09	2.61
Price/Sales High	3.9	4.38	4.65	4.83	4.1	4.41	4.48	4.59	4.45	19.13	11.99	9.13	4.69	3.62	3.74
Price/Sales Low	2.81	2.59	2.89	2.84	2.53	2.56	3.18	2.8	3.21	9.23	6.1	5.34	3.17	2.38	1.59
Price/Cash Flow	11.68	11.83	14.43	9.74	10.1	10.53	12.2	8.4	17.51	-33.69	1,880.5	-44.74	11.36	11.68	14.91
Price/Cash Flow Average	11.99	12.35	10.98	11.81	11.74	9.83	10.51	11.25	15.15	-30.31	2,508.02	-37.31	12.55	10.9	11.25
Price/Cash Flow High	13.8	15.95	14.43	14.58	13.86	12.29	12.54	13.41	17.78	-42.86	3,383.06	-47.18	15.08	12.77	16.09
Price/Cash Flow Low	9.94	9.42	8.95	8.57	8.55	7.15	8.9	8.18	12.81	-20.69	1,720.78	-27.62	10.2	8.39	6.83
Price/Free Cash Flow Average	13.37	12.63	11.15	11.83	11.75	9.96	10.51	11.25	15.42	-30.31	9,405.07	-32.1	13.6	10.97	11.57
Price/Free Cash Flow High	15.38	16.31	14.65	14.61	13.87	12.45	12.54	13.41	18.09	-42.86	12,686.47	-40.59	16.33	12.86	16.55
Price/Free Cash Flow Low	11.07	9.63	9.09	8.59	8.56	7.24	8.9	8.18	13.04	-20.69	6,452.91	-23.77	11.05	8.44	7.03
EV/Sales Average	4.24	4.31	4.1	4.44	4.22	4.31	4.39	4.41	4.55	17.78	12	9.51	4.77	3.93	3.5
EV/Sales High	4.75	5.32	5.21	5.35	4.84	5.19	5.12	5.14	5.2	23.38	15.1	11.42	5.56	4.45	4.59
EV/Sales Low	3.65	3.48	3.45	3.38	3.27	3.34	3.82	3.37	3.97	13.48	9.21	7.64	4.04	3.24	2.49
EV/EBITDA Average	12.35	14.77	12.68	12.53	12.7	13.31	11.97	12.36	12.45	- -	124.54	130.78	13.82	11.78	10.44
EV/EBITDA High	13.85	18.24	16.11	15.09	14.58	16.03	13.94	14.4	14.23	- -	156.71	157.03	16.1	13.33	13.72
EV/EBITDA Low	10.64	11.94	10.67	9.54	9.86	10.33	10.41	9.46	10.85	- -	95.6	105.02	11.7	9.7	7.45
EV/EBIT Average	16.68	20.73	16.58	15.81	17.34	19.42	16.15	16.14	16.41	- -	- -	- -	21.39	18.49	16.15
EV/EBIT High	18.71	25.6	21.06	19.04	19.91	23.39	18.8	18.8	18.75	- -	- -	- -	24.92	20.92	21.22
EV/EBIT Low	14.37	16.76	13.95	12.03	13.47	15.07	14.05	12.34	14.31	- -	- -	- -	18.1	15.22	11.52
Last Price	42.7	44.85	77.88	58.37	43.86	53.61	70.01	50.23	68.99	57.86	36.92	46.55	48.75	50.93	65.23
High Price	50.45	60.48	77.91	87.38	60.15	62.57	71.94	80.18	70.05	73.61	66.42	49.1	64.71	55.66	70.41
Enterprise Value Average	39,860	47,920	56,518	64,796	49,273	48,577	55,933	60,543	55,207	52,260	50,813	39,102	49,466	44,407	45,502
Enterprise Value High	44,714	59,168	71,782	78,047	56,568	58,526	65,122	70,537	63,107	68,726	63,939	46,951	57,635	50,250	59,808
Enterprise Value Low	34,349	38,744	47,559	49,325	38,260	37,700	48,652	46,302	48,150	39,633	39,005	31,401	41,868	36,568	32,468

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	733	824	819	798	795	795	789	775	764	764	764	764	753	716	675
Diluted Weighted Avg Shares	812	825	826	808	798	795	792	786	771	764	764	764	754	737	693
Basic Weighted Avg Shares	728	806	822	806	797	795	792	786	771	764	764	764	752	735	691
Revenue per Share	12.92	13.8	16.75	18.09	14.67	14.18	16.07	17.47	15.73	3.85	5.54	5.38	13.79	15.37	18.84
EBITDA per Share	4.43	4.02	5.42	6.41	4.87	4.59	5.9	6.23	5.75	-0.45	0.53	0.39	4.76	5.13	6.31
Operating Income per Share	3.39	3.23	4.17	5.13	3.67	3.41	4.41	4.97	4.51	-1.7	-0.84	-1.01	3.13	3.36	4.47
Basic EPS, GAAP	2.05	1.89	2.8	3.52	2.47	2.11	3.55	3.07	3.5	-2.21	-1.26	2.4	1.62	1.97	2.35
Basic EPS from Cont Ops	2.59	2.33	3.59	4.45	2.99	2.55	4.12	3.75	4.11	-2.49	-1.92	-2.02	1.9	2.38	2.7
Diluted EPS, GAAP	1.84	1.85	2.79	3.52	2.46	2.11	3.55	3.07	3.5	-2.21	-1.26	2.4	1.62	1.96	2.35
Diluted EPS from Cont Ops	2.32	2.28	3.58	4.44	2.99	2.55	4.12	3.75	4.11	-2.49	-1.92	-2.02	1.9	2.38	2.69
Dividend per Share	0.1	4.29	1.9	2.96	3.4	3.68	3.72	3.79	3.89	1.19	- -	- -	0.41	0.8	1.21
Cash Flow per Share	3.66	3.79	5.4	6	4.34	5.09	5.74	5.98	3.94	-1.72	0.02	-1.04	4.29	4.36	4.37
Free Cash Flow per Basic Share	3.66	3.79	5.34	6	4.34	5.03	5.74	5.98	3.87	-1.72	0.01	-1.21	3.97	4.34	4.27
Cash & Equivalents per Share	5.32	3.05	4.4	4.39	2.74	2.68	3.07	6	5.53	2.73	2.43	8.26	6.78	5.1	5.69
Book Value per Share	10.71	8.57	9.36	9.04	8.58	7.77	8.22	7.33	6.79	3.89	2.61	5.08	5.47	4.03	2.36
Tangible Book Value per Share	10.6	8.48	9.24	8.93	8.49	7.64	8.11	7.24	6.73	3.86	2.59	5	4.67	3.27	1.51