Southwest Airlines Company Financial Ratios — SWN 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 (%)	2.71	6.07	10.52	16.1	30.86	27.63	37.13	25.29	23.37	-32.86	10.13	5.11	4.39	4.46	4.81
Return on Assets (%)	1.06	2.3	3.97	5.82	10.63	9.79	13.87	9.6	8.82	-10.16	2.76	1.5	1.29	1.32	1.4
Return on Capital (%)	2.75	4.8	8.09	12.26	22.37	19.95	- -	19.12	17.47	- -	5.92	3.56	3.21	3.31	3.27
Return on Invested Capital (%)	3.76	3.64	7.7	13.86	25.19	19.5	- -	18.44	16.64	- -	5.74	3.47	0.81	1.28	2.02
Gross Margin (%)	17.28	16.65	19.72	24.49	32.28	30.68	29.58	27.58	26.68	-20.89	26.06	19.95	16.19	16.22	17.44
EBITDA Margin (%)	8.99	8.58	12.12	17	25.89	23.38	21.87	20.06	18.62	-28.3	18.96	9.94	6.69	7.2	7.08
Operating Margin (%)	5.28	4.72	7.71	12.64	20.96	17.36	16.11	14.6	13.18	-42.18	10.9	4.27	0.86	1.17	1.53
Incremental Operating Margin (%)	- -	- -	91.33	108.94	148.48	- -	- -	- -	- -	50.62	82.13	- -	- -	6.97	18.45
Pretax Margin (%)	2.06	4.01	6.83	9.76	17.55	17	15.44	14.4	13.18	-47.04	8.39	3.06	2.43	2.18	2.01
Profit Margin (%)	1.14	2.46	4.26	6.11	11	10.76	15.88	11.22	10.26	-33.97	6.19	2.26	1.78	1.69	1.57
Net Income to Common Margin (%)	1.14	2.46	4.26	6.11	11	10.76	15.88	11.22	10.26	-33.97	6.19	2.26	1.78	1.69	1.57
Effective Tax Rate (%)	44.89	38.54	37.63	37.44	37.31	36.72	- -	22.09	22.22	- -	26.26	25.96	26.54	22.24	21.67
Dvd Payout Ratio (%)	7.87	5.23	9.42	12.24	8.25	10.17	8.16	13.47	16.17	-6.12	- -	- -	92.04	92.47	90.48
Sustainable Growth Rate (%)	2.5	5.75	9.53	14.13	28.32	24.82	34.1	21.88	19.59	-34.87	10.13	5.11	0.35	0.34	0.46

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	3,751	3,154	2,820	2,692	3,178	3,387	3,668	3,377	3,996	12,199	12,281	9,431	9,200	8,058	5,981
ST Debt	644	271	629	258	637	566	348	606	1,172	526	692	267	237	1,958	636
LT Debt	3,107	2,883	2,191	2,434	2,541	2,821	3,320	2,771	2,824	11,673	11,589	9,164	8,963	6,100	5,345
Total Debt/EBITDA	2.66	2.15	1.31	0.85	0.62	0.71	0.79	0.77	0.96	-4.76	4.1	3.98	5.27	4.07	3.01
Net Debt/EBITDA	2.08	1.39	0.68	0.45	0.31	0.36	0.47	0.35	-0.12	0.5	-0.74	-0.65	-0.73	-0.41	0.84
Total Debt/EBIT	5.41	5.06	2.21	1.21	0.77	0.96	1.08	1.05	1.35	-3.2	7.14	9.27	41.07	25.1	13.97
Net Debt/EBIT	4.22	3.28	1.15	0.63	0.39	0.48	0.64	0.48	-0.17	0.33	-1.29	-1.53	-5.72	-2.52	3.9
EBITDA to Interest Expense	7.74	11.64	20.05	29.56	57.01	63.24	71.15	47.39	50.93	-8.16	6.94	7.87	7.4	9.24	17.59
EBITDA-CapEx/Interest Expense	2.42	11.64	19.92	28.81	55.88	61.79	69.22	46.81	50.93	-8.16	6.93	7.79	7.26	9.12	17.59
EBIT to Interest Expense	4.54	6.4	12.75	21.97	46.17	46.96	52.42	34.47	36.06	-12.15	3.99	3.38	0.95	1.5	3.79
Interest Expense	182	126	107	107	90	75	65	93	82	314	431	301	236	214	113
Common Equity/Total Assets	38.06	37.6	37.92	34.35	34.53	36.25	38.4	37.55	37.97	25.66	28.67	30.22	28.82	30.67	27.46
Long-Term Debt/Equity (%)	45.18	41.23	29.87	35.93	34.53	33.42	34.44	28.12	28.72	131.51	111.28	85.75	85.24	58.94	66.97
Long-Term Debt/Capital (%)	29.23	28.42	21.57	25.71	24.12	23.85	24.95	20.94	20.42	55.39	51.06	45.55	45.46	33.14	38.28
Long-Term Debt/Total Assets (%)	17.2	15.5	11.33	12.34	11.92	12.11	13.22	10.56	10.91	33.75	31.91	25.91	24.56	18.07	18.39
Total Debt/Equity (%)	54.54	45.11	38.44	39.73	43.19	40.13	38.05	34.27	40.64	137.44	117.93	88.25	87.49	77.86	74.94
Total Debt/Capital (%)	35.29	31.09	27.77	28.44	30.16	28.64	27.56	25.53	28.9	57.88	54.11	46.88	46.66	43.77	42.84
Total Debt/Total Assets (%)	20.76	16.96	14.58	13.65	14.91	14.55	14.61	12.87	15.43	35.27	33.81	26.66	25.21	23.88	20.58
Net Debt to Equity	42.49	29.19	19.97	20.81	21.68	20.22	22.54	15.46	-5.19	-14.35	-21.24	-14.51	-12.18	-7.83	20.92
Net Debt/Capital (%)	29.82	22.59	16.65	17.23	17.82	16.82	18.39	13.39	-4.52	-12.72	-21.65	-14.6	-12.29	-7.43	15.56
EBITDA	1,408	1,467	2,145	3,163	5,131	4,743	4,625	4,407	4,176	-2,561	2,993	2,368	1,746	1,978	1,988
EBITDA-CapEx	440	1,467	2,131	3,083	5,029	4,634	4,499	4,353	4,176	-2,561	2,987	2,346	1,713	1,952	1,988
Operating Income (Loss)	827	806	1,364	2,351	4,155	3,522	3,407	3,206	2,957	-3,816	1,721	1,017	224	321	428

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	0.69	0.64	0.56	0.5	0.41	0.48	0.48	0.47	0.45	1.78	1.69	1.18	0.94	0.71	0.3
Current Ratio	0.96	0.91	0.79	0.66	0.54	0.66	0.7	0.64	0.67	2.02	1.97	1.43	1.14	0.92	0.52
Quick Ratio	0.76	0.71	0.63	0.57	0.48	0.56	0.57	0.54	0.58	1.93	1.84	1.28	1.03	0.8	0.4
CFO/Avg Current Liab	0.35	0.45	0.48	0.5	0.49	0.6	0.57	0.66	0.47	-0.14	0.28	0.39	0.28	0.04	0.16
Common Equity/Total Assets	38.06	37.6	37.92	34.35	34.53	36.25	38.4	37.55	37.97	25.66	28.67	30.22	28.82	30.67	27.46
Long-Term Debt/Equity (%)	45.18	41.23	29.87	35.93	34.53	33.42	34.44	28.12	28.72	131.51	111.28	85.75	85.24	58.94	66.97
Long-Term Debt/Capital (%)	29.23	28.42	21.57	25.71	24.12	23.85	24.95	20.94	20.42	55.39	51.06	45.55	45.46	33.14	38.28
Long-Term Debt/Total Assets (%)	17.2	15.5	11.33	12.34	11.92	12.11	13.22	10.56	10.91	33.75	31.91	25.91	24.56	18.07	18.39
Total Debt/Equity (%)	54.54	45.11	38.44	39.73	43.19	40.13	38.05	34.27	40.64	137.44	117.93	88.25	87.49	77.86	74.94
Total Debt/Capital (%)	35.29	31.09	27.77	28.44	30.16	28.64	27.56	25.53	28.9	57.88	54.11	46.88	46.66	43.77	42.84
Total Debt/Total Assets (%)	20.76	16.96	14.58	13.65	14.91	14.55	14.61	12.87	15.43	35.27	33.81	26.66	25.21	23.88	20.58
CFO/Total Liabilities	12.12	17.79	20.63	22.41	23.2	28.92	25.4	29.85	24.82	-4.38	8.96	15.36	12.18	1.97	8.74
CFO/CapEx	1.4	- -	176.93	36.28	31.75	39.39	31.18	90.61	- -	- -	387	172.27	95.88	17.77	- -
Altman's Z-Score	1.87	1.95	2.29	3.18	3.37	3.31	3.59	3.02	3.23	1.43	2.12	2.1	1.87	2.06	2.26

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	63.39	54.16	47.13	47.46	47.25	39.78	35.01	61.1	407.78	182.79	303.65	272.16	236.12	364.01	387.08
Days Sales Outstanding	5.76	6.74	7.74	7.69	7.73	9.17	10.43	5.97	0.9	2	1.2	1.34	1.55	1	0.94
Inventory Turnover	40.22	32.74	30.36	34.73	41.11	43.41	39.34	36.11	33.22	23.2	24.55	28.73	27.39	28.65	29.42
Days Inventory Outstanding	9.07	11.15	12.02	10.51	8.88	8.41	9.28	10.11	10.99	15.73	14.87	12.7	13.33	12.74	12.41
Accounts Payable Turnover	14.6	23.25	78.28	89.26	88.98	89.18	92.44	71.04	58.25	52.16	88.37	89.21	80.76	76.22	63.58
Accounts Payable Turnover Days	25	15.7	4.66	4.09	4.1	4.09	3.95	5.14	6.27	7	4.13	4.09	4.52	4.79	5.74
Cash Conversion Cycle	-10.17	2.19	15.1	14.11	12.5	13.49	15.75	10.94	5.62	10.73	11.94	9.95	10.35	8.95	7.61
Inventory to Cash Days	-3.32	-4.41	-4.28	-2.82	-1.15	0.77	1.15	-4.13	-10.09	-13.74	-13.66	-11.36	-11.78	-11.74	-11.46
Inventories	401	469	467	342	311	337	420	461	529	414	537	790	807	800	775
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	401	469	467	342	311	337	420	461	529	414	537	790	807	800	775

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	6,637	7,459	13,133	28,296	28,570	30,884	38,879	26,077	28,137	27,377	24,830	19,724	17,420	19,922	21,196
- Cash & Cash Equivalents	829	1,113	1,355	1,282	1,583	1,680	1,495	1,854	2,548	11,063	12,480	9,492	9,288	7,509	3,231
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	3,751	3,154	2,820	2,692	3,178	3,387	3,668	3,377	3,996	12,199	12,281	9,431	9,200	8,058	5,981
Enterprise Value	7,244	7,643	12,801	28,000	28,697	30,966	39,274	25,765	28,061	26,242	21,607	16,863	15,146	19,255	23,946
Total Capital	10,628	10,146	10,156	9,467	10,536	11,828	13,309	13,230	13,828	21,075	22,695	20,118	19,715	18,408	13,962
Total Debt/Capital (%)	35.29	31.09	27.77	28.44	30.16	28.64	27.56	25.53	28.9	57.88	54.11	46.88	46.66	43.77	42.84
Total Debt / EV	0.52	0.41	0.22	0.1	0.11	0.11	0.09	0.13	0.14	0.46	0.57	0.56	0.61	0.42	0.25
EV/Sales	0.46	0.45	0.72	1.5	1.45	1.53	1.86	1.17	1.25	2.9	1.37	0.71	0.58	0.7	0.85
EV/EBITDA	5.15	5.21	5.97	8.85	5.59	6.53	8.49	5.85	6.72	- -	7.22	7.12	8.67	9.73	12.05
EV/EBIT	10.45	12.27	10.02	12.58	6.97	8.79	11.53	8.04	9.49	- -	12.55	16.58	67.62	59.99	55.95
EV/Cash Flow to Firm	4.97	3.57	5.03	9.43	8.71	7.13	- -	5.19	6.93	- -	8.19	4.2	4.54	30.64	12.4
EV/Free Cash Flow to Firm	14.84	3.57	5.06	9.69	8.99	7.32	- -	5.25	6.93	- -	8.2	4.23	4.58	31.96	12.4
Diluted Market Cap	6,658	7,731	13,462	29,151	29,514	31,780	39,833	27,087	29,217	26,196	25,538	21,318	18,690	21,591	22,940
Diluted Enterprise Value	7,265	7,915	13,130	28,855	29,641	31,862	40,228	26,775	29,141	25,061	22,315	18,457	16,416	20,924	25,690
EV per Share	9.38	10.47	18.28	41.45	44.31	50.34	66.73	46.63	54.06	44.44	36.49	28.39	25.39	32.45	46.45
TTM Sales	15,658	17,088	17,699	18,605	19,820	20,289	21,146	21,965	22,428	9,048	15,790	23,814	26,091	27,483	28,063
TTM EBITDA	1,408	1,467	2,145	3,163	5,131	4,743	4,625	4,407	4,176	-2,561	2,993	2,368	1,746	1,978	1,988
TTM Operating Income	827	806	1,364	2,351	4,155	3,522	3,407	3,206	2,957	-3,816	1,721	1,017	224	321	428
TTM Cash Flow to Firm	1,456	2,141	2,544	2,969	3,294	4,340	- -	4,965	4,051	- -	2,640	4,013	3,337	628	1,931
TTM Free Cash Flow to Firm	488	2,141	2,530	2,889	3,192	4,231	- -	4,911	4,051	- -	2,634	3,991	3,304	602	1,931

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	17.16	3.75	5.47	10.33	9.41	7.6	10.47	5.6	7.33	-23.24	11.03	5.66	5.97	49.52	12.45
EV/EBIT	10.45	12.27	10.02	12.58	6.97	8.79	11.53	8.04	9.49	- -	12.55	16.58	67.62	59.99	55.95
Enterprise Value	7,244	7,643	12,801	28,000	28,697	30,966	39,274	25,765	28,061	26,242	21,607	16,863	15,146	19,255	23,946
Low Price	7.35	7.86	10.45	18.69	32.04	34.6	49.2	45.82	45.34	23.27	38.58	30.76	22.08	24.12	23.54
EV/Sales	0.46	0.45	0.72	1.5	1.45	1.53	1.86	1.17	1.25	2.9	1.37	0.71	0.58	0.7	0.85
EV/EBITDA	5.15	5.21	5.97	8.85	5.59	6.53	8.49	5.85	6.72	- -	7.22	7.12	8.67	9.73	12.05
Price/Earnings	37.36	18.19	17.66	25.33	13.37	14.42	11.83	10.97	12.68	- -	25.41	36.53	37.37	43.18	50.34
Price/Earnings Average	45.82	15.89	13.28	17.29	12.36	11.89	10.11	13.06	12.42	- -	31.84	44.03	39.55	37.81	39.37
Price/Earnings High	58.02	18.73	17.83	25.58	15.02	14.61	11.84	15.37	13.73	- -	39.19	54.16	50.57	44.47	51.61
Price/Earnings Low	31.94	14	9.84	11.3	9.71	9.94	8.81	10.65	10.6	- -	23.38	33.84	28.26	31.02	28.83
Price/Book Value	0.97	1.07	1.79	4.18	3.88	3.66	4.03	2.65	2.86	3.08	2.38	1.85	1.66	1.92	2.66
Price/Book Value Average	1.18	0.93	1.35	2.85	3.59	3.02	3.45	3.15	2.8	2.67	2.99	2.22	1.75	1.69	2.08
Price/Book Value High	1.5	1.1	1.81	4.22	4.36	3.71	4.04	3.71	3.1	3.89	3.68	2.74	2.24	1.98	2.72
Price/Book Value Low	0.83	0.82	1	1.86	2.82	2.52	3	2.57	2.39	1.55	2.19	1.71	1.25	1.38	1.52
Price/Tangible Book Value	1.15	1.27	2.12	5.2	4.82	4.38	4.71	3.07	3.28	3.6	2.71	2.09	1.88	2.19	3.16
Price/Tangible Book Value Average	1.42	1.11	1.59	3.55	4.46	3.62	4.03	3.66	3.22	3.11	3.4	2.52	1.99	1.92	2.47
Price/Tangible Book Value High	1.79	1.31	2.14	5.25	5.42	4.44	4.71	4.31	3.56	4.54	4.19	3.1	2.55	2.26	3.24
Price/Tangible Book Value Low	0.99	0.98	1.18	2.32	3.5	3.02	3.51	2.98	2.75	1.81	2.5	1.94	1.42	1.58	1.81
Price/Sales	0.42	0.45	0.75	1.55	1.47	1.55	1.88	1.23	1.3	2.9	1.57	0.83	0.67	0.73	0.79
Price/Sales Average	0.52	0.39	0.57	1.06	1.36	1.28	1.61	1.47	1.27	2.5	1.97	1	0.7	0.64	0.62
Price/Sales High	0.66	0.46	0.76	1.56	1.65	1.57	1.88	1.72	1.41	3.65	2.42	1.23	0.9	0.75	0.81
Price/Sales Low	0.36	0.34	0.42	0.69	1.07	1.07	1.4	1.2	1.09	1.45	1.45	0.77	0.5	0.52	0.45
Price/Cash Flow	4.9	3.71	5.37	9.92	9.01	7.33	10.1	5.53	7.31	-23.24	10.69	5.2	5.49	43.46	12.05
Price/Cash Flow Average	6.01	3.24	4.04	6.77	8.33	6.05	8.64	6.58	7.16	-20.09	13.4	6.26	5.81	38.05	9.43
Price/Cash Flow High	7.62	3.82	5.43	10.01	10.12	7.43	10.12	7.74	7.92	-29.32	16.49	7.7	7.43	44.76	12.35
Price/Cash Flow Low	4.19	2.86	2.99	4.42	6.54	5.05	7.53	5.37	6.12	-11.67	9.84	4.81	4.15	31.22	6.9
Price/Free Cash Flow Average	21.05	3.27	4.11	7.05	8.7	6.27	8.96	6.66	7.18	-20.09	13.82	6.82	6.32	43.36	9.74
Price/Free Cash Flow High	26.65	3.86	5.52	10.43	10.57	7.69	10.49	7.84	7.94	-29.32	17.01	8.39	8.08	51	12.77
Price/Free Cash Flow Low	14.67	2.88	3.05	4.61	6.83	5.23	7.8	5.44	6.13	-11.67	10.15	5.24	4.51	35.57	7.13
EV/Sales Average	0.56	0.39	0.54	1.02	1.34	1.26	1.59	1.4	1.23	2.49	1.77	0.88	0.62	0.61	0.69
EV/Sales High	0.7	0.46	0.73	1.52	1.63	1.55	1.86	1.65	1.36	3.69	2.22	1.11	0.82	0.72	0.87
EV/Sales Low	0.4	0.35	0.39	0.66	1.05	1.05	1.39	1.14	1.05	1.39	1.24	0.65	0.42	0.5	0.53
EV/EBITDA Average	6.21	4.57	4.45	6.01	5.17	5.39	7.28	6.97	6.58	- -	9.32	8.83	9.26	8.48	9.72
EV/EBITDA High	7.75	5.36	6.03	8.94	6.28	6.61	8.5	8.22	7.28	- -	11.72	11.14	12.2	10.04	12.31
EV/EBITDA Low	4.46	4.04	3.26	3.9	4.07	4.5	6.35	5.67	5.62	- -	6.56	6.51	6.24	6.9	7.49
EV/EBIT Average	12.62	10.75	7.47	8.55	6.45	7.26	9.88	9.58	9.29	- -	16.21	20.56	72.16	52.26	45.16
EV/EBIT High	15.75	12.62	10.12	12.71	7.83	8.91	11.54	11.3	10.28	- -	20.38	25.94	95.09	61.84	57.19
EV/EBIT Low	9.06	9.51	5.47	5.54	5.07	6.07	8.62	7.8	7.93	- -	11.4	15.15	48.66	42.51	34.79
Last Price	8.59	10.21	18.75	41.88	44.12	50.21	66.06	47.19	54.21	46.36	41.93	33.2	29.2	33.58	41.11
High Price	13.34	10.52	18.94	42.29	49.56	50.85	66.13	66.11	58.71	58.49	64.68	49.23	39.52	34.58	42.14
Enterprise Value Average	8,747	6,699	9,549	19,015	26,540	25,557	33,647	30,727	27,476	22,525	27,890	20,910	16,163	16,776	19,329
Enterprise Value High	10,915	7,864	12,934	28,276	32,221	31,366	39,317	36,222	30,397	33,403	35,075	26,382	21,300	19,850	24,479
Enterprise Value Low	6,282	5,922	6,986	12,330	20,876	21,365	29,354	25,009	23,457	12,604	19,623	15,408	10,899	13,644	14,888

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	773	730	700	676	648	615	589	553	519	590	592	594	597	593	516
Diluted Weighted Avg Shares	775	757	718	696	669	633	603	574	539	565	609	642	640	643	558
Basic Weighted Avg Shares	774	750	710	687	661	627	601	573	538	565	592	593	595	598	540
Revenue per Share	20.23	22.78	24.93	27.08	29.98	32.36	35.18	38.33	41.69	16.01	26.67	40.16	43.85	45.96	51.97
EBITDA per Share	1.82	1.96	3.02	4.6	7.76	7.56	7.7	7.69	7.76	-4.53	5.06	3.99	2.93	3.31	3.68
Operating Income per Share	1.07	1.07	1.92	3.42	6.29	5.62	5.67	5.6	5.5	-6.75	2.91	1.72	0.38	0.54	0.79
Basic EPS, GAAP	0.23	0.56	1.06	1.65	3.3	3.48	5.59	4.3	4.28	-5.44	1.65	0.91	0.78	0.78	0.82
Basic EPS from Cont Ops	0.23	0.56	1.06	1.65	3.3	3.48	5.59	4.3	4.28	-5.44	1.65	0.91	0.78	0.78	0.82
Diluted EPS, GAAP	0.23	0.56	1.05	1.63	3.26	3.45	5.57	4.29	4.27	-5.44	1.6	0.84	0.73	0.72	0.79
Diluted EPS from Cont Ops	0.23	0.56	1.05	1.63	3.26	3.45	5.57	4.29	4.27	-5.44	1.6	0.84	0.73	0.72	0.79
Dividend per Share	0.02	0.03	0.1	0.2	0.27	0.35	0.46	0.58	0.69	0.33	- -	- -	0.72	0.72	0.74
Cash Flow per Share	1.75	2.75	3.49	4.22	4.9	6.85	6.54	8.54	7.41	-1.99	3.92	6.39	5.32	0.77	3.41
Free Cash Flow per Basic Share	0.5	2.75	3.47	4.11	4.74	6.67	6.33	8.45	7.41	-1.99	3.91	6.35	5.26	0.73	3.41
Cash & Equivalents per Share	4.07	4.07	4.5	4.42	4.71	5.37	5.56	6.68	7.84	22.58	26.18	20.69	19.24	14.71	6.27
Book Value per Share	8.9	9.57	10.47	10.03	11.36	13.72	16.38	17.83	18.94	15.03	17.59	17.99	17.63	17.44	15.48
Tangible Book Value per Share	7.45	8.06	8.85	8.06	9.15	11.45	14.03	15.35	16.5	12.89	15.45	15.86	15.51	15.3	13.02