Consolidated Edison, Inc. Financial Ratios — ED 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 (%)	14.15	14.56	12.95	12.78	13.35	13.28	15.36	13.14	12.27	9.85	11.86	14.13	19.81	13.24	13.96
Return on Assets (%)	2.81	2.84	2.59	2.58	2.66	2.65	3.17	2.71	2.4	1.82	2.14	2.51	3.72	2.66	2.79
Return on Capital (%)	7.92	8.13	7.77	6.98	7.22	6.92	7.96	6.9	6.32	5.69	6.22	6.63	9	7.05	7
Return on Invested Capital (%)	6.48	6.71	6.42	5.64	6.1	5.99	6.84	5.64	5.67	5.8	5.44	4.42	4.29	4.89	4.61
Gross Margin (%)	38.15	42	41.79	39.57	43.76	49.05	52.1	50.56	53.81	58.38	56.07	49.04	50.5	53.53	53.25
EBITDA Margin (%)	24.32	27.03	26.45	25.04	28.33	32.31	34.28	32.19	34.67	37.35	35.52	29.87	29.75	32.03	31.45
Operating Margin (%)	17.46	19.19	18.16	16.75	19.33	22.24	23.14	20.53	21.28	21.67	20.66	16.75	15.9	17.91	17.73
Incremental Operating Margin (%)	-26.2	-12.75	-57.23	-14.16	-72.05	-54.07	-233.33	-82.57	60.34	6.71	12.03	-10.13	29.1	67.62	16.13
Pretax Margin (%)	12.9	14.28	12.45	12.85	14.32	16.09	16.6	14.45	13.81	10.08	10.11	13.39	20.48	14.01	15.35
Profit Margin (%)	8.24	9.36	8.6	8.45	9.5	10.31	12.67	11.2	10.68	8.99	9.84	10.59	17.18	11.93	11.96
Net Income to Common Margin (%)	8.16	9.34	8.6	8.45	9.5	10.31	12.67	11.2	10.68	8.99	9.84	10.59	17.18	11.93	11.96
Effective Tax Rate (%)	36.1	34.46	30.95	34.22	33.65	35.92	23.64	22.49	17.05	7.29	13.74	23.74	16.22	14.87	22.1
Dvd Payout Ratio (%)	65.94	62.3	67.89	67.67	61.44	61.29	52.66	60.93	60.12	82.14	99.04	70.71	43.61	60.44	57.64
Sustainable Growth Rate (%)	4.82	5.49	4.16	4.13	5.15	5.14	7.27	5.14	4.89	1.76	0.11	4.14	11.17	5.24	5.91

Credit (USD)

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	10,675	11,309	12,425	12,906	14,274	15,828	16,606	20,711	22,539	25,079	25,362	24,415	25,010	27,825	28,376
ST Debt	530	1,245	1,936	1,360	2,268	1,093	1,875	3,216	3,203	3,933	2,041	3,792	2,654	2,788	2,448
LT Debt	10,145	10,064	10,489	11,546	12,006	14,735	14,731	17,495	19,336	21,146	23,321	20,623	22,356	25,037	25,928
Total Debt/EBITDA	3.41	3.43	3.8	3.99	4.01	4.06	4.03	5.22	5.17	5.48	5.22	5.22	5.73	5.69	5.33
Net Debt/EBITDA	3.2	3.31	3.6	3.77	3.75	3.86	3.83	4.99	4.74	5.02	4.85	4.82	5.34	5.32	4.93
Total Debt/EBIT	4.74	4.83	5.54	5.96	5.88	5.89	5.96	8.18	8.42	9.45	8.97	9.3	10.73	10.18	9.46
Net Debt/EBIT	4.46	4.67	5.24	5.64	5.49	5.6	5.68	7.82	7.73	8.65	8.33	8.6	9.99	9.52	8.75
EBITDA to Interest Expense	5.28	5.45	4.55	5.47	5.45	5.61	5.66	4.85	4.4	4.49	5.29	4.92	4.26	4.12	4.32
EBITDA-CapEx/Interest Expense	1.96	2.03	1.02	1.38	0.77	0.32	0.94	0.58	0.88	0.65	5.29	4.92	4.26	4.12	4.32
EBIT to Interest Expense	3.79	3.87	3.12	3.66	3.72	3.86	3.82	3.09	2.7	2.6	3.08	2.76	2.28	2.3	2.43
Interest Expense	594	604	719	591	653	696	729	819	991	1,019	919	951	1,023	1,187	1,233
Common Equity/Total Assets	19.38	19.48	20.59	19.79	20.06	19.88	21.34	19.96	19.17	17.83	18.19	17.41	20.22	19.96	19.97
Long-Term Debt/Equity (%)	87.09	84.79	85.66	91.74	91.92	103	95.5	103.9	106.17	110.92	114.68	98.73	105.66	114	107.18
Long-Term Debt/Capital (%)	54.87	52.04	50.44	53.36	51.22	57.95	54.8	55.39	57.1	57.92	62.79	56.29	58.18	59.74	59.92
Long-Term Debt/Total Assets (%)	25.87	24.42	25.81	26.2	26.3	30.54	30.62	32.45	33.29	33.62	36.95	29.86	33.7	35.48	34.75
Total Debt/Equity (%)	91.64	95.28	101.47	102.55	109.29	110.64	107.66	122.99	123.75	131.54	124.71	116.88	118.21	126.7	117.3
Total Debt/Capital (%)	57.74	58.48	59.75	59.65	60.9	62.25	61.77	65.57	66.56	68.69	68.28	66.64	65.09	66.39	65.58
Total Debt/Total Assets (%)	27.22	27.44	30.57	29.28	31.27	32.8	34.52	38.41	38.81	39.87	40.18	35.35	37.7	39.43	38.04
Net Debt to Equity	86.06	91.95	95.97	97	102.06	105.21	102.49	117.68	113.57	120.36	115.76	107.97	110.01	118.37	108.5
Net Debt/Capital (%)	56.19	57.61	58.4	58.3	59.26	61.06	60.61	64.57	62.9	65.12	65.12	63.79	62.51	64.05	63.03
EBITDA	3,134	3,294	3,268	3,235	3,557	3,902	4,125	3,971	4,360	4,574	4,858	4,680	4,362	4,887	5,321
EBITDA-CapEx	1,167	1,225	730	816	503	222	682	474	874	665	4,858	4,680	4,362	4,887	5,321
Operating Income (Loss)	2,250	2,339	2,244	2,164	2,427	2,686	2,784	2,533	2,676	2,654	2,826	2,624	2,331	2,732	3,000

Liquidity (USD)

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	0.22	0.12	0.21	0.19	0.2	0.2	0.16	0.14	0.16	0.17	0.18	0.11	0.18	0.21	0.25
Current Ratio	1.22	0.87	0.82	0.99	0.81	0.89	0.72	0.62	0.68	0.72	1.02	1.14	1.01	1.04	1.02
Quick Ratio	0.85	0.62	0.64	0.74	0.6	0.68	0.56	0.48	0.49	0.55	0.76	0.4	0.77	0.82	0.83
CFO/Avg Current Liab	1.14	0.75	0.59	0.67	0.77	0.81	0.77	0.49	0.5	0.32	0.43	0.47	0.24	0.56	0.74
Common Equity/Total Assets	19.38	19.48	20.59	19.79	20.06	19.88	21.34	19.96	19.17	17.83	18.19	17.41	20.22	19.96	19.97
Long-Term Debt/Equity (%)	87.09	84.79	85.66	91.74	91.92	103	95.5	103.9	106.17	110.92	114.68	98.73	105.66	114	107.18
Long-Term Debt/Capital (%)	54.87	52.04	50.44	53.36	51.22	57.95	54.8	55.39	57.1	57.92	62.79	56.29	58.18	59.74	59.92
Long-Term Debt/Total Assets (%)	25.87	24.42	25.81	26.2	26.3	30.54	30.62	32.45	33.29	33.62	36.95	29.86	33.7	35.48	34.75
Total Debt/Equity (%)	91.64	95.28	101.47	102.55	109.29	110.64	107.66	122.99	123.75	131.54	124.71	116.88	118.21	126.7	117.3
Total Debt/Capital (%)	57.74	58.48	59.75	59.65	60.9	62.25	61.77	65.57	66.56	68.69	68.28	66.64	65.09	66.39	65.58
Total Debt/Total Assets (%)	27.22	27.44	30.57	29.28	31.27	32.8	34.52	38.41	38.81	39.87	40.18	35.35	37.7	39.43	38.04
CFO/Total Liabilities	11.38	8.86	8.99	8.99	10.06	10.19	10.3	7.27	7.86	5.01	6.39	8.17	4.77	7.44	9.52
CFO/CapEx	1.59	1.26	1.01	1.17	1.07	0.94	0.98	0.77	0.9	0.56	- -	- -	- -	- -	- -
Altman's Z-Score	1.21	1.08	1.1	1.11	1.06	1.1	1.19	1.02	1.06	0.89	1.06	1.05	1.04	1.01	1.07

Working Capital (USD)

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	11.22	10.39	9.99	10.54	11.14	11.19	10.89	10.41	10.05	8.34	7.51	7.58	6.36	6.28	6.74
Days Sales Outstanding	32.52	35.11	36.53	34.64	32.75	32.62	33.5	35.06	36.33	43.77	48.63	48.16	57.38	58.11	54.18
Inventory Turnover	22.64	20.61	20.75	21.24	19.56	17.86	17.13	17.63	16.36	14.4	15.15	17.19	15.11	14.86	15.58
Days Inventory Outstanding	16.12	17.71	17.59	17.18	18.66	20.44	21.31	20.7	22.31	25.35	24.09	21.23	24.16	24.56	23.42
Accounts Payable Turnover	7.58	6.49	6.47	7.62	6.89	5.7	4.73	4.95	4.94	3.87	4.1	4.66	3.88	4.12	4.39
Accounts Payable Turnover Days	48.18	56.23	56.39	47.91	52.98	64.04	77.1	73.7	73.95	94.42	89.08	78.36	94.09	88.64	83.13
Cash Conversion Cycle	0.46	-3.41	-2.27	3.91	-1.56	-10.99	-22.29	-17.93	-15.31	-25.3	-16.36	-8.97	-12.55	-5.97	-5.52
Inventory to Cash Days	16.4	17.4	18.94	17.46	14.09	12.18	12.19	14.36	14.02	18.42	24.54	26.93	33.21	33.55	30.76
Inventories	356	330	363	372	350	339	334	358	352	356	437	492	469	485	530
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	356	330	363	372	350	339	334	358	352	356	437	492	469	485	530

Enterprise Value (USD)

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	18,150	16,268	16,192	19,334	18,831	22,133	26,088	23,833	29,719	24,196	29,725	33,787	31,630	30,874	35,497
- Cash & Cash Equivalents	648	394	674	699	944	776	797	895	981	1,272	992	1,282	1,189	1,324	1,629
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	213	- -	- -	9	9	8	7	113	191	218	299	202	- -	- -	- -
+ Total Debt	10,675	11,309	12,425	12,906	14,274	15,828	16,606	20,711	22,539	25,079	25,362	24,415	25,010	27,825	28,376
Enterprise Value	28,390	27,113	27,616	31,542	32,167	37,193	41,904	43,762	51,468	48,221	54,394	57,122	55,451	57,375	62,244
Total Capital	18,488	19,338	20,795	21,638	23,438	25,428	26,882	31,586	33,865	36,511	37,143	36,639	38,424	41,910	43,272
Total Debt/Capital (%)	57.74	58.48	59.75	59.65	60.9	62.25	61.77	65.57	66.56	68.69	68.28	66.64	65.09	66.39	65.58
Total Debt / EV	0.38	0.42	0.45	0.41	0.44	0.43	0.4	0.47	0.44	0.52	0.47	0.43	0.45	0.48	0.46
EV/Sales	2.2	2.22	2.24	2.44	2.56	3.08	3.48	3.55	4.09	3.94	3.98	3.65	3.78	3.76	3.68
EV/EBITDA	9.06	8.23	8.45	9.75	9.04	9.53	10.16	11.02	11.8	10.54	11.2	12.21	12.71	11.74	11.7
EV/EBIT	12.62	11.59	12.31	14.58	13.25	13.85	15.05	17.28	19.23	18.17	19.25	21.77	23.79	21	20.75
EV/Cash Flow to Firm	8.07	9.05	9.06	9.8	8.67	9.52	10.68	13.14	13.01	15.34	15.43	12.26	18.4	12.41	10.81
EV/Free Cash Flow to Firm	5.18	5.35	4.94	5.59	4.76	4.9	5.69	6.41	6.92	6.84	15.43	12.26	18.4	12.41	10.81
Diluted Market Cap	18,262	16,357	16,274	19,407	18,921	22,244	26,233	23,924	29,810	24,261	29,811	33,911	31,776	30,990	35,626
Diluted Enterprise Value	28,502	27,272	28,025	31,623	32,260	37,304	42,049	43,853	51,559	48,286	54,480	57,246	55,597	57,491	62,373
EV per Share	97.03	92.57	94.28	107.69	109.79	123.81	136.45	140.4	156.68	144.03	156.13	161.14	159.48	165.82	174.16
TTM Sales	12,886	12,188	12,354	12,919	12,554	12,075	12,033	12,337	12,574	12,246	13,676	15,670	14,663	15,256	16,918
TTM EBITDA	3,134	3,294	3,268	3,235	3,557	3,902	4,125	3,971	4,360	4,574	4,858	4,680	4,362	4,887	5,321
TTM Operating Income	2,250	2,339	2,244	2,164	2,427	2,686	2,784	2,533	2,676	2,654	2,826	2,624	2,331	2,732	3,000
TTM Cash Flow to Firm	3,517	2,995	3,048	3,220	3,710	3,905	3,924	3,330	3,956	3,143	3,526	4,660	3,013	4,624	5,760
TTM Free Cash Flow to Firm	5,484	5,064	5,586	5,639	6,764	7,585	7,367	6,827	7,442	7,052	3,526	4,660	3,013	4,624	5,760

Multiples (USD)

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	3.58	3.5	3.2	3.7	2.99	3.12	3.85	3.86	4.5	3.97	10.91	8.62	14.74	8.57	7.42
EV/EBIT	12.62	11.59	12.31	14.58	13.25	13.85	15.05	17.28	19.23	18.17	19.25	21.77	23.79	21	20.75
Enterprise Value	28,390	27,113	27,616	31,542	32,167	37,193	41,904	43,762	51,468	48,221	54,394	57,122	55,451	57,375	62,244
Low Price	48.55	53.63	54.17	52.23	56.86	63.47	72.13	71.12	73.3	62.03	65.56	78.1	80.46	85.85	87.28
EV/Sales	2.2	2.22	2.24	2.44	2.56	3.08	3.48	3.55	4.09	3.94	3.98	3.65	3.78	3.76	3.68
EV/EBITDA	9.06	8.23	8.45	9.75	9.04	9.53	10.16	11.02	11.8	10.54	11.2	12.21	12.71	11.74	11.7
Price/Earnings	17.27	14.29	15.25	17.71	15.78	17.78	17.11	17.24	22.13	21.98	22.08	20.35	12.56	16.96	17.55
Price/Earnings Average	15	15.3	15.96	15.4	15.52	17.87	16.35	17.54	21.08	24	19.45	19.71	12.75	18.06	17.82
Price/Earnings High	17.47	16.98	17.66	18.49	17.74	19.76	18.06	19.16	23.23	28.92	22.16	21.83	13.93	20.48	20.29
Price/Earnings Low	13.52	13.8	14.94	14.01	13.96	15.31	14.53	16.04	17.93	18.86	16.97	16.68	11.11	16.32	15.42
Price/Book Value	2.39	2.03	1.93	2.22	2.06	2.31	2.54	2.21	2.67	2.16	2.59	2.81	2.36	2.19	2.38
Price/Book Value Average	2.07	2.17	2.03	1.93	2.02	2.32	2.43	2.25	2.54	2.36	2.28	2.72	2.4	2.33	2.42
Price/Book Value High	2.42	2.41	2.24	2.31	2.31	2.56	2.68	2.46	2.8	2.84	2.6	3.01	2.62	2.65	2.76
Price/Book Value Low	1.87	1.96	1.9	1.75	1.82	1.99	2.16	2.06	2.16	1.85	1.99	2.3	2.09	2.11	2.09
Price/Tangible Book Value	1.62	1.42	1.37	1.59	1.49	1.61	1.75	1.62	1.83	1.41	1.6	1.65	1.52	1.43	1.49
Price/Tangible Book Value Average	1.41	1.52	1.44	1.38	1.47	1.62	1.68	1.64	1.75	1.54	1.41	1.6	1.55	1.53	1.52
Price/Tangible Book Value High	1.64	1.69	1.59	1.66	1.68	1.79	1.85	1.8	1.92	1.86	1.6	1.77	1.69	1.73	1.73
Price/Tangible Book Value Low	1.27	1.37	1.34	1.26	1.32	1.39	1.49	1.5	1.49	1.21	1.23	1.35	1.35	1.38	1.31
Price/Sales	1.41	1.33	1.31	1.5	1.5	1.83	2.17	1.93	2.36	1.98	2.17	2.16	2.16	2.02	2.1
Price/Sales Average	1.22	1.43	1.37	1.3	1.47	1.84	2.07	1.97	2.25	2.16	1.91	2.09	2.19	2.15	2.13
Price/Sales High	1.42	1.59	1.52	1.56	1.69	2.04	2.29	2.15	2.48	2.6	2.18	2.31	2.39	2.44	2.43
Price/Sales Low	1.1	1.29	1.28	1.18	1.33	1.58	1.84	1.8	1.91	1.7	1.67	1.77	1.91	1.95	1.84
Price/Cash Flow	5.79	6.26	6.34	6.83	5.75	6.4	7.75	8.84	9.48	11.01	10.88	8.59	14.67	8.54	7.4
Price/Cash Flow Average	5.02	6.7	6.64	5.94	5.65	6.43	7.41	9	9.03	12.02	9.58	8.32	14.9	9.1	7.51
Price/Cash Flow High	5.85	7.44	7.35	7.13	6.46	7.11	8.18	9.82	9.95	14.49	10.91	9.21	16.28	10.32	8.55
Price/Cash Flow Low	4.53	6.04	6.22	5.4	5.08	5.51	6.58	8.23	7.68	9.45	8.36	7.04	12.98	8.22	6.5
Price/Free Cash Flow Average	3.11	3.75	3.35	3.22	2.94	3.13	3.68	3.93	4.29	4.34	9.61	8.35	14.97	9.13	7.54
Price/Free Cash Flow High	3.62	4.16	3.7	3.86	3.36	3.46	4.07	4.29	4.73	5.23	10.94	9.24	16.35	10.35	8.58
Price/Free Cash Flow Low	2.8	3.38	3.13	2.92	2.64	2.68	3.27	3.59	3.65	3.41	8.38	7.06	13.04	8.25	6.52
EV/Sales Average	2.02	2.32	2.32	2.25	2.54	3.09	3.39	3.58	3.98	4.12	3.72	3.58	3.82	3.89	3.71
EV/Sales High	2.22	2.48	2.47	2.51	2.75	3.28	3.6	3.76	4.21	4.56	3.98	3.8	4.02	4.18	4.01
EV/Sales Low	1.9	2.18	2.24	2.13	2.39	2.83	3.16	3.41	3.64	3.66	3.47	3.26	3.53	3.68	3.42
EV/EBITDA Average	8.3	8.6	8.78	8.98	8.95	9.56	9.88	11.12	11.48	11.03	10.47	11.98	12.83	12.15	11.8
EV/EBITDA High	9.12	9.18	9.33	10.02	9.7	10.16	10.51	11.69	12.14	12.21	11.22	12.73	13.51	13.05	12.74
EV/EBITDA Low	7.8	8.08	8.45	8.51	8.43	8.75	9.2	10.6	10.51	9.79	9.78	10.9	11.87	11.5	10.89
EV/EBIT Average	11.56	12.11	12.79	13.42	13.12	13.89	14.64	17.44	18.71	19.01	17.99	21.36	24	21.73	20.93
EV/EBIT High	12.71	12.93	13.59	14.97	14.22	14.76	15.58	18.32	19.79	21.05	19.28	22.7	25.27	23.35	22.6
EV/EBIT Low	10.86	11.38	12.31	12.71	12.36	12.71	13.64	16.62	17.13	16.88	16.81	19.44	22.22	20.57	19.31
Last Price	62.03	55.54	55.28	66.01	64.27	73.68	84.95	76.46	90.47	72.27	85.32	95.31	90.97	89.23	99.32
High Price	62.74	65.98	64.03	68.92	72.25	81.88	89.7	84.94	94.97	95.1	85.6	102.21	100.92	107.75	114.87
Enterprise Value Average	26,002	28,328	28,702	29,037	31,853	37,310	40,753	44,173	50,058	50,452	50,846	56,055	55,949	59,376	62,803
Enterprise Value High	28,598	30,241	30,505	32,403	34,508	39,657	43,363	46,405	52,947	55,864	54,492	59,568	58,911	63,782	67,802
Enterprise Value Low	24,446	26,623	27,617	27,514	29,999	34,126	37,967	42,097	45,828	44,793	47,510	51,021	51,797	56,205	57,941

Shares Outstanding	293	293	293	293	293	305	310	321	333	342	354	355	345	347	361
Diluted Weighted Avg Shares	294	294	294	294	294	302	309	313	330	336	349	356	349	347	359
Basic Weighted Avg Shares	293	293	293	293	293	300	307	312	328	335	348	354	348	346	357
Revenue per Share	44.04	41.61	42.18	44.11	42.85	40.2	39.18	39.58	38.28	36.58	39.25	44.2	42.17	44.09	47.34
EBITDA per Share	10.71	11.25	11.16	11.04	12.14	12.99	13.43	12.74	13.27	13.66	13.94	13.2	12.55	14.12	14.89
Operating Income per Share	7.69	7.99	7.66	7.39	8.28	8.94	9.07	8.13	8.15	7.93	8.11	7.4	6.7	7.9	8.39
Basic EPS, GAAP	3.59	3.89	3.63	3.73	4.07	4.14	4.97	4.43	4.09	3.29	3.86	4.68	7.24	5.26	5.66
Basic EPS from Cont Ops	3.63	3.9	3.63	3.73	4.07	4.14	4.97	4.43	4.38	3.42	3.42	4.51	7.24	5.26	5.66
Diluted EPS, GAAP	3.57	3.86	3.61	3.71	4.05	4.12	4.94	4.42	4.08	3.28	3.85	4.67	7.21	5.24	5.64
Diluted EPS from Cont Ops	3.61	3.87	3.61	3.71	4.05	4.12	4.94	4.42	4.37	3.41	3.41	4.5	7.2	5.24	5.64
Dividend per Share	2.41	2.43	2.46	2.52	2.5	2.54	2.61	2.7	2.81	2.91	2.96	3.07	3.15	3.18	3.26
Cash Flow per Share	10.72	8.87	8.71	9.67	11.18	11.51	10.96	8.65	9.54	6.57	7.84	11.1	6.2	10.45	13.43
Free Cash Flow per Basic Share	4	1.81	0.05	1.41	0.76	-0.74	-0.25	-2.57	-1.07	-5.11	7.84	11.1	6.2	10.45	13.43
Cash & Equivalents per Share	2.21	1.58	3.42	2.41	3.23	2.58	2.6	2.87	2.99	3.8	2.85	3.62	3.42	3.83	4.56
Book Value per Share	25.97	27.41	28.58	29.78	31.25	31.93	33.44	34.53	33.9	33.49	32.96	33.91	38.58	40.71	41.68
Tangible Book Value per Share	38.34	39.05	40.33	41.49	43.11	45.79	48.41	47.31	49.35	51.25	53.4	57.77	59.68	62.29	66.55

Consolidated Edison, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)