Eastman Chemical Company Financial Ratios — EMN 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 (%)	36.95	18.16	34.57	20.56	22.76	20.16	27.86	19.28	12.91	7.98	14.62	14.61	16.85	16.11	8.07
Return on Assets (%)	10.62	4.88	9.89	5.38	5.36	5.5	8.8	6.75	4.74	2.98	5.42	5.25	6.1	6.06	3.15
Return on Capital (%)	20.87	9.39	16.16	9.34	9.41	9.54	- -	10.58	7.9	5.61	8.87	8.84	10.3	10.2	6.05
Return on Invested Capital (%)	19.07	9.56	16.15	9.16	9.41	10.1	- -	10.38	8.31	6.72	8.82	8.7	10.48	10.29	6.48
Gross Margin (%)	21.86	21.75	29.69	23.31	26.74	26.17	24.75	24.42	24.09	23.31	23.86	20.2	22.38	24.41	21.07
EBITDA Margin (%)	16.86	14.32	24.55	16.92	20.26	21.79	22.19	20.95	19.35	17.01	17.19	15.41	19.96	19.55	15.69
Operating Margin (%)	12.94	11.36	20.73	13.01	16.24	15.84	14.73	15	14.12	12.92	17.78	11.8	11.44	14.67	10.92
Incremental Operating Margin (%)	4.19	- -	81.57	- -	271.07	21.88	- -	19.27	24.37	26.75	38.34	- -	14.16	187.21	66.67
Pretax Margin (%)	12.27	8.01	17.96	10.39	11.7	11.65	13.5	12.91	9.73	6.26	10.33	9.23	11.8	11.49	6.49
Profit Margin (%)	9	5.39	12.46	7.88	8.79	9.48	14.49	10.64	8.19	5.64	8.18	7.5	9.71	9.65	5.42
Net Income to Common Margin (%)	9	5.39	12.46	7.88	8.79	9.48	14.49	10.64	8.19	5.64	8.18	7.5	9.71	9.65	5.42
Effective Tax Rate (%)	31.1	31.74	30.2	23.74	24.36	18.11	- -	17.25	15.52	7.74	19.87	18.53	17.57	15.77	16.37
Dvd Payout Ratio (%)	22.37	42.67	11.87	27.6	27.67	31.48	21.26	29.23	44.84	71.6	42.76	47.68	41.87	41.6	80.04
Sustainable Growth Rate (%)	28.68	10.41	30.47	14.89	16.46	13.81	21.94	13.64	7.12	2.27	8.37	7.64	9.8	9.41	1.61

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	1,598	4,783	4,254	7,549	7,008	6,594	6,540	6,168	5,782	5,618	5,159	5,151	4,846	5,017	4,787
ST Debt	153	4	- -	301	431	283	393	243	171	349	747	1,126	541	450	586
LT Debt	1,445	4,779	4,254	7,248	6,577	6,311	6,147	5,925	5,611	5,269	4,412	4,025	4,305	4,567	4,201
Total Debt/EBITDA	1.32	4.12	1.85	4.68	3.58	3.36	3.09	2.9	3.22	3.9	2.86	3.16	2.64	2.74	3.49
Net Debt/EBITDA	0.84	3.91	1.75	4.55	3.43	3.27	3	2.79	3.11	3.51	2.61	2.86	2.34	2.28	3.07
Total Debt/EBIT	1.71	5.98	2.28	6.5	5.06	4.77	4.27	4.05	4.89	6.48	4.08	4.47	3.62	3.79	5.57
Net Debt/EBIT	1.09	5.67	2.16	6.31	4.85	4.64	4.14	3.9	4.72	5.83	3.72	4.04	3.21	3.15	4.91
EBITDA to Interest Expense	14.58	7.84	12.34	7.94	7.35	7.61	8.68	8.94	8.12	6.86	9.1	8.67	8.55	8.49	6.27
EBITDA-CapEx/Interest Expense	8.96	4.66	9.72	5	4.9	5.18	6.02	6.72	6.17	4.98	6.18	5.35	4.7	5.72	3.78
EBIT to Interest Expense	11.19	6.22	10.42	6.1	5.89	5.53	5.77	6.4	5.92	5.21	9.41	6.64	4.9	6.37	4.37
Interest Expense	83	148	186	203	266	258	244	238	221	210	198	188	215	216	219
Common Equity/Total Assets	30.24	25.13	32.05	21.84	25.3	29.32	33.77	36.28	37.22	37.45	36.75	35.13	37.3	37.99	40.12
Long-Term Debt/Equity (%)	76.01	157.83	109.78	201.89	163.57	136.96	112.17	100.8	93.02	86.26	76.23	76.87	77.85	78.04	69.59
Long-Term Debt/Capital (%)	41.3	61.18	52.33	65.07	59.63	56.34	51.14	49.19	47.49	44.93	40.3	38.75	41.49	42.02	38.81
Long-Term Debt/Total Assets (%)	23.37	40.81	35.91	45.1	42.21	40.83	38.42	37.04	35.05	32.76	28.43	27.44	29.42	30.02	28.27
Total Debt/Equity (%)	84.06	157.96	109.78	210.28	174.29	143.1	119.34	104.93	95.86	91.98	89.13	98.38	87.63	85.73	79.29
Total Debt/Capital (%)	45.67	61.23	52.33	67.77	63.54	58.86	54.41	51.2	48.94	47.91	47.13	49.59	46.7	46.16	44.23
Total Debt/Total Assets (%)	25.84	40.85	35.91	46.97	44.98	42.66	40.88	38.56	36.12	34.93	33.24	35.12	33.12	32.98	32.22
Net Debt to Equity	53.71	149.74	103.66	204.32	167	139.17	115.86	101.09	92.47	82.74	81.2	88.96	77.72	71.43	69.92
Net Debt/Capital (%)	34.94	59.96	50.9	67.14	62.55	58.19	53.67	50.27	48.04	45.28	44.81	47.08	43.73	41.67	41.15
EBITDA	1,210	1,160	2,295	1,612	1,955	1,963	2,119	2,127	1,794	1,441	1,801	1,630	1,838	1,834	1,373
EBITDA-CapEx	744	690	1,807	1,016	1,303	1,337	1,470	1,599	1,363	1,045	1,223	1,006	1,010	1,235	827
Operating Income (Loss)	929	920	1,938	1,239	1,567	1,427	1,407	1,523	1,309	1,095	1,863	1,248	1,054	1,376	956

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	0.7	0.18	0.16	0.11	0.14	0.1	0.1	0.12	0.11	0.28	0.15	0.15	0.21	0.31	0.21
Current Ratio	2.07	1.98	1.93	1.57	1.4	1.6	1.59	1.82	1.86	1.74	1.56	1.16	1.35	1.51	1.37
Quick Ratio	1.33	0.91	0.9	0.7	0.65	0.78	0.8	0.92	0.88	1.02	0.69	0.54	0.66	0.74	0.59
CFO/Avg Current Liab	0.57	0.91	0.92	0.82	0.8	0.72	0.88	0.81	0.83	0.76	0.65	0.31	0.47	0.49	0.36
Common Equity/Total Assets	30.24	25.13	32.05	21.84	25.3	29.32	33.77	36.28	37.22	37.45	36.75	35.13	37.3	37.99	40.12
Long-Term Debt/Equity (%)	76.01	157.83	109.78	201.89	163.57	136.96	112.17	100.8	93.02	86.26	76.23	76.87	77.85	78.04	69.59
Long-Term Debt/Capital (%)	41.3	61.18	52.33	65.07	59.63	56.34	51.14	49.19	47.49	44.93	40.3	38.75	41.49	42.02	38.81
Long-Term Debt/Total Assets (%)	23.37	40.81	35.91	45.1	42.21	40.83	38.42	37.04	35.05	32.76	28.43	27.44	29.42	30.02	28.27
Total Debt/Equity (%)	84.06	157.96	109.78	210.28	174.29	143.1	119.34	104.93	95.86	91.98	89.13	98.38	87.63	85.73	79.29
Total Debt/Capital (%)	45.67	61.23	52.33	67.77	63.54	58.86	54.41	51.2	48.94	47.91	47.13	49.59	46.7	46.16	44.23
Total Debt/Total Assets (%)	25.84	40.85	35.91	46.97	44.98	42.66	40.88	38.56	36.12	34.93	33.24	35.12	33.12	32.98	32.22
CFO/Total Liabilities	14.59	12.99	16.27	11.48	14.05	12.77	15.75	15.25	15.08	14.59	16.64	10.34	15.09	13.75	11
CFO/CapEx	1.34	2.4	2.66	2.4	2.49	2.21	2.55	2.92	3.49	3.67	2.8	1.56	1.66	2.15	1.78
Altman's Z-Score	3.49	3.08	4.02	3	3.25	3.31	3.51	3.56	3.43	3.38	3.87	3.46	3.44	3.48	3.16

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	12.2	10.96	10.83	10.49	11.17	11.23	10.39	9.31	8.69	8.42	9.86	10.33	10.33	11.6	11.46
Days Sales Outstanding	29.93	33.29	33.69	34.79	32.69	32.5	35.13	39.19	42	43.36	37	35.33	35.33	31.45	31.86
Inventory Turnover	8.02	6.22	5.21	5.27	4.73	4.61	4.93	4.96	4.34	4.27	5.53	4.97	4	3.86	3.48
Days Inventory Outstanding	45.49	58.69	70.07	69.27	77.15	79.11	73.98	73.55	84.13	85.41	65.97	73.45	91.31	94.47	104.83
Accounts Payable Turnover	- -	10.9	8.86	9.5	9.22	9.37	9.43	8.82	7.89	7.36	7.99	6.94	5.57	5.97	5.48
Accounts Payable Turnover Days	- -	33.5	41.2	38.4	39.57	38.94	38.7	41.37	46.25	49.6	45.66	52.62	65.47	61.16	66.65
Cash Conversion Cycle	- -	58.49	62.56	65.65	70.27	72.67	70.41	71.37	79.88	79.17	57.3	56.15	61.17	64.76	70.04
Inventory to Cash Days	-15.56	-25.4	-36.38	-34.48	-44.47	-46.61	-38.85	-34.36	-42.13	-42.05	-28.96	-38.12	-55.98	-63.01	-72.97
Inventories	779	1,260	1,264	1,509	1,479	1,404	1,509	1,583	1,662	1,379	1,504	1,894	1,683	1,988	1,980
Raw Materials	353	536	494	553	500	473	470	515	576	511	589	743	618	737	657
Work In Process	239	288	300	288	212	198	213	262	220	203	273	297	293	305	300
Finished Goods	777	941	976	1,130	1,063	997	1,114	1,143	1,114	891	1,007	1,347	1,193	1,321	1,361
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	5,351	10,477	12,304	11,276	9,979	11,017	13,244	10,219	10,779	13,624	15,594	9,675	10,540	10,517	7,283
- Cash & Cash Equivalents	577	249	237	214	293	181	191	226	204	564	459	493	548	837	566
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	31	85	79	80	80	76	77	75	74	85	84	83	72	73	76
+ Total Debt	1,598	4,783	4,254	7,549	7,008	6,594	6,540	6,168	5,782	5,618	5,159	5,151	4,846	5,017	4,787
Enterprise Value	6,203	15,096	16,400	18,691	16,774	17,506	19,670	16,236	16,431	18,763	20,378	14,416	14,910	14,770	11,580
Total Capital	3,499	7,811	8,129	11,139	11,029	11,202	12,020	12,046	11,814	11,726	10,947	10,387	10,376	10,869	10,824
Total Debt/Capital (%)	45.67	61.23	52.33	67.77	63.54	58.86	54.41	51.2	48.94	47.91	47.13	49.59	46.7	46.16	44.23
Total Debt / EV	0.26	0.32	0.26	0.4	0.42	0.38	0.33	0.38	0.35	0.3	0.25	0.36	0.33	0.34	0.41
EV/Sales	0.86	1.86	1.75	1.96	1.74	1.94	2.06	1.6	1.77	2.21	1.95	1.36	1.62	1.57	1.32
EV/EBITDA	5.13	13.01	7.15	11.6	8.58	8.92	9.28	7.63	9.16	13.02	11.31	8.84	8.11	8.05	8.43
EV/EBIT	6.62	18.87	8.81	16.09	12.12	12.66	12.84	10.66	13.89	21.64	16.13	12.5	11.13	11.15	13.46
EV/Cash Flow to Firm	9.09	12.28	11.49	11.77	9.19	10.97	- -	9.33	9.72	11.38	11.46	12.78	9.61	10.06	10.04
EV/Free Cash Flow to Firm	28.69	19.89	17.47	18.85	14.3	18.04	- -	13.4	13.04	14.98	16.99	28.59	20.62	16.98	19.07
Diluted Market Cap	5,589	10,146	12,630	11,462	10,113	11,161	13,535	10,447	10,978	13,688	16,577	10,172	10,725	10,767	7,379
Diluted Enterprise Value	6,441	14,765	16,726	18,877	16,908	17,650	19,961	16,464	16,630	18,827	21,361	14,913	15,095	15,020	11,676
EV per Share	45.28	98.05	107.56	125.74	113.48	119.51	137.59	116.16	120.82	138.11	158	121.35	127.06	128.25	101.49
TTM Sales	7,178	8,102	9,350	9,527	9,648	9,008	9,549	10,151	9,273	8,473	10,476	10,580	9,210	9,382	8,752
TTM EBITDA	1,210	1,160	2,295	1,612	1,955	1,963	2,119	2,127	1,794	1,441	1,801	1,630	1,838	1,834	1,373
TTM Operating Income	929	920	1,938	1,239	1,567	1,427	1,407	1,523	1,309	1,095	1,863	1,248	1,054	1,376	956
TTM Cash Flow to Firm	682	1,229	1,427	1,588	1,825	1,596	- -	1,740	1,691	1,649	1,778	1,128	1,551	1,469	1,153
TTM Free Cash Flow to Firm	216	759	939	992	1,173	970	- -	1,212	1,260	1,253	1,200	504	723	870	607

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	35.15	15.42	15.61	13.69	10.4	14.71	13.43	10.29	10.23	12.93	15.92	28.98	19.64	15.65	17.4
EV/EBIT	6.62	18.87	8.81	16.09	12.12	12.66	12.84	10.66	13.89	21.64	16.13	12.5	11.13	11.15	13.46
Enterprise Value	6,203	15,096	16,400	18,691	16,774	17,506	19,670	16,236	16,431	18,763	20,378	14,416	14,910	14,770	11,580
Low Price	32.45	39.16	63.48	70.38	62.84	56.03	74.78	67.4	61.22	34.44	96.27	69.91	68.89	80.71	56.11
EV/Sales	0.86	1.86	1.75	1.96	1.74	1.94	2.06	1.6	1.77	2.21	1.95	1.36	1.62	1.57	1.32
EV/EBITDA	5.13	13.01	7.15	11.6	8.58	8.92	9.28	7.63	9.16	13.02	11.31	8.84	8.11	8.05	8.43
Price/Earnings	8.45	22.66	10.67	15.1	11.83	12.97	9.69	9.56	14.35	28.43	19.03	12.68	11.92	11.78	15.45
Price/Earnings Average	9.62	17.73	9.78	16.49	12.84	12.01	8.77	12.6	13.76	20.96	17.72	15.21	10.94	12.58	18.34
Price/Earnings High	11.97	22.71	10.97	18.03	14.7	13.59	9.94	14.7	15.6	29.72	20.54	20.16	12.23	14.76	25.12
Price/Earnings Low	7.02	13.04	8.39	14.01	11.01	9.66	7.82	8.81	11.08	9.76	15.15	10.89	9.14	10.41	13.58
Price/Book Value	2.86	3.56	3.24	3.21	2.53	2.43	2.45	1.76	1.81	2.26	2.73	1.88	1.93	1.82	1.22
Price/Book Value Average	3.26	2.79	2.97	3.51	2.75	2.25	2.22	2.32	1.73	1.67	2.55	2.25	1.77	1.94	1.45
Price/Book Value High	4.06	3.57	3.33	3.83	3.15	2.55	2.51	2.71	1.97	2.36	2.95	2.98	1.98	2.28	1.99
Price/Book Value Low	2.38	2.05	2.55	2.98	2.36	1.81	1.98	1.62	1.4	0.78	2.18	1.61	1.48	1.61	1.07
Price/Tangible Book Value	3.93	-6.76	-19.78	-2.91	-3.09	-4.58	-8.85	-12.04	-22.27	-58.22	22.24	34.68	15.64	9.43	5.49
Price/Tangible Book Value Average	4.47	-5.29	-18.13	-3.17	-3.36	-4.24	-8.01	-15.87	-21.35	-42.94	20.71	41.58	14.36	10.08	6.52
Price/Tangible Book Value High	5.56	-6.78	-20.34	-3.47	-3.84	-4.79	-9.07	-18.51	-24.21	-60.86	24	55.13	16.05	11.83	8.93
Price/Tangible Book Value Low	3.26	-3.89	-15.56	-2.7	-2.88	-3.41	-7.14	-11.1	-17.2	-20	17.71	29.77	11.99	8.34	4.83
Price/Sales	0.76	1.22	1.33	1.19	1.04	1.23	1.4	1.02	1.17	1.6	1.56	0.95	1.16	1.14	0.84
Price/Sales Average	0.87	0.96	1.22	1.3	1.13	1.14	1.27	1.34	1.13	1.18	1.45	1.14	1.06	1.21	0.99
Price/Sales High	1.08	1.23	1.37	1.42	1.29	1.29	1.44	1.56	1.28	1.68	1.68	1.51	1.19	1.42	1.36
Price/Sales Low	0.63	0.7	1.05	1.1	0.97	0.92	1.13	0.94	0.91	0.55	1.24	0.82	0.89	1	0.74
Price/Cash Flow	8.73	8.78	9.58	7.91	6.18	8	8.1	6.69	7.24	9.34	10.07	10.32	7.75	8.28	7.55
Price/Cash Flow Average	9.94	6.87	8.78	8.64	6.7	7.4	7.33	8.82	6.94	6.89	9.38	12.37	7.12	8.84	8.96
Price/Cash Flow High	12.37	8.8	9.85	9.45	7.68	8.38	8.3	10.29	7.87	9.76	10.87	16.4	7.96	10.38	12.28
Price/Cash Flow Low	7.25	5.05	7.54	7.34	5.75	5.96	6.53	6.17	5.59	3.21	8.02	8.86	5.95	7.32	6.63
Price/Free Cash Flow Average	40.04	12.07	14.31	14.96	11.29	13.61	12.15	13.57	9.81	9.53	14.82	34.75	18.03	16.72	20.67
Price/Free Cash Flow High	49.82	15.46	16.05	16.35	12.93	15.41	13.76	15.83	11.12	13.51	17.18	46.07	20.16	19.62	28.31
Price/Free Cash Flow Low	29.2	8.87	12.28	12.71	9.68	10.96	10.84	9.49	7.9	4.44	12.68	24.88	15.06	13.83	15.3
EV/Sales Average	0.97	1.58	1.64	2.07	1.83	1.85	1.93	1.92	1.72	1.79	1.84	1.54	1.53	1.65	1.48
EV/Sales High	1.18	1.87	1.79	2.19	1.99	2	2.09	2.14	1.87	2.29	2.06	1.9	1.65	1.86	1.84
EV/Sales Low	0.74	1.31	1.47	1.88	1.67	1.63	1.79	1.52	1.51	1.16	1.64	1.23	1.35	1.44	1.22
EV/EBITDA Average	5.74	11.05	6.7	12.24	9.02	8.5	8.69	9.16	8.91	10.54	10.72	10.03	7.64	8.44	9.43
EV/EBITDA High	6.97	13.04	7.3	12.95	9.82	9.19	9.44	10.22	9.68	13.45	12	12.34	8.26	9.51	11.76
EV/EBITDA Low	4.38	9.18	6	11.09	8.23	7.49	8.08	7.26	7.79	6.81	9.55	8	6.78	7.39	7.79
EV/EBIT Average	7.41	16.02	8.26	16.98	12.74	12.07	12.02	12.8	13.51	17.52	15.28	14.17	10.48	11.69	15.05
EV/EBIT High	9	18.9	8.99	17.96	13.87	13.04	13.06	14.27	14.68	22.35	17.11	17.45	11.34	13.16	18.77
EV/EBIT Low	5.65	13.31	7.4	15.38	11.62	10.63	11.17	10.14	11.82	11.32	13.62	11.31	9.29	10.22	12.44
Last Price	39.06	68.05	80.7	75.86	67.51	75.21	92.64	73.11	79.26	100.28	120.91	81.44	89.82	91.32	63.83
High Price	55.36	68.22	82.96	90.55	83.9	78.79	94.96	112.45	86.18	104.83	130.47	129.48	92.21	114.5	103.82
Enterprise Value Average	6,947	12,817	15,375	19,729	17,626	16,687	18,411	19,489	15,985	15,186	19,301	16,342	14,046	15,487	12,945
Enterprise Value High	8,437	15,122	16,745	20,875	19,196	18,031	20,002	21,735	17,372	19,381	21,610	20,122	15,190	17,440	16,143
Enterprise Value Low	5,297	10,648	13,775	17,877	16,084	14,697	17,117	15,438	13,977	9,818	17,200	13,046	12,454	13,548	10,699

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	137	154	152	149	148	146	143	140	136	136	129	119	117	115	114
Diluted Weighted Avg Shares	143	149	157	151	150	148	146	143	139	137	137	125	119	118	116
Basic Weighted Avg Shares	140	146	154	150	149	147	145	141	137	136	135	124	119	117	115
Revenue per Share	51.38	55.68	60.71	63.73	64.93	61.15	65.95	71.89	67.49	62.53	77.66	85.67	77.66	80.39	76.3
EBITDA per Share	8.66	7.97	14.9	10.78	13.16	13.33	14.63	15.06	13.06	10.63	13.35	13.2	15.5	15.72	11.97
Operating Income per Share	6.65	6.32	12.58	8.29	10.55	9.69	9.72	10.79	9.53	8.08	13.81	10.11	8.89	11.79	8.33
Basic EPS, GAAP	4.62	3	7.56	5.02	5.71	5.8	9.56	7.65	5.52	3.53	6.35	6.42	7.54	7.75	4.13
Basic EPS from Cont Ops	4.35	3.04	7.61	5.05	5.75	5.83	9.59	7.68	5.55	3.61	6.43	6.45	7.55	7.78	4.14
Diluted EPS, GAAP	4.51	2.93	7.44	4.97	5.66	5.75	9.47	7.56	5.48	3.5	6.25	6.35	7.49	7.68	4.1
Diluted EPS from Cont Ops	4.24	2.97	7.49	5	5.7	5.79	9.5	7.59	5.5	3.58	6.32	6.37	7.5	7.7	4.11
Dividend per Share	0.97	1.32	0.91	1.4	1.6	1.85	2.04	2.25	2.5	2.64	2.78	3.09	3.17	3.25	3.32
Cash Flow per Share	4.47	7.75	8.42	9.59	10.93	9.4	11.44	10.93	10.95	10.74	12	7.89	11.59	11.03	8.46
Free Cash Flow per Basic Share	1.14	4.52	5.25	5.6	6.54	5.15	6.96	7.19	7.81	7.82	7.72	2.84	4.6	5.9	3.7
Cash & Equivalents per Share	5.67	1.62	1.55	1.44	1.98	1.24	1.34	1.62	1.5	4.15	3.56	4.15	4.67	7.27	4.96
Book Value per Share	13.65	19.12	24.9	23.61	26.66	30.94	37.79	41.52	43.81	44.33	44.23	43.38	46.51	50.18	52.24
Tangible Book Value per Share	9.95	-10.07	-4.08	-26.11	-21.83	-16.44	-10.47	-6.07	-3.56	-1.72	5.44	2.35	5.74	9.68	11.62