The AES Corporation Financial Ratios — AES 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 (%)	0.93	-17.35	2.56	17.88	8.25	-38.03	-44.15	42.41	9.77	1.63	-17.81	-30.68	15.33	63.43	23.61
Return on Assets (%)	0.14	-2.09	0.28	1.94	0.81	-3.11	-3.35	3.67	0.92	0.13	-1.21	-1.53	0.6	3.64	1.84
Return on Capital (%)	-1.08	-15.08	2.37	5.16	1.9	-2.11	-7.51	6.14	3.22	2.07	- -	- -	-4.31	11.33	- -
Return on Invested Capital (%)	7.98	-8.95	5.37	7.01	3.78	3.46	-1.85	7.68	4.91	3.07	- -	- -	-6.14	5.39	- -
Gross Margin (%)	25.1	20.88	20.43	18.48	23.65	23.18	23.41	23.97	23.05	27.88	24.33	20.19	19.77	18.85	18.07
EBITDA Margin (%)	28.94	15.97	22.35	24.29	25.75	21.87	26.6	37.01	29.14	25.47	5.45	14.65	18.91	26.75	25.2
Operating Margin (%)	22.95	19.28	19.05	17.32	21.91	20.79	21.37	22.11	21.13	26.17	22.84	18.55	17.75	16.5	16.1
Incremental Operating Margin (%)	40.46	- -	22.15	- -	6.7	33.71	45.38	60.19	40.4	- -	1.15	- -	- -	57.18	124.44
Pretax Margin (%)	14.04	1.34	6.59	8.95	8.78	1.82	7.32	18.8	9.82	5.05	-9.55	-1.34	0.82	7.28	0.61
Profit Margin (%)	0.36	-5.31	0.72	4.77	2.72	-10.99	-11.03	11.21	2.97	0.48	-3.67	-4.33	1.97	13.67	7.44
Net Income to Common Margin (%)	0.36	-5.31	0.72	4.77	2.72	-10.99	-11.03	11.21	2.97	0.48	-3.67	-4.33	1.97	13.67	7.44
Effective Tax Rate (%)	29.03	297.83	32.73	25.71	41.66	17.11	128.4	35.08	35.16	44.26	- -	- -	250.96	6.6	- -
Dvd Payout Ratio (%)	- -	22.22	10.2	9.8	24.25	53.31	134.32	20.11	55.52	149.41	-26.79	-90.95	-71.61	-710.29	-91.59
Sustainable Growth Rate (%)	0.93	-13.49	2.3	16.13	6.25	-17.76	15.15	33.88	4.34	-0.81	-22.58	-58.59	26.3	513.97	45.24

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	22,020	20,721	21,049	20,858	20,081	19,454	19,965	19,295	20,173	19,881	18,699	23,498	26,878	29,018	29,897
ST Debt	2,428	2,505	2,180	2,133	2,172	1,052	2,164	1,659	1,868	1,430	1,367	1,758	4,132	3,587	3,111
LT Debt	19,592	18,216	18,869	18,725	17,909	18,402	17,801	17,636	18,305	18,451	17,332	21,740	22,746	25,431	26,786
Total Debt/EBITDA	4.73	7.56	5.93	5.33	6.92	8.65	7.13	4.86	6.79	8.08	30.81	12.71	11.22	8.84	9.7
Net Debt/EBITDA	4.36	6.87	5.46	4.93	6.49	8.1	6.79	4.56	6.45	7.64	29.25	11.97	10.62	8.37	9.25
Total Debt/EBIT	6.48	15.38	9.32	7.81	11.44	18.15	12.23	6.5	10.48	14.28	-41.65	30.24	21.52	14.37	18.39
Net Debt/EBIT	5.98	13.97	8.59	7.23	10.72	16.99	11.65	6.1	9.95	13.5	-39.55	28.47	20.38	13.61	17.54
EBITDA to Interest Expense	3.04	1.78	2.4	2.7	2.53	1.98	2.39	3.76	2.83	2.37	0.67	1.66	1.82	2.21	2.19
EBITDA-CapEx/Interest Expense	3.04	1.78	2.4	2.7	2.53	1.98	2.39	3.76	2.83	2.37	0.67	1.66	1.82	2.21	2.19
EBIT to Interest Expense	2.41	2.14	2.04	1.92	2.15	1.88	1.92	2.25	2.05	2.44	2.79	2.1	1.71	1.36	1.4
Interest Expense	1,530	1,544	1,482	1,451	1,145	1,134	1,170	1,056	1,050	1,038	911	1,117	1,319	1,485	1,407
Common Equity/Total Assets	13.11	10.92	10.71	10.96	8.63	7.73	7.44	9.86	8.9	7.61	5.95	4.17	3.68	7.69	7.85
Long-Term Debt/Equity (%)	201.38	242.43	246.62	255.63	290.21	322.84	367.41	314.7	350.07	390.91	379.51	482.68	380.05	330.1	294.19
Long-Term Debt/Capital (%)	61.71	64.52	65.75	66.44	68.22	73.16	71.75	70.83	72.06	75	74.49	77.64	69.21	69.25	68.68
Long-Term Debt/Total Assets (%)	43.21	43.55	46.69	48.05	49.11	50.94	53.76	54.23	54.4	53.32	52.58	56.67	50.77	53.65	51.74
Total Debt/Equity (%)	226.33	275.77	275.11	284.75	325.41	341.3	412.07	344.31	385.79	421.21	409.44	521.71	449.09	376.66	328.36
Total Debt/Capital (%)	69.36	73.39	73.34	74.01	76.49	77.34	80.47	77.49	79.42	80.81	80.37	83.92	81.79	79.02	76.66
Total Debt/Total Assets (%)	48.56	49.54	52.09	53.53	55.06	53.85	60.3	59.33	59.95	57.45	56.73	61.25	60	61.21	57.75
Net Debt to Equity	208.91	250.48	253.65	263.74	305.04	319.47	392.49	323.5	366.11	398.14	388.79	491.21	425.26	356.88	313.18
Net Debt/Capital (%)	67.63	71.47	71.72	72.51	75.31	76.16	79.69	76.39	78.55	79.93	79.54	83.09	80.96	78.11	75.8
EBITDA	4,658	2,741	3,552	3,916	2,900	2,248	2,801	3,973	2,969	2,460	607	1,849	2,396	3,284	3,083
EBITDA-CapEx	4,658	2,741	3,552	3,916	2,900	2,248	2,801	3,973	2,969	2,460	607	1,849	2,396	3,284	3,083
Operating Income (Loss)	3,694	3,309	3,027	2,793	2,467	2,137	2,250	2,374	2,153	2,528	2,545	2,341	2,249	2,026	1,970

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	0.36	0.31	0.3	0.32	0.25	0.34	0.23	0.34	0.28	0.27	0.25	0.32	0.19	0.19	0.18
Current Ratio	1.09	1.02	1.01	1.12	0.99	1.22	1.06	1.14	1.03	1.01	1.13	1.18	0.68	0.8	0.77
Quick Ratio	0.66	0.62	0.61	0.71	0.58	0.61	0.47	0.7	0.57	0.51	0.55	0.6	0.33	0.38	0.38
CFO/Avg Current Liab	0.35	0.35	0.34	0.24	0.31	0.47	0.44	0.45	0.52	0.53	0.38	0.48	0.37	0.3	0.5
Common Equity/Total Assets	13.11	10.92	10.71	10.96	8.63	7.73	7.44	9.86	8.9	7.61	5.95	4.17	3.68	7.69	7.85
Long-Term Debt/Equity (%)	201.38	242.43	246.62	255.63	290.21	322.84	367.41	314.7	350.07	390.91	379.51	482.68	380.05	330.1	294.19
Long-Term Debt/Capital (%)	61.71	64.52	65.75	66.44	68.22	73.16	71.75	70.83	72.06	75	74.49	77.64	69.21	69.25	68.68
Long-Term Debt/Total Assets (%)	43.21	43.55	46.69	48.05	49.11	50.94	53.76	54.23	54.4	53.32	52.58	56.67	50.77	53.65	51.74
Total Debt/Equity (%)	226.33	275.77	275.11	284.75	325.41	341.3	412.07	344.31	385.79	421.21	409.44	521.71	449.09	376.66	328.36
Total Debt/Capital (%)	69.36	73.39	73.34	74.01	76.49	77.34	80.47	77.49	79.42	80.81	80.37	83.92	81.79	79.02	76.66
Total Debt/Total Assets (%)	48.56	49.54	52.09	53.53	55.06	53.85	60.3	59.33	59.95	57.45	56.73	61.25	60	61.21	57.75
CFO/Total Liabilities	8.1	8.45	8.29	5.66	7.04	9.52	8.86	8.7	8.68	9.22	6.7	8.02	7.82	6.93	10.09
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.89	0.84	0.86	0.92	0.69	0.64	0.63	0.79	0.79	0.83	0.95	0.88	0.54	0.52	0.49

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	6.74	6.78	6.48	6.36	4.49	5.52	7.3	7.02	6.63	6.95	8.2	7.84	7.87	8.01	7.35
Days Sales Outstanding	54.17	53.81	56.3	57.41	81.22	66.09	49.98	51.98	55.06	52.5	44.52	46.53	46.37	45.57	49.66
Inventory Turnover	18.17	18.18	18.02	18.97	12.52	12.22	13.62	14.33	14.74	14.7	15.83	12.14	11.5	15.27	16.63
Days Inventory Outstanding	20.08	20.08	20.25	19.24	29.15	29.88	26.79	25.46	24.77	24.83	23.06	30.07	31.73	23.9	21.94
Accounts Payable Turnover	6.15	5.94	5.25	5.8	4.45	5.59	6.14	6.06	5.87	5.63	7.43	5.94	3.53	3.43	3.89
Accounts Payable Turnover Days	59.38	61.44	69.53	62.91	82	65.31	59.48	60.25	62.17	64.86	49.15	61.5	103.41	106.48	93.91
Cash Conversion Cycle	14.87	12.45	7.02	13.74	28.36	30.65	17.3	17.19	17.66	12.47	18.43	15.1	-25.31	-37	-22.31
Inventory to Cash Days	34.08	33.74	36.05	38.16	52.07	36.21	23.19	26.52	30.29	27.67	21.47	16.46	14.65	21.67	27.72
Inventories	775	719	684	702	671	622	562	577	487	461	604	1,055	712	593	612
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	775	719	684	702	671	622	562	577	487	461	604	1,055	712	593	612

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	9,118	7,902	10,441	10,088	6,570	7,678	7,095	9,407	13,237	15,388	15,811	19,241	12,874	9,024	10,015
- Cash & Cash Equivalents	1,695	1,900	1,642	1,539	1,257	1,244	949	1,166	1,029	1,089	943	1,374	1,426	1,524	1,382
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	838	838	838	- -	- -
+ Minority/Non Controlling Interest	3,783	2,945	3,321	3,053	3,022	2,906	2,380	2,396	2,233	2,086	1,769	2,067	3,497	4,060	5,042
+ Total Debt	22,020	20,721	21,049	20,858	20,081	19,454	19,965	19,295	20,173	19,881	18,699	23,498	26,878	29,018	29,897
Enterprise Value	31,870	28,975	32,501	31,751	27,947	28,264	28,067	29,619	34,214	35,931	35,942	43,540	42,266	40,499	43,398
Total Capital	31,749	28,235	28,700	28,183	26,252	25,154	24,810	24,899	25,402	24,601	23,266	28,002	32,863	36,722	39,002
Total Debt/Capital (%)	69.36	73.39	73.34	74.01	76.49	77.34	80.47	77.49	79.42	80.81	80.37	83.92	81.79	79.02	76.66
Total Debt / EV	0.69	0.72	0.65	0.66	0.72	0.69	0.71	0.65	0.59	0.55	0.52	0.54	0.64	0.72	0.69
EV/Sales	1.98	1.69	2.05	1.97	2.48	2.75	2.67	2.76	3.36	3.72	3.23	3.45	3.34	3.3	3.55
EV/EBITDA	6.84	10.57	9.15	8.11	9.64	12.57	10.02	7.46	11.52	14.61	59.21	23.55	17.64	12.33	14.08
EV/EBIT	9.38	21.51	14.39	11.89	15.92	26.37	17.2	9.97	17.78	25.81	- -	56.04	33.84	20.05	26.69
EV/Cash Flow to Firm	8.03	- -	8.76	11.07	9.97	7.37	12.92	9.78	10.87	10.78	- -	- -	40.53	9.78	- -
EV/Free Cash Flow to Firm	8.03	- -	8.76	11.07	9.97	7.37	12.92	9.78	10.87	10.78	- -	- -	40.53	9.78	- -
Diluted Market Cap	9,331	8,016	10,809	10,398	6,853	7,653	7,091	9,441	13,298	15,449	15,898	19,158	13,687	9,028	10,040
Diluted Enterprise Value	32,083	29,089	32,869	32,061	28,230	28,239	28,063	29,653	34,275	35,992	36,029	43,457	43,079	40,503	43,423
EV per Share	41.65	38.93	44.98	45.11	41.91	42.88	42.5	44.72	51.53	54	53.9	65.11	63.11	56.95	60.93
TTM Sales	16,098	17,164	15,891	16,124	11,260	10,281	10,530	10,736	10,189	9,660	11,141	12,617	12,668	12,278	12,233
TTM EBITDA	4,658	2,741	3,552	3,916	2,900	2,248	2,801	3,973	2,969	2,460	607	1,849	2,396	3,284	3,083
TTM Operating Income	3,694	3,309	3,027	2,793	2,467	2,137	2,250	2,374	2,153	2,528	2,545	2,341	2,249	2,026	1,970
TTM Cash Flow to Firm	3,970	-153	3,712	2,869	2,802	3,837	2,172	3,029	3,147	3,334	- -	- -	1,043	4,139	- -
TTM Free Cash Flow to Firm	3,970	-153	3,712	2,869	2,802	3,837	2,172	3,029	3,147	3,334	- -	- -	1,043	4,139	- -

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	3.24	2.76	3.98	5.81	3.21	2.64	2.83	4.03	5.39	5.61	8.36	7.06	4.51	3.28	2.33
EV/EBIT	9.38	21.51	14.39	11.89	15.92	26.37	17.2	9.97	17.78	25.81	- -	56.04	33.84	20.05	26.69
Enterprise Value	31,870	28,975	32,501	31,751	27,947	28,264	28,067	29,619	34,214	35,931	35,942	43,540	42,266	40,499	43,398
Low Price	9.39	9.71	10.79	12.64	8.7	8.46	10.12	10.06	14.03	9.21	22.68	18.81	12.29	12.38	9.59
EV/Sales	1.98	1.69	2.05	1.97	2.48	2.75	2.67	2.76	3.36	3.72	3.23	3.45	3.34	3.3	3.55
EV/EBITDA	6.84	10.57	9.15	8.11	9.64	12.57	10.02	7.46	11.52	14.61	59.21	23.55	17.64	12.33	14.08
Price/Earnings	159.85	- -	94.19	13.39	21.9	- -	- -	7.8	43.89	330.39	- -	- -	51.65	5.33	11
Price/Earnings Average	161.15	- -	83.82	13.28	26.62	- -	- -	7.08	37.06	244.2	- -	- -	55.51	7.18	9.65
Price/Earnings High	179.29	- -	99.53	14.53	30.8	- -	- -	8.83	44.01	330.39	- -	- -	76.94	9.11	12.01
Price/Earnings Low	125.99	- -	70.31	11.81	19.33	- -	- -	5.53	30.88	131.57	- -	- -	33.01	5.2	7.51
Price/Book Value	1.53	1.73	2.41	2.36	2.09	2.75	2.88	2.93	4.42	5.84	8.07	12.03	7.8	2.48	2.46
Price/Book Value Average	1.55	1.94	2.15	2.34	2.54	2.66	2.99	2.66	3.73	4.32	8.61	9.89	8.39	3.34	2.16
Price/Book Value High	1.72	2.25	2.55	2.56	2.93	3.12	3.19	3.32	4.43	5.84	9.76	12.26	11.62	4.23	2.69
Price/Book Value Low	1.21	1.58	1.8	2.08	1.84	2	2.71	2.08	3.11	2.33	7.72	7.87	4.99	2.42	1.68
Price/Tangible Book Value	5.77	3.52	4.33	3.98	3.98	5.69	6.82	5.49	9.02	20.63	-23.7	-31.86	-13.68	6.67	5.96
Price/Tangible Book Value Average	5.81	3.96	3.85	3.95	4.84	5.51	7.08	4.98	7.61	15.25	-25.3	-26.18	-14.7	8.99	5.22
Price/Tangible Book Value High	6.47	4.57	4.58	4.32	5.59	6.45	7.57	6.21	9.04	20.63	-28.68	-32.47	-20.38	11.4	6.5
Price/Tangible Book Value Low	4.55	3.22	3.23	3.51	3.51	4.13	6.43	3.89	6.35	8.21	-22.68	-20.82	-8.74	6.51	4.06
Price/Sales	0.58	0.47	0.68	0.64	0.6	0.74	0.67	0.87	1.31	1.57	1.43	1.52	1.02	0.73	0.82
Price/Sales Average	0.58	0.53	0.6	0.63	0.72	0.72	0.7	0.79	1.1	1.16	1.52	1.25	1.09	0.98	0.72
Price/Sales High	0.65	0.61	0.71	0.69	0.84	0.84	0.75	0.99	1.31	1.57	1.73	1.55	1.51	1.25	0.89
Price/Sales Low	0.45	0.43	0.5	0.56	0.53	0.54	0.63	0.62	0.92	0.63	1.37	0.99	0.65	0.71	0.56
Price/Cash Flow	3.21	2.76	3.95	5.75	3.14	2.64	2.83	4.01	5.39	5.52	8.36	7.06	4.24	3.25	2.33
Price/Cash Flow Average	3.24	3.11	3.52	5.7	3.82	2.56	2.94	3.63	4.55	4.08	8.92	5.8	4.56	4.38	2.04
Price/Cash Flow High	3.61	3.59	4.18	6.24	4.42	3	3.14	4.53	5.41	5.52	10.11	7.19	6.31	5.56	2.54
Price/Cash Flow Low	2.53	2.53	2.95	5.07	2.77	1.92	2.67	2.84	3.79	2.2	8	4.61	2.71	3.17	1.59
Price/Free Cash Flow Average	3.26	3.11	3.54	5.75	3.9	2.56	2.94	3.65	4.55	4.14	8.92	5.8	4.85	4.42	2.04
Price/Free Cash Flow High	3.63	3.59	4.21	6.3	4.52	3	3.14	4.56	5.41	5.61	10.11	7.19	6.72	5.6	2.54
Price/Free Cash Flow Low	2.55	2.53	2.97	5.12	2.83	1.92	2.67	2.85	3.79	2.23	8	4.61	2.88	3.2	1.59
EV/Sales Average	1.98	1.75	1.97	1.96	2.61	2.73	2.69	2.68	3.16	3.3	3.32	3.18	3.41	3.55	3.45
EV/Sales High	2.05	1.83	2.08	2.02	2.72	2.85	2.74	2.87	3.36	3.72	3.52	3.48	3.83	3.82	3.62
EV/Sales Low	1.86	1.65	1.88	1.9	2.41	2.54	2.63	2.5	2.97	2.76	3.16	2.92	2.97	3.28	3.29
EV/EBITDA Average	6.86	10.93	8.83	8.09	10.13	12.47	10.12	7.23	10.83	12.97	60.97	21.69	18.04	13.29	13.68
EV/EBITDA High	7.08	11.43	9.32	8.33	10.56	13.03	10.3	7.77	11.54	14.61	64.68	23.75	20.27	14.28	14.37
EV/EBITDA Low	6.43	10.33	8.41	7.8	9.37	11.64	9.87	6.76	10.2	10.84	58.08	19.94	15.7	12.27	13.04
EV/EBIT Average	9.41	22.24	13.88	11.85	16.72	26.14	17.36	9.68	16.71	22.93	- -	51.63	34.61	21.6	25.93
EV/EBIT High	9.71	23.26	14.66	12.21	17.44	27.32	17.68	10.39	17.8	25.81	- -	56.51	38.89	23.21	27.25
EV/EBIT Low	8.82	21.01	13.22	11.44	15.48	24.4	16.95	9.05	15.74	19.16	- -	47.46	30.12	19.94	24.73
Last Price	11.92	10.62	14.45	14.33	9.85	11.65	10.74	14.2	19.94	23.13	23.71	28.77	19.22	12.69	14.06
High Price	13.37	13.79	15.27	15.54	13.86	13.21	11.92	16.07	19.99	23.13	28.69	29.32	28.64	21.68	15.35
Enterprise Value Average	31,945	29,958	31,352	31,663	29,365	28,023	28,339	28,741	32,155	31,917	37,007	40,113	43,229	43,629	42,166
Enterprise Value High	32,979	31,336	33,093	32,603	30,618	29,292	28,847	30,854	34,250	35,931	39,263	43,910	48,569	46,891	44,314
Enterprise Value Low	29,939	28,303	29,855	30,557	27,178	26,161	27,658	26,877	30,292	26,671	35,256	36,876	37,619	40,281	40,215

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	765	744	723	704	667	659	660	662	664	665	667	669	670	711	712
Diluted Weighted Avg Shares	783	755	748	725	695	657	660	665	667	668	670	666	712	711	714
Basic Weighted Avg Shares	778	755	743	719	680	657	660	661	667	657	670	666	669	705	712
Revenue per Share	20.69	22.73	21.39	22.44	16.56	15.65	15.95	16.24	15.28	14.7	16.62	18.95	18.94	17.4	17.18
EBITDA per Share	5.99	3.63	4.78	5.45	4.26	3.42	4.24	6.01	4.45	3.74	0.91	2.78	3.58	4.66	4.33
Operating Income per Share	4.75	4.38	4.07	3.89	3.63	3.25	3.41	3.59	3.23	3.85	3.8	3.52	3.36	2.87	2.77
Basic EPS, GAAP	0.07	-1.21	0.15	1.07	0.45	-1.72	-1.76	1.82	0.45	0.07	-0.61	-0.82	0.37	2.38	1.28
Basic EPS from Cont Ops	2.06	-0.56	0.98	1.52	1	0.29	-0.22	2.04	0.72	0.23	-1.42	-0.76	-0.28	1.15	0.28
Diluted EPS, GAAP	0.07	-1.21	0.15	1.06	0.44	-1.72	-1.76	1.81	0.45	0.07	-0.61	-0.82	0.35	2.36	1.27
Diluted EPS from Cont Ops	2.05	-0.56	0.98	1.5	0.98	0.29	-0.22	2.03	0.72	0.22	-1.42	-0.76	-0.27	1.14	0.28
Dividend per Share	- -	0.04	0.16	0.2	0.41	0.44	0.48	0.52	0.54	0.58	0.6	0.63	0.66	0.68	0.7
Cash Flow per Share	3.71	3.84	3.65	2.49	3.14	4.41	3.79	3.54	3.7	4.19	2.84	4.08	4.54	3.9	6.05
Free Cash Flow per Basic Share	3.71	3.84	3.65	2.49	3.14	4.41	3.79	3.54	3.7	4.19	2.84	4.08	4.54	3.9	6.05
Cash & Equivalents per Share	3.99	3.48	3.2	3.19	2.59	2.69	2.08	2.23	2.15	2.14	1.76	3.15	2.72	2.25	2.18
Book Value per Share	7.77	6.14	5.99	6.07	4.72	4.24	3.73	4.84	4.51	3.96	2.94	2.39	2.46	5.12	5.7
Tangible Book Value per Share	2.07	3.02	3.34	3.6	2.48	2.05	1.57	2.59	2.21	1.12	-1	-0.9	-1.41	1.9	2.36