Williams Companies, Inc. (The) Financial Ratios — WMB 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 (%)	8.76	28.41	8.94	30.99	-7.65	-7.86	30.41	-1.28	6.06	1.66	13.1	17.92	26.67	17.94	20.78
Return on Assets (%)	1.81	4.21	1.67	5.45	-1.15	-0.88	4.67	-0.34	1.86	0.47	3.31	4.27	6.29	4.15	4.63
Return on Capital (%)	4.17	6.92	2.65	7.63	- -	- -	- -	0.39	4.67	2.81	6.32	7.85	10.24	7.64	8.28
Return on Invested Capital (%)	11.45	7.88	4.47	3.28	- -	- -	- -	1.19	3.41	4.16	5.3	6.72	8.5	6.31	7.44
Gross Margin (%)	42.06	43.2	43.99	45.11	52.21	53.49	49.74	47.4	53.91	56.81	44.73	50.15	62.35	58.71	61.96
EBITDA Margin (%)	43.9	31.63	31.92	35.94	26.68	32.7	33.16	28.7	44.32	50.82	42.09	45.85	58.51	52.92	54.75
Operating Margin (%)	23.54	21.53	19.46	18.19	19.12	20.83	21.84	22.92	29.08	33.31	24.76	27.52	38.43	31.79	36.89
Incremental Operating Margin (%)	35.6	57.43	44.25	6.95	- -	111.51	36.09	36.18	- -	- -	2.06	114.5	- -	211.14	73.88
Pretax Margin (%)	15.16	17.22	15.74	46.93	-23.27	-5	6.66	3.81	12.97	3.59	19.51	23.18	40.39	28.43	30.33
Profit Margin (%)	4.74	11.47	6.27	27.68	-7.76	-5.65	27.07	-1.78	10.36	2.73	14.27	18.69	29.15	21.18	21.91
Net Income to Common Margin (%)	4.74	11.47	6.27	27.68	-7.76	-5.65	27.07	-1.8	10.33	2.69	14.25	18.66	29.12	21.16	21.88
Effective Tax Rate (%)	10.32	27.93	37.13	34.85	- -	- -	- -	41.69	31.48	28.52	24.65	16.72	22.81	21.43	23.64
Dvd Payout Ratio (%)	33.53	65.37	107.09	55.16	-89.26	-456.88	34.88	256.48	311.69	1,064.84	124	94.78	61.8	93.87	83.67
Sustainable Growth Rate (%)	5.82	9.84	-0.63	13.9	-14.48	-43.76	19.8	2.01	-12.83	-16.02	-3.14	0.94	10.19	1.1	3.39

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	8,722	10,736	11,579	21,582	24,487	23,502	20,935	22,414	22,309	22,372	23,698	22,929	26,462	26,937	29,393
ST Debt	353	1	226	802	675	878	501	47	2,161	921	2,048	1,002	3,086	2,201	2,077
LT Debt	8,369	10,735	11,353	20,780	23,812	22,624	20,434	22,367	20,148	21,451	21,650	21,927	23,376	24,736	27,316
Total Debt/EBITDA	2.51	4.53	5.29	7.86	12.47	9.58	7.86	8.99	6.14	5.7	5.3	4.56	4.15	4.85	4.49
Net Debt/EBITDA	2.25	4.18	4.98	7.77	12.42	9.52	7.52	8.92	6.05	5.66	4.92	4.53	3.81	4.83	4.48
Total Debt/EBIT	4.67	6.66	8.42	13.76	108.35	34.11	22.58	29.18	11.61	10.16	9.01	7.6	6.14	8.07	7.01
Net Debt/EBIT	4.2	6.14	7.93	13.6	107.91	33.86	21.61	28.97	11.45	10.08	8.36	7.54	5.63	8.04	6.98
EBITDA to Interest Expense	6.08	4.65	4.29	3.67	1.88	2.08	2.46	2.24	3.06	3.35	3.79	4.38	5.16	4.07	4.54
EBITDA-CapEx/Interest Expense	6.08	4.65	4.29	3.67	1.88	2.08	2.42	2.24	3.03	3.32	3.79	4.36	5.12	4	4.46
EBIT to Interest Expense	3.26	3.17	2.62	1.86	1.35	1.32	1.62	1.79	2.01	2.19	2.23	2.63	3.39	2.45	3.06
Interest Expense	573	509	510	747	1,044	1,179	1,083	1,112	1,186	1,172	1,179	1,147	1,236	1,364	1,442
Common Equity/Total Assets	7.85	19.53	17.92	17.4	12.54	9.91	20.83	32.28	28.95	26.57	23.92	23.64	23.5	22.74	21.81
Long-Term Debt/Equity (%)	323.63	144.54	127.26	103.01	146.76	161.07	126.33	139.82	123.12	147.1	153.54	156.12	156.98	166.68	182.17
Long-Term Debt/Capital (%)	74.01	59.1	55.38	49.77	58.49	60.25	55.06	58.23	52.1	58.05	57.28	59.3	56.53	59.21	61.54
Long-Term Debt/Total Assets (%)	50.72	44.13	41.83	41.19	48.58	48.31	44.08	49.37	43.76	48.57	45.47	45.27	44.42	45.36	46.64
Total Debt/Equity (%)	337.28	144.55	129.79	106.99	150.92	167.32	129.43	140.11	136.33	153.41	168.06	163.25	177.7	181.52	196.02
Total Debt/Capital (%)	77.13	59.11	56.48	51.69	60.15	62.59	56.41	58.35	57.69	60.54	62.69	62.01	63.99	64.48	66.22
Total Debt/Total Assets (%)	52.85	44.13	42.66	42.77	49.95	50.18	45.17	49.48	48.46	50.66	49.77	47.34	50.28	49.4	50.18
Net Debt to Equity	302.9	133.26	122.16	105.8	150.31	166.11	123.87	139.06	134.44	152.25	155.98	161.99	163.11	180.94	195.39
Net Debt/Capital (%)	75.18	57.13	54.99	51.41	60.05	62.42	55.33	58.17	57.31	60.31	60.9	61.79	61.95	64.36	66.1
EBITDA	3,481	2,368	2,190	2,745	1,964	2,452	2,663	2,493	3,635	3,923	4,473	5,027	6,382	5,558	6,543
EBITDA-CapEx	3,481	2,368	2,190	2,745	1,964	2,452	2,622	2,486	3,595	3,887	4,465	4,997	6,331	5,453	6,437
Operating Income (Loss)	1,867	1,612	1,335	1,389	1,407	1,562	1,754	1,991	2,385	2,571	2,631	3,018	4,192	3,339	4,408

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	0.53	0.54	0.34	0.09	0.04	0.06	0.34	0.09	0.07	0.06	0.34	0.03	0.37	0.01	0.01
Current Ratio	1.13	1.24	0.85	0.74	0.61	0.5	0.82	0.81	0.4	0.62	0.91	0.78	0.77	0.5	0.53
Quick Ratio	0.91	0.99	0.68	0.54	0.46	0.38	0.71	0.64	0.32	0.49	0.64	0.41	0.6	0.31	0.28
CFO/Avg Current Liab	1.62	1.14	1.26	0.93	1.07	1.53	1.1	1.48	1.28	1.11	1.08	0.99	1.11	0.89	1.03
Common Equity/Total Assets	7.85	19.53	17.92	17.4	12.54	9.91	20.83	32.28	28.95	26.57	23.92	23.64	23.5	22.74	21.81
Long-Term Debt/Equity (%)	323.63	144.54	127.26	103.01	146.76	161.07	126.33	139.82	123.12	147.1	153.54	156.12	156.98	166.68	182.17
Long-Term Debt/Capital (%)	74.01	59.1	55.38	49.77	58.49	60.25	55.06	58.23	52.1	58.05	57.28	59.3	56.53	59.21	61.54
Long-Term Debt/Total Assets (%)	50.72	44.13	41.83	41.19	48.58	48.31	44.08	49.37	43.76	48.57	45.47	45.27	44.42	45.36	46.64
Total Debt/Equity (%)	337.28	144.55	129.79	106.99	150.92	167.32	129.43	140.11	136.33	153.41	168.06	163.25	177.7	181.52	196.02
Total Debt/Capital (%)	77.13	59.11	56.48	51.69	60.15	62.59	56.41	58.35	57.69	60.54	62.69	62.01	63.99	64.48	66.22
Total Debt/Total Assets (%)	52.85	44.13	42.66	42.77	49.95	50.18	45.17	49.48	48.46	50.66	49.77	47.34	50.28	49.4	50.18
CFO/Total Liabilities	24.71	10.86	12.17	6.98	8.26	12.67	10.24	11.24	12.44	11.82	11.77	14.22	15.74	12.53	13.53
CFO/CapEx	- -	- -	- -	- -	- -	- -	75.34	470.43	92.33	97.11	493.13	162.97	116.43	47.37	55.64
Altman's Z-Score	1.19	1.01	0.95	0.76	0.33	0.35	0.54	0.55	0.52	0.43	0.57	0.72	0.8	1.01	1.11

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	13.99	11.91	11.25	9.72	7.31	7.58	8.47	9.57	9.38	8.66	9.07	6.81	7.12	7.54	7.9
Days Sales Outstanding	26.1	30.64	32.46	37.57	49.91	48.16	43.09	38.16	38.9	42.13	40.24	53.63	51.25	48.41	46.21
Inventory Turnover	23.32	24.72	20.82	19.73	19.65	26.32	32.16	37.6	29.65	25.55	22.81	15.64	13.82	15.69	15.33
Days Inventory Outstanding	15.65	14.76	17.53	18.5	18.58	13.87	11.35	9.71	12.31	14.29	16	23.34	26.4	23.27	23.81
Accounts Payable Turnover	8.08	5.29	4.11	4.63	4.24	5.12	5.01	5.59	6.22	6.47	5.49	2.66	2.19	2.9	2.39
Accounts Payable Turnover Days	45.15	69.05	88.86	78.76	86.04	71.3	72.85	65.26	58.69	56.41	66.47	137.47	166.59	125.76	152.86
Cash Conversion Cycle	-3.41	-23.64	-38.88	-22.69	-17.54	-9.27	-18.41	-17.4	-7.48	- -	-10.23	-60.51	-88.93	-54.08	-82.84
Inventory to Cash Days	10.45	15.88	14.93	19.06	31.34	34.3	31.74	28.45	26.59	27.84	24.24	30.29	24.85	25.14	22.41
Inventories	169	175	194	231	127	138	113	130	125	136	379	320	274	279	314
Raw Materials	169	78	83	81	70	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	97	111	150	57	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	138	113	130	125	136	379	320	274	279	314

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	18,885	21,595	26,114	33,849	18,717	23,174	25,149	25,799	28,511	24,624	31,356	39,922	42,166	65,227	72,507
- Cash & Cash Equivalents	889	839	681	240	100	170	899	168	289	142	1,680	152	2,150	60	63
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	35	35	35	35	35	35	35	35
+ Minority/Non Controlling Interest	1,290	2,675	4,057	11,395	10,077	9,403	6,519	1,337	3,001	2,814	2,678	2,560	2,489	2,404	2,188
+ Total Debt	8,722	10,736	11,579	21,582	24,487	23,502	20,935	22,414	22,309	22,372	23,698	22,929	26,462	26,937	29,393
Enterprise Value	28,008	34,167	41,069	66,586	53,181	55,909	51,704	49,417	53,567	49,703	56,087	65,294	69,002	94,543	104,060
Total Capital	11,308	18,163	20,500	41,754	40,712	37,548	37,110	38,411	38,673	36,955	37,799	36,974	41,353	41,777	44,388
Total Debt/Capital (%)	77.13	59.11	56.48	51.69	60.15	62.59	56.41	58.35	57.69	60.54	62.69	62.01	63.99	64.48	66.22
Total Debt / EV	0.31	0.31	0.28	0.32	0.46	0.42	0.4	0.45	0.42	0.45	0.42	0.35	0.38	0.28	0.28
EV/Sales	3.53	4.56	5.99	8.72	7.23	7.46	6.44	5.69	6.53	6.44	5.28	5.95	6.33	9	8.71
EV/EBITDA	8.05	14.43	18.75	24.26	27.08	22.8	19.42	19.82	14.74	12.67	12.54	12.99	10.81	17.01	15.9
EV/EBIT	15	21.2	29.87	42.44	235.32	81.14	55.78	64.35	27.89	22.57	21.32	21.63	16.01	28.31	24.8
EV/Cash Flow to Firm	7.09	15.52	16.18	25.59	- -	- -	- -	12.54	11.89	11.47	11.6	11.17	10.01	15.64	14.87
EV/Free Cash Flow to Firm	7.09	15.52	16.18	25.59	- -	- -	- -	12.56	12	11.56	11.62	11.23	10.09	15.91	15.1
Diluted Market Cap	19,114	21,595	26,274	33,849	18,724	23,194	25,226	25,799	28,559	24,668	31,439	40,075	42,381	65,438	72,685
Diluted Enterprise Value	28,237	34,167	41,229	66,586	53,188	55,929	51,781	49,417	53,615	49,747	56,170	65,447	69,217	94,754	104,238
EV per Share	47.39	50.17	60.13	89.14	71	74.54	62.6	40.82	44.2	40.98	46.16	53.61	56.72	77.56	85.16
TTM Sales	7,930	7,486	6,860	7,637	7,360	7,499	8,031	8,686	8,201	7,719	10,627	10,965	10,907	10,503	11,950
TTM EBITDA	3,481	2,368	2,190	2,745	1,964	2,452	2,663	2,493	3,635	3,923	4,473	5,027	6,382	5,558	6,543
TTM Operating Income	1,867	1,612	1,335	1,389	1,407	1,562	1,754	1,991	2,385	2,571	2,631	3,018	4,192	3,339	4,408
TTM Cash Flow to Firm	3,953	2,202	2,538	2,602	- -	- -	- -	3,941	4,506	4,334	4,833	5,844	6,892	6,046	6,999
TTM Free Cash Flow to Firm	3,953	2,202	2,538	2,602	- -	- -	- -	3,934	4,466	4,298	4,825	5,814	6,841	5,941	6,893

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	5.56	11.77	11.85	16	6.91	5.58	8.28	7.85	7.82	7.13	7.99	8.25	7.2	13.44	12.55
EV/EBIT	15	21.2	29.87	42.44	235.32	81.14	55.78	64.35	27.89	22.57	21.32	21.63	16.01	28.31	24.8
Enterprise Value	28,008	34,167	41,069	66,586	53,181	55,909	51,704	49,417	53,567	49,703	56,087	65,294	69,002	94,543	104,060
Low Price	23.09	26.44	31.25	37.97	21.52	11.27	26.8	21.31	21.65	9.01	19.98	25.75	27.85	33.04	49.12
EV/Sales	3.53	4.56	5.99	8.72	7.23	7.46	6.44	5.69	6.53	6.44	5.28	5.95	6.33	9	8.71
EV/EBITDA	8.05	14.43	18.75	24.26	27.08	22.8	19.42	19.82	14.74	12.67	12.54	12.99	10.81	17.01	15.9
Price/Earnings	50.02	25.14	60.73	16.01	- -	- -	11.57	- -	33.66	118.45	20.71	19.52	13.29	29.36	27.7
Price/Earnings Average	45.33	24.69	56.05	17.25	- -	- -	11.21	- -	36.61	114.57	20.23	19.31	12.45	23.67	27.34
Price/Earnings High	52.56	29.04	61.19	20.92	- -	- -	12.3	- -	41.83	139.08	23.86	22.6	14.17	32.68	30.1
Price/Earnings Low	36.14	20.96	49.64	13.42	- -	- -	10.18	- -	30.98	52.57	16.03	15.33	10.68	18.13	22.94
Price/Book Value	14.57	4.54	5.37	3.86	3.04	4.99	2.6	1.76	2.14	2.1	2.75	3.49	3.41	5.26	5.68
Price/Book Value Average	13.2	4.46	4.96	4.16	5.57	3.79	2.52	2.28	2.33	2.03	2.69	3.45	3.19	4.24	5.6
Price/Book Value High	15.31	5.25	5.41	5.04	7.5	5.15	2.77	2.78	2.66	2.46	3.17	4.04	3.63	5.85	6.17
Price/Book Value Low	10.53	3.79	4.39	3.23	2.62	1.82	2.29	1.76	1.97	0.93	2.13	2.74	2.74	3.25	4.7
Price/Tangible Book Value	15.08	9	10.15	-12.11	-4.84	-4.62	29.07	3.76	5.31	5.74	7.87	9.77	8.83	12.56	12.07
Price/Tangible Book Value Average	13.67	8.84	9.36	-13.05	-8.85	-3.5	28.16	4.85	5.78	5.55	7.68	9.67	8.27	10.13	11.91
Price/Tangible Book Value High	15.85	10.4	10.22	-15.81	-11.93	-4.76	30.91	5.93	6.6	6.74	9.06	11.31	9.42	13.98	13.11
Price/Tangible Book Value Low	10.9	7.5	8.29	-10.14	-4.17	-1.68	25.59	3.76	4.89	2.55	6.09	7.67	7.1	7.76	9.99
Price/Sales	2.37	2.88	3.81	4.43	2.54	3.09	3.13	2.97	3.48	3.19	2.95	3.64	3.87	6.21	6.06
Price/Sales Average	2.15	2.83	3.51	4.78	4.65	2.35	3.03	3.83	3.78	3.09	2.88	3.6	3.62	5.01	5.98
Price/Sales High	2.49	3.33	3.84	5.79	6.27	3.19	3.33	4.68	4.32	3.75	3.4	4.22	4.13	6.91	6.59
Price/Sales Low	1.71	2.4	3.11	3.71	2.19	1.13	2.76	2.97	3.2	1.42	2.28	2.86	3.11	3.83	5.02
Price/Cash Flow	5.47	11.77	11.78	16	6.91	5.58	8.14	7.83	7.72	7.05	7.95	8.17	7.11	13.12	12.28
Price/Cash Flow Average	4.96	11.56	10.87	17.25	12.64	4.23	7.89	10.11	8.4	6.82	7.76	8.08	6.66	10.58	12.12
Price/Cash Flow High	5.75	13.6	11.87	20.91	17.04	5.75	8.65	12.35	9.59	8.27	9.16	9.46	7.58	14.6	13.35
Price/Cash Flow Low	3.95	9.81	9.63	13.41	5.95	2.03	7.17	7.83	7.1	3.13	6.15	6.42	5.71	8.1	10.17
Price/Free Cash Flow Average	5.04	11.56	10.94	17.25	12.65	4.24	8.02	10.13	8.5	6.9	7.8	8.16	6.74	10.84	12.38
Price/Free Cash Flow High	5.84	13.6	11.94	20.91	17.04	5.76	8.8	12.38	9.72	8.37	9.2	9.55	7.67	14.96	13.63
Price/Free Cash Flow Low	4.02	9.81	9.69	13.41	5.96	2.04	7.28	7.85	7.19	3.16	6.18	6.48	5.78	8.3	10.39
EV/Sales Average	3.31	4.51	5.69	9.06	9.33	6.71	6.34	6.55	6.84	6.33	5.21	5.92	6.08	7.8	8.63
EV/Sales High	3.65	5.01	6.02	10.08	10.95	7.55	6.64	7.4	7.38	6.99	5.73	6.53	6.58	9.7	9.23
EV/Sales Low	2.87	4.08	5.29	8	6.87	5.49	6.06	5.69	6.25	4.66	4.61	5.17	5.57	6.63	7.66
EV/EBITDA Average	7.54	14.27	17.83	25.21	34.98	20.52	19.12	22.82	15.42	12.46	12.37	12.91	10.39	14.74	15.76
EV/EBITDA High	8.32	15.85	18.84	28.03	41.04	23.1	20.01	25.79	16.64	13.76	13.6	14.24	11.25	18.34	16.86
EV/EBITDA Low	6.54	12.91	16.58	22.26	25.76	16.8	18.28	19.82	14.11	9.18	10.95	11.29	9.51	12.52	14
EV/EBIT Average	14.05	20.96	28.4	44.11	303.99	73.04	54.93	74.09	29.19	22.21	21.04	21.5	15.39	24.53	24.57
EV/EBIT High	15.51	23.28	30.01	49.05	356.65	82.2	57.49	83.72	31.49	24.52	23.13	23.72	16.65	30.52	26.29
EV/EBIT Low	12.2	18.97	26.4	38.94	223.83	59.77	52.53	64.35	26.7	16.35	18.62	18.8	14.08	20.84	21.83
Last Price	31.95	31.71	38.23	45.31	24.99	30.9	30.45	21.31	23.52	20.3	25.81	32.78	34.66	53.51	59.33
High Price	33.58	36.64	38.52	59.19	61.6	31.87	32.37	33.6	29.23	23.84	29.72	37.95	36.95	59.56	64.46
Enterprise Value Average	26,236	33,782	39,056	69,213	68,702	50,325	50,917	56,900	56,067	48,896	55,351	64,874	66,325	81,913	103,109
Enterprise Value High	28,966	37,522	41,267	76,953	80,602	56,635	53,290	64,297	60,488	53,992	60,842	71,597	71,786	101,919	110,328
Enterprise Value Low	22,769	30,576	36,302	61,100	50,585	41,185	48,691	49,417	51,293	36,009	49,001	56,734	60,711	69,586	91,579

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	591	681	683	747	749	750	826	1,211	1,212	1,213	1,215	1,218	1,216	1,219	1,222
Diluted Weighted Avg Shares	598	681	687	747	749	751	829	1,211	1,214	1,215	1,218	1,223	1,223	1,223	1,225
Basic Weighted Avg Shares	589	681	683	747	749	750	826	1,211	1,212	1,214	1,215	1,218	1,218	1,219	1,221
Revenue per Share	13.47	10.99	10.04	10.22	9.83	10	9.72	7.18	6.77	6.36	8.74	9	8.96	8.61	9.79
EBITDA per Share	5.91	3.48	3.21	3.67	2.62	3.27	3.22	2.06	3	3.23	3.68	4.13	5.24	4.56	5.36
Operating Income per Share	3.17	2.37	1.95	1.86	1.88	2.08	2.12	1.64	1.97	2.12	2.17	2.48	3.44	2.74	3.61
Basic EPS, GAAP	0.64	1.26	0.63	2.83	-0.76	-0.57	2.63	-0.13	0.7	0.17	1.25	1.68	2.61	1.82	2.14
Basic EPS from Cont Ops	1.83	1.36	0.99	3.13	-1.75	-0.47	3.04	0.16	0.6	0.16	1.29	1.74	2.79	1.92	2.27
Diluted EPS, GAAP	0.63	1.26	0.63	2.83	-0.76	-0.56	2.62	-0.13	0.7	0.17	1.24	1.67	2.6	1.82	2.13
Diluted EPS from Cont Ops	1.8	1.36	0.99	3.13	-1.75	-0.47	3.03	0.16	0.6	0.16	1.28	1.73	2.78	1.92	2.26
Dividend per Share	0.78	1.09	1.44	1.89	2.45	1.68	1.2	1.14	1.52	1.6	1.64	1.7	1.79	1.9	2
Cash Flow per Share	5.84	2.69	3.25	2.83	3.62	5.54	3.74	2.72	3.05	2.88	3.25	4.01	4.88	4.08	4.83
Free Cash Flow per Basic Share	5.84	2.69	3.25	2.83	3.62	5.54	3.69	2.71	3.01	2.85	3.24	3.99	4.83	3.99	4.74
Cash & Equivalents per Share	1.5	1.23	1	0.32	0.13	0.23	1.09	0.14	0.24	0.12	1.38	0.12	1.77	0.05	0.05
Book Value per Share	2.19	6.98	7.12	11.75	8.21	6.19	11.69	12.08	11	9.67	9.37	9.4	10.17	10.17	10.45
Tangible Book Value per Share	2.12	3.52	3.77	-3.74	-5.17	-6.69	1.05	5.67	4.43	3.54	3.28	3.36	3.92	4.26	4.92