ConocoPhillips Financial Ratios — YCP 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 (%)	18.59	14.89	18.3	13.21	-9.66	-9.67	-2.61	20.01	21.49	-8.33	21.47	40	22.53	16.21	12.36
Return on Assets (%)	8.04	6.23	7.79	5.86	-4.14	-3.86	-1.05	8.73	10.23	-4.06	10.54	20.25	11.55	8.45	6.53
Return on Capital (%)	14.37	11.22	13.41	10.07	- -	- -	- -	14.14	16.42	- -	15.91	29.82	17.57	12.7	9.9
Return on Invested Capital (%)	7.51	8.29	9.5	6.12	- -	- -	- -	12.88	13.23	- -	13.28	25.83	14.87	10.67	8.39
Gross Margin (%)	32.94	33.4	31.42	25.11	3.41	-4.25	15.89	30.08	28.6	4.48	32.22	38.24	32.42	29.93	25.09
EBITDA Margin (%)	34.46	35.83	37.26	30.25	8.19	21.75	16.75	44.29	45.17	18.4	41.75	43.82	42.17	40.92	40.26
Operating Margin (%)	23.75	22.79	22.29	15.84	-17.04	-17.43	8.43	25.09	21.68	-9.58	26.34	32.44	26.76	23.35	19.24
Incremental Operating Margin (%)	35.53	32.65	30.44	201.64	58.17	- -	121.63	91.4	53.9	64.29	51.29	40.99	46.69	160.67	- -
Pretax Margin (%)	23.98	26.61	26.55	17.88	-24.49	-23.34	-8.98	27.39	29.24	-16.72	27.74	35.96	29.01	24.97	21.47
Profit Margin (%)	19.37	14.54	16.83	13.08	-14.98	-15.26	-2.94	17.18	22.07	-14.38	17.63	23.8	19.52	16.89	13.55
Net Income to Common Margin (%)	19.37	14.54	16.83	13.08	-14.98	-15.26	-2.94	17.18	22.07	-14.38	17.63	23.8	19.52	16.89	13.55
Effective Tax Rate (%)	53.31	51.49	44.37	38.16	- -	- -	- -	36.78	23.8	- -	36.45	33.82	32.73	32.38	36.88
Dvd Payout Ratio (%)	50.07	43.41	41.18	59.99	-84.93	-35.77	-178.52	21.45	20.48	-70.18	29.2	30.65	50.95	39.44	50.01
Sustainable Growth Rate (%)	9.28	8.42	10.76	5.29	-17.87	-13.13	-7.26	15.72	17.09	-14.18	15.2	27.74	11.05	9.82	6.18

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	22,623	21,725	21,662	22,565	24,880	27,275	19,703	14,968	14,895	15,369	19,934	16,643	18,937	24,324	23,444
ST Debt	1,013	955	589	182	1,427	1,089	2,575	112	105	619	1,200	417	1,074	1,035	1,020
LT Debt	21,610	20,770	21,073	22,383	23,453	26,186	17,128	14,856	14,790	14,750	18,734	16,226	17,863	23,289	22,424
Total Debt/EBITDA	1.02	1.05	1.07	1.42	10.27	5.29	4.04	0.93	1.01	4.45	1.04	0.48	0.8	1.09	0.99
Net Debt/EBITDA	0.76	0.87	0.76	1.1	9.29	4.59	2.74	0.56	0.62	3.32	0.71	0.26	0.51	0.79	0.68
Total Debt/EBIT	1.48	1.53	1.69	2.98	-3.72	-6.98	-10	1.47	1.73	-7.45	1.68	0.63	1.24	1.91	1.95
Net Debt/EBIT	1.1	1.28	1.2	2.31	-3.36	-6.05	-6.79	0.89	1.05	-5.57	1.15	0.33	0.8	1.39	1.34
EBITDA to Interest Expense	16.08	18.83	19.38	14.04	1.73	3.09	3.34	14.82	13.33	3.27	16.99	32.6	22.27	20.22	19.24
EBITDA-CapEx/Interest Expense	16.08	18.83	19.38	14.04	1.73	3.09	3.34	14.82	13.33	3.27	16.99	32.6	22.27	20.22	19.24
EBIT to Interest Expense	11.08	11.98	11.59	7.35	-3.59	-2.47	1.68	8.4	6.4	-1.7	10.72	24.13	14.14	11.54	9.2
Interest Expense	1,376	1,103	1,046	1,132	1,403	1,670	1,460	1,088	1,104	1,058	1,126	1,055	1,063	1,108	1,233
Common Equity/Total Assets	42.58	40.96	44.12	44.54	40.79	38.96	41.72	45.64	49.61	47.67	50.08	51.16	51.37	52.77	52.88
Long-Term Debt/Equity (%)	32.87	42.89	40.15	42.82	58.51	74.34	55.61	46.33	42.2	49.42	41.26	33.8	36.25	35.94	34.77
Long-Term Debt/Capital (%)	24.45	29.61	28.42	29.91	36.1	41.9	33.91	31.59	29.61	32.62	28.67	25.1	26.19	26.13	25.5
Long-Term Debt/Total Assets (%)	14.1	17.73	17.85	19.21	24.06	29.17	23.35	21.23	20.97	23.56	20.66	17.29	18.62	18.97	18.39
Total Debt/Equity (%)	34.41	44.86	41.27	43.17	62.07	77.43	63.97	46.68	42.5	51.49	43.9	34.67	38.43	37.54	36.35
Total Debt/Capital (%)	25.6	30.97	29.21	30.15	38.3	43.64	39.01	31.83	29.82	33.99	30.51	25.74	27.76	27.29	26.66
Total Debt/Total Assets (%)	14.76	18.55	18.35	19.36	25.52	30.38	26.86	21.39	21.12	24.54	21.99	17.74	19.74	19.81	19.23
Net Debt to Equity	25.62	37.39	29.37	33.48	56.16	67.18	43.43	28.23	25.93	38.48	30.05	18.47	24.7	27.44	25.04
Net Debt/Capital (%)	20.39	27.21	22.7	25.08	35.97	40.18	30.28	22.02	20.26	27.2	22.62	15.24	19.45	21.29	19.83
EBITDA	22,120	20,767	20,275	15,890	2,422	5,153	4,875	16,128	14,712	3,457	19,135	34,395	23,672	22,399	23,728
EBITDA-CapEx	22,120	20,767	20,275	15,890	2,422	5,153	4,875	16,128	14,712	3,457	19,135	34,395	23,672	22,399	23,728
Operating Income (Loss)	15,244	13,210	12,128	8,319	-5,037	-4,130	2,454	9,136	7,061	-1,800	12,071	25,462	15,026	12,783	11,342

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	0.23	0.21	0.43	0.44	0.26	0.53	1.07	1.03	1.45	1.46	0.55	0.72	0.66	0.5	0.58
Current Ratio	1.08	1.38	1.26	1.31	0.95	1.25	1.76	1.79	2.4	2.25	1.34	1.46	1.43	1.29	1.3
Quick Ratio	0.82	0.73	0.99	1.03	0.74	1.02	1.53	1.58	1.93	1.98	1.1	1.27	1.21	1.06	1.07
CFO/Avg Current Liab	0.71	0.61	0.99	1.24	0.73	0.54	0.87	1.54	1.54	0.77	1.96	2.28	1.75	1.82	1.64
Common Equity/Total Assets	42.58	40.96	44.12	44.54	40.79	38.96	41.72	45.64	49.61	47.67	50.08	51.16	51.37	52.77	52.88
Long-Term Debt/Equity (%)	32.87	42.89	40.15	42.82	58.51	74.34	55.61	46.33	42.2	49.42	41.26	33.8	36.25	35.94	34.77
Long-Term Debt/Capital (%)	24.45	29.61	28.42	29.91	36.1	41.9	33.91	31.59	29.61	32.62	28.67	25.1	26.19	26.13	25.5
Long-Term Debt/Total Assets (%)	14.1	17.73	17.85	19.21	24.06	29.17	23.35	21.23	20.97	23.56	20.66	17.29	18.62	18.97	18.39
Total Debt/Equity (%)	34.41	44.86	41.27	43.17	62.07	77.43	63.97	46.68	42.5	51.49	43.9	34.67	38.43	37.54	36.35
Total Debt/Capital (%)	25.6	30.97	29.21	30.15	38.3	43.64	39.01	31.83	29.82	33.99	30.51	25.74	27.76	27.29	26.66
Total Debt/Total Assets (%)	14.76	18.55	18.35	19.36	25.52	30.38	26.86	21.39	21.12	24.54	21.99	17.74	19.74	19.81	19.23
CFO/Total Liabilities	22.46	20.26	24.62	25.78	13.19	8.07	16.63	34.11	31.31	14.65	37.56	61.79	42.8	34.71	34.46
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	1.89	1.97	2.12	2.06	1.26	1.31	2.1	2.85	2.94	1.89	2.88	4.48	3.78	2.84	2.8

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	4.24	4.51	6.16	6.87	5.22	5.98	7.53	8.68	8.72	6.1	9.73	11.41	8.94	9	9.43
Days Sales Outstanding	86.18	80.94	59.26	53.14	69.89	61.07	48.49	42.03	41.85	59.8	37.53	31.99	40.84	40.57	38.73
Inventory Turnover	8.76	13.8	34.57	31.16	23.26	23.06	23.56	24.64	22.88	17.7	28.11	39.95	28.99	23.92	23.98
Days Inventory Outstanding	41.66	26.45	10.56	11.71	15.69	15.83	15.49	14.81	15.96	20.63	12.99	9.14	12.59	15.26	15.22
Accounts Payable Turnover	2.23	2.36	3.89	4.55	4.38	5.73	6.38	6.41	6.56	6.08	8.1	8.67	6.76	6.95	7.21
Accounts Payable Turnover Days	163.46	154.96	93.95	80.17	83.43	63.72	57.17	56.92	55.64	60.07	45.08	42.11	54.01	52.53	50.61
Cash Conversion Cycle	-35.62	-47.57	-24.13	-15.31	2.15	13.18	6.81	-0.07	2.17	20.36	5.44	-0.98	-0.58	3.29	3.34
Inventory to Cash Days	44.51	54.48	48.7	41.43	54.19	45.24	33	27.22	25.89	39.17	24.54	22.85	28.25	25.31	23.51
Inventories	4,631	965	1,194	1,331	1,124	1,018	1,060	1,007	1,026	1,002	1,208	1,219	1,398	1,809	1,873
Raw Materials	998	721	742	793	718	600	548	575	554	541	561	578	722	902	873
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	3,633	244	452	538	406	418	512	432	472	461	647	641	676	907	1,000
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	93,950	70,303	86,291	86,154	58,209	62,127	65,209	70,435	70,255	41,918	94,861	143,891	136,498	123,243	112,915
- Cash & Cash Equivalents	5,780	3,618	6,246	5,062	2,368	3,610	6,325	5,915	5,088	2,991	5,028	6,458	5,635	5,607	6,497
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	510	440	402	362	320	252	194	125	69	- -	- -	- -	- -	- -	- -
+ Total Debt	22,623	21,725	21,662	22,565	24,880	27,275	19,703	14,968	14,895	15,369	19,934	16,643	18,937	24,324	23,444
Enterprise Value	110,722	88,850	101,837	104,019	81,041	85,994	75,009	77,903	74,992	49,431	108,204	151,291	148,829	141,453	129,378
Total Capital	88,372	70,152	74,154	74,838	64,962	62,501	50,504	47,032	49,945	45,218	65,340	64,646	68,216	89,120	87,931
Total Debt/Capital (%)	25.6	30.97	29.21	30.15	38.3	43.64	39.01	31.83	29.82	33.99	30.51	25.74	27.76	27.29	26.66
Total Debt / EV	0.2	0.24	0.21	0.22	0.31	0.32	0.26	0.19	0.2	0.31	0.18	0.11	0.13	0.17	0.18
EV/Sales	1.72	1.53	1.87	1.98	2.74	3.63	2.58	2.14	2.3	2.63	2.36	1.93	2.65	2.58	2.19
EV/EBITDA	5.01	4.28	5.02	6.55	33.46	16.69	15.39	4.83	5.1	14.3	5.65	4.4	6.29	6.32	5.45
EV/EBIT	7.24	6.26	7.93	13.76	- -	- -	- -	7.66	8.7	- -	9.11	5.7	9.77	11.09	10.74
EV/Cash Flow to Firm	5.46	6.15	6.09	6.02	- -	- -	- -	5.72	6.28	- -	6.11	5.21	7.2	6.78	6.29
EV/Free Cash Flow to Firm	5.46	6.15	6.09	6.02	- -	- -	- -	5.72	6.28	- -	6.11	5.21	7.2	6.78	6.29
Diluted Market Cap	101,362	72,209	87,267	87,170	58,488	62,537	67,643	72,736	72,759	42,309	96,749	150,276	139,693	114,067	115,521
Diluted Enterprise Value	118,134	90,756	102,813	105,035	81,320	86,404	77,443	80,204	77,496	49,822	110,092	157,676	152,024	132,277	131,984
EV per Share	86.12	72.83	83.07	84.48	65.57	69.5	63.72	68.44	69.13	46.28	83.09	123.62	126.33	110.87	105.6
TTM Sales	64,196	57,967	54,413	52,524	29,564	23,693	29,106	36,417	32,567	18,784	45,828	78,494	56,141	54,745	58,944
TTM EBITDA	22,120	20,767	20,275	15,890	2,422	5,153	4,875	16,128	14,712	3,457	19,135	34,395	23,672	22,399	23,728
TTM Operating Income	15,244	13,210	12,128	8,319	-5,037	-4,130	2,454	9,136	7,061	-1,800	12,071	25,462	15,026	12,783	11,342
TTM Cash Flow to Firm	20,288	14,457	16,723	17,269	- -	- -	- -	13,622	11,945	- -	17,712	29,012	20,680	20,873	20,574
TTM Free Cash Flow to Firm	20,288	14,457	16,723	17,269	- -	- -	- -	13,622	11,945	- -	17,712	29,012	20,680	20,873	20,574

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	5.16	5.19	5.41	5.26	7.72	14.2	9.56	5.62	6.55	8.81	5.69	5.31	7	5.67	5.84
EV/EBIT	7.24	6.26	7.93	13.76	- -	- -	- -	7.66	8.7	- -	9.11	5.7	9.77	11.09	10.74
Enterprise Value	110,722	88,850	101,837	104,019	81,041	85,994	75,009	77,903	74,992	49,431	108,204	151,291	148,829	141,453	129,378
Low Price	60.57	50.88	56.47	60.69	42.14	31.31	42.28	52.34	49.83	22.29	39.23	71.17	92.75	94.72	78.5
EV/Sales	1.72	1.53	1.87	1.98	2.74	3.63	2.58	2.14	2.3	2.63	2.36	1.93	2.65	2.58	2.19
EV/EBITDA	5.01	4.28	5.02	6.55	33.46	16.69	15.39	4.83	5.1	14.3	5.65	4.4	6.29	6.32	5.45
Price/Earnings	8.08	8.5	9.46	12.6	- -	- -	- -	11.54	10.06	- -	11.94	8.02	12.72	12.32	14.45
Price/Earnings Average	7.95	9.18	8.7	13.37	- -	- -	- -	12.26	9.5	- -	9.65	7.09	12.22	14.39	14.67
Price/Earnings High	9.1	11.55	10.03	15.62	- -	- -	- -	14.78	10.96	- -	12.72	9.5	13.92	17.12	16.87
Price/Earnings Low	6.7	7.51	7.59	10.93	- -	- -	- -	9.76	7.74	- -	6.43	4.85	10.18	12.08	12.3
Price/Book Value	1.44	1.47	1.66	1.66	1.46	1.78	2.13	2.21	2.01	1.4	2.09	3	2.77	1.9	1.75
Price/Book Value Average	1.42	1.58	1.52	1.76	1.81	1.5	1.84	2.34	1.9	1.49	1.69	2.65	2.66	2.22	1.78
Price/Book Value High	1.62	1.99	1.76	2.06	2.19	1.88	2.16	2.83	2.19	2.39	2.23	3.55	3.03	2.64	2.04
Price/Book Value Low	1.19	1.29	1.33	1.44	1.31	1.11	1.63	1.87	1.55	0.8	1.13	1.81	2.22	1.87	1.49
Price/Tangible Book Value	1.54	1.47	1.66	1.66	1.46	1.78	2.13	2.21	2.01	1.4	2.09	3	2.77	1.9	1.75
Price/Tangible Book Value Average	1.51	1.58	1.52	1.76	1.81	1.5	1.84	2.34	1.9	1.49	1.69	2.65	2.66	2.22	1.78
Price/Tangible Book Value High	1.73	1.99	1.76	2.06	2.19	1.88	2.16	2.83	2.19	2.39	2.23	3.55	3.03	2.64	2.04
Price/Tangible Book Value Low	1.27	1.29	1.33	1.44	1.31	1.11	1.63	1.87	1.55	0.8	1.13	1.81	2.22	1.87	1.49
Price/Sales	1.57	1.24	1.59	1.65	1.98	2.64	2.32	1.98	2.22	2.25	2.1	1.91	2.48	2.08	1.96
Price/Sales Average	1.54	1.33	1.46	1.75	2.44	2.23	2.01	2.11	2.1	2.39	1.7	1.69	2.38	2.43	1.99
Price/Sales High	1.76	1.68	1.69	2.04	2.96	2.79	2.35	2.54	2.42	3.84	2.24	2.26	2.72	2.89	2.29
Price/Sales Low	1.3	1.09	1.28	1.43	1.77	1.65	1.77	1.68	1.71	1.28	1.13	1.16	1.99	2.04	1.67
Price/Cash Flow	5.11	5.15	5.37	5.22	7.72	14.2	9.56	5.58	6.52	8.81	5.68	5.29	6.98	5.66	5.83
Price/Cash Flow Average	5.03	5.56	4.93	5.54	9.54	11.97	8.26	5.93	6.15	9.36	4.59	4.68	6.7	6.61	5.92
Price/Cash Flow High	5.76	6.99	5.69	6.48	11.55	15.04	9.67	7.15	7.1	15.01	6.05	6.27	7.64	7.87	6.81
Price/Cash Flow Low	4.24	4.55	4.31	4.53	6.91	8.86	7.29	4.72	5.01	5	3.06	3.2	5.59	5.55	4.96
Price/Free Cash Flow Average	5.07	5.6	4.97	5.58	9.54	11.97	8.26	5.98	6.18	9.36	4.6	4.69	6.72	6.62	5.93
Price/Free Cash Flow High	5.81	7.05	5.73	6.52	11.55	15.04	9.67	7.21	7.14	15.01	6.06	6.29	7.66	7.88	6.81
Price/Free Cash Flow Low	4.28	4.58	4.34	4.56	6.91	8.86	7.29	4.76	5.04	5	3.07	3.21	5.6	5.56	4.97
EV/Sales Average	1.7	1.63	1.74	2.08	3.2	3.22	2.27	2.26	2.18	2.77	1.96	1.72	2.55	2.96	2.23
EV/Sales High	1.91	1.97	1.97	2.37	3.72	3.78	2.6	2.68	2.5	4.2	2.5	2.27	2.88	3.46	2.52
EV/Sales Low	1.47	1.39	1.56	1.76	2.53	2.64	2.05	1.84	1.81	1.67	1.41	1.2	2.17	2.54	1.91
EV/EBITDA Average	4.93	4.55	4.68	6.87	39.1	14.8	13.56	5.11	4.83	15.05	4.7	3.91	6.06	7.24	5.53
EV/EBITDA High	5.54	5.49	5.28	7.84	45.36	17.4	15.54	6.06	5.52	22.83	5.98	5.17	6.83	8.46	6.25
EV/EBITDA Low	4.28	3.88	4.18	5.83	30.93	12.15	12.22	4.16	4	9.06	3.37	2.75	5.14	6.21	4.75
EV/EBIT Average	7.14	6.66	7.39	14.45	- -	- -	- -	8.1	8.24	- -	7.57	5.07	9.41	12.72	10.89
EV/EBIT High	8.02	8.04	8.33	16.49	- -	- -	- -	9.61	9.43	- -	9.63	6.7	10.61	14.86	12.31
EV/EBIT Low	6.19	5.68	6.6	12.25	- -	- -	- -	6.59	6.82	- -	5.42	3.56	7.98	10.9	9.35
Last Price	73.08	57.62	70.39	69.97	47.09	50.21	55.4	61.87	64.76	39.25	72.84	117.57	115.86	96.6	92.16
High Price	82.34	78.29	74.62	86.73	70.42	53.16	56.04	79.28	70.55	66.87	77.59	139.33	126.82	134.27	107.62
Enterprise Value Average	109,155	94,443	94,856	109,227	94,701	76,247	66,123	82,350	71,049	52,023	89,980	134,624	143,433	162,229	131,158
Enterprise Value High	122,632	114,062	107,026	124,654	109,868	89,645	75,769	97,717	81,275	78,937	114,388	177,923	161,738	189,517	148,322
Enterprise Value Low	94,650	80,617	84,772	92,600	74,911	62,612	59,566	67,052	58,800	31,316	64,427	94,496	121,602	139,063	112,638

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	1,286	1,220	1,226	1,231	1,236	1,237	1,177	1,138	1,085	1,068	1,302	1,224	1,178	1,276	1,225
Diluted Weighted Avg Shares	1,387	1,253	1,240	1,246	1,242	1,245	1,221	1,176	1,124	1,078	1,328	1,278	1,206	1,181	1,253
Basic Weighted Avg Shares	1,375	1,244	1,231	1,237	1,242	1,245	1,221	1,166	1,117	1,078	1,324	1,274	1,203	1,179	1,252
Revenue per Share	46.69	46.6	44.2	42.45	23.81	19.02	23.84	31.22	29.15	17.42	34.61	61.61	46.68	46.44	47.08
EBITDA per Share	16.09	16.7	16.47	12.84	1.95	4.14	3.99	13.83	13.17	3.21	14.45	27	19.68	19	18.95
Operating Income per Share	11.09	10.62	9.85	6.72	-4.06	-3.32	2.01	7.83	6.32	-1.67	9.12	19.99	12.49	10.84	9.06
Basic EPS, GAAP	9.04	6.78	7.44	5.55	-3.57	-2.9	-0.7	5.36	6.43	-2.51	6.1	14.66	9.11	7.84	6.38
Basic EPS from Cont Ops	5.23	6.01	6.53	4.69	-3.52	-2.86	-0.65	5.41	6.5	-2.46	6.1	14.66	9.11	7.84	6.38
Diluted EPS, GAAP	8.97	6.73	7.39	5.51	-3.57	-2.9	-0.7	5.32	6.4	-2.51	6.08	14.61	9.09	7.83	6.37
Diluted EPS from Cont Ops	5.18	5.97	6.48	4.66	-3.52	-2.86	-0.65	5.36	6.46	-2.46	6.08	14.61	9.09	7.83	6.37
Dividend per Share	2.64	2.64	2.71	2.85	2.95	1.01	1.07	1.17	1.34	1.7	1.78	4.49	4.64	3.09	3.19
Cash Flow per Share	14.29	11.19	13.11	13.39	6.1	3.54	5.8	11.09	9.94	4.45	12.83	22.22	16.6	17.07	15.81
Free Cash Flow per Basic Share	14.29	11.19	13.11	13.39	6.1	3.54	5.8	11.09	9.94	4.45	12.83	22.22	16.6	17.07	15.81
Cash & Equivalents per Share	4.95	2.97	5.32	4.11	1.92	2.96	8.58	6.7	9.43	7.36	5.06	7.55	5.61	4.79	5.7
Book Value per Share	50.74	39.33	42.49	42.16	32.17	28.27	26	28.06	32.24	27.95	34.87	39.22	41.83	50.79	52.64
Tangible Book Value per Share	47.57	39.33	42.49	42.16	32.17	28.27	26	28.06	32.24	27.95	34.87	39.22	41.83	50.79	52.64