Union Pacific Corporation Financial Ratios — UNP 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 (%)	18.12	20.51	21.35	24.43	22.78	20.83	47.83	26.35	30.71	30.49	41.92	53.17	47.34	42.6	40.38
Return on Assets (%)	7.47	8.55	9.06	10.15	8.92	7.67	18.87	10.2	9.8	8.62	10.36	10.85	9.62	10.01	10.39
Return on Capital (%)	13.4	15.18	15.8	17.44	15.29	13.37	- -	15.69	15.28	13.76	16.3	17.2	15.44	15.71	16.21
Return on Invested Capital (%)	13	14.72	15.32	16.9	14.69	12.81	- -	15.29	14.66	13.11	15.55	16.24	14.45	14.96	15.07
Gross Margin (%)	33.27	36	37.77	40.34	41.15	41.32	42.63	41.78	44.29	46.99	48.22	45.05	43.65	45.52	45.78
EBITDA Margin (%)	37.54	40.64	41.99	44.43	46.14	46.54	48.07	46.9	49.61	51.42	52.95	48.9	47.27	49.94	50.23
Operating Margin (%)	29.27	32.23	33.9	36.49	36.91	36.32	38.16	37.3	39.4	40.11	42.83	39.87	37.65	40.05	40.17
Incremental Operating Margin (%)	28.67	74.58	67.6	64.54	32.23	43.22	66.44	25.82	- -	33.1	66.23	18.85	110.45	481.68	51.15
Pretax Margin (%)	26.92	30.19	32.09	34.78	35.1	33.93	35.93	33.9	35.69	35.73	38.88	36.47	34.13	36.26	37.4
Profit Margin (%)	16.83	18.84	19.98	21.59	21.88	21.23	50.43	26.13	27.27	27.38	29.92	28.13	26.45	27.82	29.12
Net Income to Common Margin (%)	16.83	18.84	19.98	21.59	21.88	21.23	50.43	26.13	27.27	27.38	29.92	28.13	26.45	27.82	29.12
Effective Tax Rate (%)	37.46	37.59	37.74	37.91	37.67	37.44	- -	22.93	23.6	23.37	23.06	22.86	22.52	23.28	22.13
Dvd Payout Ratio (%)	25.43	29.06	30.38	31.51	49.12	44.39	18.5	38.54	43.89	49.09	42.93	45.14	49.74	47.62	45.33
Sustainable Growth Rate (%)	13.51	14.55	14.87	16.73	11.59	11.59	38.98	16.2	17.23	15.52	23.93	29.17	23.79	22.31	22.07

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	8,906	8,997	9,577	11,413	14,201	15,007	16,944	22,391	27,033	28,333	31,488	34,957	34,179	32,463	32,822
ST Debt	209	196	705	461	594	758	800	1,466	1,619	1,390	2,496	2,009	1,778	1,771	1,790
LT Debt	8,697	8,801	8,872	10,952	13,607	14,249	16,144	20,925	25,414	26,943	28,992	32,948	32,401	30,692	31,032
Total Debt/EBITDA	1.21	1.06	1.04	1.07	1.41	1.62	1.66	2.09	2.51	2.82	2.73	2.87	3	2.68	2.67
Net Debt/EBITDA	1.05	0.93	0.88	0.92	1.27	1.48	1.53	1.97	2.26	2.44	2.49	2.66	2.77	2.49	2.48
Total Debt/EBIT	1.56	1.33	1.29	1.3	1.76	2.07	2.09	2.63	3.16	3.62	3.37	3.52	3.76	3.34	3.33
Net Debt/EBIT	1.34	1.18	1.09	1.12	1.59	1.9	1.93	2.48	2.85	3.12	3.08	3.26	3.47	3.11	3.1
EBITDA to Interest Expense	12.83	15.9	17.53	19	16.18	13.3	14.2	12.31	10.26	8.8	9.98	9.57	8.51	9.54	9.4
EBITDA-CapEx/Interest Expense	12.69	15.9	17.53	19	16.18	13.3	14.2	12.31	10.26	8.8	9.98	9.57	8.51	9.54	9.4
EBIT to Interest Expense	10.01	12.61	14.16	15.6	12.95	10.38	11.27	9.79	8.15	6.87	8.07	7.8	6.78	7.65	7.52
Interest Expense	572	535	526	561	622	698	719	870	1,050	1,141	1,157	1,271	1,340	1,269	1,309
Common Equity/Total Assets	41.2	42.15	42.68	40.46	37.92	35.77	43	34.53	29.39	27.18	22.29	18.58	22.03	24.94	26.5
Long-Term Debt/Equity (%)	46.81	44.28	41.8	51.69	65.73	71.49	64.95	102.46	140.19	158.88	204.73	270.89	219.1	181.72	168.04
Long-Term Debt/Capital (%)	31.64	30.48	28.8	33.59	38.99	40.78	38.62	48.87	56.27	59.49	63.51	69.92	66.17	62.19	60.5
Long-Term Debt/Total Assets (%)	19.29	18.66	17.84	20.91	24.92	25.57	27.93	35.38	41.21	43.18	45.64	50.34	48.26	45.33	44.52
Total Debt/Equity (%)	47.94	45.26	45.12	53.86	68.6	75.29	68.17	109.64	149.12	167.08	222.36	287.4	231.13	192.2	177.73
Total Debt/Capital (%)	32.4	31.16	31.09	35.01	40.69	42.95	40.54	52.3	59.86	62.56	68.98	74.19	69.8	65.78	63.99
Total Debt/Total Assets (%)	19.75	19.08	19.26	21.79	26.01	26.93	29.31	37.86	43.83	45.41	49.57	53.41	50.91	47.94	47.09
Net Debt to Equity	41.39	39.92	38.37	46.38	61.88	68.88	63.04	103.4	134.43	144.36	203.16	266	213.17	178.66	165.42
Net Debt/Capital (%)	29.27	28.53	27.73	31.68	38.23	40.79	38.67	50.84	54.97	56.29	64.38	70.11	65.8	62.43	61.07
EBITDA	7,341	8,505	9,223	10,657	10,064	9,281	10,211	10,708	10,770	10,044	11,546	12,163	11,400	12,111	12,311
EBITDA-CapEx	7,256	8,505	9,223	10,657	10,064	9,281	10,211	10,708	10,770	10,044	11,546	12,163	11,400	12,111	12,311
Operating Income (Loss)	5,724	6,745	7,446	8,753	8,052	7,243	8,106	8,517	8,554	7,834	9,338	9,917	9,082	9,713	9,846

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	0.37	0.34	0.38	0.42	0.43	0.37	0.35	0.29	0.2	0.45	0.18	0.18	0.21	0.2	0.3
Current Ratio	1.12	1.16	1.05	1.17	1.29	0.99	1.02	0.9	0.79	1.01	0.62	0.72	0.81	0.77	0.91
Quick Ratio	0.79	0.77	0.75	0.85	0.86	0.71	0.73	0.67	0.57	0.81	0.47	0.53	0.62	0.56	0.67
CFO/Avg Current Liab	1.87	1.91	1.97	1.95	2.11	2.2	1.91	2.03	1.92	2	1.82	1.66	1.58	1.8	1.81
Common Equity/Total Assets	41.2	42.15	42.68	40.46	37.92	35.77	43	34.53	29.39	27.18	22.29	18.58	22.03	24.94	26.5
Long-Term Debt/Equity (%)	46.81	44.28	41.8	51.69	65.73	71.49	64.95	102.46	140.19	158.88	204.73	270.89	219.1	181.72	168.04
Long-Term Debt/Capital (%)	31.64	30.48	28.8	33.59	38.99	40.78	38.62	48.87	56.27	59.49	63.51	69.92	66.17	62.19	60.5
Long-Term Debt/Total Assets (%)	19.29	18.66	17.84	20.91	24.92	25.57	27.93	35.38	41.21	43.18	45.64	50.34	48.26	45.33	44.52
Total Debt/Equity (%)	47.94	45.26	45.12	53.86	68.6	75.29	68.17	109.64	149.12	167.08	222.36	287.4	231.13	192.2	177.73
Total Debt/Capital (%)	32.4	31.16	31.09	35.01	40.69	42.95	40.54	52.3	59.86	62.56	68.98	74.19	69.8	65.78	63.99
Total Debt/Total Assets (%)	19.75	19.08	19.26	21.79	26.01	26.93	29.31	37.86	43.83	45.41	49.57	53.41	50.91	47.94	47.09
CFO/Total Liabilities	22.15	22.59	23.94	23.68	21.66	21.03	21.94	22.43	19.77	18.79	18.3	17.57	16.01	18.39	18.13
CFO/CapEx	69.09	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	2.62	2.88	3.23	3.82	2.88	3.05	3.76	3.47	3.64	3.71	3.98	3.58	3.82	3.82	3.85

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	15.13	15.32	16	15.86	14.7	15.26	15.44	14.06	12.96	12.6	13.51	13.77	12.17	12.23	13.06
Days Sales Outstanding	24.12	23.83	22.81	23.01	24.82	23.92	23.64	25.96	28.16	28.96	27.01	26.51	29.99	29.85	27.95
Inventory Turnover	22.74	21.03	20.82	20.97	17.73	16.11	16.62	17.83	16.2	14.91	17.93	20.07	18.32	17.47	17.08
Days Inventory Outstanding	16.05	17.36	17.53	17.41	20.59	22.66	21.96	20.47	22.53	24.48	20.35	18.18	19.93	20.89	21.37
Accounts Payable Turnover	17.55	16.35	16.78	17.11	15.88	13.76	12.42	14.1	14.93	15.05	16.53	17.96	16.58	15.55	16.12
Accounts Payable Turnover Days	20.79	22.33	21.75	21.34	22.99	26.53	29.4	25.89	24.44	24.25	22.08	20.33	22.02	23.48	22.64
Cash Conversion Cycle	19.38	18.86	18.59	19.09	22.42	20.06	16.2	20.54	26.25	29.19	25.28	24.36	27.9	27.26	26.68
Inventory to Cash Days	8.07	6.47	5.28	5.61	4.24	1.26	1.68	5.49	5.63	4.48	6.66	8.32	10.07	8.97	6.58
Inventories	614	660	653	712	736	717	749	742	751	638	621	741	743	769	787
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	614	660	653	712	736	717	749	742	751	638	621	741	743	769	787

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	50,563	58,315	75,946	106,554	66,906	85,388	104,541	98,505	125,101	137,128	161,248	128,288	149,347	137,662	138,138
- Cash & Cash Equivalents	1,217	1,063	1,432	1,586	1,391	1,277	1,275	1,273	831	1,799	960	973	1,055	1,016	1,266
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	8,906	8,997	9,577	11,413	14,201	15,007	16,944	22,391	27,033	28,333	31,488	34,957	34,179	32,463	32,822
Enterprise Value	58,252	66,249	84,091	116,381	79,716	99,058	120,120	119,563	151,243	163,602	191,730	162,226	182,455	169,089	169,444
Total Capital	27,484	28,874	30,802	32,602	34,903	34,939	41,800	42,814	45,161	45,291	45,649	47,120	48,967	49,353	51,289
Total Debt/Capital (%)	32.4	31.16	31.09	35.01	40.69	42.95	40.54	52.3	59.86	62.56	68.98	74.19	69.8	65.78	63.99
Total Debt / EV	0.15	0.14	0.11	0.1	0.18	0.15	0.14	0.19	0.18	0.17	0.16	0.22	0.19	0.19	0.19
EV/Sales	2.98	3.17	3.83	4.85	3.65	4.97	5.66	5.24	6.97	8.38	8.79	6.52	7.56	6.97	6.91
EV/EBITDA	7.94	7.79	9.12	10.92	7.92	10.67	11.76	11.17	14.04	16.29	16.61	13.34	16	13.96	13.76
EV/EBIT	10.18	9.82	11.29	13.3	9.9	13.68	14.82	14.04	17.68	20.88	20.53	16.36	20.09	17.41	17.21
EV/Cash Flow to Firm	9.35	10.2	11.76	15.05	10.31	12.44	- -	12.78	16.07	17.38	19.32	15.69	19.37	16.39	16.44
EV/Free Cash Flow to Firm	9.48	10.2	11.76	15.05	10.31	12.44	- -	12.78	16.07	17.38	19.32	15.69	19.37	16.39	16.44
Diluted Market Cap	51,603	59,189	77,578	108,693	68,497	87,578	107,323	102,478	127,631	138,711	165,428	130,720	149,468	138,655	138,756
Diluted Enterprise Value	59,292	67,123	85,723	118,520	81,307	101,248	122,902	123,536	153,773	165,185	195,910	164,658	182,576	170,082	170,062
EV per Share	60.69	70.56	92.2	131.75	93.87	121.62	153.82	164.9	218.53	243.69	300.12	264.91	299.25	279.84	285.62
TTM Sales	19,557	20,926	21,963	23,988	21,813	19,941	21,240	22,832	21,708	19,533	21,804	24,875	24,119	24,250	24,510
TTM EBITDA	7,341	8,505	9,223	10,657	10,064	9,281	10,211	10,708	10,770	10,044	11,546	12,163	11,400	12,111	12,311
TTM Operating Income	5,724	6,745	7,446	8,753	8,052	7,243	8,106	8,517	8,554	7,834	9,338	9,917	9,082	9,713	9,846
TTM Cash Flow to Firm	6,231	6,495	7,150	7,733	7,732	7,962	- -	9,357	9,411	9,414	9,922	10,342	9,417	10,320	10,309
TTM Free Cash Flow to Firm	6,146	6,495	7,150	7,733	7,732	7,962	- -	9,357	9,411	9,414	9,922	10,342	9,417	10,320	10,309

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	8.92	9.61	11.37	14.72	9.33	11.64	14.84	11.8	14.83	16.24	18.32	13.96	17.84	14.84	14.94
EV/EBIT	10.18	9.82	11.29	13.3	9.9	13.68	14.82	14.04	17.68	20.88	20.53	16.36	20.09	17.41	17.21
Enterprise Value	58,252	66,249	84,091	116,381	79,716	99,058	120,120	119,563	151,243	163,602	191,730	162,226	182,455	169,089	169,444
Low Price	24.91	52.5	64.15	82.65	75.73	68.36	101.1	120.71	133.48	110.62	194.42	187.57	184.44	220.5	200.88
EV/Sales	2.98	3.17	3.83	4.85	3.65	4.97	5.66	5.24	6.97	8.38	8.79	6.52	7.56	6.97	6.91
EV/EBITDA	7.94	7.79	9.12	10.92	7.92	10.67	11.76	11.17	14.04	16.29	16.61	13.34	16	13.96	13.76
Price/Earnings	15.54	14.9	17.58	20.89	14.3	20.62	9.98	17.1	21.48	25.86	25.3	18.64	23.39	20.52	19.41
Price/Earnings Average	14.22	13.95	15.89	17.46	18.07	17.33	8.22	17.99	19.85	22.46	22.23	20.17	20	21.55	19.06
Price/Earnings High	15.75	15.24	17.58	21.55	22.43	20.75	10.16	20.75	21.51	26.66	25.3	24.85	23.54	23.1	21.19
Price/Earnings Low	7.35	12.6	13.55	14.31	13.75	13.44	7.53	15.19	15.86	14.01	19.49	16.69	17.61	19.86	16.74
Price/Book Value	2.72	2.93	3.58	5.03	3.23	4.28	4.21	4.82	6.9	8.09	11.39	10.55	10.1	8.15	7.48
Price/Book Value Average	2.49	2.75	3.23	4.2	4.08	3.6	3.47	5.07	6.38	7.02	10.01	11.41	8.63	8.56	7.35
Price/Book Value High	2.76	3	3.58	5.19	5.07	4.31	4.28	5.85	6.91	8.34	11.39	14.06	10.16	9.18	8.17
Price/Book Value Low	1.29	2.48	2.76	3.45	3.11	2.79	3.18	4.29	5.1	4.38	8.77	9.44	7.6	7.89	6.45
Price/Tangible Book Value	2.77	2.99	3.65	5.16	3.32	4.41	4.32	4.98	7.15	8.42	11.97	11.22	10.69	8.55	7.79
Price/Tangible Book Value Average	2.54	2.8	3.3	4.32	4.2	3.71	3.56	5.23	6.61	7.32	10.52	12.14	9.14	8.98	7.65
Price/Tangible Book Value High	2.81	3.05	3.65	5.33	5.21	4.44	4.39	6.04	7.16	8.68	11.97	14.96	10.75	9.63	8.51
Price/Tangible Book Value Low	1.31	2.53	2.81	3.54	3.19	2.87	3.26	4.42	5.28	4.56	9.22	10.05	8.05	8.28	6.72
Price/Sales	2.62	2.81	3.51	4.51	3.13	4.38	5.03	4.47	5.86	7.08	7.57	5.24	6.19	5.71	5.65
Price/Sales Average	2.39	2.63	3.18	3.77	3.95	3.68	4.15	4.7	5.41	6.15	6.65	5.67	5.29	6	5.55
Price/Sales High	2.65	2.87	3.51	4.65	4.91	4.41	5.12	5.42	5.86	7.3	7.57	6.99	6.23	6.43	6.17
Price/Sales Low	1.24	2.37	2.71	3.09	3.01	2.85	3.8	3.97	4.33	3.84	5.83	4.7	4.66	5.52	4.88
Price/Cash Flow	8.71	9.54	11.31	14.65	9.29	11.6	14.78	11.74	14.77	16.2	18.27	13.93	17.81	14.81	14.91
Price/Cash Flow Average	7.97	8.93	10.22	12.25	11.74	9.75	12.19	12.35	13.65	14.07	16.05	15.08	15.22	15.56	14.64
Price/Cash Flow High	8.83	9.75	11.31	15.12	14.58	11.67	15.05	14.25	14.79	16.7	18.27	18.57	17.92	16.67	16.28
Price/Cash Flow Low	4.12	8.06	8.71	10.04	8.93	7.56	11.16	10.44	10.91	8.77	14.07	12.48	13.41	14.34	12.87
Price/Free Cash Flow Average	8.16	9	10.28	12.3	11.78	9.78	12.24	12.41	13.7	14.11	16.09	15.11	15.25	15.59	14.67
Price/Free Cash Flow High	9.04	9.82	11.37	15.18	14.63	11.72	15.11	14.32	14.84	16.74	18.32	18.61	17.95	16.7	16.3
Price/Free Cash Flow Low	4.22	8.12	8.76	10.08	8.97	7.59	11.21	10.48	10.95	8.8	14.11	12.5	13.43	14.36	12.89
EV/Sales Average	2.76	2.99	3.5	4.12	4.46	4.29	4.79	5.46	6.53	7.45	7.9	6.94	6.67	7.26	6.81
EV/Sales High	3.01	3.23	3.83	4.99	5.4	5	5.74	6.16	6.97	8.59	8.79	8.24	7.6	7.69	7.43
EV/Sales Low	1.62	2.73	3.03	3.45	3.54	3.48	4.45	4.76	5.46	5.16	7.09	5.98	6.04	6.79	6.14
EV/EBITDA Average	7.35	7.35	8.32	9.28	9.67	9.21	9.97	11.64	13.16	14.49	14.91	14.2	14.1	14.54	13.56
EV/EBITDA High	8.03	7.94	9.12	11.24	11.7	10.73	11.95	13.13	14.06	16.71	16.61	16.85	16.09	15.39	14.79
EV/EBITDA Low	4.3	6.73	7.23	7.77	7.66	7.47	9.26	10.14	11.01	10.03	13.4	12.23	12.77	13.6	12.22
EV/EBIT Average	9.43	9.27	10.31	11.3	12.09	11.8	12.55	14.64	16.57	18.58	18.44	17.42	17.7	18.12	16.96
EV/EBIT High	10.3	10.01	11.29	13.68	14.62	13.75	15.05	16.51	17.7	21.42	20.53	20.67	20.19	19.19	18.49
EV/EBIT Low	5.52	8.48	8.95	9.46	9.58	9.57	11.66	12.75	13.86	12.86	16.57	15.01	16.03	16.95	15.28
Last Price	52.68	62.11	83.27	120.62	78.79	104.83	133.87	135.86	180.76	204.26	252.41	209.49	244.95	227.83	232.85
High Price	53.39	63.49	83.27	124.43	123.58	105.53	136.26	164.88	180.97	210.55	252.41	279.23	246.47	256.49	254.17
Enterprise Value Average	53,951	62,535	76,781	98,878	97,336	85,457	101,753	124,671	141,748	145,562	172,173	172,744	160,784	176,043	166,947
Enterprise Value High	58,934	67,547	84,091	119,747	117,757	99,627	121,984	140,606	151,395	167,825	191,730	204,938	183,384	186,406	182,092
Enterprise Value Low	31,597	57,227	66,647	82,835	77,122	69,346	94,526	108,582	118,525	100,739	154,687	148,805	145,560	164,664	150,475

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	960	939	912	883	849	815	781	725	692	671	639	612	610	604	593
Diluted Weighted Avg Shares	980	953	932	901	869	835	802	754	706	679	655	624	610	609	596
Basic Weighted Avg Shares	971	946	927	897	866	832	798	751	704	677	654	623	609	608	595
Revenue per Share	20.13	22.12	23.7	26.74	25.18	23.96	26.6	30.41	30.86	28.84	33.35	39.95	39.59	39.91	41.19
EBITDA per Share	7.56	8.99	9.95	11.88	11.62	11.15	12.79	14.26	15.31	14.83	17.66	19.53	18.71	19.93	20.69
Operating Income per Share	5.89	7.13	8.04	9.76	9.3	8.7	10.15	11.34	12.16	11.57	14.28	15.93	14.91	15.99	16.55
Basic EPS, GAAP	3.39	4.17	4.74	5.77	5.51	5.09	13.42	7.95	8.41	7.9	9.98	11.24	10.47	11.1	12
Basic EPS from Cont Ops	3.39	4.17	4.74	5.77	5.51	5.09	13.42	7.95	8.41	7.9	9.98	11.24	10.47	11.1	12
Diluted EPS, GAAP	3.36	4.14	4.71	5.75	5.49	5.07	13.36	7.91	8.38	7.88	9.95	11.21	10.45	11.09	11.98
Diluted EPS from Cont Ops	3.36	4.14	4.71	5.75	5.49	5.07	13.36	7.91	8.38	7.88	9.95	11.21	10.45	11.09	11.98
Dividend per Share	0.86	1.21	1.44	1.82	2.71	2.26	2.48	3.06	3.69	3.88	4.28	5.07	5.21	5.29	5.44
Cash Flow per Share	6.05	6.51	7.36	8.23	8.48	9.04	9.06	11.57	12.24	12.61	13.81	15.03	13.75	15.38	15.61
Free Cash Flow per Basic Share	5.96	6.51	7.36	8.23	8.48	9.04	9.06	11.57	12.24	12.61	13.81	15.03	13.75	15.38	15.61
Cash & Equivalents per Share	1.27	1.13	1.57	1.8	1.64	1.64	1.75	1.84	1.29	2.77	1.57	1.66	1.76	1.71	2.56
Book Value per Share	19.35	21.17	23.27	23.99	24.38	24.47	31.83	28.17	26.19	25.26	22.17	19.86	24.25	27.95	31.13
Tangible Book Value per Share	18.99	20.79	22.81	23.36	23.72	23.78	31	27.31	25.28	24.25	21.09	18.67	22.92	26.64	29.87