PPL Corporation Financial Ratios — PPL 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 (%)	33.63	29.67	20.18	28.51	14.47	55.97	29.25	43.1	35.87	28.09	-37.45	28.7	27.37	31.94	38.99
Return on Assets (%)	3.96	3.54	2.51	3.66	1.55	4.9	2.83	4.31	3.92	3.13	-3.64	2.13	1.92	2.21	2.74
Return on Capital (%)	10.13	9.04	6.59	8.75	5.62	11.15	6.88	10.03	8.19	7.68	-8.28	7.53	7.23	7.77	8.67
Return on Invested Capital (%)	8.19	7.44	6.25	5.78	6.99	7.4	5.58	6.92	3.5	3.25	0.18	4.03	4.52	4.58	5.25
Gross Margin (%)	34.44	36.8	50.97	52.31	52.33	55.38	56.41	54.69	47.5	50.93	46.91	36.54	39.41	40.1	42.73
EBITDA Margin (%)	33.72	35.54	47.78	49.1	49.2	52.44	53.79	51.69	45.22	48.7	44.01	32.99	35.67	36.6	39.21
Operating Margin (%)	24.18	24.94	35.26	36.51	36.91	39.06	38.96	36.63	27.24	28.97	24.62	17.39	19.61	20.56	23.55
Incremental Operating Margin (%)	28.8	8.93	9.55	51.95	19.67	-69.08	50	-14.5	60.74	-46.88	-52.43	-2.36	62.44	73.33	67.07
Pretax Margin (%)	17.28	16.56	23.79	27.11	26.97	33.92	25.67	29.35	16.4	17.43	9.01	11.58	11.12	13.19	16.28
Profit Margin (%)	11.74	12.58	15.56	22.12	8.89	25.3	15.15	23.47	31.17	26.84	-25.59	9.57	8.9	10.49	13.06
Net Income to Common Margin (%)	11.74	12.58	15.56	22.12	8.89	25.3	15.15	23.47	31.17	26.84	-25.59	9.57	8.9	10.49	13.06
Effective Tax Rate (%)	31.39	25.78	20.83	32.5	22.49	25.41	41	20.04	19.91	32.91	96.55	21.97	19.91	20.43	19.77
Dvd Payout Ratio (%)	48.85	55.68	64.13	67.29	62.63	54.15	95.04	62.01	161.96	199.22	7,105.56	110.22	95.14	84.12	67.23
Sustainable Growth Rate (%)	17.2	13.15	7.24	9.33	5.41	25.66	1.45	16.37	-22.22	-27.87	2,623.87	-2.93	1.33	5.07	12.78

Credit (USD)

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	18,571	20,128	21,608	18,890	19,964	19,249	21,275	22,029	23,044	15,857	11,209	14,228	15,604	16,806	19,350
ST Debt	578	1,403	1,016	1,836	1,401	1,441	1,428	1,960	2,323	2,242	543	1,339	993	854	1,360
LT Debt	17,993	18,725	20,592	17,054	18,563	17,808	19,847	20,069	20,721	13,615	10,666	12,889	14,611	15,952	17,990
Total Debt/EBITDA	4.32	4.67	6.23	4.9	5.29	4.88	5.31	5.47	9.1	5.95	4.4	5.46	5.26	5.43	5.46
Net Debt/EBITDA	4.04	4.46	5.91	4.54	5.07	4.8	5.19	5.32	8.78	5.78	3	5.32	5.15	5.33	5.16
Total Debt/EBIT	6.03	6.65	8.44	6.59	7.05	6.56	7.33	7.72	15.1	10	7.87	10.36	9.57	9.66	9.09
Net Debt/EBIT	5.64	6.35	8.01	6.1	6.76	6.44	7.17	7.51	14.57	9.72	5.36	10.1	9.37	9.48	8.59
EBITDA to Interest Expense	4.78	4.53	4.46	4.57	4.33	4.44	4.45	4.18	4.08	4.21	2.77	5.08	4.45	4.2	4.39
EBITDA-CapEx/Interest Expense	1.9	1.19	-0.27	0.16	0.23	1.11	0.93	0.82	-0.89	-0.92	2.77	5.08	4.45	4.2	4.39
EBIT to Interest Expense	3.43	3.18	3.29	3.4	3.25	3.31	3.22	2.96	2.46	2.5	1.55	2.68	2.45	2.36	2.63
Interest Expense	898	951	778	843	871	888	901	963	621	634	918	513	666	738	808
Common Equity/Total Assets	11.26	12.57	12.35	13.31	7.53	10.01	9.35	10.6	11.24	11.06	7.77	7.11	6.93	6.92	7.11
Long-Term Debt/Equity (%)	162.16	178.37	165.19	125.14	187.15	179.9	184.43	172.16	159.5	101.81	77.72	92.61	104.87	113.32	120.89
Long-Term Debt/Capital (%)	76.11	73.06	75.37	67.25	80.98	77.14	78.91	75.37	73.53	64.28	77.35	76.18	79.75	81.18	79.73
Long-Term Debt/Total Assets (%)	42.19	42.91	44.51	35.09	47.23	46.48	47.85	46.25	45.36	28.3	32.1	34.06	37.24	38.84	39.76
Total Debt/Equity (%)	167.37	191.73	173.34	138.61	201.27	194.45	197.7	188.98	177.38	118.57	81.68	102.23	111.99	119.39	130.03
Total Debt/Capital (%)	78.55	78.53	79.08	74.49	87.09	83.38	84.58	82.73	81.78	74.87	81.29	84.09	85.17	85.53	85.75
Total Debt/Total Assets (%)	43.54	46.13	46.71	38.86	50.8	50.24	51.29	50.76	50.45	32.96	33.74	37.6	39.77	40.92	42.77
Net Debt to Equity	156.53	183.15	164.5	128.35	192.84	191.01	193.2	183.65	171.11	115.27	55.66	99.67	109.62	117.21	122.83
Net Debt/Capital (%)	77.4	77.75	78.2	73	86.6	83.13	84.28	82.31	81.23	74.33	74.75	83.75	84.89	85.3	85.04
EBITDA	4,295	4,312	3,470	3,855	3,773	3,942	4,006	4,024	2,533	2,666	2,545	2,607	2,965	3,097	3,545
EBITDA-CapEx	1,706	1,136	-212	132	203	985	835	786	-550	-583	2,545	2,607	2,965	3,097	3,545
Operating Income (Loss)	3,080	3,026	2,561	2,867	2,831	2,936	2,901	2,852	1,526	1,586	1,424	1,374	1,630	1,740	2,129

Liquidity (USD)

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	0.16	0.22	0.2	0.22	0.09	0.12	0.14	0.17	0.03	1.54	0.09	0.1	0.09	0.24
Current Ratio	1.22	0.9	1.05	0.81	0.68	0.54	0.57	0.53	0.56	1.39	2.16	0.75	0.88	0.86	0.86
Quick Ratio	0.55	0.46	0.6	0.38	0.52	0.4	0.45	0.41	0.43	0.1	1.95	0.52	0.59	0.55	0.63
CFO/Avg Current Liab	0.48	0.51	0.54	0.55	0.46	0.75	0.63	0.66	0.51	0.28	0.26	0.57	0.49	0.7	0.67
Common Equity/Total Assets	11.26	12.57	12.35	13.31	7.53	10.01	9.35	10.6	11.24	11.06	7.77	7.11	6.93	6.92	7.11
Long-Term Debt/Equity (%)	162.16	178.37	165.19	125.14	187.15	179.9	184.43	172.16	159.5	101.81	77.72	92.61	104.87	113.32	120.89
Long-Term Debt/Capital (%)	76.11	73.06	75.37	67.25	80.98	77.14	78.91	75.37	73.53	64.28	77.35	76.18	79.75	81.18	79.73
Long-Term Debt/Total Assets (%)	42.19	42.91	44.51	35.09	47.23	46.48	47.85	46.25	45.36	28.3	32.1	34.06	37.24	38.84	39.76
Total Debt/Equity (%)	167.37	191.73	173.34	138.61	201.27	194.45	197.7	188.98	177.38	118.57	81.68	102.23	111.99	119.39	130.03
Total Debt/Capital (%)	78.55	78.53	79.08	74.49	87.09	83.38	84.58	82.73	81.78	74.87	81.29	84.09	85.17	85.53	85.75
Total Debt/Total Assets (%)	43.54	46.13	46.71	38.86	50.8	50.24	51.29	50.76	50.45	32.96	33.74	37.6	39.77	40.92	42.77
CFO/Total Liabilities	7.95	8.34	8.45	9.73	8.9	10.17	8.01	8.89	7.42	7.9	11.64	7.23	6.95	8.67	8.66
CFO/CapEx	0.97	0.87	0.78	0.91	0.73	0.98	0.78	0.87	0.79	0.85	- -	- -	- -	- -	- -
Altman's Z-Score	1.11	1.03	0.89	0.94	1.03	1.08	0.96	0.91	0.85	0.91	1.24	0.97	0.94	0.99	0.98

Working Capital (USD)

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	17.28	16.43	8.71	9.46	10.88	11.23	11.06	11.58	8.3	8.49	9.75	10.69	9.01	8.86	8.74
Days Sales Outstanding	21.12	22.22	41.91	38.58	33.55	32.51	33.01	31.51	43.98	43.01	37.43	34.16	40.53	41.21	41.76
Inventory Turnover	12.88	11.56	5.18	6.92	9.91	9.41	9.6	11.32	9.26	8.47	9.84	13.11	10.62	9.98	9.75
Days Inventory Outstanding	28.35	31.59	70.47	52.78	36.84	38.8	38.01	32.24	39.4	43.08	37.09	27.84	34.35	36.58	37.43
Accounts Payable Turnover	7.68	6.4	2.8	2.97	4.02	4.11	3.68	3.67	3.05	3.12	4.34	5.46	4.42	4.41	3.79
Accounts Payable Turnover Days	47.54	57.03	130.14	122.75	90.8	88.83	99.15	99.47	119.52	116.88	84.1	66.8	82.52	82.71	96.36
Cash Conversion Cycle	1.93	-3.23	-17.76	-31.39	-20.4	-17.52	-28.14	-35.72	-36.13	-30.79	-9.58	-4.81	-7.63	-4.92	-17.17
Inventory to Cash Days	-7.23	-9.37	-28.56	-14.19	-3.29	-6.29	-5	-0.73	4.58	-0.07	0.33	6.32	6.18	4.64	4.33
Inventories	654	673	702	381	357	356	320	303	332	302	322	443	505	511	551
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	654	673	702	381	357	356	320	303	332	302	322	443	505	511	551

Enterprise Value (USD)

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	15,026	15,418	17,003	22,030	22,861	23,072	21,208	19,957	26,139	21,674	22,933	21,507	19,974	23,948	25,894
- Cash & Cash Equivalents	1,202	901	1,102	1,399	836	341	485	621	815	442	3,571	356	331	306	1,071
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	268	18	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	- -	- -	- -
+ Total Debt	18,571	20,128	21,608	18,890	19,964	19,249	21,275	22,029	23,044	15,857	11,209	14,228	15,604	16,806	19,350
Enterprise Value	32,647	34,663	37,509	39,401	41,989	41,980	41,998	41,365	48,368	37,089	30,571	35,382	35,247	40,448	44,173
Total Capital	23,642	25,630	27,323	25,359	22,924	23,085	25,153	26,629	28,179	21,180	13,789	16,920	18,322	19,649	22,565
Total Debt/Capital (%)	78.55	78.53	79.08	74.49	87.09	83.38	84.58	82.73	81.78	74.87	81.29	84.09	85.17	85.53	85.75
Total Debt / EV	0.57	0.58	0.58	0.48	0.48	0.46	0.51	0.53	0.48	0.43	0.37	0.4	0.44	0.42	0.44
EV/Sales	2.56	2.86	5.16	5.02	5.48	5.58	5.64	5.31	8.63	6.78	5.29	4.48	4.24	4.78	4.89
EV/EBITDA	7.6	8.04	10.81	10.22	11.13	10.65	10.48	10.28	19.1	13.91	12.01	13.57	11.89	13.06	12.46
EV/EBIT	10.6	11.46	14.65	13.74	14.83	14.3	14.48	14.5	31.7	23.39	21.47	25.75	21.62	23.25	20.75
EV/Cash Flow to Firm	10.45	9.99	10.8	9.92	12.76	11.82	14.03	11.52	16.54	11.7	13.28	16.61	15.38	13.82	13.48
EV/Free Cash Flow to Firm	5.72	5.22	5.24	5.12	6.12	6.45	6.81	6.06	8.05	5.78	13.28	16.61	15.38	13.82	13.48
Diluted Market Cap	15,041	15,454	18,513	22,450	22,955	23,169	21,273	20,075	26,435	21,697	22,990	21,532	20,004	24,016	26,032
Diluted Enterprise Value	32,678	34,699	39,019	39,941	42,083	42,077	42,063	41,483	48,664	37,112	30,628	35,407	35,277	40,516	44,311
EV per Share	59.32	59.74	61.59	60.29	62.69	61.95	61.29	58.72	66.39	48.26	40.07	48.07	47.82	54.83	59.74
TTM Sales	12,737	12,132	7,263	7,852	7,669	7,517	7,447	7,785	5,602	5,474	5,783	7,902	8,312	8,462	9,042
TTM EBITDA	4,295	4,312	3,470	3,855	3,773	3,942	4,006	4,024	2,533	2,666	2,545	2,607	2,965	3,097	3,545
TTM Operating Income	3,080	3,026	2,561	2,867	2,831	2,936	2,901	2,852	1,526	1,586	1,424	1,374	1,630	1,740	2,129
TTM Cash Flow to Firm	3,123	3,470	3,472	3,972	3,290	3,552	2,993	3,591	2,924	3,171	2,302	2,130	2,291	2,927	3,277
TTM Free Cash Flow to Firm	5,712	6,646	7,154	7,695	6,860	6,509	6,164	6,829	6,007	6,420	2,302	2,130	2,291	2,927	3,277

Multiples (USD)

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	2.95	2.6	2.83	3.15	3.71	3.96	3.78	3.31	4.8	3.62	10.13	12.45	11.38	10.26	9.9
EV/EBIT	10.6	11.46	14.65	13.74	14.83	14.3	14.48	14.5	31.7	23.39	21.47	25.75	21.62	23.25	20.75
Enterprise Value	32,647	34,663	37,509	39,401	41,989	41,980	41,998	41,365	48,368	37,089	30,571	35,382	35,247	40,448	44,173
Low Price	22.36	24.76	26.39	27.28	29.05	32.08	30.74	25.3	27.8	18.12	26.15	23.47	22.2	25.35	31.22
EV/Sales	2.56	2.86	5.16	5.02	5.48	5.58	5.64	5.31	8.63	6.78	5.29	4.48	4.24	4.78	4.89
EV/EBITDA	7.6	8.04	10.81	10.22	11.13	10.65	10.48	10.28	19.1	13.91	12.01	13.57	11.89	13.06	12.46
Price/Earnings	10.05	10.1	15.05	12.68	33.52	12.13	18.8	10.92	14.97	14.75	- -	28.45	26.99	26.97	21.93
Price/Earnings Average	9.37	10.01	15.28	11.68	31.48	12.75	22.64	11.28	13.13	14.85	-14.77	27.51	26.66	24.58	22.04
Price/Earnings High	10.34	10.65	16.78	13.31	34.37	14.22	24.42	12.52	15.14	19.27	-15.84	30.17	31.61	29.2	23.96
Price/Earnings Low	8.23	9.42	14.22	10.26	28.53	11.43	18.67	9.75	11.6	9.48	-13.48	22.85	22.11	21.06	19.55
Price/Book Value	3.13	2.81	2.98	3.41	7.72	6.01	5.47	4.34	5.09	4.07	8.89	8	7.35	8.42	8.05
Price/Book Value Average	2.92	2.79	3.02	3.14	7.25	6.32	6.58	4.48	4.46	4.1	8.47	7.73	7.26	7.68	8.1
Price/Book Value High	3.22	2.96	3.32	3.58	7.92	7.05	7.1	4.97	5.15	5.32	9.08	8.48	8.61	9.12	8.8
Price/Book Value Low	2.56	2.62	2.81	2.76	6.57	5.67	5.43	3.87	3.94	2.62	7.73	6.42	6.02	6.58	7.18
Price/Tangible Book Value	2.54	2.85	2.33	2.37	4.02	3.76	3.12	2.57	2.89	1.76	1.81	1.89	1.76	2.08	2.1
Price/Tangible Book Value Average	2.37	2.83	2.37	2.18	3.77	3.95	3.75	2.65	2.53	1.77	1.73	1.83	1.73	1.9	2.11
Price/Tangible Book Value High	2.62	3	2.6	2.49	4.12	4.41	4.05	2.94	2.92	2.3	1.85	2.01	2.06	2.25	2.3
Price/Tangible Book Value Low	2.08	2.66	2.2	1.92	3.42	3.54	3.09	2.29	2.24	1.13	1.58	1.52	1.44	1.62	1.88
Price/Sales	1.18	1.27	2.34	2.81	2.98	3.07	2.85	2.56	4.67	3.96	3.97	2.72	2.4	2.83	2.86
Price/Sales Average	1.1	1.26	2.38	2.58	2.8	3.23	3.43	2.65	4.09	3.98	3.78	2.63	2.37	2.58	2.88
Price/Sales High	1.21	1.34	2.61	2.95	3.06	3.6	3.7	2.94	4.72	5.17	4.05	2.89	2.81	3.06	3.13
Price/Sales Low	0.97	1.18	2.21	2.27	2.54	2.89	2.83	2.29	3.62	2.54	3.45	2.19	1.97	2.21	2.55
Price/Cash Flow	5.99	5.58	5.95	6.47	8.74	7.98	8.62	7.07	10.77	7.89	10.1	12.43	11.36	10.23	9.85
Price/Cash Flow Average	5.59	5.53	6.04	5.96	8.21	8.39	10.38	7.31	9.44	7.94	9.63	12.02	11.22	9.33	9.9
Price/Cash Flow High	6.17	5.88	6.64	6.8	8.97	9.36	11.19	8.11	10.89	10.31	10.32	13.18	13.31	11.08	10.76
Price/Cash Flow Low	4.91	5.2	5.63	5.24	7.44	7.52	8.56	6.32	8.34	5.07	8.79	9.99	9.31	7.99	8.78
Price/Free Cash Flow Average	2.75	2.58	2.87	2.9	3.49	4.17	4.55	3.42	4.21	3.64	9.66	12.04	11.24	9.36	9.95
Price/Free Cash Flow High	3.04	2.74	3.16	3.31	3.81	4.65	4.91	3.8	4.85	4.73	10.35	13.2	13.33	11.11	10.82
Price/Free Cash Flow Low	2.42	2.42	2.68	2.55	3.16	3.73	3.75	2.96	3.72	2.33	8.81	10	9.32	8.02	8.83
EV/Sales Average	2.48	2.85	5.2	4.81	5.29	5.74	6.22	5.4	8.06	6.8	5.1	4.39	4.21	4.53	4.9
EV/Sales High	2.6	2.93	5.43	5.17	5.55	6.11	6.49	5.69	8.69	7.99	5.37	4.64	4.65	5.01	5.15
EV/Sales Low	2.35	2.77	5.04	4.5	5.03	5.41	5.62	5.04	7.58	5.36	4.77	3.94	3.81	4.16	4.57
EV/EBITDA Average	7.37	8.01	10.88	9.8	10.76	10.95	11.56	10.44	17.82	13.96	11.59	13.3	11.81	12.38	12.5
EV/EBITDA High	7.71	8.23	11.37	10.54	11.28	11.66	12.07	11	19.21	16.4	12.21	14.07	13.04	13.7	13.14
EV/EBITDA Low	6.97	7.8	10.54	9.16	10.23	10.31	10.45	9.75	16.77	11.01	10.84	11.95	10.67	11.37	11.67
EV/EBIT Average	10.27	11.41	14.75	13.18	14.34	14.7	15.97	14.73	29.59	23.47	20.72	25.24	21.47	22.03	20.81
EV/EBIT High	10.75	11.73	15.41	14.17	15.04	15.65	16.66	15.52	31.89	27.57	21.82	26.7	23.72	24.39	21.88
EV/EBIT Low	9.72	11.11	14.28	12.32	13.63	13.84	14.43	13.76	27.84	18.5	19.37	22.67	19.41	20.23	19.43
Last Price	27.3	26.57	27.92	33.71	34.13	34.05	30.95	28.33	35.88	28.2	30.06	29.22	27.1	32.46	35.02
High Price	28.09	28	31.13	35.39	35	39.92	40.2	32.46	36.28	36.83	30.72	30.99	31.74	35.15	38.27
Enterprise Value Average	31,644	34,527	37,767	37,773	40,595	43,165	46,324	42,016	45,149	37,224	29,500	34,674	35,004	38,331	44,305
Enterprise Value High	33,098	35,493	39,464	40,619	42,571	45,957	48,337	44,274	48,659	43,722	31,074	36,684	38,667	42,432	46,576
Enterprise Value Low	29,944	33,613	36,577	35,319	38,586	40,645	41,854	39,230	42,482	29,342	27,588	31,150	31,635	35,202	41,363

Shares Outstanding	578	582	630	666	674	680	693	720	767	769	735	736	737	738	751
Diluted Weighted Avg Shares	551	582	663	666	673	680	687	709	737	769	765	737	738	740	743
Basic Weighted Avg Shares	550	580	609	654	670	678	685	704	729	769	763	736	737	738	739
Revenue per Share	23.14	20.91	11.93	12.02	11.45	11.09	10.87	11.05	7.69	7.12	7.58	10.74	11.28	11.47	12.23
EBITDA per Share	7.8	7.43	5.7	5.9	5.63	5.82	5.85	5.71	3.48	3.47	3.34	3.54	4.02	4.2	4.79
Operating Income per Share	5.6	5.21	4.21	4.39	4.23	4.33	4.23	4.05	2.09	2.06	1.87	1.87	2.21	2.36	2.88
Basic EPS, GAAP	2.72	2.63	1.86	2.66	1.02	2.81	1.65	2.59	2.4	1.91	-1.94	1.03	1	1.2	1.6
Basic EPS from Cont Ops	2.74	2.57	2.25	2.2	2.39	2.81	1.65	2.59	1.01	0.83	0.02	0.97	1	1.2	1.6
Diluted EPS, GAAP	2.71	2.62	1.7	2.61	1.01	2.8	1.64	2.58	2.37	1.91	-1.94	1.03	1	1.2	1.59
Diluted EPS from Cont Ops	2.74	2.56	2.06	2.16	2.38	2.8	1.64	2.58	1	0.83	0.02	0.97	1	1.2	1.59
Dividend per Share	1.36	1.44	1.44	1.48	1.5	1.52	1.56	1.61	1.64	1.66	1.68	1.07	0.96	1.01	1.07
Cash Flow per Share	4.55	4.76	4.69	5.21	3.9	4.27	3.59	4	3.33	3.57	2.98	2.35	2.39	3.17	3.56
Free Cash Flow per Basic Share	-0.15	-0.71	-1.36	-0.49	-1.43	-0.1	-1.04	-0.59	-0.9	-0.65	2.98	2.35	2.39	3.17	3.56
Cash & Equivalents per Share	2.21	1.55	1.81	2.32	1.25	0.5	0.71	0.88	1.12	0.58	4.68	0.48	0.45	0.41	1.45
Book Value per Share	8.73	9.45	9.38	9.9	4.42	5.66	5.66	6.53	7.05	6.93	3.38	3.65	3.69	3.85	4.35
Tangible Book Value per Share	10.73	9.32	11.97	14.22	8.49	9.06	9.93	11.04	12.42	16.01	16.6	15.43	15.44	15.61	16.64

PPL Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)