PacifiCorp Financial Ratios — PPWLM Stock

Profitability (USD)

	2009 Y	2010 Y	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
As of date	12/31/2009	12/31/2010	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

Return on Common Equity (%)	27.6	22.48	19.81	18.09	21.14	21.14	21.99	25.63	25.56	22.83	20.98	17.02	17.48	15.7	-7.95
Return on Assets (%)	3	2.89	2.69	2.51	3.14	3.18	3.12	3.41	3.47	3.34	3.35	2.99	3.41	3.29	-1.51
Return on Capital (%)	9.5	9.16	8.25	7.91	9.35	9.36	9.16	9.92	9.97	10.68	10	- -	- -	- -	- -
Return on Invested Capital (%)	5.76	5.49	5.33	5.03	6	6.09	6.15	6.69	6.64	7.03	6.35	- -	- -	- -	- -
Gross Margin (%)	62.37	63.49	64.33	62.76	62.62	61.98	43.62	45.91	46.46	44.39	43.9	43.85	45.96	44.67	37.42
EBITDA Margin (%)	36.1	36.03	36.96	34.02	37.67	38.58	40.08	42.26	42.7	40.39	39.98	39.94	41.94	41.24	33.79
Operating Margin (%)	23.78	23.38	23.64	20.91	24.56	24.75	25.61	27.46	27.5	20.91	21.15	17.3	21.39	21.52	14.82
Incremental Operating Margin (%)	-258.54	96	31.17	-21.28	91.7	34.29	-200	-283.87	33.33	184.36	50	-54.21	-464.44	23.24	-133.07
Pretax Margin (%)	17.59	17.53	16.75	15.03	19.02	19.17	19.55	21.21	21.54	14.78	16.42	12.43	15.28	15.11	-17.2
Profit Margin (%)	12.16	12.77	12.1	11	13.25	13.29	13.28	14.67	14.66	14.68	15.21	13.84	16.77	16.2	-7.88
Net Income to Common Margin (%)	12.16	12.77	12.1	11	13.25	13.29	13.28	14.67	14.66	14.68	15.21	13.84	16.77	16.2	-7.88
Effective Tax Rate (%)	29.85	27.16	27.73	26.84	30.34	30.69	32.06	30.83	31.91	0.67	7.33	- -	- -	- -	- -
Dvd Payout Ratio (%)	0.36	0.35	99.46	37.62	73.61	103.87	136.69	114.68	78.12	60.98	22.7	- -	16.89	10.87	-64.1
Sustainable Growth Rate (%)	27.5	22.4	0.11	11.29	5.58	-0.82	-8.07	-3.76	5.59	8.91	16.22	17.02	14.53	14	-13.05

Credit (USD)

API ChatGPT

	2009 Y	2010 Y	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
As of date	12/31/2009	12/31/2010	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

Total Debt	6,416	6,901	7,727	6,861	6,877	7,039	7,166	7,349	7,105	7,045	7,788	8,705	8,730	9,666	12,014
ST Debt	16	707	707	267	238	154	88	328	668	380	168	513	155	449	2,195
LT Debt	6,400	6,194	7,020	6,594	6,639	6,885	7,078	7,021	6,437	6,665	7,620	8,192	8,575	9,217	9,819
Total Debt/EBITDA	3.99	4.32	4.56	4.13	3.55	3.47	3.42	3.34	3.18	3.47	3.84	4.08	3.93	4.13	5.99
Net Debt/EBITDA	3.91	4.3	4.53	4.08	3.52	3.46	3.41	3.34	3.17	3.43	3.83	4.08	3.85	3.85	5.92
Total Debt/EBIT	6.05	6.66	7.13	6.72	5.44	5.41	5.35	5.15	4.93	6.7	7.26	9.42	7.71	7.91	13.65
Net Debt/EBIT	5.94	6.63	7.08	6.64	5.4	5.4	5.34	5.13	4.92	6.63	7.24	9.41	7.55	7.39	13.5
EBITDA to Interest Expense	4.08	4.13	4.32	4.37	5.12	5.35	5.81	6.02	6.04	5.55	5.55	5.64	5.47	5.86	4.21
EBITDA-CapEx/Interest Expense	4.08	4.13	4.32	4.37	5.12	5.35	5.81	6.02	6.04	5.55	5.55	5.64	5.47	5.86	4.21
EBIT to Interest Expense	2.69	2.68	2.77	2.69	3.34	3.43	3.71	3.91	3.89	2.87	2.94	2.44	2.79	3.06	1.85
Interest Expense	394	387	392	380	379	379	361	365	370	366	365	378	406	400	476
Common Equity/Total Assets	11.78	13.9	13.27	14.43	15.31	14.81	13.56	13.04	14.09	15.13	16.76	18.33	20.6	21.32	16.87
Long-Term Debt/Equity (%)	95.07	84.71	96.01	86.26	85.26	88.77	94.34	95.01	85.2	84.96	90.32	89.31	86.5	85.81	98.47
Long-Term Debt/Capital (%)	72.93	63.57	66.42	65.69	65.13	66.66	69.39	68.35	63.13	63.94	64.78	61.05	60.47	57.83	56.05
Long-Term Debt/Total Assets (%)	33.74	30.75	33.26	30.35	30.65	31.01	31.64	31.35	29.37	29.87	32.16	31.87	32.41	31.35	30.11
Total Debt/Equity (%)	95.31	94.38	105.68	89.76	88.31	90.76	95.51	99.45	94.04	89.8	92.31	94.9	88.07	89.99	120.48
Total Debt/Capital (%)	73.12	70.83	73.11	68.35	67.46	68.15	70.25	71.54	69.68	67.58	66.21	64.88	61.56	60.65	68.58
Total Debt/Total Assets (%)	33.83	34.25	36.61	31.58	31.75	31.7	32.04	32.82	32.41	31.57	32.86	33.87	33	32.87	36.84
Net Debt to Equity	93.57	93.96	105.03	88.71	87.63	90.46	95.35	99.22	93.86	88.82	91.95	94.76	86.26	84.02	119.09
Net Debt/Capital (%)	72.75	70.74	72.99	68.1	67.29	68.08	70.21	71.5	69.64	67.34	66.13	64.84	61.07	59	68.34
EBITDA	1,609	1,597	1,695	1,661	1,939	2,026	2,097	2,198	2,236	2,030	2,026	2,133	2,221	2,342	2,006
EBITDA-CapEx	1,609	1,597	1,695	1,661	1,939	2,026	2,097	2,198	2,236	2,030	2,026	2,133	2,221	2,342	2,006
Operating Income (Loss)	1,060	1,036	1,084	1,021	1,264	1,300	1,340	1,428	1,440	1,051	1,072	924	1,133	1,222	880

Liquidity (USD)

API ChatGPT

	2009 Y	2010 Y	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
As of date	12/31/2009	12/31/2010	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

Cash Ratio	0.12	0.02	0.03	0.06	0.04	0.02	0.01	0.01	0.01	0.05	0.02	0.01	0.12	0.3	0.03
Current Ratio	1.55	0.93	0.82	1.14	1.13	1.34	1.29	1.13	0.81	0.9	0.95	0.82	1.18	1.25	0.65
Quick Ratio	0.97	0.55	0.42	0.58	0.59	0.77	0.72	0.64	0.43	0.53	0.55	0.41	0.65	0.72	0.31
CFO/Avg Current Liab	1.21	1	0.9	1.05	1.21	1.31	1.58	1.4	1.14	1.16	1.08	0.98	1.09	1.01	0.21
Common Equity/Total Assets	11.78	13.9	13.27	14.43	15.31	14.81	13.56	13.04	14.09	15.13	16.76	18.33	20.6	21.32	16.87
Long-Term Debt/Equity (%)	95.07	84.71	96.01	86.26	85.26	88.77	94.34	95.01	85.2	84.96	90.32	89.31	86.5	85.81	98.47
Long-Term Debt/Capital (%)	72.93	63.57	66.42	65.69	65.13	66.66	69.39	68.35	63.13	63.94	64.78	61.05	60.47	57.83	56.05
Long-Term Debt/Total Assets (%)	33.74	30.75	33.26	30.35	30.65	31.01	31.64	31.35	29.37	29.87	32.16	31.87	32.41	31.35	30.11
Total Debt/Equity (%)	95.31	94.38	105.68	89.76	88.31	90.76	95.51	99.45	94.04	89.8	92.31	94.9	88.07	89.99	120.48
Total Debt/Capital (%)	73.12	70.83	73.11	68.35	67.46	68.15	70.25	71.54	69.68	67.58	66.21	64.88	61.56	60.65	68.58
Total Debt/Total Assets (%)	33.83	34.25	36.61	31.58	31.75	31.7	32.04	32.82	32.41	31.57	32.86	33.87	33	32.87	36.84
CFO/Total Liabilities	12.26	10.99	11.86	11.55	11.2	10.87	11.67	10.62	11.15	12.52	10.14	9.58	10.9	9.75	3.09
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.62	0.58	0.55	0.59	0.65	0.66	0.64	0.63	0.64	0.58	0.59	0.57	0.64	0.65	0.45

Working Capital (USD)

API ChatGPT

	2009 Y	2010 Y	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
As of date	12/31/2009	12/31/2010	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

Accounts Receivable Turnover	7.26	7.11	7.16	7.37	7.51	7.5	7.26	7.09	7.71	7.91	7.89	7.93	7.42	7.33	7.08
Days Sales Outstanding	50.28	51.35	50.98	49.49	48.61	48.68	50.26	51.51	47.36	46.15	46.24	46.03	49.21	49.81	51.59
Inventory Turnover	4.67	4.3	4.05	4.04	4.17	4.59	7.01	6.48	6.4	6.58	7.01	6.85	5.99	6.63	7.39
Days Inventory Outstanding	78.14	84.93	90.02	90.45	87.46	79.6	52.09	56.31	57.01	55.5	52.06	53.31	60.96	55.06	49.42
Accounts Payable Turnover	2.62	2.84	2.91	3.53	3.93	4.05	6.31	6.43	6.49	5.29	4.42	4.25	3.93	3.63	2.89
Accounts Payable Turnover Days	139.24	128.42	125.33	103.31	92.78	90.23	57.87	56.79	56.24	68.95	82.58	85.78	92.85	100.43	126.2
Cash Conversion Cycle	-10.82	7.86	15.67	36.63	43.29	38.06	44.48	51.03	48.13	32.7	15.72	13.55	17.32	4.45	-25.19
Inventory to Cash Days	-27.85	-33.58	-39.05	-40.95	-38.84	-30.92	-1.83	-4.8	-9.66	-9.35	-5.82	-7.28	-11.75	-5.25	2.17
Inventories	379	374	433	468	454	417	425	443	433	417	394	482	474	474	532
Raw Materials	379	374	433	468	454	417	425	443	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	433	417	394	482	474	474	532

Enterprise Value (USD)

API ChatGPT

	2009 Y	2010 Y	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
As of date	12/31/2009	12/31/2010	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

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	117	31	47	80	53	23	12	17	14	77	30	13	179	641	138
+ Preferred Equity and Hybrid Capital	41	41	41	41	2	2	2	2	2	2	2	2	2	2	2
+ Minority/Non Controlling Interest	84	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	6,416	6,901	7,727	6,861	6,877	7,039	7,166	7,349	7,105	7,045	7,788	8,705	8,730	9,666	12,014
Enterprise Value	6,424	6,911	7,721	6,822	6,826	7,018	7,156	7,334	7,093	6,970	7,760	8,694	8,553	9,027	11,878
Total Capital	8,775	9,743	10,569	10,038	10,194	10,329	10,201	10,272	10,196	10,424	11,762	13,418	14,181	15,937	17,517
Total Debt/Capital (%)	73.12	70.83	73.11	68.35	67.46	68.15	70.25	71.54	69.68	67.58	66.21	64.88	61.56	60.65	68.58
Total Debt / EV	1	1	1	1.01	1.01	1	1	1	1	1.01	1	1	1.02	1.07	1.01
EV/Sales	1.44	1.56	1.68	1.4	1.33	1.34	1.37	1.41	1.35	1.39	1.53	1.63	1.61	1.59	2
EV/EBITDA	3.99	4.33	4.56	4.11	3.52	3.46	3.41	3.34	3.17	3.43	3.83	4.08	3.85	3.85	5.92
EV/EBIT	6.06	6.67	7.12	6.68	5.4	5.4	5.34	5.14	4.93	6.63	7.24	9.41	7.55	7.39	13.5
EV/Cash Flow to Firm	3.62	4.08	4.02	3.58	3.76	3.83	3.62	3.97	3.83	3.21	4.12	4.34	3.8	4.02	12.94
EV/Free Cash Flow to Firm	3.62	4.08	4.02	3.58	3.76	3.83	3.62	3.97	3.83	3.21	4.12	4.34	3.8	4.02	12.94
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	6,424	6,911	7,721	6,822	6,826	7,018	7,156	7,334	7,093	6,970	7,760	8,694	8,553	9,027	11,878
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	4,457	4,432	4,586	4,882	5,147	5,252	5,232	5,201	5,237	5,026	5,068	5,341	5,296	5,679	5,936
TTM EBITDA	1,609	1,597	1,695	1,661	1,939	2,026	2,097	2,198	2,236	2,030	2,026	2,133	2,221	2,342	2,006
TTM Operating Income	1,060	1,036	1,084	1,021	1,264	1,300	1,340	1,428	1,440	1,051	1,072	924	1,133	1,222	880
TTM Cash Flow to Firm	1,776	1,692	1,919	1,905	1,817	1,833	1,979	1,846	1,854	2,175	1,885	2,004	2,250	2,248	918
TTM Free Cash Flow to Firm	1,776	1,692	1,919	1,905	1,817	1,833	1,979	1,846	1,854	2,175	1,885	2,004	2,250	2,248	918

Multiples (USD)

API ChatGPT

	2009 Y	2010 Y	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
As of date	12/31/2009	12/31/2010	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

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	6.06	6.67	7.12	6.68	5.4	5.4	5.34	5.14	4.93	6.63	7.24	9.41	7.55	7.39	13.5
Enterprise Value	6,424	6,911	7,721	6,822	6,826	7,018	7,156	7,334	7,093	6,970	7,760	8,694	8,553	9,027	11,878
Low Price	85.55	90.5	55.05	58.38	108.25	105	112.7	126.5	127.04	117.5	117.51	120.75	143.3	125	108.51
EV/Sales	1.44	1.56	1.68	1.4	1.33	1.34	1.37	1.41	1.35	1.39	1.53	1.63	1.61	1.59	2
EV/EBITDA	3.99	4.33	4.56	4.11	3.52	3.46	3.41	3.34	3.17	3.43	3.83	4.08	3.85	3.85	5.92
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	1.44	1.56	1.68	1.4	1.33	1.34	1.37	1.41	1.35	1.39	1.53	1.63	1.61	1.59	2
EV/Sales High	1.44	1.56	1.68	1.4	1.33	1.34	1.37	1.41	1.35	1.39	1.53	1.63	1.61	1.59	2
EV/Sales Low	1.44	1.56	1.68	1.4	1.33	1.34	1.37	1.41	1.35	1.39	1.53	1.63	1.61	1.59	2
EV/EBITDA Average	3.99	4.33	4.56	4.11	3.52	3.46	3.41	3.34	3.17	3.43	3.83	4.08	3.85	3.85	5.92
EV/EBITDA High	3.99	4.33	4.56	4.11	3.52	3.46	3.41	3.34	3.17	3.43	3.83	4.08	3.85	3.85	5.92
EV/EBITDA Low	3.99	4.33	4.56	4.11	3.52	3.46	3.41	3.34	3.17	3.43	3.83	4.08	3.85	3.85	5.92
EV/EBIT Average	6.06	6.67	7.12	6.68	5.4	5.4	5.34	5.14	4.93	6.63	7.24	9.41	7.55	7.39	13.5
EV/EBIT High	6.06	6.67	7.12	6.68	5.4	5.4	5.34	5.14	4.93	6.63	7.24	9.41	7.55	7.39	13.5
EV/EBIT Low	6.06	6.67	7.12	6.68	5.4	5.4	5.34	5.14	4.93	6.63	7.24	9.41	7.55	7.39	13.5
Last Price	41.47	59.09	58.38	62.43	64.7	69.52	85.98	93.87	101.89	93.32	120.91	123.01	143.64	118.75	110.6
High Price	100	125	109	124	125	119.4	134.9	150	165	174.49	155	187.5	177.95	184.99	175
Enterprise Value Average	6,424	6,911	7,721	6,822	6,826	7,018	7,156	7,334	7,093	6,970	7,760	8,694	8,553	9,027	11,878
Enterprise Value High	6,424	6,911	7,721	6,822	6,826	7,018	7,156	7,334	7,093	6,970	7,760	8,694	8,553	9,027	11,878
Enterprise Value Low	6,424	6,911	7,721	6,822	6,826	7,018	7,156	7,334	7,093	6,970	7,760	8,694	8,553	9,027	11,878

Shares Outstanding	357	357	357	357	357	357	357	357	357	357	357	357	357	357	357
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

PacifiCorp

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)