Northrop Grumman Corporation Financial Ratios — NTH 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 (%)	17.73	19.93	19.39	23.18	31.2	37.9	46.31	42.16	26.44	32.88	59.6	34.68	13.66	27.75	26.17
Return on Assets (%)	7.45	7.61	7.38	7.81	7.8	8.17	9.45	8.87	5.71	7.45	16.09	11.34	4.55	8.7	8.3
Return on Capital (%)	13.88	15.29	14.19	15.27	17.59	18.76	18.4	16.84	11.65	14.51	27.44	18.57	8.38	15.07	14.45
Return on Invested Capital (%)	13.59	15.12	14.26	15.23	17.59	20.72	12.94	14.81	15.05	13.67	16.36	10.55	7.35	11.68	11.37
Gross Margin (%)	21.3	22.13	21.81	23.36	23.98	23.92	22.8	22.57	21.45	20.32	20.38	20.42	16.67	20.38	19.81
EBITDA Margin (%)	14.46	14.43	14.67	15.26	15.06	15.11	14.2	15.22	15.47	14.49	19.32	13.5	9.86	13.99	14.26
Operating Margin (%)	12.4	12.41	12.66	13.33	13.07	13.26	12.38	12.56	11.73	11.05	10.29	9.84	6.46	10.65	10.2
Incremental Operating Margin (%)	- -	12.23	1.26	- -	26.49	17.03	- -	13.74	5.05	3.25	34.81	- -	- -	105.16	- -
Pretax Margin (%)	11.67	11.76	11.61	12.25	11.86	10.85	16.26	12.43	7.53	10.13	25.06	15.94	5.97	12.22	12.08
Profit Margin (%)	8.02	7.84	7.92	8.63	8.46	8.27	11.03	10.73	6.64	8.67	19.64	13.38	5.23	10.17	9.97
Net Income to Common Margin (%)	8.02	7.84	7.92	8.63	8.46	8.27	11.03	10.73	6.64	8.67	19.64	13.38	5.23	10.17	9.97
Effective Tax Rate (%)	32.34	33.29	31.82	29.55	28.67	23.8	32.16	13.71	11.77	14.46	21.63	16.11	12.36	16.79	17.48
Dvd Payout Ratio (%)	26.03	27.05	27.92	27.21	30.3	31.33	24.02	25.43	39.15	29.88	14.03	21.49	54.28	28.41	30.92
Sustainable Growth Rate (%)	13.11	14.54	13.98	16.87	21.74	26.03	35.19	31.44	16.09	23.05	51.24	27.23	6.24	19.86	18.08

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	3,948	3,930	5,928	5,925	6,386	7,058	14,399	14,400	15,187	16,346	14,373	14,701	15,678	16,490	17,019
ST Debt	13	- -	- -	- -	- -	- -	- -	517	1,109	742	6	1,072	- -	- -	- -
LT Debt	3,935	3,930	5,928	5,925	6,386	7,058	14,399	13,883	14,078	15,604	14,367	13,629	15,678	16,490	17,019
Total Debt/EBITDA	1.03	1.08	1.64	1.62	1.8	1.89	3.9	3.14	2.9	3.07	2.09	2.97	4.05	2.87	2.84
Net Debt/EBITDA	0.25	0.02	0.22	0.56	1.15	1.21	0.86	2.8	2.22	1.89	1.34	2.08	2.76	1.8	1.8
Total Debt/EBIT	1.21	1.26	1.9	1.85	2.08	2.15	4.47	3.81	3.83	4.02	2.54	4.08	6.18	3.77	3.77
Net Debt/EBIT	0.29	0.02	0.25	0.65	1.32	1.38	0.99	3.39	2.93	2.48	1.64	2.86	4.21	2.37	2.39
EBITDA to Interest Expense	17.29	17.17	14.08	12.97	11.77	12.4	10.26	8.15	9.91	8.99	12.39	9.77	7.11	9.24	9
EBITDA-CapEx/Interest Expense	15.08	17.17	14.08	12.97	11.77	12.4	10.26	8.15	9.91	8.99	12.39	9.77	7.11	9.24	9
EBIT to Interest Expense	14.82	14.76	12.15	11.33	10.22	10.89	8.94	6.73	7.52	6.85	6.6	7.12	4.66	7.04	6.44
Interest Expense	221	212	257	282	301	301	360	562	528	593	556	506	545	621	665
Common Equity/Total Assets	40.68	35.84	40.26	27.23	22.61	20.53	20.3	21.74	21.46	23.79	30.36	34.99	31.79	30.98	32.45
Long-Term Debt/Equity (%)	38.07	41.31	55.82	81.89	115.65	134.21	201.89	169.57	159.63	147.5	111.15	89.01	105.97	107.85	102.07
Long-Term Debt/Capital (%)	27.55	29.23	35.82	45.02	53.63	57.3	66.88	61.46	58.64	57.95	52.63	45.41	51.45	51.89	50.51
Long-Term Debt/Total Assets (%)	15.49	14.81	22.47	22.3	26.15	27.56	40.99	36.87	34.26	35.09	33.74	31.15	33.68	33.41	33.13
Total Debt/Equity (%)	38.2	41.31	55.82	81.89	115.65	134.21	201.89	175.89	172.21	154.51	111.19	96.01	105.97	107.85	102.07
Total Debt/Capital (%)	27.64	29.23	35.82	45.02	53.63	57.3	66.88	63.75	63.26	60.71	52.65	48.98	51.45	51.89	50.51
Total Debt/Total Assets (%)	15.54	14.81	22.47	22.3	26.15	27.56	40.99	38.24	36.96	36.76	33.76	33.6	33.68	33.41	33.13
Net Debt to Equity	9.15	0.71	7.33	28.5	73.65	85.89	44.5	156.6	131.92	95.43	71.58	67.27	72.17	67.62	64.53
Net Debt/Capital (%)	8.39	0.71	6.83	22.18	42.41	46.2	30.8	61.03	53.46	45.85	38.93	37.54	39.02	37.7	36.73
EBITDA	3,820	3,640	3,618	3,658	3,543	3,733	3,693	4,580	5,234	5,332	6,890	4,943	3,875	5,740	5,983
EBITDA-CapEx	3,332	3,640	3,618	3,658	3,543	3,733	3,693	4,580	5,234	5,332	6,890	4,943	3,875	5,740	5,983
Operating Income (Loss)	3,276	3,130	3,123	3,196	3,076	3,277	3,218	3,780	3,969	4,065	3,671	3,601	2,537	4,370	4,280

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	0.49	0.64	0.89	0.66	0.42	0.45	1.58	0.19	0.24	0.51	0.37	0.22	0.26	0.31	0.32
Current Ratio	1.26	1.39	1.63	1.32	1.16	1.22	2.34	1.17	1.13	1.6	1.3	1.08	1.15	1.01	1.1
Quick Ratio	0.97	1.11	1.35	1.13	0.95	1.04	2.22	0.97	0.94	1.21	1.1	0.87	0.86	0.82	0.89
CFO/Avg Current Liab	0.29	0.43	0.42	0.44	0.38	0.51	0.41	0.5	0.49	0.45	0.37	0.27	0.33	0.34	0.34
Common Equity/Total Assets	40.68	35.84	40.26	27.23	22.61	20.53	20.3	21.74	21.46	23.79	30.36	34.99	31.79	30.98	32.45
Long-Term Debt/Equity (%)	38.07	41.31	55.82	81.89	115.65	134.21	201.89	169.57	159.63	147.5	111.15	89.01	105.97	107.85	102.07
Long-Term Debt/Capital (%)	27.55	29.23	35.82	45.02	53.63	57.3	66.88	61.46	58.64	57.95	52.63	45.41	51.45	51.89	50.51
Long-Term Debt/Total Assets (%)	15.49	14.81	22.47	22.3	26.15	27.56	40.99	36.87	34.26	35.09	33.74	31.15	33.68	33.41	33.13
Total Debt/Equity (%)	38.2	41.31	55.82	81.89	115.65	134.21	201.89	175.89	172.21	154.51	111.19	96.01	105.97	107.85	102.07
Total Debt/Capital (%)	27.64	29.23	35.82	45.02	53.63	57.3	66.88	63.75	63.26	60.71	52.65	48.98	51.45	51.89	50.51
Total Debt/Total Assets (%)	15.54	14.81	22.47	22.3	26.15	27.56	40.99	38.24	36.96	36.76	33.76	33.6	33.68	33.41	33.13
CFO/Total Liabilities	14.03	15.5	15.75	13.41	11.44	13.82	9.33	12.99	13.32	12.7	12.03	10.2	12.21	12.88	13.71
CFO/CapEx	4.33	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	4.63	4.39	5.04	4.77	5.25	5.14	3.7	3.98	3.92	3.63	4.05	4.5	3.77	3.62	3.8

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	7.52	8.66	8.9	8.73	8.33	8.05	11.95	24.06	24.4	26.03	24.03	24.58	26.5	30.1	31.7
Days Sales Outstanding	48.51	42.13	41.02	41.79	43.81	45.36	30.55	15.17	14.96	14.02	15.19	14.85	13.77	12.12	11.51
Inventory Turnover	20.2	23.5	25.78	25.53	23.09	23.16	33.07	44.3	37	38.03	36.18	32.56	31.37	25.48	24.34
Days Inventory Outstanding	18.07	15.53	14.16	14.3	15.81	15.76	11.04	8.24	9.87	9.6	10.09	11.21	11.63	14.32	14.99
Accounts Payable Turnover	12.31	13.62	14.64	14.54	13.88	13.26	12.23	12.26	12.12	14.53	14.21	12.25	14	14.02	11.47
Accounts Payable Turnover Days	29.66	26.8	24.94	25.1	26.3	27.52	29.85	29.77	30.12	25.12	25.68	29.8	26.08	26.03	31.81
Cash Conversion Cycle	36.93	30.86	30.24	30.99	33.31	33.59	11.74	-6.36	-5.29	-1.5	-0.4	-3.75	-0.67	0.42	-5.31
Inventory to Cash Days	30.44	26.6	26.86	27.49	28	29.6	19.51	6.93	5.09	4.42	5.1	3.64	2.14	-2.2	-3.48
Inventories	873	798	698	742	807	816	398	654	783	759	811	978	1,109	1,455	1,309
Raw Materials	123	110	102	106	103	100	97	277	317	329	333	325	338	293	306
Work In Process	1,850	1,855	1,601	1,509	1,511	1,823	342	418	507	430	478	605	719	1,118	945
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	48	52	44	58
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	62	- -	- -	- -	- -	- -

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	14,762	16,106	25,053	30,043	34,563	40,559	53,620	40,763	58,099	50,325	60,286	83,065	69,495	68,372	81,551
- Cash & Cash Equivalents	3,002	3,862	5,150	3,863	2,319	2,541	11,225	1,579	2,245	4,907	3,530	2,577	3,109	4,353	4,403
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	3,948	3,930	5,928	5,925	6,386	7,058	14,399	14,400	15,187	16,346	14,373	14,701	15,678	16,490	17,019
Enterprise Value	15,708	16,174	25,831	32,105	38,630	45,076	56,794	53,584	71,041	61,764	71,129	95,189	82,064	80,509	94,167
Total Capital	14,284	13,444	16,548	13,160	11,908	12,317	21,531	22,587	24,006	26,925	27,299	30,013	30,473	31,780	33,693
Total Debt/Capital (%)	27.64	29.23	35.82	45.02	53.63	57.3	66.88	63.75	63.26	60.71	52.65	48.98	51.45	51.89	50.51
Total Debt / EV	0.25	0.24	0.23	0.18	0.17	0.16	0.25	0.27	0.21	0.26	0.2	0.15	0.19	0.2	0.18
EV/Sales	0.59	0.64	1.05	1.34	1.64	1.82	2.18	1.78	2.1	1.68	1.99	2.6	2.09	1.96	2.24
EV/EBITDA	4.11	4.44	7.14	8.78	10.9	12.08	15.38	11.7	13.57	11.58	10.32	19.26	21.18	14.03	15.74
EV/EBIT	4.79	5.17	8.27	10.05	12.56	13.76	17.65	14.18	17.9	15.19	12.59	26.43	32.35	18.42	20.88
EV/Cash Flow to Firm	6.94	5.82	9.72	11.5	16.25	14.82	19.88	12.43	14.92	12.83	17.77	28.62	18.85	16.41	17.75
EV/Free Cash Flow to Firm	8.84	5.82	9.72	11.5	16.25	14.82	19.88	12.43	14.92	12.83	17.77	28.62	18.85	16.41	17.75
Diluted Market Cap	16,373	17,062	26,929	32,032	36,526	41,818	54,086	41,717	58,844	50,591	62,067	84,390	70,371	69,479	82,587
Diluted Enterprise Value	17,319	17,130	27,707	34,094	40,593	46,335	57,260	54,538	71,786	62,030	72,910	96,514	82,940	81,616	95,203
EV per Share	61.87	67.62	118.71	161.39	213.07	257.48	326.24	314.08	423.25	370.47	455.13	621.51	546.7	555.42	663.16
TTM Sales	26,412	25,218	24,661	23,979	23,526	24,706	26,004	30,095	33,841	36,799	35,667	36,602	39,290	41,033	41,954
TTM EBITDA	3,820	3,640	3,618	3,658	3,543	3,733	3,693	4,580	5,234	5,332	6,890	4,943	3,875	5,740	5,983
TTM Operating Income	3,276	3,130	3,123	3,196	3,076	3,277	3,218	3,780	3,969	4,065	3,671	3,601	2,537	4,370	4,280
TTM Cash Flow to Firm	2,265	2,781	2,658	2,792	2,377	3,042	2,857	4,312	4,763	4,812	4,003	3,325	4,353	4,905	5,306
TTM Free Cash Flow to Firm	1,777	2,781	2,658	2,792	2,377	3,042	2,857	4,312	4,763	4,812	4,003	3,325	4,353	4,905	5,306

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	10.06	6.46	10.85	12.35	16.89	14.87	20.7	10.9	13.69	11.75	17.4	29.09	18.16	15.83	17.36
EV/EBIT	4.79	5.17	8.27	10.05	12.56	13.76	17.65	14.18	17.9	15.19	12.59	26.43	32.35	18.42	20.88
Enterprise Value	15,708	16,174	25,831	32,105	38,630	45,076	56,794	53,584	71,041	61,764	71,129	95,189	82,064	80,509	94,167
Low Price	48.99	56.56	64.1	110.06	141.8	172.33	225.32	232.35	236.82	265.69	285.25	370.11	418.86	420.77	429.05
EV/Sales	0.59	0.64	1.05	1.34	1.64	1.82	2.18	1.78	2.1	1.68	1.99	2.6	2.09	1.96	2.24
EV/EBITDA	4.11	4.44	7.14	8.78	10.9	12.08	15.38	11.7	13.57	11.58	10.32	19.26	21.18	14.03	15.74
Price/Earnings	7.6	8.46	13.54	15.24	18.14	20.29	18.72	12.85	26.07	15.82	8.83	17.16	34.11	16.61	19.71
Price/Earnings Average	8	7.98	10.05	12.64	15.93	18.57	16.03	16.78	24.03	17.14	7.99	14.77	33.63	16.8	18.12
Price/Earnings High	9.4	8.85	13.54	15.56	18.52	22.35	18.83	19.42	28.91	20.28	9.3	17.57	40.34	19.07	22.02
Price/Earnings Low	6.4	7.11	7.54	11.11	13.5	15.09	13.7	12.5	17.83	13.92	6.53	11.71	30.86	14.82	14.72
Price/Book Value	1.43	1.69	2.36	4.15	6.26	7.71	7.52	4.98	6.59	4.76	4.66	5.42	4.7	4.47	4.89
Price/Book Value Average	1.5	1.6	1.75	3.44	5.5	7.06	6.44	6.5	6.07	5.15	4.22	4.67	4.63	4.52	4.5
Price/Book Value High	1.77	1.77	2.36	4.24	6.39	8.5	7.56	7.52	7.31	6.1	4.91	5.56	5.55	5.13	5.46
Price/Book Value Low	1.2	1.42	1.31	3.03	4.66	5.74	5.5	4.84	4.51	4.19	3.45	3.7	4.25	3.99	3.65
Price/Tangible Book Value	-7.24	-5.52	-13.78	-5.74	-4.98	-5.64	-9.98	-3.44	-5.32	-6.52	-11.67	-32.1	-22.96	-30.77	-106.88
Price/Tangible Book Value Average	-7.62	-5.2	-10.22	-4.76	-4.37	-5.16	-8.54	-4.49	-4.9	-7.06	-10.56	-27.63	-22.63	-31.12	-98.3
Price/Tangible Book Value High	-8.96	-5.78	-13.78	-5.86	-5.08	-6.21	-10.03	-5.2	-5.9	-8.36	-12.29	-32.87	-27.15	-35.33	-119.42
Price/Tangible Book Value Low	-6.1	-4.64	-7.67	-4.19	-3.71	-4.2	-7.3	-3.34	-3.64	-5.74	-8.63	-21.9	-20.77	-27.45	-79.85
Price/Sales	0.61	0.66	1.07	1.32	1.53	1.68	2.07	1.38	1.73	1.37	1.73	2.3	1.79	1.69	1.96
Price/Sales Average	0.64	0.63	0.8	1.09	1.35	1.54	1.77	1.8	1.6	1.49	1.57	1.98	1.76	1.71	1.81
Price/Sales High	0.75	0.69	1.07	1.34	1.57	1.85	2.08	2.08	1.92	1.76	1.83	2.35	2.11	1.94	2.19
Price/Sales Low	0.51	0.56	0.6	0.96	1.14	1.25	1.51	1.34	1.18	1.21	1.28	1.57	1.62	1.51	1.47
Price/Cash Flow	7.61	6.34	10.65	12.16	16.7	14.73	20.56	10.84	13.64	11.72	17.34	28.96	18.1	15.8	17.32
Price/Cash Flow Average	8.01	5.98	7.9	10.09	14.67	13.49	17.6	14.16	12.57	12.69	15.69	24.92	17.84	15.98	15.93
Price/Cash Flow High	9.41	6.63	10.65	12.41	17.04	16.23	20.67	16.39	15.13	15.02	18.27	29.66	21.4	18.14	19.36
Price/Cash Flow Low	6.41	5.33	5.93	8.86	12.42	10.96	15.04	10.55	9.33	10.31	12.82	19.76	16.38	14.1	12.94
Price/Free Cash Flow Average	10.59	6.09	8.05	10.25	14.84	13.61	17.72	14.23	12.62	12.73	15.75	25.04	17.9	16.02	15.97
Price/Free Cash Flow High	12.45	6.76	10.85	12.61	17.24	16.37	20.81	16.47	15.19	15.07	18.33	29.79	21.47	18.18	19.4
Price/Free Cash Flow Low	8.48	5.43	6.04	9	12.57	11.06	15.14	10.6	9.37	10.34	12.87	19.85	16.43	14.12	12.97
EV/Sales Average	0.62	0.6	0.79	1.13	1.46	1.69	1.89	2.19	1.97	1.79	1.83	2.28	2.06	1.98	2.09
EV/Sales High	0.73	0.67	1.05	1.36	1.67	1.99	2.2	2.47	2.29	2.06	2.08	2.66	2.41	2.21	2.47
EV/Sales Low	0.51	0.54	0.6	1	1.27	1.4	1.63	1.74	1.56	1.51	1.55	1.88	1.92	1.78	1.75
EV/EBITDA Average	4.32	4.19	5.35	7.38	9.71	11.16	13.29	14.42	12.71	12.37	9.5	16.92	20.92	14.16	14.64
EV/EBITDA High	5.03	4.65	7.14	8.95	11.1	13.18	15.46	16.25	14.78	14.25	10.79	19.66	24.45	15.79	17.34
EV/EBITDA Low	3.5	3.74	4.07	6.55	8.4	9.29	11.48	11.45	10.07	10.45	8.04	13.92	19.47	12.74	12.29
EV/EBIT Average	5.03	4.87	6.2	8.44	11.19	12.71	15.25	17.47	16.76	16.23	11.58	23.22	31.96	18.6	19.42
EV/EBIT High	5.86	5.4	8.27	10.24	12.79	15.01	17.74	19.69	19.5	18.69	13.16	26.99	37.34	20.74	23
EV/EBIT Low	4.09	4.34	4.72	7.5	9.68	10.58	13.18	13.88	13.28	13.71	9.81	19.11	29.74	16.73	16.3
Last Price	58.14	67.33	115.13	151.02	190.63	231.68	308.01	238.93	346.14	301.86	385.75	542.35	462.96	471.68	574.32
High Price	71.91	70.43	115.13	154.15	194.54	255.19	309.71	361.06	383.89	387.08	406.45	555.46	547.42	541.6	641.68
Enterprise Value Average	16,484	15,247	19,366	26,980	34,418	41,643	49,087	66,030	66,504	65,965	65,421	83,618	81,081	81,294	87,619
Enterprise Value High	19,203	16,915	25,831	32,727	39,337	49,193	57,089	74,420	77,377	75,972	74,365	97,197	94,742	90,643	103,732
Enterprise Value Low	13,383	13,599	14,726	23,956	29,776	34,686	42,400	52,462	52,691	55,734	55,424	68,809	75,444	73,129	73,540

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	254	239	218	199	181	175	174	171	168	167	156	153	150	145	142
Diluted Weighted Avg Shares	282	253	234	212	192	181	176	175	170	168	161	156	152	147	144
Basic Weighted Avg Shares	277	249	230	209	189	179	174	174	169	167	160	155	152	147	144
Revenue per Share	95.42	101.44	107.41	114.84	124.21	138.1	149.11	173.26	199.89	220.22	222.5	236.29	259.34	279.14	292.36
EBITDA per Share	13.8	14.64	15.76	17.52	18.71	20.87	21.18	26.37	30.92	31.91	42.98	31.91	25.58	39.05	41.69
Operating Income per Share	11.84	12.59	13.6	15.31	16.24	18.32	18.45	21.76	23.44	24.33	22.9	23.25	16.75	29.73	29.83
Basic EPS, GAAP	7.65	7.96	8.5	9.91	10.51	11.42	16.45	18.59	13.28	19.08	43.7	31.61	13.57	28.39	29.14
Basic EPS from Cont Ops	7.54	7.96	8.5	9.91	10.51	11.42	16.45	18.59	13.28	19.08	43.7	31.61	13.57	28.39	29.14
Diluted EPS, GAAP	7.52	7.81	8.35	9.75	10.39	11.32	16.34	18.49	13.22	19.03	43.54	31.47	13.53	28.34	29.08
Diluted EPS from Cont Ops	7.41	7.81	8.35	9.75	10.39	11.32	16.34	18.49	13.22	19.03	43.54	31.47	13.53	28.34	29.08
Dividend per Share	1.96	2.15	2.37	2.7	3.18	3.58	3.95	4.73	5.2	5.7	6.13	6.79	7.37	8.07	9.01
Cash Flow per Share	7.64	10.62	10.81	12.42	11.41	15.72	14.98	22.03	25.38	25.76	22.25	18.73	25.58	29.85	33.15
Free Cash Flow per Basic Share	5.88	10.62	10.81	12.42	11.41	15.72	14.98	22.03	25.38	25.76	22.25	18.73	25.58	29.85	33.15
Cash & Equivalents per Share	11.82	16.14	23.67	19.42	12.79	14.51	64.48	9.26	13.38	29.43	22.59	16.83	20.71	30.03	31.01
Book Value per Share	40.71	39.77	48.81	36.37	30.46	30.04	40.97	47.99	52.54	63.45	82.71	99.98	98.56	105.48	117.42
Tangible Book Value per Share	-8.03	-12.19	-8.35	-26.3	-38.27	-41.08	-30.88	-69.5	-65.11	-46.32	-33.06	-16.9	-20.17	-15.33	-5.37