Carlisle Companies Incorporated Financial Ratios — CSL 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 (%)	11.44	15.39	10.78	11.86	13.68	9.83	13.23	19.31	13.08	8.2	10.13	19.61	14.19	20.88	10.39
Return on Assets (%)	6.36	8.19	6.03	6.93	8.29	6.32	7.89	11.59	8.8	5.63	6.43	12.77	11.09	21.1	12.26
Return on Capital (%)	8.89	11.42	8.67	9.55	11.13	8.39	10.18	13.96	10.03	6.59	7.21	13.16	10.48	16.32	8.43
Return on Invested Capital (%)	9.17	10.25	9.83	9.62	11.35	10.76	10.23	9.84	11.86	8.74	8.75	16.3	14.04	18.6	17.01
Gross Margin (%)	23.44	26.9	25.33	25.58	28.41	31.72	27.95	26.22	29.12	28.65	28.55	34.24	35.63	37.73	35.71
EBITDA Margin (%)	14.2	16.72	16.33	15.99	17.85	19.96	16.88	15.62	18.72	17.93	20.84	26.72	25.89	26.3	23.88
Operating Margin (%)	10.67	13.04	12.46	12.74	14.2	15.93	12.37	11.36	14.14	12.29	14.95	22.11	21.43	22.85	19.97
Incremental Operating Margin (%)	-198.02	29.52	-5.56	15.9	28.01	-35.93	-25.09	6.18	2,452.94	28.42	-64.26	39.15	25.74	38.47	-862.58
Pretax Margin (%)	9.83	12.15	11.31	11.74	13.21	11.07	11.44	9.95	12.82	10.18	12.77	20.62	20.28	22.2	18.9
Profit Margin (%)	7.23	9.48	7.13	7.84	9.02	7.3	9.74	13.64	10.54	8.06	10.99	16.96	16.73	26.22	14.76
Net Income to Common Margin (%)	7.23	9.48	7.13	7.84	9.02	7.3	9.74	13.64	10.54	8.06	10.99	16.96	16.73	26.22	14.76
Effective Tax Rate (%)	29.8	33.98	29.37	33.08	31.69	39.06	20.61	19.58	20.4	19.42	21.29	23.65	22.73	22.13	21.74
Dvd Payout Ratio (%)	25.29	20.99	22.83	24.31	22.62	36.56	27.04	26.07	22.48	34.51	29.18	15.66	22.3	19.93	24.39
Sustainable Growth Rate (%)	8.54	12.16	8.32	8.98	10.59	6.24	9.65	14.27	10.14	5.37	7.18	16.54	11.02	16.72	7.85

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	762	752	751	750	745	596	1,586	1,588	1,653	2,134	2,992	2,623	2,324	1,891	2,882
ST Debt	158	- -	- -	- -	150	- -	- -	- -	250	1	352	302	403	3	- -
LT Debt	604	752	751	750	596	596	1,586	1,588	1,403	2,133	2,640	2,322	1,922	1,887	2,882
Total Debt/EBITDA	2.15	1.58	1.56	1.46	1.18	0.87	2.51	2.27	1.97	3	3.74	1.8	1.96	1.44	2.4
Net Debt/EBITDA	1.94	1.34	-0.01	0.04	0.53	0.31	1.91	1.12	1.48	1.66	3.26	1.52	1.44	0.86	1.48
Total Debt/EBIT	2.87	2.02	2.05	1.84	1.48	1.09	3.42	3.12	2.61	4.38	5.22	2.18	2.36	1.65	2.87
Net Debt/EBIT	2.59	1.72	-0.01	0.05	0.67	0.39	2.6	1.54	1.96	2.43	4.54	1.84	1.74	0.99	1.77
EBITDA to Interest Expense	16.86	18.7	14.01	15.2	18.23	21.43	18.62	10.81	12.72	9.3	9.97	16.95	15.71	17.95	15.27
EBITDA-CapEx/Interest Expense	16.86	18.7	14.01	15.2	18.23	21.43	18.62	10.81	12.72	9.3	9.97	16.95	15.71	17.95	15.27
EBIT to Interest Expense	12.67	14.58	10.69	12.12	14.5	17.11	13.65	7.87	9.61	6.37	7.15	14.03	13	15.59	12.77
Interest Expense	21	26	34	34	35	32	34	65	66	77	80	86	76	73	78
Common Equity/Total Assets	52.42	54	57.92	58.88	62.28	66.22	54.71	65.35	69.14	68.31	59.56	70.7	86.29	117.8	118.33
Long-Term Debt/Equity (%)	40.28	42.07	37.81	34	25.37	24.18	62.74	61.13	53.1	84.06	100.39	76.76	67.92	76.62	160.5
Long-Term Debt/Capital (%)	25.1	28.72	27.07	25.31	18.58	18.51	35.36	31.64	25.73	34.73	36.12	30.04	23.91	21.59	28
Long-Term Debt/Total Assets (%)	19.26	21.76	21.5	19.95	15.08	15.04	29.93	30.25	25.53	36.36	36.43	32.14	29.03	32.45	46.01
Total Debt/Equity (%)	50.82	42.07	37.81	34	31.75	24.18	62.74	61.13	62.56	84.11	113.78	86.73	82.16	76.75	160.5
Total Debt/Capital (%)	31.67	28.72	27.07	25.31	23.25	18.51	35.36	31.64	30.32	34.75	40.94	33.94	28.92	21.63	28
Total Debt/Total Assets (%)	24.3	21.76	21.5	19.95	18.87	15.04	29.93	30.25	30.08	36.38	41.28	36.32	35.11	32.5	46.01
Net Debt to Equity	45.84	35.77	-0.18	0.86	14.26	8.56	47.78	30.19	46.94	46.66	98.99	73.34	60.54	46.16	98.56
Net Debt/Capital (%)	29.48	25.51	-0.18	0.85	11.97	7.44	29.41	18.61	24.31	22.58	37.27	30.12	22.96	14.23	19.27
EBITDA	354	477	481	512	633	684	633	700	840	712	800	1,456	1,188	1,316	1,199
EBITDA-CapEx	354	477	481	512	633	684	633	700	840	712	800	1,456	1,188	1,316	1,199
Operating Income (Loss)	266	372	367	408	503	546	464	509	634	488	573	1,205	983	1,143	1,002

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	0.13	0.24	2	1.86	0.68	0.75	0.57	1.35	0.39	1.39	0.28	0.34	0.49	1.13	1.51
Current Ratio	2.03	2.56	4.08	4.11	2.18	2.64	2.5	3.45	1.95	3.42	1.84	2.08	2.87	2.89	3.09
Quick Ratio	0.94	1.11	3.07	2.98	1.51	1.75	1.52	2.52	1.26	2.38	1.04	0.91	1	2	2.32
CFO/Avg Current Liab	0.36	0.91	0.98	0.77	1.06	0.95	0.78	0.54	0.94	0.9	0.46	0.89	1.06	1.11	1.57
Common Equity/Total Assets	52.42	54	57.92	58.88	62.28	66.22	54.71	65.35	69.14	68.31	59.56	70.7	86.29	117.8	118.33
Long-Term Debt/Equity (%)	40.28	42.07	37.81	34	25.37	24.18	62.74	61.13	53.1	84.06	100.39	76.76	67.92	76.62	160.5
Long-Term Debt/Capital (%)	25.1	28.72	27.07	25.31	18.58	18.51	35.36	31.64	25.73	34.73	36.12	30.04	23.91	21.59	28
Long-Term Debt/Total Assets (%)	19.26	21.76	21.5	19.95	15.08	15.04	29.93	30.25	25.53	36.36	36.43	32.14	29.03	32.45	46.01
Total Debt/Equity (%)	50.82	42.07	37.81	34	31.75	24.18	62.74	61.13	62.56	84.11	113.78	86.73	82.16	76.75	160.5
Total Debt/Capital (%)	31.67	28.72	27.07	25.31	23.25	18.51	35.36	31.64	30.32	34.75	40.94	33.94	28.92	21.63	28
Total Debt/Total Assets (%)	24.3	21.76	21.5	19.95	18.87	15.04	29.93	30.25	30.08	36.38	41.28	36.32	35.11	32.5	46.01
CFO/Total Liabilities	11.67	29.11	27.52	19.04	33	35.44	16.55	12.79	24.64	20.93	9.13	23.84	31.69	30.72	24.66
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	4.48	5.08	6.03	6.36	7.02	7.71	5.29	5.81	6.79	5.5	5.92	5.53	6.88	10.05	8.04

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	10.25	6.37	7.28	7.64	7.53	6.76	6.6	6.77	6.5	6.42	5.61	7.62	7.45	8.37	8.56
Days Sales Outstanding	35.62	57.27	50.11	47.78	48.5	54.03	55.34	53.94	56.19	56.86	65.12	47.89	48.96	43.59	42.66
Inventory Turnover	3.94	4.82	7.05	7.48	7.3	6.38	6.55	7.29	6.57	6.01	5.28	6.38	6.71	7.47	7.02
Days Inventory Outstanding	92.72	75.65	51.81	48.82	50.01	57.2	55.77	50.05	55.59	60.78	69.09	57.2	54.37	48.87	52.02
Accounts Payable Turnover	8.84	8.01	11.05	12.6	12.44	10.35	9.64	10.29	10.11	9	8.13	9.91	10.78	12.74	12.96
Accounts Payable Turnover Days	41.28	45.54	33.03	28.98	29.35	35.28	37.87	35.48	36.11	40.53	44.9	36.85	33.87	28.65	28.16
Cash Conversion Cycle	87.05	87.39	68.89	67.62	69.17	75.95	73.23	68.51	75.67	77.11	89.31	68.24	69.46	63.81	66.53
Inventory to Cash Days	-57.1	-18.38	-1.7	-1.04	-1.51	-3.16	-0.43	3.89	0.61	-3.92	-3.97	-9.31	-5.41	-5.29	-9.36
Inventories	539	325	299	339	356	377	449	458	511	433	605	518	362	473	447
Raw Materials	180	144	121	132	134	143	178	195	208	168	288	218	121	157	170
Work In Process	57	42	40	45	49	51	63	60	85	67	76	28	26	26	25
Finished Goods	309	161	164	188	205	219	238	236	254	226	271	281	222	300	266
Other Inventory	30	7	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	2,745	3,673	5,040	5,791	5,751	7,083	7,168	6,071	9,211	8,512	13,026	12,207	15,590	17,151	13,690
- Cash & Cash Equivalents	75	112	754	731	411	385	378	804	351	897	324	365	577	754	1,112
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	762	752	751	750	745	596	1,586	1,588	1,653	2,134	2,992	2,623	2,324	1,891	2,882
Enterprise Value	3,432	4,313	5,036	5,810	6,086	7,295	8,376	6,855	10,513	9,749	15,694	14,465	17,338	18,288	15,460
Total Capital	2,407	2,619	2,774	2,963	3,206	3,222	4,486	5,018	5,453	6,142	7,308	7,729	8,037	8,742	10,293
Total Debt/Capital (%)	31.67	28.72	27.07	25.31	23.25	18.51	35.36	31.64	30.32	34.75	40.94	33.94	28.92	21.63	28
Total Debt / EV	0.22	0.17	0.15	0.13	0.12	0.08	0.19	0.23	0.16	0.22	0.19	0.18	0.13	0.1	0.19
EV/Sales	1.38	1.51	1.71	1.81	1.72	2.13	2.23	1.53	2.34	2.46	4.09	2.65	3.78	3.66	3.08
EV/EBITDA	9.7	9.05	10.48	11.34	9.62	10.67	13.23	9.8	12.52	13.69	19.63	9.93	14.6	13.9	12.89
EV/EBIT	12.9	11.6	13.73	14.23	12.09	13.37	18.05	13.47	16.58	19.99	27.37	12.01	17.64	16	15.42
EV/Cash Flow to Firm	16.67	8.58	11.47	18.24	11.01	13.25	17.25	17.52	13.91	12.85	32.37	13.56	13.76	16.82	13.29
EV/Free Cash Flow to Firm	16.67	8.58	11.47	18.24	11.01	13.25	17.25	17.52	13.91	12.85	32.37	13.56	13.76	16.82	13.29
Diluted Market Cap	2,793	3,738	5,146	5,893	5,836	7,156	7,223	6,110	9,313	8,590	13,200	12,372	15,746	17,372	13,818
Diluted Enterprise Value	3,480	4,378	5,142	5,912	6,171	7,367	8,430	6,894	10,616	9,827	15,867	14,630	17,494	18,509	15,587
EV per Share	55.4	68.99	79.34	90.54	93.85	113.58	132.8	113.5	184.72	178.88	298.93	279.25	347.45	393.29	361.2
TTM Sales	2,492	2,851	2,943	3,204	3,543	3,425	3,751	4,480	4,485	3,970	3,837	5,449	4,587	5,004	5,020
TTM EBITDA	354	477	481	512	633	684	633	700	840	712	800	1,456	1,188	1,316	1,199
TTM Operating Income	266	372	367	408	503	546	464	509	634	488	573	1,205	983	1,143	1,002
TTM Cash Flow to Firm	206	503	439	318	553	551	486	391	756	758	485	1,066	1,260	1,087	1,163
TTM Free Cash Flow to Firm	206	503	439	318	553	551	486	391	756	758	485	1,066	1,260	1,087	1,163

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	14.61	7.69	12.41	19.92	11.03	13.47	15.75	18.01	13.25	12.33	31.3	12.36	13.11	16.86	12.54
EV/EBIT	12.9	11.6	13.73	14.23	12.09	13.37	18.05	13.47	16.58	19.99	27.37	12.01	17.64	16	15.42
Enterprise Value	3,432	4,313	5,036	5,810	6,086	7,295	8,376	6,855	10,513	9,749	15,694	14,465	17,338	18,288	15,460
Low Price	29.88	44.97	59.19	71.51	80.73	75.17	92.09	92.16	98.55	97.55	143.52	211.06	203.66	297.25	293.43
EV/Sales	1.38	1.51	1.71	1.81	1.72	2.13	2.23	1.53	2.34	2.46	4.09	2.65	3.78	3.66	3.08
EV/EBITDA	9.7	9.05	10.48	11.34	9.62	10.67	13.23	9.8	12.52	13.69	19.63	9.93	14.6	13.9	12.89
Price/Earnings	15.22	13.59	24.03	23.04	17.99	28.32	19.61	9.93	19.48	26.59	30.89	13.21	20.32	13.07	18.48
Price/Earnings Average	14.56	12.07	20.58	21.1	19.2	25.92	17.87	10.88	16.42	22.62	24.05	14.41	16.4	14.13	20.72
Price/Earnings High	17.39	13.75	24.28	23.51	21.29	29.89	20.11	12.8	19.67	28.92	31.1	17.87	20.73	17.06	25.19
Price/Earnings Low	10.27	10.4	17.92	18.26	16.37	19.3	15.89	9.11	11.86	16.61	17.87	11.83	13.24	10.54	16.96
Price/Book Value	1.67	1.97	2.49	2.62	2.34	2.7	2.47	1.77	2.42	2.12	3.02	2.39	2.73	2.5	1.85
Price/Book Value Average	1.6	1.75	2.13	2.4	2.49	2.47	2.25	1.94	2.04	1.81	2.35	2.61	2.2	2.71	2.07
Price/Book Value High	1.91	1.99	2.52	2.67	2.77	2.85	2.53	2.28	2.45	2.31	3.04	3.23	2.78	3.27	2.52
Price/Book Value Low	1.13	1.51	1.86	2.07	2.13	1.84	2	1.62	1.48	1.33	1.75	2.14	1.78	2.02	1.69
Price/Tangible Book Value	15.62	11.68	9.2	9.21	17.68	13.79	640.02	32.31	-43.02	-131.15	-8.25	23.51	41.73	-33.01	-11.71
Price/Tangible Book Value Average	14.94	10.37	7.88	8.43	18.88	12.63	583.15	35.39	-36.26	-111.58	-6.43	25.64	33.69	-35.67	-13.13
Price/Tangible Book Value High	17.84	11.82	9.3	9.39	20.93	14.56	656.24	41.61	-43.44	-142.64	-8.31	31.79	42.57	-43.07	-15.96
Price/Tangible Book Value Low	10.54	8.94	6.86	7.3	16.1	9.4	518.61	29.62	-26.2	-81.92	-4.77	21.05	27.2	-26.6	-10.74
Price/Sales	1.1	1.29	1.71	1.81	1.62	2.07	1.91	1.36	2.05	2.14	3.4	2.24	3.4	3.43	2.73
Price/Sales Average	1.05	1.14	1.47	1.66	1.73	1.89	1.74	1.48	1.73	1.82	2.64	2.44	2.74	3.7	3.06
Price/Sales High	1.26	1.3	1.73	1.84	1.92	2.18	1.96	1.75	2.07	2.33	3.42	3.03	3.47	4.47	3.72
Price/Sales Low	0.74	0.99	1.28	1.43	1.48	1.41	1.55	1.24	1.25	1.34	1.96	2.01	2.22	2.76	2.5
Price/Cash Flow	14.36	7.56	12.15	19.57	10.87	13.33	15.63	17.9	13.1	12.22	30.89	12.2	12.98	16.65	12.43
Price/Cash Flow Average	13.73	6.71	10.41	17.92	11.6	12.2	14.24	19.61	11.04	10.39	24.05	13.3	10.48	17.99	13.93
Price/Cash Flow High	16.4	7.65	12.28	19.96	12.86	14.07	16.02	23.05	13.23	13.29	31.1	16.49	13.24	21.72	16.93
Price/Cash Flow Low	9.68	5.79	9.06	15.51	9.89	9.09	12.66	16.41	7.98	7.63	17.87	10.92	8.46	13.42	11.4
Price/Free Cash Flow Average	13.97	6.83	10.63	18.24	11.77	12.33	14.35	19.73	11.16	10.49	24.37	13.48	10.58	18.22	14.06
Price/Free Cash Flow High	16.68	7.78	12.53	20.32	13.06	14.22	16.14	23.2	13.38	13.41	31.52	16.72	13.37	22	17.09
Price/Free Cash Flow Low	9.85	5.89	9.25	15.78	10.04	9.18	12.76	16.52	8.07	7.7	18.11	11.07	8.54	13.59	11.5
EV/Sales Average	1.33	1.37	1.47	1.66	1.83	1.95	2.06	1.66	2.02	2.14	3.34	2.86	3.12	3.93	3.41
EV/Sales High	1.53	1.53	1.73	1.85	2.02	2.24	2.28	1.92	2.36	2.64	4.11	3.44	3.85	4.7	4.07
EV/Sales Low	1.02	1.21	1.28	1.44	1.57	1.47	1.87	1.42	1.54	1.65	2.66	2.42	2.6	2.99	2.85
EV/EBITDA Average	9.36	8.18	8.97	10.39	10.23	9.79	12.22	10.63	10.8	11.91	16.02	10.7	12.07	14.95	14.28
EV/EBITDA High	10.8	9.14	10.58	11.57	11.29	11.25	13.52	12.3	12.63	14.74	19.74	12.89	14.87	17.87	17.04
EV/EBITDA Low	7.17	7.24	7.81	8.99	8.8	7.37	11.08	9.08	8.23	9.2	12.76	9.06	10.03	11.37	11.95
EV/EBIT Average	12.45	10.49	11.76	13.03	12.86	12.27	16.68	14.61	14.3	17.38	22.34	12.93	14.58	17.21	17.08
EV/EBIT High	14.37	11.71	13.87	14.52	14.19	14.09	18.44	16.9	16.72	21.51	27.53	15.58	17.96	20.57	20.38
EV/EBIT Low	9.55	9.28	10.23	11.29	11.07	9.23	15.12	12.48	10.9	13.44	17.79	10.95	12.12	13.09	14.29
Last Price	44.3	58.76	79.4	90.24	88.69	110.29	113.65	100.52	161.84	156.18	248.12	235.65	312.43	368.84	319.86
High Price	50.6	59.45	80.21	92.06	104.99	116.4	116.53	129.47	163.42	169.86	249.84	318.71	318.74	481.26	435.92
Enterprise Value Average	3,312	3,902	4,312	5,322	6,473	6,694	7,739	7,435	9,065	8,479	12,810	15,575	14,333	19,673	17,120
Enterprise Value High	3,823	4,356	5,088	5,926	7,143	7,687	8,558	8,603	10,603	10,495	15,784	18,768	17,653	23,516	20,427
Enterprise Value Low	2,539	3,451	3,753	4,608	5,570	5,039	7,016	6,350	6,911	6,554	10,202	13,191	11,910	14,959	14,328

Shares Outstanding	62	63	64	65	64	64	62	58	56	53	52	51	48	44	41
Diluted Weighted Avg Shares	63	64	65	65	66	65	64	61	58	55	53	52	50	47	43
Basic Weighted Avg Shares	62	63	63	64	65	64	63	60	57	54	52	52	50	46	43
Revenue per Share	40.23	45.61	46.37	49.93	54.64	53.33	59.47	74.17	78.8	72.84	73.08	105.2	91.92	107.6	117.29
EBITDA per Share	5.71	7.63	7.57	7.98	9.76	10.64	10.04	11.58	14.75	13.06	15.23	28.11	23.8	28.29	28.01
Operating Income per Share	4.29	5.95	5.78	6.36	7.76	8.5	7.36	8.43	11.14	8.95	10.92	23.26	19.7	24.58	23.42
Basic EPS, GAAP	2.91	4.32	3.3	3.92	4.93	3.89	5.79	10.12	8.31	5.87	8.03	17.84	15.38	28.21	17.31
Basic EPS from Cont Ops	2.78	3.66	3.71	3.92	4.93	3.6	5.4	5.94	8.04	5.98	7.34	16.56	14.41	18.6	17.35
Diluted EPS, GAAP	2.86	4.25	3.24	3.85	4.86	3.85	5.75	10.05	8.22	5.82	7.93	17.6	15.23	27.85	17.15
Diluted EPS from Cont Ops	2.73	3.6	3.63	3.85	4.86	3.56	5.36	5.9	7.96	5.92	7.25	16.34	14.26	18.37	17.19
Dividend per Share	0.7	0.77	0.85	0.95	1.11	1.32	1.46	1.55	1.81	2.06	2.14	2.59	3.21	3.71	4.23
Cash Flow per Share	3.09	7.77	6.53	4.61	8.16	8.27	7.27	5.62	12.35	12.78	8.03	19.32	24.07	22.16	25.74
Free Cash Flow per Basic Share	3.09	7.77	6.53	4.61	8.16	8.27	7.27	5.62	12.35	12.78	8.03	19.32	24.07	22.16	25.74
Cash & Equivalents per Share	1.21	1.8	11.89	11.39	6.33	6	6	13.31	6.17	16.46	6.18	7.04	11.56	16.2	25.98
Book Value per Share	26.55	29.87	31.87	34.49	37.94	40.89	45.97	56.8	66.77	73.53	82.22	98.57	114.48	147.35	173.16
Tangible Book Value per Share	2.84	5.03	8.63	9.8	5.02	8	0.18	3.11	-3.76	-1.19	-30.06	10.03	7.49	-11.17	-27.31

Carlisle Companies Incorporated

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)