McKesson Corporation Financial Ratios — MCK Stock

Profitability (USD)

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Return on Common Equity (%)	19.97	19.25	16.2	17.87	26.68	50.65	0.64	0.38	13.65	- -	- -	- -	- -	- -	- -
Return on Assets (%)	4.39	3.94	2.92	2.79	4.09	8.63	0.11	0.06	1.49	-7.19	1.74	5.67	4.63	4.62	6.05
Return on Capital (%)	14.39	13.24	8.91	8.29	13	26.33	- -	-0.42	5.54	- -	12.77	62.27	52.68	57.82	68.69
Return on Invested Capital (%)	12.87	12.94	8.81	9.43	12.88	27.49	- -	2.01	14.68	- -	16.45	61.01	56.23	61.48	75.81
Gross Margin (%)	5.23	5.63	6.08	6.37	5.98	5.68	5.37	5.48	5.2	5.1	4.97	4.47	4.15	3.71	3.61
EBITDA Margin (%)	2.14	2.4	2.31	2.23	2.32	4.05	0.82	0.86	1.48	-1.74	1.06	1.8	1.47	1.41	1.72
Operating Margin (%)	1.86	1.91	1.82	1.74	1.91	1.75	1.4	1.55	1.23	1.38	0.98	1.66	1.35	1.34	1.6
Incremental Operating Margin (%)	2.33	- -	1.11	1.47	4.45	- -	- -	6.64	- -	6.38	- -	15.61	- -	1.29	3.69
Pretax Margin (%)	1.55	1.6	1.58	1.48	1.7	3.47	0.11	0.28	0.5	-2.11	0.73	1.67	1.23	1.21	1.54
Profit Margin (%)	1.15	1.09	0.92	0.82	1.18	2.55	0.03	0.02	0.39	-1.91	0.42	1.29	0.97	0.92	1.18
Net Income to Common Margin (%)	1.15	1.09	0.92	0.82	1.18	2.55	0.03	0.02	0.39	-1.91	0.42	1.29	0.97	0.92	1.18
Effective Tax Rate (%)	27.15	30.1	34.87	30.67	27.94	23.42	- -	58.36	1.57	- -	32.99	19.55	16.6	20.14	17.77
Dvd Payout Ratio (%)	14.14	14.23	15.19	11.89	10.19	4.72	50.19	61.47	21.84	-6.67	18.91	7.51	9.46	9.41	7.01
Sustainable Growth Rate (%)	17.15	16.51	13.74	15.74	23.96	48.26	0.32	0.15	10.67	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Total Debt	3,980	4,873	10,594	9,844	8,114	8,545	7,880	7,595	9,401	9,405	7,542	7,295	7,390	7,390	8,614
ST Debt	908	352	1,665	1,664	1,617	1,240	1,129	330	1,406	1,132	1,096	1,267	345	1,449	1,554
LT Debt	3,072	4,521	8,929	8,180	6,497	7,305	6,751	7,265	7,995	8,273	6,446	6,028	7,045	5,941	7,060
Total Debt/EBITDA	1.52	1.66	3.34	2.47	1.83	1.06	4.6	4.14	2.76	-2.26	2.7	1.46	1.63	1.46	1.24
Net Debt/EBITDA	0.32	0.83	2.02	1.13	0.92	0.72	3.04	2.51	0.99	-0.21	0.84	0.18	0.23	-0.01	0.37
Total Debt/EBIT	1.87	2.08	4.34	3.32	2.29	1.2	10.34	8.57	3.78	-1.87	3.7	1.67	1.89	1.67	1.39
Net Debt/EBIT	0.39	1.03	2.62	1.52	1.15	0.81	6.83	5.21	1.35	-0.17	1.15	0.21	0.27	-0.01	0.41
EBITDA to Interest Expense	10.43	12.2	10.58	10.66	12.55	26.08	6.05	6.95	13.7	-19.14	15.72	20.12	18.03	19.09	28.1
EBITDA-CapEx/Interest Expense	8.84	10.53	9.18	9.2	10.63	24.25	4	4.84	11.67	-22.09	13.54	18.54	16.32	17.06	26.34
EBIT to Interest Expense	9.06	9.74	8.36	8.34	10.33	11.31	10.32	12.56	11.41	15.2	14.57	18.48	16.55	18.17	26.13
Interest Expense	251	240	300	374	353	308	283	264	249	217	178	248	252	265	247
Common Equity/Total Assets	20.64	20.32	16.46	14.85	15.79	18.2	16.24	13.56	8.31	-0.03	-3.59	-2.98	-2.92	-2.76	-2.64
Long-Term Debt/Equity (%)	44.97	63.95	86.54	86.37	62.39	57.98	58.62	75.05	119.13	572.13	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	28.42	37.85	42.7	42.35	35.07	34.55	34.81	42.05	49.62	76.24	112.1	103.84	121.65	104.3	90.75
Long-Term Debt/Total Assets (%)	9.28	13	17.25	15.18	11.49	11.98	11.18	12.17	13.05	12.72	10.18	9.67	10.45	7.91	8.58
Total Debt/Equity (%)	58.26	68.93	102.67	103.94	77.91	67.82	68.43	78.46	140.08	650.41	-420.87	-489.6	-462.16	-436.25	-1,032.85
Total Debt/Capital (%)	36.81	40.8	50.66	50.97	43.79	40.41	40.63	43.97	58.35	86.67	131.17	125.67	127.61	129.74	110.72
Total Debt/Total Assets (%)	12.03	14.01	20.47	18.27	14.36	14.02	13.05	12.73	15.35	14.47	11.92	11.71	10.96	9.83	10.46
Net Debt to Equity	12.17	34.19	62.04	47.55	39.04	45.73	45.22	47.67	50.25	60.17	-130.97	-61.48	-65.42	2.18	-305.88
Net Debt/Capital (%)	10.85	25.48	38.29	32.22	28.08	31.38	31.14	32.28	27.87	19.02	105.82	81.28	86.59	-740	67.04
EBITDA	2,617	2,928	3,174	3,985	4,430	8,032	1,713	1,835	3,411	-4,153	2,798	4,989	4,544	5,058	6,941
EBITDA-CapEx	2,219	2,528	2,755	3,440	3,753	7,470	1,133	1,278	2,905	-4,794	2,410	4,599	4,113	4,521	6,505
Operating Income (Loss)	2,273	2,338	2,507	3,118	3,645	3,483	2,921	3,317	2,841	3,299	2,593	4,582	4,171	4,816	6,454

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Cash Ratio	0.15	0.11	0.14	0.16	0.12	0.08	0.07	0.08	0.09	0.14	0.07	0.1	0.09	0.09	0.06
Current Ratio	1.09	1.08	1.11	1.09	1.1	1.04	1.01	1.02	0.99	1.03	0.95	0.92	0.92	0.9	0.85
Quick Ratio	0.61	0.58	0.61	0.63	0.63	0.59	0.56	0.56	0.56	0.58	0.46	0.5	0.5	0.51	0.48
CFO/Avg Current Liab	0.15	0.12	0.12	0.1	0.11	0.13	0.12	0.11	0.11	0.1	0.1	0.11	0.09	0.11	0.1
Common Equity/Total Assets	20.64	20.32	16.46	14.85	15.79	18.2	16.24	13.56	8.31	-0.03	-3.59	-2.98	-2.92	-2.76	-2.64
Long-Term Debt/Equity (%)	44.97	63.95	86.54	86.37	62.39	57.98	58.62	75.05	119.13	572.13	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	28.42	37.85	42.7	42.35	35.07	34.55	34.81	42.05	49.62	76.24	112.1	103.84	121.65	104.3	90.75
Long-Term Debt/Total Assets (%)	9.28	13	17.25	15.18	11.49	11.98	11.18	12.17	13.05	12.72	10.18	9.67	10.45	7.91	8.58
Total Debt/Equity (%)	58.26	68.93	102.67	103.94	77.91	67.82	68.43	78.46	140.08	650.41	-420.87	-489.6	-462.16	-436.25	-1,032.85
Total Debt/Capital (%)	36.81	40.8	50.66	50.97	43.79	40.41	40.63	43.97	58.35	86.67	131.17	125.67	127.61	129.74	110.72
Total Debt/Total Assets (%)	12.03	14.01	20.47	18.27	14.36	14.02	13.05	12.73	15.35	14.47	11.92	11.71	10.96	9.83	10.46
CFO/Total Liabilities	11.23	8.96	7.57	7.01	7.96	9.81	8.89	8.07	8.02	7.14	6.81	8.08	6.25	7.92	7.4
CFO/CapEx	7.41	6.21	7.48	5.71	5.42	8.44	7.49	7.25	8.64	7.09	11.43	13.23	10.01	11.33	14.12
Altman's Z-Score	5.99	6.14	5.06	5.9	5.46	5.31	5.56	5.49	5.54	5.27	5.87	6.53	6.74	6.82	7.37

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Accounts Receivable Turnover	14.79	14.17	13.18	14.16	13.81	13.64	14.39	14.63	14.38	13.89	15.74	16.47	16.88	17.21	17.34
Days Sales Outstanding	24.68	25.76	27.7	25.77	26.42	26.77	25.36	24.94	25.39	26.28	23.19	22.16	21.62	21.21	21.05
Inventory Turnover	12.01	11.3	11.07	12.29	12.11	12.23	12.48	12.27	13.1	12.57	13.22	13.77	14.51	15.67	16.48
Days Inventory Outstanding	30.38	32.3	32.98	29.7	30.13	29.83	29.24	29.75	27.87	29.04	27.61	26.51	25.16	23.3	22.15
Accounts Payable Turnover	- -	7.17	7.07	7.3	6.72	6.28	6.27	6.15	6.17	6	6.5	6.59	6.64	6.79	6.77
Accounts Payable Turnover Days	- -	50.88	51.6	50.01	54.34	58.11	58.19	59.37	59.19	60.81	56.19	55.42	54.94	53.78	53.94
Cash Conversion Cycle	- -	7.17	9.08	5.47	2.21	-1.51	-3.6	-4.68	-5.94	-5.49	-5.39	-6.76	-8.16	-9.27	-10.74
Inventory to Cash Days	-5.7	-6.54	-5.28	-3.93	-3.71	-3.07	-3.88	-4.81	-2.48	-2.76	-4.42	-4.35	-3.54	-2.09	-1.11
Inventories	10,073	10,335	12,986	14,296	15,335	15,278	16,310	16,709	16,734	19,246	18,702	19,691	21,139	23,001	24,207
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	10,073	10,335	12,986	14,296	15,335	15,278	16,310	16,709	16,734	19,246	18,702	19,691	21,139	23,001	24,207

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Market Capitalization	20,543	24,269	40,349	52,554	35,342	31,280	28,152	22,006	21,956	30,840	44,545	48,124	69,658	83,297	102,314
- Cash & Cash Equivalents	3,149	2,456	4,193	5,341	4,048	2,783	2,672	2,981	4,015	6,278	3,532	4,678	4,583	5,691	3,975
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	1,796	1,470	1,490	1,505	1,712	1,586	1,619	1,467	480	367	372	380	1,338
+ Total Debt	3,980	4,873	10,594	9,844	8,114	8,545	7,880	7,595	9,401	9,405	7,542	7,295	7,390	7,390	8,614
Enterprise Value	21,374	26,686	48,546	58,527	40,898	38,547	35,072	28,206	28,961	35,434	49,035	51,108	72,837	85,376	108,291
Total Capital	10,811	11,943	20,912	19,315	18,528	21,145	19,396	17,275	16,112	10,851	5,750	5,805	5,791	5,696	7,780
Total Debt/Capital (%)	36.81	40.8	50.66	50.97	43.79	40.41	40.63	43.97	58.35	86.67	131.17	125.67	127.61	129.74	110.72
Total Debt / EV	0.19	0.18	0.22	0.17	0.2	0.22	0.22	0.27	0.32	0.27	0.15	0.14	0.1	0.09	0.08
EV/Sales	0.17	0.22	0.35	0.33	0.21	0.19	0.17	0.13	0.13	0.15	0.19	0.18	0.24	0.24	0.27
EV/EBITDA	8.17	9.11	15.3	14.69	9.23	4.8	20.47	15.37	8.49	- -	17.53	10.24	16.03	16.88	15.6
EV/EBIT	10.06	11.37	19.9	19.72	11.54	5.41	46.03	31.84	11.64	- -	24.06	11.67	18.63	19.31	17.43
EV/Cash Flow to Firm	6.82	10.07	14.57	17.36	10.42	7.74	- -	6.8	6.27	- -	10.77	9.54	16.1	13.56	17.03
EV/Free Cash Flow to Firm	7.82	11.86	16.67	20.71	12.59	8.73	- -	7.86	7.04	- -	11.77	10.29	17.79	14.82	18.29
Diluted Market Cap	21,941	25,552	40,699	53,234	36,599	33,059	29,128	22,817	24,667	31,348	47,341	50,318	71,630	85,363	105,810
Diluted Enterprise Value	22,772	27,969	48,896	59,207	42,155	40,326	36,048	29,017	31,672	35,942	51,831	53,302	74,809	87,442	111,787
EV per Share	90.95	117.56	210.16	252.27	181.77	182.69	173.62	148.45	178.77	224.27	338.17	375.79	558.53	683.01	902.43
TTM Sales	122,321	122,196	137,392	179,045	190,884	198,533	208,357	214,319	231,051	238,228	263,966	276,711	308,951	359,051	403,430
TTM EBITDA	2,617	2,928	3,174	3,985	4,430	8,032	1,713	1,835	3,411	-4,153	2,798	4,989	4,544	5,058	6,941
TTM Operating Income	2,273	2,338	2,507	3,118	3,645	3,483	2,921	3,317	2,841	3,299	2,593	4,582	4,171	4,816	6,454
TTM Cash Flow to Firm	3,133	2,651	3,331	3,371	3,926	4,980	- -	4,146	4,619	- -	4,553	5,359	4,524	6,297	6,358
TTM Free Cash Flow to Firm	2,735	2,251	2,912	2,826	3,249	4,418	- -	3,589	4,113	- -	4,165	4,969	4,093	5,760	5,922

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Price/Free Cash Flow	8.6	12.27	14.98	20.74	12.22	7.9	7.74	6.56	6.38	8.04	11.7	10.55	18.45	15.39	18.5
EV/EBIT	10.06	11.37	19.9	19.72	11.54	5.41	46.03	31.84	11.64	- -	24.06	11.67	18.63	19.31	17.43
Enterprise Value	21,374	26,686	48,546	58,527	40,898	38,547	35,072	28,206	28,961	35,434	49,035	51,108	72,837	85,376	108,291
Low Price	68.89	84.97	103.38	162.62	148.09	124.08	133.88	107.44	111.38	123.69	180.64	299.38	348.09	474.61	632.9
EV/Sales	0.17	0.22	0.35	0.33	0.21	0.19	0.17	0.13	0.13	0.15	0.19	0.18	0.24	0.24	0.27
EV/EBITDA	8.17	9.11	15.3	14.69	9.23	4.8	20.47	15.37	8.49	- -	17.53	10.24	16.03	16.88	15.6
Price/Earnings	15.33	18.78	31.67	35.61	16	6.46	432.66	667.68	27.26	- -	42	14.02	23.7	25.77	22.13
Price/Earnings Average	14	16.44	25.66	30.94	20.12	7.09	472.27	755.67	27.9	- -	30.16	13.86	19.54	22.1	20.17
Price/Earnings High	15.49	19.43	33.38	36.58	24.68	8.62	546.06	903.88	34.33	- -	42.68	16.18	23.85	26.15	25.99
Price/Earnings Low	12.08	14.92	18.74	25.56	15.08	5.41	415.62	619.38	22.4	- -	24.7	11.87	15.45	18.35	16.43
Price/Book Value	3.01	3.43	4.73	6.57	3.96	2.82	2.87	2.72	4.31	-1,468.57	-19.61	-25.91	-35.34	-40.16	-47.11
Price/Book Value Average	2.75	3	3.84	5.71	4.98	3.09	3.13	3.08	4.41	-1,213.24	-14.08	-25.61	-29.13	-34.46	-42.94
Price/Book Value High	3.04	3.55	4.99	6.75	6.11	3.76	3.62	3.68	5.43	-1,483.59	-19.92	-29.9	-35.56	-40.76	-55.31
Price/Book Value Low	2.37	2.73	2.8	4.72	3.73	2.36	2.76	2.52	3.54	-930.65	-11.53	-21.93	-23.03	-28.6	-34.97
Price/Tangible Book Value	419.24	-15.12	-6.43	-10	-9.1	-9.91	-5.39	-4.44	-2.96	-2.49	-3.23	-3.42	-4.9	-6.14	-5.82
Price/Tangible Book Value Average	383.01	-13.24	-5.21	-8.69	-11.45	-10.87	-5.88	-5.03	-3.03	-2.06	-2.32	-3.38	-4.04	-5.27	-5.31
Price/Tangible Book Value High	423.58	-15.65	-6.78	-10.27	-14.04	-13.23	-6.8	-6.01	-3.72	-2.51	-3.28	-3.94	-4.93	-6.23	-6.84
Price/Tangible Book Value Low	330.37	-12.02	-3.81	-7.18	-8.58	-8.3	-5.18	-4.12	-2.43	-1.58	-1.9	-2.89	-3.19	-4.38	-4.32
Price/Sales	0.18	0.21	0.29	0.29	0.19	0.17	0.14	0.11	0.11	0.13	0.18	0.18	0.23	0.24	0.26
Price/Sales Average	0.16	0.18	0.24	0.26	0.24	0.18	0.15	0.12	0.11	0.11	0.13	0.18	0.19	0.2	0.24
Price/Sales High	0.18	0.21	0.31	0.3	0.29	0.22	0.18	0.14	0.13	0.13	0.18	0.21	0.23	0.24	0.31
Price/Sales Low	0.14	0.16	0.17	0.21	0.18	0.14	0.13	0.1	0.09	0.08	0.1	0.15	0.15	0.17	0.19
Price/Cash Flow	7.29	10.12	12.76	16.89	9.84	6.91	6.67	5.62	5.61	6.9	10.55	9.68	16.49	13.95	17.12
Price/Cash Flow Average	6.66	8.86	10.33	14.68	12.37	7.58	7.28	6.37	5.74	5.7	7.58	9.56	13.6	11.97	15.61
Price/Cash Flow High	7.37	10.47	13.44	17.35	15.18	9.22	8.42	7.61	7.06	6.97	10.72	11.17	16.6	14.16	20.1
Price/Cash Flow Low	5.74	8.04	7.55	12.12	9.28	5.78	6.41	5.22	4.61	4.37	6.2	8.19	10.75	9.94	12.71
Price/Free Cash Flow Average	7.85	10.74	12.14	18.02	15.37	8.67	8.44	7.42	6.53	6.64	8.4	10.43	15.21	13.2	16.87
Price/Free Cash Flow High	8.69	12.7	15.79	21.3	18.85	10.55	9.76	8.88	8.03	8.12	11.89	12.18	18.56	15.62	21.72
Price/Free Cash Flow Low	6.78	9.75	8.87	14.89	11.52	6.62	7.43	6.08	5.24	5.09	6.88	8.93	12.02	10.96	13.73
EV/Sales Average	0.16	0.19	0.3	0.29	0.26	0.21	0.18	0.15	0.13	0.13	0.14	0.18	0.2	0.2	0.25
EV/Sales High	0.18	0.23	0.37	0.33	0.31	0.25	0.2	0.17	0.15	0.15	0.19	0.21	0.24	0.24	0.31
EV/Sales Low	0.14	0.18	0.23	0.24	0.2	0.17	0.16	0.12	0.11	0.1	0.12	0.16	0.16	0.17	0.2
EV/EBITDA Average	7.49	8.08	12.88	12.96	11.29	5.18	21.98	16.95	8.64	- -	13.04	10.13	13.34	14.54	14.3
EV/EBITDA High	8.25	9.4	15.98	15.05	13.56	6.1	24.78	19.61	10.16	- -	17.78	11.73	16.12	17.13	18.17
EV/EBITDA Low	6.5	7.41	10.11	10.97	8.78	4.16	19.83	14.5	7.34	- -	10.97	8.76	10.69	12.14	11.8
EV/EBIT Average	9.23	10.08	16.76	17.4	14.1	5.84	49.41	35.11	11.84	- -	17.9	11.54	15.5	16.63	15.98
EV/EBIT High	10.16	11.73	20.8	20.2	16.95	6.88	55.71	40.62	13.92	- -	24.41	13.36	18.74	19.59	20.3
EV/EBIT Low	8.01	9.25	13.15	14.72	10.97	4.7	44.57	30.04	10.06	- -	15.06	9.97	12.43	13.89	13.19
Last Price	87.42	106.91	174.67	226.53	157.08	148.24	139.37	115.82	135.53	195.19	307.21	353.85	534.15	666.38	852.62
High Price	88.32	110.65	184.09	232.72	242.33	197.86	175.89	156.8	170.68	197.19	312.18	408.32	537.47	676.33	1,001.16
Enterprise Value Average	19,598	23,662	40,885	51,647	50,001	41,582	37,649	31,106	29,478	30,072	36,482	50,546	60,603	73,539	99,247
Enterprise Value High	21,586	27,534	50,723	59,963	60,081	49,016	42,451	35,991	34,655	35,749	49,756	58,516	73,270	86,621	126,117
Enterprise Value Low	17,019	21,705	32,078	43,701	38,875	33,448	33,963	26,614	25,049	24,138	30,683	43,700	48,573	61,405	81,925

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Shares Outstanding	235	227	231	232	225	211	202	190	162	158	145	136	130	125	120
Diluted Weighted Avg Shares	251	239	233	235	233	223	209	197	182	161	154	142	134	128	124
Basic Weighted Avg Shares	246	235	229	232	230	221	208	196	181	161	152	141	133	127	124
Revenue per Share	497.24	519.98	599.97	771.75	829.93	898.34	1,001.72	1,093.46	1,276.52	1,483.36	1,733.2	1,961.1	2,319.45	2,818.3	3,264
EBITDA per Share	10.64	12.46	13.86	17.18	19.26	36.34	8.24	9.36	18.85	-25.86	18.37	35.36	34.11	39.7	56.16
Operating Income per Share	9.24	9.95	10.95	13.44	15.85	15.76	14.04	16.92	15.7	20.54	17.03	32.47	31.31	37.8	52.22
Basic EPS, GAAP	5.7	5.69	5.52	6.36	9.82	22.94	0.32	0.17	4.97	-28.26	7.31	25.23	22.54	25.86	38.53
Basic EPS from Cont Ops	5.61	5.8	6.17	7.94	10.18	23.88	1.4	1.3	6.22	-27.02	8.48	26.4	23.72	27.32	41.25
Diluted EPS, GAAP	5.59	5.6	5.42	6.28	9.69	22.74	0.32	0.17	4.95	-28.26	7.23	25.04	22.39	25.72	38.37
Diluted EPS from Cont Ops	5.49	5.7	6.07	7.84	10.05	23.66	1.4	1.29	6.19	-27.02	8.38	26.2	23.56	27.17	41.09
Dividend per Share	0.79	0.83	0.93	0.98	1.06	1.14	1.26	1.49	1.62	1.72	1.82	2.07	2.36	2.71	3.08
Cash Flow per Share	11.99	10.57	13.69	13.41	15.97	21.47	20.89	20.59	24.17	28.28	29.11	36.56	32.39	47.76	49.8
Free Cash Flow per Basic Share	10.37	8.86	11.86	11.06	13.02	18.92	18.1	17.75	21.37	24.29	26.57	33.8	29.15	43.55	46.27
Cash & Equivalents per Share	13.4	10.82	18.15	23.02	17.99	13.19	13.23	15.69	24.78	39.73	24.36	34.4	35.14	45.53	33.13
Book Value per Share	29.07	31.15	36.89	34.49	39.66	52.58	48.53	42.6	31.43	-0.13	-15.67	-13.65	-15.11	-16.59	-18.1
Tangible Book Value per Share	0.21	-7.07	-27.17	-22.66	-17.26	-14.96	-25.85	-26.07	-45.83	-78.43	-95.05	-103.54	-108.99	-108.48	-146.39