PepsiCo, Inc. Financial Ratios — PEP 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 (%)	30.92	28.86	28.99	31.28	37.23	55.18	44.35	98.68	49.92	50.42	51.65	53.69	50.9	52.42	42.86
Return on Assets (%)	9.14	8.38	8.86	8.8	7.78	8.84	6.34	15.9	9.37	8.3	8.22	9.66	9.42	9.58	7.97
Return on Capital (%)	14.99	13.85	14.1	14.23	13.34	15.58	10.96	- -	17	15.08	15.66	16.93	16.07	16.25	13.62
Return on Invested Capital (%)	14.99	13.8	14.09	14.28	13.46	15.65	10.68	- -	17.23	15.11	15.17	16.97	16	16.43	13.94
Gross Margin (%)	52.49	52.22	52.96	53.15	54.44	55.06	54.67	54.56	55.13	54.82	53.35	53.03	54.21	54.55	54.15
EBITDA Margin (%)	18.6	18.02	18.62	18.3	17.08	19.38	19.91	19.35	19.56	18.62	18.09	17.12	16.95	18.18	16.69
Operating Margin (%)	14.48	13.91	14.61	14.37	15.4	15.61	16.18	15.64	15.32	14.38	14.04	13.15	14.12	14.07	14.36
Incremental Operating Margin (%)	15.01	51.48	64.25	- -	- -	- -	65.01	- -	7.24	- -	11.43	2.82	30.64	1.83	27.57
Pretax Margin (%)	13.28	12.68	13.39	13.13	11.8	13.62	15.12	14.21	13.87	12.89	12.36	12.39	12.48	13.01	10.91
Profit Margin (%)	9.69	9.43	10.15	9.77	8.65	10.08	7.65	19.35	10.89	10.12	9.59	10.31	9.92	10.43	8.77
Net Income to Common Margin (%)	9.69	9.43	10.15	9.77	8.64	10.08	7.65	19.35	10.89	10.12	9.59	10.31	9.92	10.43	8.77
Effective Tax Rate (%)	26.85	25.17	23.66	25.11	26.08	25.42	48.89	- -	21.04	20.88	21.81	16.13	19.81	19.42	19.03
Dvd Payout Ratio (%)	48.7	52.87	50.24	56.48	72.79	65.74	90.18	39.12	71.75	76.2	75.13	68.23	72.35	74.73	91.47
Sustainable Growth Rate (%)	15.86	13.6	14.43	13.61	10.13	18.9	4.36	60.08	14.1	12	12.85	17.06	14.08	13.25	3.66

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	26,773	28,359	29,639	28,897	33,284	36,945	39,281	32,321	32,510	44,610	40,780	39,554	44,661	44,948	49,901
ST Debt	6,205	4,815	5,306	5,076	4,071	6,892	5,485	4,026	3,362	4,240	4,754	3,897	7,066	7,724	7,580
LT Debt	20,568	23,544	24,333	23,821	29,213	30,053	33,796	28,295	29,148	40,370	36,026	35,657	37,595	37,224	42,321
Total Debt/EBITDA	2.16	2.4	2.4	2.37	3.09	3.04	3.11	2.58	2.48	3.4	2.84	2.67	2.88	2.69	3.18
Net Debt/EBITDA	1.84	1.87	1.64	1.86	2.25	2.28	2.27	1.89	2.02	2.74	2.42	2.31	2.22	2.14	2.55
Total Debt/EBIT	2.78	3.11	3.05	3.02	3.98	3.77	3.82	3.2	3.16	4.43	3.65	3.44	3.73	3.49	4.34
Net Debt/EBIT	2.36	2.42	2.09	2.38	2.9	2.83	2.79	2.33	2.58	3.57	3.11	2.96	2.87	2.78	3.48
EBITDA to Interest Expense	14.45	13.13	13.58	13.43	11.1	9.07	10.99	10.26	14.05	11.62	7.72	15.75	18.93	18.17	13.98
EBITDA-CapEx/Interest Expense	14.45	13.13	13.58	13.43	11.1	9.07	10.99	10.26	14.05	11.62	7.72	15.75	18.93	18.17	13.98
EBIT to Interest Expense	11.25	10.14	10.65	10.54	10.01	7.31	8.93	8.29	11.01	8.97	5.99	12.09	15.77	14.06	12.03
Interest Expense	856	899	911	909	970	1,342	1,151	1,219	935	1,128	1,863	939	819	919	1,121
Common Equity/Total Assets	28.19	29.81	31.28	24.67	17.06	15.04	13.59	18.7	18.82	14.48	17.37	18.6	18.41	18.14	19
Long-Term Debt/Equity (%)	98.42	105.11	99.77	135.75	242.83	268.35	307.77	193.77	196.05	297.89	223.06	206.43	201.72	204.85	205.97
Long-Term Debt/Capital (%)	43.14	46.38	45.04	51.29	64.47	62.42	67.24	60.3	61.52	69.41	63.28	62.75	59.39	58.97	60.07
Long-Term Debt/Total Assets (%)	28.22	31.54	31.41	33.78	41.93	40.89	42.35	36.44	37.11	43.45	39	38.68	37.41	37.42	39.41
Total Debt/Equity (%)	128.11	126.61	121.53	164.67	276.67	329.9	357.72	221.35	218.66	329.18	252.49	228.99	239.64	247.36	242.86
Total Debt/Capital (%)	56.16	55.87	54.86	62.22	73.45	76.74	78.15	68.88	68.62	76.7	71.63	69.6	70.56	71.21	70.83
Total Debt/Total Assets (%)	36.73	38	38.25	40.98	47.78	50.27	49.22	41.63	41.39	48.01	44.15	42.91	44.44	45.19	46.46
Net Debt to Equity	108.65	98.5	83.09	129.72	201.06	248.12	261.1	161.62	178.63	265.39	215.08	197.52	184.55	197.02	194.79
Net Debt/Capital (%)	52.07	49.62	45.38	56.47	66.78	71.27	72.31	61.78	63.43	71.96	67.67	65.77	64.18	65.55	65.3
EBITDA	12,370	11,801	12,368	12,206	10,769	12,172	12,645	12,509	13,135	13,106	14,377	14,792	15,504	16,702	15,676
EBITDA-CapEx	12,370	11,801	12,368	12,206	10,769	12,172	12,645	12,509	13,135	13,106	14,377	14,792	15,504	16,702	15,676
Operating Income (Loss)	9,633	9,112	9,705	9,581	9,712	9,804	10,276	10,110	10,291	10,122	11,162	11,357	12,913	12,920	13,491

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	0.24	0.39	0.54	0.48	0.68	0.76	0.95	0.41	0.28	0.41	0.23	0.2	0.32	0.29	0.29
Current Ratio	0.96	1.1	1.24	1.14	1.31	1.25	1.51	0.99	0.86	0.98	0.83	0.8	0.85	0.82	0.85
Quick Ratio	0.62	0.8	0.93	0.85	1.05	1.08	1.29	0.73	0.66	0.77	0.56	0.58	0.66	0.62	0.64
CFO/Avg Current Liab	0.53	0.48	0.55	0.58	0.61	0.55	0.48	0.44	0.45	0.48	0.47	0.41	0.46	0.4	0.38
Common Equity/Total Assets	28.19	29.81	31.28	24.67	17.06	15.04	13.59	18.7	18.82	14.48	17.37	18.6	18.41	18.14	19
Long-Term Debt/Equity (%)	98.42	105.11	99.77	135.75	242.83	268.35	307.77	193.77	196.05	297.89	223.06	206.43	201.72	204.85	205.97
Long-Term Debt/Capital (%)	43.14	46.38	45.04	51.29	64.47	62.42	67.24	60.3	61.52	69.41	63.28	62.75	59.39	58.97	60.07
Long-Term Debt/Total Assets (%)	28.22	31.54	31.41	33.78	41.93	40.89	42.35	36.44	37.11	43.45	39	38.68	37.41	37.42	39.41
Total Debt/Equity (%)	128.11	126.61	121.53	164.67	276.67	329.9	357.72	221.35	218.66	329.18	252.49	228.99	239.64	247.36	242.86
Total Debt/Capital (%)	56.16	55.87	54.86	62.22	73.45	76.74	78.15	68.88	68.62	76.7	71.63	69.6	70.56	71.21	70.83
Total Debt/Total Assets (%)	36.73	38	38.25	40.98	47.78	50.27	49.22	41.63	41.39	48.01	44.15	42.91	44.44	45.19	46.46
CFO/Total Liabilities	17.21	16.23	18.25	19.84	18.85	17.12	14.57	14.93	15.15	13.37	15.24	14.43	16.42	15.38	13.92
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	5.08	5.05	5.2	5.73	5.59	5.28	5.08	5.34	5.73	5.05	5.54	5.65	5.04	4.95	4.55

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	11.52	10.69	10.72	11.12	11.15	11.21	10.89	10.75	10.72	10.55	11.3	11.25	10.85	10.7	10.58
Days Sales Outstanding	31.7	34.14	34.05	32.83	32.75	32.57	33.51	33.97	34.04	34.59	32.3	32.46	33.65	34.1	34.49
Inventory Turnover	8.78	8.45	8.94	9.54	9.8	10.37	10.16	9.67	9.32	8.47	8.7	8.48	7.94	7.85	7.72
Days Inventory Outstanding	41.59	43.21	40.83	38.28	37.24	35.2	35.93	37.73	39.16	43.1	41.93	43.04	46	46.52	47.25
Accounts Payable Turnover	8.06	7.28	6.66	6.19	5.3	4.82	4.5	4.24	3.99	3.87	3.99	4.03	3.75	3.69	3.84
Accounts Payable Turnover Days	45.26	50.17	54.77	58.93	68.81	75.68	81.03	86.06	91.58	94.33	91.55	90.55	97.21	99.01	95.01
Cash Conversion Cycle	28.02	27.18	20.11	12.18	1.18	-7.91	-11.58	-14.36	-18.38	-16.63	-17.32	-15.05	-17.55	-18.4	-13.26
Inventory to Cash Days	-9.89	-9.07	-6.78	-5.45	-4.5	-2.63	-2.42	-3.77	-5.12	-8.51	-9.64	-10.58	-12.35	-12.42	-12.76
Inventories	3,827	3,581	3,409	3,143	2,720	2,723	2,947	3,128	3,338	4,172	4,347	5,222	5,334	5,306	5,845
Raw Materials	1,883	1,875	1,732	1,593	1,312	1,315	1,344	1,312	1,395	1,720	1,898	2,366	2,388	2,440	2,581
Work In Process	207	173	168	173	161	150	167	178	200	205	151	114	104	104	143
Finished Goods	1,737	1,533	1,509	1,377	1,247	1,258	1,436	1,638	1,743	2,247	2,298	2,742	2,842	2,762	3,121
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	104,172	105,584	126,808	143,680	146,779	149,958	170,045	154,640	191,627	203,944	239,091	251,130	232,180	209,383	196,385
- Cash & Cash Equivalents	4,067	6,297	9,375	6,134	9,096	9,158	10,610	8,721	5,509	8,185	5,596	4,954	9,711	8,505	9,159
+ Preferred Equity and Hybrid Capital	41	41	41	41	41	41	41	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	311	105	110	110	107	104	92	84	82	98	108	124	134	130	141
+ Total Debt	26,773	28,359	29,639	28,897	33,284	36,945	39,281	32,321	32,510	44,610	40,780	39,554	44,661	44,948	49,901
Enterprise Value	126,872	127,470	146,920	164,002	168,202	170,923	189,949	178,052	218,481	239,101	273,991	285,460	266,972	245,195	236,897
Total Capital	47,672	50,758	54,028	46,445	45,314	48,144	50,262	46,923	47,378	58,162	56,931	56,827	63,298	63,119	70,448
Total Debt/Capital (%)	56.16	55.87	54.86	62.22	73.45	76.74	78.15	68.88	68.62	76.7	71.63	69.6	70.56	71.21	70.83
Total Debt / EV	0.21	0.22	0.2	0.18	0.2	0.22	0.21	0.18	0.15	0.19	0.15	0.14	0.17	0.18	0.21
EV/Sales	1.91	1.95	2.21	2.46	2.67	2.72	2.99	2.75	3.25	3.4	3.45	3.3	2.92	2.67	2.52
EV/EBITDA	10.26	10.8	11.88	13.44	15.62	14.04	15.02	14.23	16.63	18.24	19.06	19.3	17.22	14.68	15.11
EV/EBIT	13.17	13.99	15.14	17.12	20.14	17.43	18.48	17.61	21.23	23.72	24.55	24.8	22.27	19.03	20.6
EV/Cash Flow to Firm	13.26	13.93	14.15	14.66	14.52	14.65	17.89	- -	21.03	20.78	20.96	24.61	18.94	18.51	18.23
EV/Free Cash Flow to Firm	13.26	13.93	14.15	14.66	14.52	14.65	17.89	- -	21.03	20.78	20.96	24.61	18.94	18.51	18.23
Diluted Market Cap	106,370	107,704	129,379	147,445	150,530	152,478	172,201	156,396	193,831	205,717	240,128	252,954	233,701	210,301	197,198
Diluted Enterprise Value	129,070	129,590	149,491	167,767	171,953	173,443	192,105	179,808	220,685	240,874	275,028	287,284	268,493	246,113	237,710
EV per Share	81.12	82.56	96.09	110.22	116.16	119.69	133.77	126.37	157.07	173.26	198.11	207.31	194.3	178.72	173.25
TTM Sales	66,504	65,492	66,415	66,683	63,056	62,799	63,525	64,661	67,161	70,372	79,474	86,392	91,471	91,854	93,925
TTM EBITDA	12,370	11,801	12,368	12,206	10,769	12,172	12,645	12,509	13,135	13,106	14,377	14,792	15,504	16,702	15,676
TTM Operating Income	9,633	9,112	9,705	9,581	9,712	9,804	10,276	10,110	10,291	10,122	11,162	11,357	12,913	12,920	13,491
TTM Cash Flow to Firm	9,570	9,152	10,383	11,187	11,581	11,664	10,618	- -	10,387	11,505	13,073	11,599	14,099	13,248	12,995
TTM Free Cash Flow to Firm	9,570	9,152	10,383	11,187	11,581	11,664	10,618	- -	10,387	11,505	13,073	11,599	14,099	13,248	12,995

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	11.89	12.7	13.35	14.03	13.86	14.3	17.17	16.61	20.09	19.38	20.67	23.4	17.39	16.81	16.31
EV/EBIT	13.17	13.99	15.14	17.12	20.14	17.43	18.48	17.61	21.23	23.72	24.55	24.8	22.27	19.03	20.6
Enterprise Value	126,872	127,470	146,920	164,002	168,202	170,923	189,949	178,052	218,481	239,101	273,991	285,460	266,972	245,195	236,897
Low Price	59.73	62.17	69.17	76.55	89.06	92.66	101.23	95.96	106.31	102.62	126.49	152.52	156.88	151.96	128.3
EV/Sales	1.91	1.95	2.21	2.46	2.67	2.72	2.99	2.75	3.25	3.4	3.45	3.3	2.92	2.67	2.52
EV/EBITDA	10.26	10.8	11.88	13.44	15.62	14.04	15.02	14.23	16.63	18.24	19.06	19.3	17.22	14.68	15.11
Price/Earnings	16.17	17.09	18.82	22.06	26.93	23.7	35.01	12.41	26.2	28.64	31.39	28.19	25.59	21.86	23.83
Price/Earnings Average	15.87	17.06	18.18	20.23	25.68	23.35	32.95	12.53	24.28	26.39	27.28	26.49	26.8	24.23	23.8
Price/Earnings High	17.33	18.36	19.64	22.81	27.4	24.81	35.01	13.91	26.59	28.74	31.51	28.87	29.73	26.29	26.28
Price/Earnings Low	14.5	15.54	15.69	17.49	23.66	20.91	29.6	10.85	20.22	19.89	22.96	23.57	23.75	21.77	21.29
Price/Book Value	5.07	4.74	5.23	8.26	12.35	13.57	15.68	10.65	12.96	15.16	14.9	14.64	12.55	11.61	9.62
Price/Book Value Average	4.97	4.74	5.05	7.57	11.78	13.37	14.75	10.75	12.01	13.96	12.96	13.76	13.14	12.87	9.61
Price/Book Value High	5.43	5.1	5.46	8.54	12.57	14.2	15.68	11.94	13.15	15.21	14.96	15	14.58	13.96	10.61
Price/Book Value Low	4.55	4.31	4.36	6.55	10.85	11.97	13.25	9.31	10	10.53	10.9	12.25	11.65	11.56	8.6
Price/Tangible Book Value	-8.2	-9.39	-15.07	-12.33	-9.55	-8.92	-9.59	-9.6	-11.43	-8.28	-11.38	-15.09	-16.4	-14.65	-14.47
Price/Tangible Book Value Average	-8.05	-9.38	-14.56	-11.3	-9.1	-8.79	-9.03	-9.69	-10.6	-7.63	-9.9	-14.18	-17.18	-16.24	-14.44
Price/Tangible Book Value High	-8.79	-10.09	-15.73	-12.75	-9.71	-9.34	-9.59	-10.76	-11.61	-8.31	-11.43	-15.46	-19.06	-17.62	-15.95
Price/Tangible Book Value Low	-7.36	-8.54	-12.57	-9.77	-8.39	-7.87	-8.11	-8.39	-8.82	-5.75	-8.33	-12.62	-15.23	-14.59	-12.92
Price/Sales	1.57	1.61	1.91	2.15	2.33	2.39	2.68	2.4	2.85	2.9	3.01	2.91	2.54	2.28	2.09
Price/Sales Average	1.54	1.61	1.84	1.98	2.22	2.35	2.52	2.42	2.64	2.67	2.62	2.73	2.66	2.53	2.09
Price/Sales High	1.68	1.73	1.99	2.23	2.37	2.5	2.68	2.69	2.9	2.91	3.02	2.98	2.95	2.74	2.31
Price/Sales Low	1.4	1.47	1.59	1.71	2.05	2.11	2.26	2.1	2.2	2.01	2.2	2.43	2.36	2.27	1.87
Price/Cash Flow	11.65	12.45	13.09	13.68	13.51	14.06	16.95	16.49	19.86	19.22	20.58	23.23	17.27	16.74	16.25
Price/Cash Flow Average	11.43	12.43	12.65	12.54	12.88	13.86	15.96	16.65	18.4	17.7	17.89	21.83	18.09	18.56	16.22
Price/Cash Flow High	12.49	13.37	13.66	14.14	13.75	14.73	16.95	18.49	20.16	19.28	20.66	23.8	20.07	20.13	17.91
Price/Cash Flow Low	10.44	11.32	10.92	10.84	11.87	12.41	14.33	14.42	15.33	13.34	15.06	19.43	16.04	16.67	14.51
Price/Free Cash Flow Average	11.67	12.68	12.9	12.87	13.21	14.09	16.16	16.77	18.61	17.86	17.97	21.99	18.21	18.64	16.29
Price/Free Cash Flow High	12.75	13.64	13.94	14.51	14.1	14.97	17.17	18.62	20.39	19.45	20.75	23.97	20.2	20.22	17.99
Price/Free Cash Flow Low	10.67	11.55	11.14	11.13	12.17	12.62	14.51	14.52	15.5	13.46	15.13	19.57	16.14	16.74	14.57
EV/Sales Average	1.88	1.94	2.15	2.28	2.56	2.69	2.83	2.78	3.04	3.17	3.05	3.13	3.04	2.92	2.52
EV/Sales High	2.02	2.07	2.3	2.53	2.71	2.83	2.99	3.04	3.3	3.41	3.46	3.38	3.33	3.13	2.74
EV/Sales Low	1.75	1.8	1.9	2.01	2.38	2.44	2.58	2.45	2.6	2.51	2.64	2.83	2.74	2.66	2.3
EV/EBITDA Average	10.1	10.79	11.53	12.46	14.99	13.86	14.23	14.35	15.56	17.02	16.88	18.28	17.93	16.04	15.09
EV/EBITDA High	10.86	11.46	12.33	13.84	15.86	14.62	15.02	15.73	16.85	18.3	19.12	19.71	19.64	17.22	16.4
EV/EBITDA Low	9.39	9.99	10.18	11	13.96	12.59	12.94	12.68	13.3	13.49	14.6	16.52	16.15	14.63	13.78
EV/EBIT Average	12.97	13.97	14.7	15.87	19.32	17.21	17.51	17.76	19.86	22.13	21.75	23.48	23.19	20.79	20.58
EV/EBIT High	13.95	14.85	15.71	17.63	20.45	18.15	18.48	19.46	21.51	23.79	24.63	25.33	25.41	22.32	22.35
EV/EBIT Low	12.05	12.94	12.97	14.01	18	15.63	15.93	15.69	16.98	17.54	18.8	21.23	20.89	18.96	18.78
Last Price	66.61	68.38	82.94	96.56	101.37	105.01	119.75	109.75	137.76	147.79	172.88	182.37	168.98	152.61	143.63
High Price	71.4	73.45	86.57	99.84	103.16	109.96	119.75	123.02	139.82	148.3	173.55	186.82	196.35	183.54	158.35
Enterprise Value Average	124,913	127,296	142,634	152,079	161,386	168,713	179,956	179,529	204,423	223,041	242,752	270,343	277,983	267,930	236,599
Enterprise Value High	134,370	135,291	152,476	168,881	170,798	177,985	189,949	196,749	221,347	239,814	274,919	291,583	304,570	287,627	257,037
Enterprise Value Low	116,117	117,880	125,870	134,224	150,378	153,280	163,653	158,623	174,728	176,769	209,839	244,345	250,340	244,294	215,948

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	1,564	1,544	1,529	1,488	1,448	1,428	1,420	1,409	1,391	1,380	1,383	1,377	1,374	1,372	1,367
Diluted Weighted Avg Shares	1,597	1,575	1,560	1,527	1,485	1,452	1,438	1,425	1,407	1,392	1,389	1,387	1,383	1,378	1,373
Basic Weighted Avg Shares	1,564	1,544	1,529	1,488	1,448	1,428	1,420	1,415	1,391	1,380	1,383	1,377	1,374	1,372	1,367
Revenue per Share	42.52	42.42	43.44	44.81	43.55	43.98	44.74	45.7	48.28	50.99	57.46	62.74	66.57	66.95	68.69
EBITDA per Share	7.91	7.64	8.09	8.2	7.44	8.52	8.9	8.84	9.44	9.5	10.4	10.74	11.28	12.17	11.46
Operating Income per Share	6.16	5.9	6.35	6.44	6.71	6.87	7.24	7.14	7.4	7.33	8.07	8.25	9.4	9.42	9.87
Basic EPS, GAAP	4.12	4	4.41	4.38	3.76	4.43	3.42	8.84	5.26	5.16	5.51	6.47	6.6	6.98	6.03
Basic EPS from Cont Ops	4.13	4.02	4.44	4.41	3.8	4.47	3.46	8.88	5.29	5.2	5.55	6.52	6.66	7.02	6.07
Diluted EPS, GAAP	4.03	3.92	4.32	4.26	3.67	4.36	3.38	8.78	5.2	5.11	5.48	6.42	6.56	6.95	6
Diluted EPS from Cont Ops	4.05	3.95	4.35	4.29	3.7	4.39	3.41	8.81	5.23	5.15	5.53	6.47	6.62	6.99	6.04
Dividend per Share	2.02	2.14	2.25	2.51	2.79	2.96	3.15	3.48	3.81	3.99	4.2	4.48	4.86	5.27	5.59
Cash Flow per Share	5.72	5.49	6.34	7.06	7.5	7.47	7.06	6.65	6.94	7.69	8.4	7.85	9.78	9.12	8.84
Free Cash Flow per Basic Share	5.72	5.49	6.34	7.06	7.5	7.47	7.06	6.65	6.94	7.69	8.4	7.85	9.78	9.12	8.84
Cash & Equivalents per Share	2.83	4.29	6.33	5.86	8.29	11.29	13.74	6.38	4.13	6.92	4.33	3.88	7.28	6.75	6.97
Book Value per Share	13.14	14.41	15.85	11.69	8.21	7.74	7.64	10.3	10.63	9.75	11.6	12.45	13.47	13.15	14.92
Tangible Book Value per Share	-8.12	-7.28	-5.5	-7.83	-10.62	-11.77	-12.49	-11.44	-12.05	-17.84	-15.19	-12.08	-10.3	-10.42	-9.93