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	6.15	5.06	5.91	5.46	5.31	5.57	5.49	5.54	5.27	5.86	6.54	6.74	6.83	7.38

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	20,585	24,452	40,201	52,920	35,516	31,309	28,505	22,064	22,267	30,910	44,112	48,426	70,221	84,298	103,604
- 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	21,416	26,869	48,398	58,893	41,072	38,576	35,425	28,264	29,272	35,504	48,602	51,410	73,400	86,377	109,581
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	0.26	0.16	0.14	0.1	0.09	0.08
EV/Sales	0.18	0.22	0.35	0.33	0.22	0.19	0.17	0.13	0.13	0.15	0.18	0.19	0.24	0.24	0.27
EV/EBITDA	8.18	9.18	15.25	14.78	9.27	4.8	20.68	15.4	8.58	- -	17.37	10.3	16.15	17.08	15.79
EV/EBIT	10.08	11.45	19.84	19.84	11.59	5.42	46.49	31.9	11.76	- -	23.85	11.73	18.78	19.53	17.64
EV/Cash Flow to Firm	6.84	10.14	14.53	17.47	10.46	7.75	- -	6.82	6.34	- -	10.67	9.59	16.22	13.72	17.23
EV/Free Cash Flow to Firm	7.83	11.94	16.62	20.84	12.64	8.73	- -	7.88	7.12	- -	11.67	10.35	17.93	15	18.5
Diluted Market Cap	21,986	25,745	40,549	53,605	36,779	33,090	29,493	22,876	25,016	31,419	46,880	50,634	72,209	86,389	107,144
Diluted Enterprise Value	22,817	28,162	48,746	59,578	42,335	40,357	36,413	29,076	32,021	36,013	51,370	53,618	75,388	88,468	113,121
EV per Share	91.13	118.37	209.51	253.85	182.54	182.82	175.37	148.76	180.69	224.71	335.18	378.01	562.85	691.02	913.18
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	8.62	12.36	14.92	20.88	12.28	7.91	7.83	6.58	6.47	8.05	11.59	10.62	18.6	15.57	18.73
EV/EBIT	10.08	11.45	19.84	19.84	11.59	5.42	46.49	31.9	11.76	- -	23.85	11.73	18.78	19.53	17.64
Enterprise Value	21,416	26,869	48,398	58,893	41,072	38,576	35,425	28,264	29,272	35,504	48,602	51,410	73,400	86,377	109,581
Low Price	68.91	84.65	103.84	162.61	149.27	123.07	120.97	108.69	112.02	123.58	180.7	300.96	351.4	472.5	622.2
EV/Sales	0.18	0.22	0.35	0.33	0.22	0.19	0.17	0.13	0.13	0.15	0.18	0.19	0.24	0.24	0.27
EV/EBITDA	8.18	9.18	15.25	14.78	9.27	4.8	20.68	15.4	8.58	- -	17.37	10.3	16.15	17.08	15.79
Price/Earnings	15.36	18.92	31.55	35.85	16.08	6.47	438.09	669.42	27.64	- -	41.59	14.11	23.89	26.07	22.41
Price/Earnings Average	13.93	16.37	25.56	31.17	20.21	7.15	475.38	757.47	27.96	- -	30.24	13.91	19.63	22.18	20.2
Price/Earnings High	15.46	19.42	33.51	36.61	24.81	8.67	549.91	919.34	34.41	- -	42.73	16.17	23.9	26.27	26.06
Price/Earnings Low	12.08	14.87	18.83	25.56	15.2	5.36	375.54	626.57	22.53	- -	24.7	11.93	15.59	18.27	16.15
Price/Book Value	3.01	3.46	4.72	6.61	3.98	2.82	2.91	2.73	4.37	-1,471.93	-19.42	-26.08	-35.63	-40.65	-47.7
Price/Book Value Average	2.73	2.99	3.82	5.75	5	3.12	3.16	3.08	4.42	-1,215.62	-14.12	-25.69	-29.28	-34.57	-42.99
Price/Book Value High	3.03	3.55	5.01	6.75	6.14	3.78	3.65	3.74	5.44	-1,483.59	-19.94	-29.87	-35.63	-40.95	-55.47
Price/Book Value Low	2.37	2.72	2.81	4.72	3.76	2.34	2.49	2.55	3.56	-929.78	-11.53	-22.04	-23.25	-28.48	-34.38
Price/Tangible Book Value	420.1	-15.24	-6.41	-10.07	-9.15	-9.92	-5.46	-4.45	-3	-2.49	-3.2	-3.44	-4.94	-6.22	-5.9
Price/Tangible Book Value Average	381.08	-13.18	-5.19	-8.75	-11.5	-10.96	-5.92	-5.04	-3.03	-2.06	-2.33	-3.39	-4.06	-5.29	-5.32
Price/Tangible Book Value High	422.94	-15.64	-6.8	-10.28	-14.11	-13.3	-6.85	-6.12	-3.73	-2.51	-3.29	-3.94	-4.94	-6.26	-6.86
Price/Tangible Book Value Low	330.49	-11.97	-3.82	-7.18	-8.65	-8.23	-4.68	-4.17	-2.44	-1.58	-1.9	-2.91	-3.22	-4.36	-4.25
Price/Sales	0.18	0.21	0.29	0.3	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	0.23	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	0.15	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	0.12	0.1	0.09	0.08	0.1	0.15	0.15	0.17	0.19
Price/Cash Flow	7.3	10.19	12.71	17.01	9.89	6.91	6.76	5.64	5.69	6.92	10.45	9.74	16.63	14.12	17.34
Price/Cash Flow Average	6.63	8.82	10.29	14.78	12.43	7.64	7.33	6.38	5.75	5.71	7.6	9.6	13.66	12.01	15.63
Price/Cash Flow High	7.35	10.46	13.5	17.36	15.25	9.26	8.48	7.74	7.08	6.97	10.73	11.16	16.63	14.22	20.16
Price/Cash Flow Low	5.75	8.01	7.58	12.12	9.35	5.73	5.79	5.28	4.64	4.37	6.21	8.23	10.85	9.89	12.49
Price/Free Cash Flow Average	7.82	10.7	12.09	18.15	15.44	8.74	8.5	7.44	6.54	6.65	8.42	10.46	15.28	13.24	16.89
Price/Free Cash Flow High	8.67	12.69	15.85	21.32	18.95	10.6	9.83	9.03	8.05	8.12	11.9	12.16	18.6	15.69	21.79
Price/Free Cash Flow Low	6.78	9.71	8.9	14.89	11.61	6.56	6.72	6.15	5.27	5.09	6.88	8.97	12.14	10.91	13.5
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	0.21	0.25
EV/Sales High	0.18	0.23	0.37	0.34	0.32	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	0.21	0.17	0.15	0.13	0.11	0.1	0.12	0.16	0.16	0.17	0.2
EV/EBITDA Average	7.45	8.05	12.84	13.04	11.33	5.21	22.1	16.98	8.66	- -	13.07	10.16	13.4	14.58	14.31
EV/EBITDA High	8.24	9.4	16.03	15.06	13.62	6.13	24.93	19.89	10.18	- -	17.8	11.72	16.16	17.2	18.22
EV/EBITDA Low	6.51	7.39	10.14	10.97	8.84	4.14	18.3	14.63	7.37	- -	10.97	8.8	10.78	12.09	11.62
EV/EBIT Average	9.18	10.05	16.71	17.51	14.16	5.88	49.67	35.18	11.86	- -	17.94	11.57	15.57	16.68	15.99
EV/EBIT High	10.15	11.72	20.87	20.22	17.02	6.91	56.04	41.2	13.95	- -	24.44	13.34	18.78	19.67	20.36
EV/EBIT Low	8.02	9.22	13.2	14.72	11.04	4.67	41.15	30.31	10.11	- -	15.06	10.02	12.54	13.83	12.98
Last Price	87.6	107.72	174.03	228.1	157.85	148.38	141.11	116.12	137.45	195.64	304.22	356.07	538.47	674.39	863.37
High Price	88.19	110.57	184.83	232.89	243.54	198.86	177.13	159.48	171.09	197.19	312.51	407.92	538.56	679.36	1,003.96
Enterprise Value Average	19,504	23,577	40,761	51,973	50,204	41,856	37,852	31,166	29,531	30,122	36,561	50,698	60,882	73,770	99,359
Enterprise Value High	21,555	27,516	50,893	60,003	60,352	49,227	42,701	36,501	34,722	35,749	49,805	58,461	73,412	86,999	126,452
Enterprise Value Low	17,025	21,633	32,184	43,699	39,141	33,235	31,356	26,851	25,152	24,119	30,692	43,914	49,004	61,142	80,641

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