Genuine Parts Company Financial Ratios — GPC US 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 (%)	20.41	22.57	21.58	21.39	21.89	21.68	18.67	23.62	17.43	-0.85	26.85	32.49	32.14	20.69	1.51
Return on Assets (%)	9.69	9.96	9.46	8.93	8.61	8.08	5.8	6.46	4.55	-0.21	6.47	7.67	7.64	4.85	0.33
Return on Capital (%)	17.67	19.36	18.27	17.59	18.12	17.64	11.86	13.32	9.52	0.14	14.12	16.88	15.81	10.09	- -
Return on Invested Capital (%)	17.39	18.84	17.86	17.28	17.81	16.95	11.28	11.73	10.54	5.78	13.09	16.66	15.38	11.51	- -
Gross Margin (%)	28.94	29.03	29.98	29.94	29.82	29.98	30.08	32.79	33.44	34.19	35.16	35.03	35.9	36.29	36.79
EBITDA Margin (%)	8.01	8.56	8.4	8.29	8.29	7.8	7.15	7.5	7.24	7.53	7.7	8.88	9.08	7.88	7.21
Operating Margin (%)	7.3	7.8	7.45	7.33	7.36	6.84	6.12	6.15	5.77	5.88	6.16	7.31	7.57	6.14	5
Incremental Operating Margin (%)	9.84	19.04	3.21	5.93	-0.31	-127	-5.17	6.98	-3.49	3.99	8.2	13.99	13.36	-76.86	-28.04
Pretax Margin (%)	7.15	7.83	7.42	7.29	7.35	7	6.19	5.91	4.9	2.29	6.36	7.12	7.55	5.01	0.21
Profit Margin (%)	4.54	4.98	4.87	4.64	4.62	4.48	3.78	4.82	3.54	-0.18	4.76	5.35	5.7	3.85	0.27
Net Income to Common Margin (%)	4.54	4.98	4.87	4.64	4.62	4.48	3.78	4.82	3.54	-0.18	4.76	5.35	5.7	3.85	0.27
Effective Tax Rate (%)	36.56	36.4	34.41	36.36	37.2	36.03	38.89	24.64	24.77	56.93	25.12	24.79	24.44	23.12	- -
Dvd Payout Ratio (%)	48.9	46.45	47.63	48.82	52.19	56.29	64.12	55.5	67.89	277.41	51.81	41.93	40	61.38	855.02
Sustainable Growth Rate (%)	10.43	12.09	11.3	10.95	10.47	9.48	6.7	10.51	5.6	1.5	12.94	18.86	19.28	7.99	-11.37

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	534	534	792	806	663	914	3,245	3,143	4,183	3,466	3,199	4,165	4,886	5,743	6,535
ST Debt	- -	250	265	265	375	325	695	711	624	161	- -	252	355	542	1,297
LT Debt	534	284	528	540	288	589	2,550	2,432	3,559	3,306	3,199	3,913	4,531	5,201	5,238
Total Debt/EBITDA	0.54	0.48	0.67	0.63	0.52	0.76	2.78	2.49	3.3	2.79	2.2	2.12	2.33	3.1	3.73
Net Debt/EBITDA	-0.03	0.09	0.48	0.49	0.33	0.53	2.51	2.23	2.48	1.36	1.17	1.36	1.34	2.06	2.46
Total Debt/EBIT	0.59	0.53	0.76	0.72	0.59	0.87	3.25	3.04	4.14	3.57	2.75	2.58	2.8	3.98	5.38
Net Debt/EBIT	-0.03	0.1	0.54	0.56	0.37	0.6	2.93	2.71	3.12	1.74	1.46	1.66	1.61	2.64	3.56
EBITDA to Interest Expense	36.93	54.37	43.87	50.72	58.45	56.73	28.11	12.4	13.87	13.67	23.39	26.55	32.54	19.11	10.72
EBITDA-CapEx/Interest Expense	33.1	49.39	39.27	46.43	53.39	49.11	24.33	10.18	10.83	11.98	19.11	21.96	24.58	13.25	7.85
EBIT to Interest Expense	33.64	49.56	38.9	44.81	51.91	49.74	24.07	10.17	11.06	10.67	18.71	21.85	27.1	14.9	7.43
Interest Expense	27	20	27	25	22	21	41	102	91	91	62	74	64	97	164
Common Equity/Total Assets	44.24	44.04	43.61	40.03	38.63	36.05	27.49	27.21	25.09	23.84	24.32	22.98	24.49	22.49	21.27
Long-Term Debt/Equity (%)	19.4	9.43	15.71	16.3	9.1	18.37	73.61	70.05	96.29	102.73	91.3	102.85	102.58	119.51	117.96
Long-Term Debt/Capital (%)	16.25	8.01	12.71	13.11	7.53	14.3	38.01	36.77	45.17	49.46	47.73	49.1	48.7	51.52	47.72
Long-Term Debt/Total Assets (%)	8.61	4.17	6.87	6.55	3.53	6.65	20.54	19.18	24.3	24.6	22.29	23.72	25.22	26.97	25.19
Total Debt/Equity (%)	19.4	17.74	23.59	24.32	20.97	28.5	93.67	90.53	113.18	107.72	91.3	109.47	110.62	131.96	147.18
Total Debt/Capital (%)	16.25	15.07	19.09	19.56	17.34	22.18	48.37	47.52	53.09	51.86	47.73	52.26	52.52	56.89	59.54
Total Debt/Total Assets (%)	8.61	7.84	10.32	9.77	8.14	10.32	26.14	24.78	28.56	25.79	22.29	25.25	27.19	29.78	31.43
Net Debt to Equity	-0.91	3.22	16.9	18.95	13.08	19.71	84.58	80.93	85.21	52.42	48.37	70.32	63.49	87.42	97.26
Net Debt/Capital (%)	-0.91	3.09	14.36	15.77	11.45	16.3	45.82	44.73	41.43	29.63	28.31	36.57	34.19	39.57	41.14
EBITDA	998	1,114	1,183	1,273	1,266	1,196	1,166	1,263	1,268	1,245	1,454	1,962	2,098	1,851	1,753
EBITDA-CapEx	895	1,012	1,059	1,165	1,157	1,035	1,009	1,036	990	1,091	1,188	1,622	1,585	1,283	1,283
Operating Income (Loss)	909	1,015	1,049	1,124	1,124	1,049	999	1,035	1,011	972	1,163	1,614	1,747	1,443	1,215

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	0.26	0.16	0.06	0.04	0.05	0.06	0.06	0.06	0.04	0.17	0.11	0.09	0.14	0.06	0.05
Current Ratio	2.36	1.94	1.64	1.56	1.41	1.4	1.34	1.28	1.24	1.21	1.18	1.15	1.23	1.16	1.08
Quick Ratio	0.99	0.76	0.58	0.56	0.52	0.51	0.5	0.48	0.42	0.43	0.38	0.37	0.42	0.43	0.38
CFO/Avg Current Liab	0.31	0.4	0.37	0.23	0.31	0.23	0.17	0.2	0.15	0.33	0.2	0.21	0.19	0.15	0.1
Common Equity/Total Assets	44.24	44.04	43.61	40.03	38.63	36.05	27.49	27.21	25.09	23.84	24.32	22.98	24.49	22.49	21.27
Long-Term Debt/Equity (%)	19.4	9.43	15.71	16.3	9.1	18.37	73.61	70.05	96.29	102.73	91.3	102.85	102.58	119.51	117.96
Long-Term Debt/Capital (%)	16.25	8.01	12.71	13.11	7.53	14.3	38.01	36.77	45.17	49.46	47.73	49.1	48.7	51.52	47.72
Long-Term Debt/Total Assets (%)	8.61	4.17	6.87	6.55	3.53	6.65	20.54	19.18	24.3	24.6	22.29	23.72	25.22	26.97	25.19
Total Debt/Equity (%)	19.4	17.74	23.59	24.32	20.97	28.5	93.67	90.53	113.18	107.72	91.3	109.47	110.62	131.96	147.18
Total Debt/Capital (%)	16.25	15.07	19.09	19.56	17.34	22.18	48.37	47.52	53.09	51.86	47.73	52.26	52.52	56.89	59.54
Total Debt/Total Assets (%)	8.61	7.84	10.32	9.77	8.14	10.32	26.14	24.78	28.56	25.79	22.29	25.25	27.19	29.78	31.43
CFO/Total Liabilities	18.12	23.86	24.45	16.01	23.25	16.74	9.11	12.43	8.15	19.76	11.6	11.56	10.59	8.38	5.45
CFO/CapEx	6.04	8.89	8.52	7.34	10.58	5.89	5.2	5.06	3.21	13.16	4.73	4.32	2.8	2.21	1.9
Altman's Z-Score	5.55	5.33	5.69	5.9	5.44	5.14	4.04	4.01	3.53	3.52	3.81	4.06	3.69	3.2	2.88

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	8.82	8.82	8.92	8.67	8.27	8.16	7.48	6.85	7.1	8.27	11.25	11.08	10.47	10.66	10.67
Days Sales Outstanding	41.39	41.38	40.9	42.08	44.13	44.75	48.79	53.29	51.39	44.11	32.45	32.93	34.87	34.24	34.2
Inventory Turnover	3.8	3.66	3.55	3.59	3.55	3.46	3.27	3.07	3.31	3.13	3.31	3.45	3.25	2.94	2.65
Days Inventory Outstanding	96.16	99.64	102.72	101.71	102.85	105.53	111.74	119.07	110.37	116.55	110.31	105.92	112.44	124.3	137.67
Accounts Payable Turnover	6.44	6.02	5.16	4.5	3.97	3.71	3.56	2.92	2.89	2.71	2.83	2.91	2.74	2.77	2.66
Accounts Payable Turnover Days	56.67	60.64	70.69	81.18	91.87	98.37	102.45	124.89	126.1	134.66	129.18	125.62	132.99	131.94	137.31
Cash Conversion Cycle	80.89	80.39	72.93	62.61	55.11	51.9	58.08	47.47	35.66	26	13.58	13.22	14.32	26.6	34.56
Inventory to Cash Days	-54.78	-58.26	-61.82	-59.63	-58.72	-60.78	-62.95	-65.78	-58.98	-72.44	-77.86	-72.99	-77.57	-90.06	-103.47
Inventories	2,440	2,603	2,946	3,044	3,000	3,210	3,771	3,609	3,444	3,506	3,890	4,442	4,677	5,514	6,072
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	2,440	2,603	2,946	3,044	3,000	3,210	3,771	3,609	3,444	3,506	3,890	4,442	4,677	5,514	6,072
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	9,526	9,845	12,792	16,317	12,890	14,179	13,933	14,013	15,444	14,498	19,934	24,455	19,330	16,204	16,921
- Cash & Cash Equivalents	525	403	197	138	212	243	315	334	277	990	715	653	1,102	480	477
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	10	10	10	11	13	14	52	22	21	13	13	14	16	14	17
+ Total Debt	534	534	792	806	663	914	3,245	3,143	4,183	3,466	3,199	4,165	4,886	5,743	6,535
Enterprise Value	9,545	9,986	13,398	16,996	13,354	14,864	16,916	16,844	19,370	16,987	22,430	27,980	23,130	21,481	22,997
Total Capital	3,288	3,542	4,151	4,118	3,822	4,122	6,709	6,615	7,878	6,684	6,702	7,969	9,303	10,095	10,976
Total Debt/Capital (%)	16.25	15.07	19.09	19.56	17.34	22.18	48.37	47.52	53.09	51.86	47.73	52.26	52.52	56.89	59.54
Total Debt / EV	0.06	0.05	0.06	0.05	0.05	0.06	0.19	0.19	0.22	0.2	0.14	0.15	0.21	0.27	0.28
EV/Sales	0.77	0.77	0.95	1.11	0.87	0.97	1.04	1	1.11	1.03	1.19	1.27	1	0.91	0.95
EV/EBITDA	9.56	8.97	11.32	13.36	10.55	12.43	14.5	13.34	15.27	13.65	15.43	14.26	11.03	11.61	13.12
EV/EBIT	10.49	9.84	12.77	15.12	11.88	14.17	16.94	16.27	19.16	17.48	19.29	17.33	13.24	14.89	18.93
EV/Cash Flow to Firm	14.87	10.86	12.47	21.08	11.38	15.49	20.13	13.79	20.16	8.25	17.19	18.38	15.58	16.2	20.95
EV/Free Cash Flow to Firm	12.8	9.78	11.18	18.6	10.41	13.27	16.96	11.63	15.64	7.68	14.28	15.03	11.58	11.35	14.67
Diluted Market Cap	9,649	9,945	12,954	16,452	13,098	14,312	14,033	14,138	15,554	14,574	20,220	24,694	19,533	16,308	17,122
Diluted Enterprise Value	9,668	10,086	13,559	17,131	13,562	14,997	17,015	16,969	19,480	17,063	22,716	28,220	23,333	21,585	23,198
EV per Share	61.32	64.49	87.13	111	88.98	100.16	115.34	115.42	133.24	117.68	157.76	198.52	165.73	154.79	167.11
TTM Sales	12,459	13,014	14,078	15,342	15,280	15,340	16,309	16,832	17,522	16,537	18,871	22,096	23,091	23,487	24,300
TTM EBITDA	998	1,114	1,183	1,273	1,266	1,196	1,166	1,263	1,268	1,245	1,454	1,962	2,098	1,851	1,753
TTM Operating Income	909	1,015	1,049	1,124	1,124	1,049	999	1,035	1,011	972	1,163	1,614	1,747	1,443	1,215
TTM Cash Flow to Firm	642	919	1,074	806	1,173	960	840	1,222	961	2,059	1,305	1,523	1,484	1,326	1,097
TTM Free Cash Flow to Firm	746	1,021	1,198	914	1,283	1,120	997	1,448	1,239	2,212	1,571	1,862	1,997	1,893	1,567

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	13.25	9.86	10.97	18.32	10.32	12.93	14.44	10.31	13.3	6.71	13.26	13.67	10.03	8.97	12.58
EV/EBIT	10.49	9.84	12.77	15.12	11.88	14.17	16.94	16.27	19.16	17.48	19.29	17.33	13.24	14.89	18.93
Enterprise Value	9,545	9,986	13,398	16,996	13,354	14,864	16,916	16,844	19,370	16,987	22,430	27,980	23,130	21,481	22,997
Low Price	46.1	55.58	64.43	76.5	78.76	76.5	79.86	85.8	87.26	49.68	93.62	115.63	126.35	112.74	104.01
EV/Sales	0.77	0.77	0.95	1.11	0.87	0.97	1.04	1	1.11	1.03	1.19	1.27	1	0.91	0.95
EV/EBITDA	9.56	8.97	11.32	13.36	10.55	12.43	14.5	13.34	15.27	13.65	15.43	14.26	11.03	11.61	13.12
Price/Earnings	16.97	15.25	18.78	22.97	18.46	20.72	22.67	17.38	24.93	- -	22.37	20.75	14.77	17.98	259.07
Price/Earnings Average	14.93	15.06	17.51	19.14	19.43	20.75	21.74	17.41	23.8	-445.63	19.55	17.58	16.64	21.49	265.87
Price/Earnings High	17.25	16.05	19.28	23.49	23.23	22.98	24.07	19.5	27.03	-530.4	22.55	22.46	19.34	25.32	302.31
Price/Earnings Low	12.78	13.33	14.55	16.49	16.93	16.59	19.05	15.53	20.48	-246.63	14.94	13.83	13.47	17.36	219.15
Price/Book Value	3.47	3.28	3.82	4.94	4.1	4.44	4.08	4.06	4.2	4.52	5.71	6.45	4.39	3.74	3.83
Price/Book Value Average	3.06	3.24	3.56	4.12	4.31	4.45	3.92	4.07	4.01	4.04	4.99	5.47	4.95	4.46	3.93
Price/Book Value High	3.53	3.46	3.92	5.06	5.15	4.92	4.34	4.56	4.56	4.81	5.75	6.98	5.75	5.26	4.46
Price/Book Value Low	2.61	2.87	2.96	3.55	3.76	3.55	3.43	3.63	3.45	2.24	3.81	4.3	4.01	3.61	3.24
Price/Tangible Book Value	3.87	3.94	6.21	8.52	7.22	8.76	-97.97	-155.76	-139.24	-68.73	117.93	-40.07	-152.75	-45.15	-27.23
Price/Tangible Book Value Average	3.4	3.89	5.79	7.1	7.6	8.77	-93.94	-156.03	-132.95	-61.43	103.06	-33.95	-172.14	-53.96	-27.94
Price/Tangible Book Value High	3.93	4.14	6.38	8.72	9.09	9.71	-104.04	-174.78	-151	-73.12	118.84	-43.36	-200.03	-63.59	-31.77
Price/Tangible Book Value Low	2.91	3.44	4.81	6.12	6.62	7.01	-82.34	-139.18	-114.38	-34	78.75	-26.71	-139.35	-43.59	-23.03
Price/Sales	0.77	0.76	0.91	1.06	0.85	0.93	0.86	0.84	0.88	0.88	1.07	1.11	0.84	0.69	0.7
Price/Sales Average	0.68	0.75	0.85	0.89	0.9	0.93	0.82	0.84	0.84	0.78	0.93	0.94	0.95	0.83	0.72
Price/Sales High	0.78	0.8	0.94	1.09	1.07	1.03	0.91	0.94	0.96	0.93	1.07	1.2	1.1	0.97	0.82
Price/Sales Low	0.58	0.66	0.71	0.76	0.78	0.74	0.72	0.75	0.73	0.43	0.71	0.74	0.77	0.67	0.59
Price/Cash Flow	15.34	10.9	12.17	20.68	11.24	15.05	17.15	12.3	17.36	7.18	15.98	16.73	13.54	12.99	19.18
Price/Cash Flow Average	13.5	10.77	11.35	17.23	11.83	15.07	16.45	12.32	16.57	6.42	13.97	14.18	15.26	15.52	19.68
Price/Cash Flow High	15.59	11.47	12.5	21.15	14.14	16.7	18.22	13.8	18.82	7.64	16.11	18.1	17.73	18.3	22.38
Price/Cash Flow Low	11.56	9.53	9.43	14.84	10.3	12.05	14.42	10.99	14.26	3.55	10.67	11.15	12.35	12.54	16.22
Price/Free Cash Flow Average	11.66	9.74	10.23	15.27	10.87	12.95	13.85	10.33	12.69	5.99	11.59	11.58	11.3	10.72	12.91
Price/Free Cash Flow High	13.47	10.38	11.26	18.74	12.99	14.34	15.34	11.57	14.42	7.13	13.37	14.79	13.13	12.63	14.68
Price/Free Cash Flow Low	9.98	8.62	8.5	13.15	9.47	10.35	12.14	9.21	10.92	3.32	8.86	9.11	9.15	8.66	10.64
EV/Sales Average	0.67	0.76	0.89	0.93	0.92	0.97	1	1	1.07	0.93	1.06	1.1	1.11	1.05	0.96
EV/Sales High	0.78	0.81	0.98	1.13	1.09	1.07	1.09	1.1	1.18	1.08	1.2	1.36	1.26	1.2	1.06
EV/Sales Low	0.58	0.67	0.75	0.81	0.8	0.78	0.9	0.91	0.95	0.58	0.84	0.9	0.93	0.89	0.84
EV/EBITDA Average	8.42	8.86	10.59	11.22	11.08	12.44	14.01	13.36	14.72	12.41	13.7	12.36	12.2	13.32	13.37
EV/EBITDA High	9.72	9.43	11.61	13.65	13.18	13.72	15.25	14.7	16.3	14.39	15.53	15.28	13.88	15.18	14.73
EV/EBITDA Low	7.21	7.86	8.89	9.74	9.7	10.06	12.6	12.16	13.1	7.76	10.87	10.1	10.22	11.31	11.63
EV/EBIT Average	9.24	9.72	11.95	12.7	12.48	14.2	16.37	16.3	18.47	15.9	17.13	15.02	14.64	17.08	19.3
EV/EBIT High	10.67	10.34	13.09	15.45	14.84	15.65	17.81	17.93	20.45	18.43	19.42	18.58	16.66	19.48	21.26
EV/EBIT Low	7.91	8.62	10.02	11.02	10.92	11.48	14.72	14.83	16.43	9.94	13.59	12.28	12.27	14.5	16.79
Last Price	61.2	63.58	83.19	106.57	85.89	95.54	95.01	96.02	106.23	100.43	140.2	173.51	138.5	116.76	122.96
High Price	62.21	66.91	85.41	109	108.07	105.97	100.9	107.75	115.2	106.84	141.29	187.73	181.37	164.45	143.48
Enterprise Value Average	8,403	9,864	12,535	14,279	14,034	14,886	16,344	16,869	18,672	15,447	19,917	24,245	25,584	24,643	23,441
Enterprise Value High	9,702	10,501	13,739	17,368	16,683	16,412	17,779	18,556	20,674	17,912	22,585	29,984	29,113	28,100	25,821
Enterprise Value Low	7,194	8,747	10,513	12,392	12,284	12,038	14,694	15,353	16,612	9,661	15,807	19,823	21,434	20,923	20,389

Shares Outstanding	156	155	154	153	150	148	147	146	145	144	142	141	140	139	138
Diluted Weighted Avg Shares	158	156	156	154	152	150	148	147	146	145	144	142	141	140	139
Basic Weighted Avg Shares	157	155	155	153	152	149	147	147	146	144	143	141	140	139	139
Revenue per Share	79.53	83.74	91.04	100.08	100.75	102.92	110.84	114.77	120.23	114.47	131.56	156.19	164.5	168.72	174.89
EBITDA per Share	6.37	7.16	7.65	8.3	8.35	8.02	7.93	8.61	8.7	8.61	10.14	13.87	14.94	13.29	12.61
Operating Income per Share	5.81	6.53	6.79	7.33	7.41	7.04	6.79	7.06	6.94	6.73	8.11	11.41	12.45	10.36	8.74
Basic EPS, GAAP	3.61	4.17	4.43	4.64	4.65	4.61	4.19	5.53	4.26	-0.2	6.27	8.36	9.38	6.49	0.47
Basic EPS from Cont Ops	3.61	4.17	4.43	4.64	4.65	4.61	4.19	5.11	4.44	1.13	6.27	8.36	9.38	6.49	0.47
Diluted EPS, GAAP	3.58	4.14	4.4	4.61	4.63	4.59	4.18	5.5	4.24	-0.2	6.23	8.31	9.33	6.47	0.47
Diluted EPS from Cont Ops	3.58	4.14	4.4	4.61	4.63	4.59	4.18	5.09	4.42	1.13	6.23	8.31	9.33	6.47	0.47
Dividend per Share	1.76	1.94	2.11	2.27	2.43	2.6	2.69	2.84	3.01	3.14	3.25	3.51	3.75	3.99	4.06
Cash Flow per Share	3.99	5.83	6.83	5.15	7.64	6.35	5.54	7.81	6.12	13.98	8.77	10.37	10.23	8.99	6.41
Free Cash Flow per Basic Share	3.33	5.18	6.03	4.45	6.92	5.27	4.47	6.26	4.21	12.92	6.92	7.97	6.58	4.91	3.03
Cash & Equivalents per Share	3.37	2.6	1.28	0.9	1.41	1.64	2.15	2.29	1.91	6.86	5.03	4.64	7.9	3.46	3.47
Book Value per Share	17.63	19.36	21.78	21.56	20.97	21.52	23.27	23.64	25.28	22.2	24.55	26.89	31.53	31.25	32.14
Tangible Book Value per Share	15.83	16.15	13.39	12.5	11.89	10.91	-0.97	-0.62	-0.76	-1.46	1.19	-4.33	-0.91	-2.59	-4.52

Genuine Parts Company

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)