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	- -	- -	- -	- -	5.59	5.28	5.07	5.32	5.73	5.05	5.53	5.65	5.04	4.96	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	- -	- -	- -	- -	146,732	149,853	169,670	153,447	191,128	204,114	238,684	250,865	231,907	209,840	196,675
- 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	- -	- -	- -	- -	168,155	170,818	189,574	176,859	217,982	239,271	273,584	285,195	266,699	245,652	237,187
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	- -	- -	- -	- -	0.2	0.22	0.21	0.18	0.15	0.19	0.15	0.14	0.17	0.18	0.21
EV/Sales	- -	- -	- -	- -	2.67	2.72	2.98	2.74	3.25	3.4	3.44	3.3	2.92	2.67	2.53
EV/EBITDA	- -	- -	- -	- -	15.61	14.03	14.99	14.14	16.6	18.26	19.03	19.28	17.2	14.71	15.13
EV/EBIT	- -	- -	- -	- -	20.13	17.42	18.45	17.49	21.18	23.74	24.51	24.77	22.25	19.06	20.63
EV/Cash Flow to Firm	- -	- -	- -	- -	14.52	14.65	17.85	- -	20.99	20.8	20.93	24.59	18.92	18.54	18.25
EV/Free Cash Flow to Firm	- -	- -	- -	- -	14.52	14.65	17.85	- -	20.99	20.8	20.93	24.59	18.92	18.54	18.25
Diluted Market Cap	- -	- -	- -	- -	150,481	152,371	171,821	155,189	193,327	205,889	239,719	252,687	233,426	210,760	197,489
Diluted Enterprise Value	- -	- -	- -	- -	171,904	173,336	191,725	178,601	220,181	241,046	274,619	287,017	268,218	246,572	238,001
EV per Share	- -	- -	- -	- -	116.13	119.62	133.5	125.52	156.71	173.38	197.82	207.11	194.1	179.05	173.47
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	- -	- -	- -	- -	13.85	14.29	17.13	16.48	20.04	19.4	20.64	23.37	17.37	16.85	16.34
EV/EBIT	- -	- -	- -	- -	20.13	17.42	18.45	17.49	21.18	23.74	24.51	24.77	22.25	19.06	20.63
Enterprise Value	- -	- -	- -	- -	168,155	170,818	189,574	176,859	217,982	239,271	273,584	285,195	266,699	245,652	237,187
Low Price	- -	- -	- -	- -	89.59	92.28	101.05	96.06	106.45	102.06	126.39	153.37	157.37	150.74	128.01
EV/Sales	- -	- -	- -	- -	2.67	2.72	2.98	2.74	3.25	3.4	3.44	3.3	2.92	2.67	2.53
EV/EBITDA	- -	- -	- -	- -	15.61	14.03	14.99	14.14	16.6	18.26	19.03	19.28	17.2	14.71	15.13
Price/Earnings	- -	- -	- -	- -	26.92	23.68	34.93	12.31	26.13	28.67	31.33	28.16	25.56	21.91	23.87
Price/Earnings Average	- -	- -	- -	- -	25.68	23.35	32.95	12.52	24.25	26.41	27.26	26.49	26.82	24.24	23.77
Price/Earnings High	- -	- -	- -	- -	27.43	24.78	35.29	13.9	26.58	28.67	31.47	28.67	29.68	26.27	26.42
Price/Earnings Low	- -	- -	- -	- -	23.8	20.82	29.54	10.86	20.24	19.78	22.94	23.7	23.83	21.59	21.24
Price/Book Value	- -	- -	- -	- -	12.35	13.56	15.64	10.57	12.93	15.17	14.88	14.63	12.53	11.63	9.64
Price/Book Value Average	- -	- -	- -	- -	11.78	13.37	14.75	10.74	12	13.98	12.94	13.76	13.15	12.87	9.6
Price/Book Value High	- -	- -	- -	- -	12.58	14.19	15.8	11.93	13.15	15.17	14.94	14.9	14.56	13.95	10.67
Price/Book Value Low	- -	- -	- -	- -	10.92	11.92	13.23	9.32	10.01	10.47	10.9	12.31	11.69	11.46	8.58
Price/Tangible Book Value	- -	- -	- -	- -	-9.54	-8.92	-9.57	-9.52	-11.41	-8.29	-11.36	-15.08	-16.38	-14.68	-14.49
Price/Tangible Book Value Average	- -	- -	- -	- -	-9.1	-8.79	-9.02	-9.68	-10.59	-7.64	-9.89	-14.19	-17.19	-16.24	-14.43
Price/Tangible Book Value High	- -	- -	- -	- -	-9.72	-9.33	-9.67	-10.75	-11.6	-8.29	-11.41	-15.35	-19.03	-17.6	-16.04
Price/Tangible Book Value Low	- -	- -	- -	- -	-8.44	-7.84	-8.09	-8.4	-8.84	-5.72	-8.32	-12.69	-15.28	-14.47	-12.89
Price/Sales	- -	- -	- -	- -	2.33	2.39	2.67	2.38	2.85	2.9	3	2.9	2.54	2.28	2.09
Price/Sales Average	- -	- -	- -	- -	2.22	2.35	2.52	2.42	2.64	2.67	2.61	2.73	2.66	2.53	2.09
Price/Sales High	- -	- -	- -	- -	2.37	2.5	2.7	2.69	2.89	2.9	3.02	2.96	2.94	2.74	2.32
Price/Sales Low	- -	- -	- -	- -	2.06	2.1	2.26	2.1	2.2	2	2.2	2.44	2.36	2.25	1.86
Price/Cash Flow	- -	- -	- -	- -	13.51	14.05	16.92	16.37	19.81	19.23	20.55	23.2	17.25	16.78	16.27
Price/Cash Flow Average	- -	- -	- -	- -	12.88	13.86	15.96	16.64	18.38	17.72	17.88	21.83	18.1	18.56	16.2
Price/Cash Flow High	- -	- -	- -	- -	13.76	14.71	17.09	18.48	20.15	19.23	20.64	23.63	20.04	20.12	18.01
Price/Cash Flow Low	- -	- -	- -	- -	11.94	12.36	14.31	14.44	15.35	13.27	15.05	19.53	16.09	16.54	14.48
Price/Free Cash Flow Average	- -	- -	- -	- -	13.21	14.09	16.16	16.76	18.6	17.87	17.95	21.99	18.22	18.64	16.27
Price/Free Cash Flow High	- -	- -	- -	- -	14.11	14.95	17.31	18.61	20.38	19.4	20.73	23.8	20.17	20.21	18.09
Price/Free Cash Flow Low	- -	- -	- -	- -	12.25	12.57	14.49	14.54	15.52	13.39	15.11	19.68	16.19	16.61	14.54
EV/Sales Average	- -	- -	- -	- -	2.56	2.69	2.83	2.77	3.04	3.17	3.05	3.13	3.04	2.92	2.52
EV/Sales High	- -	- -	- -	- -	2.71	2.83	3.01	3.04	3.29	3.4	3.46	3.35	3.33	3.13	2.75
EV/Sales Low	- -	- -	- -	- -	2.4	2.43	2.57	2.46	2.6	2.5	2.64	2.84	2.74	2.64	2.29
EV/EBITDA Average	- -	- -	- -	- -	14.99	13.86	14.23	14.34	15.55	17.03	16.87	18.28	17.94	16.04	15.08
EV/EBITDA High	- -	- -	- -	- -	15.87	14.61	15.13	15.72	16.84	18.26	19.1	19.59	19.62	17.21	16.47
EV/EBITDA Low	- -	- -	- -	- -	14.04	12.55	12.92	12.69	13.32	13.43	14.59	16.6	16.19	14.53	13.75
EV/EBIT Average	- -	- -	- -	- -	19.32	17.21	17.51	17.74	19.85	22.14	21.73	23.49	23.2	20.79	20.56
EV/EBIT High	- -	- -	- -	- -	20.46	18.13	18.62	19.45	21.5	23.74	24.6	25.17	25.38	22.3	22.46
EV/EBIT Low	- -	- -	- -	- -	18.1	15.58	15.9	15.7	17	17.46	18.79	21.33	20.94	18.83	18.75
Last Price	- -	- -	- -	- -	101.33	104.94	119.49	108.9	137.4	147.91	172.58	182.18	168.78	152.95	143.84
High Price	- -	- -	- -	- -	103.26	109.82	120.72	122.94	139.76	147.91	173.32	185.51	196.04	183.39	159.23
Enterprise Value Average	- -	- -	- -	- -	161,383	168,702	179,943	179,389	204,247	223,193	242,553	270,383	278,125	267,937	236,379
Enterprise Value High	- -	- -	- -	- -	170,942	177,781	191,330	196,637	221,255	239,271	274,605	289,779	304,152	287,418	258,228
Enterprise Value Low	- -	- -	- -	- -	151,148	152,736	163,395	158,756	174,920	176,000	209,692	245,517	251,016	242,631	215,549

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