Costco Wholesale Corporation Financial Ratios — CTO 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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Return on Common Equity (%)	12.81	14.03	17.58	17.79	20.74	20.71	23.44	26.59	26.1	23.87	27.93	30.59	27.54	30.27	30.69
Return on Assets (%)	5.78	6.34	7.1	6.5	7.2	7.1	7.71	8.12	8.49	7.93	8.72	9.47	9.45	10.61	11.02
Return on Capital (%)	10.47	11.96	13.93	12.5	14.04	13.99	15.52	17.12	17.73	15.87	17.75	20.35	20.15	22.77	23.73
Return on Invested Capital (%)	11.01	11.92	13.37	12.14	13.59	13.58	15.45	17.14	17.5	16.03	17.87	20.31	18.91	21.33	22.46
Gross Margin (%)	12.57	12.42	12.56	12.59	13.02	13.32	13.29	13.01	12.98	13.09	12.88	12.15	12.26	12.61	12.84
EBITDA Margin (%)	3.7	3.7	3.8	3.77	4.09	4.15	4.25	4.18	4.08	4.25	4.33	4.27	4.21	4.53	4.65
Operating Margin (%)	2.74	2.78	2.9	2.86	3.12	3.09	3.19	3.16	3.1	3.26	3.42	3.43	3.35	3.65	3.77
Incremental Operating Margin (%)	3.3	3.13	4.88	2.23	11.35	1.9	4.26	2.94	2.31	4.97	4.36	3.5	2.09	9.63	5.28
Pretax Margin (%)	2.68	2.79	2.9	2.84	3.1	3.05	3.13	3.14	3.12	3.22	3.41	3.45	3.5	3.83	3.93
Profit Margin (%)	1.64	1.72	1.94	1.83	2.05	1.98	2.08	2.21	2.4	2.4	2.56	2.57	2.6	2.9	2.94
Net Income to Common Margin (%)	1.64	1.72	1.94	1.83	2.05	1.98	2.08	2.21	2.4	2.4	2.56	2.57	2.6	2.9	2.94
Effective Tax Rate (%)	35.29	36.14	32.45	34.69	33.16	34.35	32.81	28.43	22.27	24.37	23.97	24.55	25.86	24.36	25.13
Dvd Payout Ratio (%)	23.98	24.44	170.91	27.57	117.37	31.06	142.02	21.37	27.69	35.93	111.59	25.03	19.88	122.72	26.95
Sustainable Growth Rate (%)	9.74	10.6	-12.47	12.89	-3.6	14.28	-9.85	20.9	18.87	15.29	-3.24	22.94	22.06	-6.88	22.42

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Total Debt	2,153	1,382	4,998	5,093	6,135	5,161	6,659	6,577	6,823	10,167	10,133	9,039	8,884	8,272	8,173
ST Debt	900	1	- -	- -	1,283	1,100	86	90	1,699	95	799	73	1,081	103	- -
LT Debt	1,253	1,381	4,998	5,093	4,852	4,061	6,573	6,487	5,124	10,072	9,334	8,966	7,803	8,169	8,173
Total Debt/EBITDA	0.65	0.38	1.25	1.2	1.29	1.05	1.21	1.11	1.1	1.44	1.19	0.93	0.87	0.72	0.64
Net Debt/EBITDA	-0.56	-0.59	0.09	-0.15	0.28	0.36	0.39	0.09	-0.25	-0.66	-0.44	-0.38	-0.71	-0.35	-0.66
Total Debt/EBIT	0.88	0.5	1.64	1.58	1.69	1.41	1.62	1.47	1.44	1.87	1.51	1.16	1.09	0.89	0.79
Net Debt/EBIT	-0.76	-0.78	0.12	-0.2	0.37	0.49	0.51	0.12	-0.33	-0.86	-0.56	-0.47	-0.89	-0.43	-0.81
EBITDA to Interest Expense	28.4	38.6	40.39	37.6	38.31	37.05	40.9	37.21	41.53	43.17	49.64	61.35	63.69	68.18	83.18
EBITDA-CapEx/Interest Expense	17.28	23.02	19.35	19.96	19.02	17.13	22.23	18.54	21.54	26.04	28.66	36.72	36.67	40.31	47.47
EBIT to Interest Expense	21.03	29.04	30.84	28.5	29.23	27.61	30.68	28.18	31.58	33.14	39.23	49.32	50.71	54.94	67.42
Interest Expense	116	95	99	113	124	133	134	159	150	164	171	158	160	169	154
Common Equity/Total Assets	44.85	45.55	35.77	37.25	32.16	36.42	29.65	31.35	33.57	32.91	29.63	32.17	36.32	33.83	37.83
Long-Term Debt/Equity (%)	9.97	11.03	45.39	40.7	44.75	32.93	59.33	49.51	32.88	53.85	51.63	43.43	31.14	34.58	28.02
Long-Term Debt/Capital (%)	8.51	9.94	31.22	28.92	28.58	23.22	37.06	32.96	22.87	34.89	33.09	30.2	22.99	25.61	21.89
Long-Term Debt/Total Assets (%)	4.68	5.09	16.5	15.42	14.7	12.25	18.08	15.89	11.29	18.13	15.75	13.97	11.31	11.7	10.6
Total Debt/Equity (%)	17.12	11.04	45.39	40.7	56.58	41.85	60.1	50.19	43.78	54.35	56.05	43.78	35.45	35.02	28.02
Total Debt/Capital (%)	14.62	9.94	31.22	28.92	36.13	29.5	37.54	33.42	30.45	35.21	35.92	30.45	26.17	25.94	21.89
Total Debt/Total Assets (%)	8.05	5.09	16.5	15.42	18.58	15.56	18.32	16.11	15.03	18.3	17.1	14.09	12.88	11.85	10.6
Net Debt to Equity	-14.76	-17.14	3.21	-5.15	12.3	14.45	19.07	3.98	-10.02	-24.96	-20.84	-17.66	-28.9	-16.97	-28.97
Net Debt/Capital (%)	-17.32	-20.69	3.11	-5.43	10.96	12.63	16.02	3.83	-11.13	-28.13	-22.22	-18.71	-35.78	-18.23	-36.45
EBITDA	3,294	3,667	3,999	4,249	4,751	4,927	5,481	5,917	6,229	7,080	8,489	9,693	10,191	11,522	12,809
EBITDA-CapEx	2,004	2,187	1,916	2,256	2,358	2,278	2,979	2,948	3,231	4,270	4,901	5,802	5,868	6,812	7,311
Operating Income (Loss)	2,439	2,759	3,053	3,220	3,624	3,672	4,111	4,480	4,737	5,435	6,708	7,793	8,114	9,285	10,383

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Cash Ratio	0.47	0.4	0.46	0.51	0.39	0.3	0.33	0.36	0.41	0.54	0.41	0.35	0.45	0.31	0.41
Current Ratio	1.14	1.1	1.19	1.22	1.01	0.98	0.99	1.02	1.01	1.13	1	1.02	1.07	0.97	1.03
Quick Ratio	0.55	0.48	0.55	0.59	0.46	0.38	0.41	0.45	0.47	0.6	0.47	0.42	0.52	0.39	0.5
CFO/Avg Current Liab	0.29	0.25	0.27	0.29	0.28	0.21	0.41	0.31	0.29	0.37	0.33	0.24	0.34	0.33	0.37
Common Equity/Total Assets	44.85	45.55	35.77	37.25	32.16	36.42	29.65	31.35	33.57	32.91	29.63	32.17	36.32	33.83	37.83
Long-Term Debt/Equity (%)	9.97	11.03	45.39	40.7	44.75	32.93	59.33	49.51	32.88	53.85	51.63	43.43	31.14	34.58	28.02
Long-Term Debt/Capital (%)	8.51	9.94	31.22	28.92	28.58	23.22	37.06	32.96	22.87	34.89	33.09	30.2	22.99	25.61	21.89
Long-Term Debt/Total Assets (%)	4.68	5.09	16.5	15.42	14.7	12.25	18.08	15.89	11.29	18.13	15.75	13.97	11.31	11.7	10.6
Total Debt/Equity (%)	17.12	11.04	45.39	40.7	56.58	41.85	60.1	50.19	43.78	54.35	56.05	43.78	35.45	35.02	28.02
Total Debt/Capital (%)	14.62	9.94	31.22	28.92	36.13	29.5	37.54	33.42	30.45	35.21	35.92	30.45	26.17	25.94	21.89
Total Debt/Total Assets (%)	8.05	5.09	16.5	15.42	18.58	15.56	18.32	16.11	15.03	18.3	17.1	14.09	12.88	11.85	10.6
CFO/Total Liabilities	22.54	20.91	17.84	19.43	19.32	15.8	26.62	20.82	21.32	24.05	21.75	16.99	25.19	24.54	27.82
CFO/CapEx	2.48	2.07	1.65	2	1.79	1.24	2.69	1.94	2.12	3.15	2.5	1.9	2.56	2.41	2.43
Altman's Z-Score	5.53	6.2	5.72	5.71	5.81	6.31	5.76	6.28	6.66	6.23	6.89	7.53	7.6	9.5	9.7

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	96.14	91.31	95.32	108.11	116.87	112.24	107.07	101.66	92.92
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	3.8	4	3.83	3.38	3.12	3.25	3.41	3.59	3.93
Inventory Turnover	12.67	12.64	12.27	12.04	11.64	11.51	11.9	11.8	11.85	12.26	12.9	12.41	12.3	12.6	13.05
Days Inventory Outstanding	28.82	28.87	29.75	30.31	31.36	31.71	30.67	30.93	30.81	29.76	28.29	29.4	29.67	28.97	27.97
Accounts Payable Turnover	12.61	12.61	12.22	12.1	11.6	12.39	13.09	11.93	11.63	11.28	11.34	11.9	11.96	12.16	12.21
Accounts Payable Turnover Days	28.95	28.95	29.86	30.16	31.46	29.46	27.87	30.59	31.39	32.36	32.19	30.67	30.51	30.02	29.89
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	6.59	4.34	3.25	0.78	-0.77	1.99	2.57	2.54	2
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	-26.87	-26.94	-26.98	-26.39	-25.17	-26.15	-26.26	-25.38	-24.04
Inventories	6,638	7,096	7,894	8,456	8,908	8,969	9,834	11,040	11,395	12,242	14,215	17,907	16,651	18,647	18,116
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	6,638	7,096	7,894	8,456	8,908	8,969	9,834	11,040	11,395	12,242	14,215	17,907	16,651	18,647	18,116
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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Market Capitalization	34,163	42,511	48,763	52,889	60,585	71,273	67,726	100,393	130,527	154,394	201,466	234,883	238,924	391,403	419,819
- Cash & Cash Equivalents	4,009	3,528	4,644	5,738	4,801	3,379	4,546	6,055	8,384	12,277	11,258	10,203	13,700	9,906	14,161
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	571	157	179	212	226	253	301	304	341	421	514	5	- -	- -	- -
+ Total Debt	2,153	1,382	4,998	5,093	6,135	5,161	6,659	6,577	6,823	10,167	10,133	9,039	8,884	8,272	8,173
Enterprise Value	31,274	39,196	47,816	50,879	60,527	71,958	68,907	100,015	128,247	151,677	199,938	232,878	232,574	388,531	412,708
Total Capital	14,726	13,900	16,010	17,608	16,978	17,493	17,738	19,680	22,407	28,872	28,211	29,686	33,942	31,894	37,337
Total Debt/Capital (%)	14.62	9.94	31.22	28.92	36.13	29.5	37.54	33.42	30.45	35.21	35.92	30.45	26.17	25.94	21.89
Total Debt / EV	0.07	0.04	0.1	0.1	0.1	0.07	0.1	0.07	0.05	0.07	0.05	0.04	0.04	0.02	0.02
EV/Sales	0.35	0.4	0.45	0.45	0.52	0.61	0.53	0.71	0.84	0.91	1.02	1.03	0.96	1.53	1.5
EV/EBITDA	9.49	10.69	11.96	11.97	12.74	14.6	12.57	16.9	20.59	21.42	23.55	24.03	22.82	33.72	32.22
EV/EBIT	12.82	14.21	15.66	15.8	16.7	19.6	16.76	22.32	27.07	27.91	29.81	29.88	28.66	41.84	39.75
EV/Cash Flow to Firm	9.55	12.57	13.65	12.54	13.86	21.29	10.11	16.99	19.81	16.88	22	31	20.79	33.88	30.68
EV/Free Cash Flow to Firm	15.77	23.93	33.65	24.64	30.65	98.53	15.97	34.27	36.91	24.56	36.35	64.33	33.89	57.5	51.9
Diluted Market Cap	34,857	43,202	49,173	53,469	61,245	71,883	68,304	101,228	131,506	155,320	202,615	235,994	239,819	392,845	421,302
Diluted Enterprise Value	31,968	39,887	48,226	51,459	61,187	72,568	69,485	100,850	129,226	152,603	201,087	233,989	233,469	389,973	414,191
EV per Share	72.02	90.66	109.46	116.25	138.21	164.47	157.61	228.25	291.72	343.74	452.53	526.08	525.24	876.79	931.12
TTM Sales	88,915	99,137	105,156	112,640	116,199	118,719	129,025	141,576	152,703	166,761	195,929	226,954	242,290	254,453	275,235
TTM EBITDA	3,294	3,667	3,999	4,249	4,751	4,927	5,481	5,917	6,229	7,080	8,489	9,693	10,191	11,522	12,809
TTM Operating Income	2,439	2,759	3,053	3,220	3,624	3,672	4,111	4,480	4,737	5,435	6,708	7,793	8,114	9,285	10,383
TTM Cash Flow to Firm	3,273	3,118	3,504	4,058	4,368	3,379	6,816	5,888	6,473	8,985	9,088	7,511	11,187	11,467	13,450
TTM Free Cash Flow to Firm	1,983	1,638	1,421	2,065	1,975	730	4,314	2,919	3,475	6,175	5,500	3,620	6,864	6,757	7,952

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Price/Free Cash Flow	18.27	27.4	36.32	26.86	32.37	111.79	16.17	36.09	39.16	25.67	37.73	67.41	35.56	59.26	53.76
EV/EBIT	12.82	14.21	15.66	15.8	16.7	19.6	16.76	22.32	27.07	27.91	29.81	29.88	28.66	41.84	39.75
Enterprise Value	31,274	39,196	47,816	50,879	60,527	71,958	68,907	100,015	128,247	151,677	199,938	232,878	232,574	388,531	412,708
Low Price	56.82	77.73	94.27	110.51	119.63	137.89	140.63	155.02	197.95	277.43	309.74	425.41	454.01	541.09	848.16
EV/Sales	0.35	0.4	0.45	0.45	0.52	0.61	0.53	0.71	0.84	0.91	1.02	1.03	0.96	1.53	1.5
EV/EBITDA	9.49	10.69	11.96	11.97	12.74	14.6	12.57	16.9	20.59	21.42	23.55	24.03	22.82	33.72	32.22
Price/Earnings	23.47	24.95	23.86	25.76	25.58	30.4	25.35	32.06	35.68	38.67	40.35	40.28	38.06	53.22	51.92
Price/Earnings Average	21.54	22.1	22.34	24.85	25.96	28.91	26.47	26.59	28.75	33.85	33.27	38.79	35.65	42.87	52.65
Price/Earnings High	24.89	25.23	25.63	26.79	28.68	31.8	29.79	32.45	35.76	38.67	40.81	46.04	40.13	54.96	59.11
Price/Earnings Low	16.95	19.72	20.15	23.56	22.12	25.73	23.02	21.69	23.79	30.66	27.41	32.3	32.03	32.6	46.5
Price/Book Value	2.85	3.44	4.5	4.3	5.71	5.9	6.28	7.84	8.56	8.44	11.47	11.38	9.53	16.57	14.4
Price/Book Value Average	2.61	3.05	4.21	4.15	5.79	5.61	6.56	6.51	6.9	7.39	9.46	10.96	8.93	13.35	14.6
Price/Book Value High	3.02	3.48	4.84	4.47	6.4	6.17	7.38	7.94	8.58	8.44	11.6	13	10.05	17.11	16.39
Price/Book Value Low	2.06	2.72	3.8	3.93	4.93	4.99	5.7	5.31	5.71	6.7	7.79	9.12	8.02	10.15	12.89
Price/Tangible Book Value	2.86	3.46	4.53	4.3	5.71	5.9	6.28	7.84	8.56	8.44	11.47	11.38	9.53	16.57	14.4
Price/Tangible Book Value Average	2.63	3.06	4.24	4.15	5.79	5.61	6.56	6.51	6.9	7.39	9.46	10.96	8.93	13.35	14.6
Price/Tangible Book Value High	3.04	3.5	4.87	4.47	6.4	6.17	7.38	7.94	8.58	8.44	11.6	13	10.05	17.11	16.39
Price/Tangible Book Value Low	2.07	2.73	3.82	3.93	4.93	4.99	5.7	5.31	5.71	6.7	7.79	9.12	8.02	10.15	12.89
Price/Sales	0.39	0.43	0.46	0.47	0.52	0.6	0.53	0.71	0.86	0.93	1.03	1.04	0.99	1.54	1.53
Price/Sales Average	0.35	0.38	0.43	0.45	0.53	0.57	0.55	0.59	0.69	0.81	0.85	1	0.93	1.24	1.55
Price/Sales High	0.41	0.43	0.5	0.49	0.59	0.63	0.62	0.72	0.86	0.93	1.04	1.19	1.04	1.59	1.74
Price/Sales Low	0.28	0.34	0.39	0.43	0.45	0.51	0.48	0.48	0.57	0.74	0.7	0.83	0.83	0.94	1.37
Price/Cash Flow	10.73	13.95	14.15	13.31	14.19	21.7	10.1	17.4	20.54	17.47	22.55	31.85	21.64	34.58	31.54
Price/Cash Flow Average	9.85	12.35	13.25	12.84	14.4	20.64	10.54	14.43	16.55	15.29	18.59	30.67	20.26	27.85	31.98
Price/Cash Flow High	11.38	14.11	15.21	13.84	15.91	22.7	11.87	17.61	20.59	17.47	22.81	36.39	22.81	35.71	35.9
Price/Cash Flow Low	7.75	11.03	11.95	12.17	12.27	18.37	9.17	11.77	13.7	13.85	15.32	25.53	18.21	21.18	28.24
Price/Free Cash Flow Average	16.77	24.27	34.01	25.91	32.86	106.31	16.88	29.93	31.55	22.47	31.11	64.92	33.3	47.73	54.51
Price/Free Cash Flow High	19.38	27.71	39.02	27.93	36.29	116.92	19	36.53	39.25	25.67	38.16	77.03	37.48	61.19	61.19
Price/Free Cash Flow Low	13.2	21.66	30.67	24.56	27.99	94.63	14.68	24.42	26.11	20.35	25.63	54.04	29.92	36.3	48.14
EV/Sales Average	0.32	0.35	0.43	0.44	0.53	0.58	0.56	0.59	0.67	0.79	0.84	0.99	0.9	1.23	1.52
EV/Sales High	0.38	0.4	0.49	0.47	0.58	0.63	0.63	0.72	0.84	0.91	1.03	1.17	1.01	1.58	1.71
EV/Sales Low	0.25	0.31	0.38	0.41	0.45	0.51	0.49	0.48	0.55	0.72	0.69	0.82	0.8	0.93	1.34
EV/EBITDA Average	8.64	9.36	11.18	11.53	12.93	13.9	13.12	14.01	16.52	18.7	19.39	23.13	21.33	27.11	32.68
EV/EBITDA High	10.12	10.82	12.87	12.47	14.29	15.27	14.74	17.11	20.63	21.42	23.82	27.49	24.09	34.83	36.75
EV/EBITDA Low	6.61	8.26	10.06	10.91	11.02	12.38	11.43	11.42	13.6	16.91	15.94	19.22	19.1	20.56	28.79
EV/EBIT Average	11.67	12.45	14.65	15.22	16.95	18.64	17.49	18.5	21.72	24.36	24.53	28.77	26.79	33.64	40.31
EV/EBIT High	13.67	14.38	16.85	16.46	18.73	20.49	19.65	22.6	27.13	27.91	30.15	34.19	30.26	43.22	45.34
EV/EBIT Low	8.93	10.98	13.18	14.4	14.44	16.62	15.24	15.08	17.89	22.02	20.17	23.91	23.99	25.51	35.52
Last Price	78.67	98.33	111.63	120.84	138.34	162.9	154.91	229.11	296.91	349.9	455.98	530.61	539.58	883.28	947.17
High Price	83.45	99.45	119.95	125.69	155.11	170.37	182.05	231.9	297.55	349.9	461.17	606.4	568.84	912.07	1,078.18
Enterprise Value Average	28,469	34,341	44,713	49,010	61,441	68,464	71,885	82,891	102,890	132,413	164,570	224,208	217,401	312,390	418,570
Enterprise Value High	33,349	39,681	51,450	53,003	67,873	75,227	80,775	101,240	128,531	151,677	202,228	266,425	245,529	401,288	470,779
Enterprise Value Low	21,786	30,293	40,235	46,357	52,335	61,016	62,665	67,548	84,745	119,701	135,321	186,308	194,682	236,898	368,825

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Shares Outstanding	434	432	437	438	438	438	437	438	440	441	442	443	443	443	443
Diluted Weighted Avg Shares	443	439	441	442	443	441	441	442	443	444	444	445	444	445	445
Basic Weighted Avg Shares	436	434	436	439	439	439	438	439	440	442	443	444	444	444	444
Revenue per Share	203.88	228.63	241.33	256.76	264.42	270.69	294.28	322.85	347.25	377.03	442.19	511.56	545.88	573.2	619.92
EBITDA per Share	7.55	8.46	9.18	9.69	10.81	11.23	12.5	13.49	14.16	16.01	19.16	21.85	22.96	25.96	28.85
Operating Income per Share	5.59	6.36	7.01	7.34	8.25	8.37	9.38	10.22	10.77	12.29	15.14	17.57	18.28	20.92	23.39
Basic EPS, GAAP	3.35	3.94	4.68	4.69	5.41	5.36	6.11	7.15	8.32	9.05	11.3	13.17	14.18	16.6	18.24
Basic EPS from Cont Ops	3.54	4.07	4.73	4.76	5.48	5.42	6.19	7.25	8.42	9.18	11.46	13.33	14.18	16.6	18.24
Diluted EPS, GAAP	3.3	3.89	4.63	4.65	5.37	5.33	6.08	7.09	8.26	9.02	11.27	13.14	14.16	16.56	18.21
Diluted EPS from Cont Ops	3.48	4.02	4.68	4.72	5.44	5.38	6.16	7.2	8.36	9.14	11.43	13.3	14.16	16.56	18.21
Dividend per Share	0.89	1.03	8.17	1.33	6.52	1.7	8.9	1.57	2.36	3.34	12.97	3.38	2.82	20.37	4.92
Cash Flow per Share	7.33	7.05	7.89	9.08	9.75	7.51	15.34	13.17	14.45	20.03	20.22	16.66	24.94	25.54	30.03
Free Cash Flow per Basic Share	4.37	3.64	3.11	4.54	4.31	1.47	9.63	6.4	7.64	13.68	12.12	7.89	15.2	14.93	17.65
Cash & Equivalents per Share	12.93	11.23	14.02	16.71	14.66	10.81	13.22	16.57	21.48	30.15	27.56	24.96	34.4	25.15	34.48
Book Value per Share	27.64	28.59	24.8	28.11	24.24	27.61	24.65	29.21	34.67	41.44	39.75	46.63	56.59	53.31	65.8
Tangible Book Value per Share	27.47	28.44	24.65	28.11	24.24	27.61	24.65	29.21	34.67	41.44	39.75	46.63	56.59	53.31	65.8