Colgate-Palmolive Company Financial Ratios — CPA 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 (%)	96.28	108.33	99.73	126.38	- -	- -	- -	- -	- -	626.74	320.41	353.47	455.45	703.78	1,603.01
Return on Assets (%)	20.35	18.93	16.37	15.89	10.9	20.29	16.32	19.33	17.41	17.41	13.99	11.6	14.32	17.81	13.17
Return on Capital (%)	34.54	31.63	27.2	26.8	18.44	36.76	29.46	35.64	30.17	29.13	22.99	18.29	23.41	30.97	24.48
Return on Invested Capital (%)	36.36	33.88	29.39	28.73	21.2	39.45	32.44	38.32	33.06	31.76	26.53	21.68	27.59	32.93	25.72
Gross Margin (%)	57.31	58.13	58.56	58.51	58.62	60.04	60.05	59.39	59.42	60.82	59.55	57.04	58.21	60.5	60.11
EBITDA Margin (%)	25.47	25.25	22.93	23.15	20.19	28.94	27.06	27.05	25.95	26.86	22.32	19.14	23.39	24.24	19.31
Operating Margin (%)	22.77	23.21	22.68	23.81	24.3	26.05	24.01	23.71	23.05	23.53	22.44	20.13	21	21.54	20.77
Incremental Operating Margin (%)	2.31	44.16	- -	- -	17.46	- -	- -	- -	- -	33.16	3.68	- -	31.41	38.04	- -
Pretax Margin (%)	22.64	22.67	20.46	20.45	17.23	24.6	22.56	22.29	21.03	22.14	17.72	14.8	17.43	19.68	15.01
Profit Margin (%)	14.53	14.47	12.86	12.62	8.63	16.06	13.1	15.44	15.08	16.36	12.43	9.93	11.82	14.37	10.46
Net Income to Common Margin (%)	14.53	14.47	12.86	12.62	8.63	16.06	13.1	15.44	15.08	16.36	12.43	9.93	11.82	14.37	10.46
Effective Tax Rate (%)	32.59	32.09	32.4	33.8	43.97	30.82	37.65	26.15	23.45	21.58	24.26	26.05	27.62	22.93	26.09
Dvd Payout Ratio (%)	44.94	45.77	53.59	57.89	87.21	55.22	65.79	58.58	60.07	54.68	66.89	78.69	67.01	55.75	76.28
Sustainable Growth Rate (%)	53.01	58.74	46.29	53.22	- -	- -	- -	- -	- -	284.05	106.08	75.33	150.24	311.42	380.3

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	4,810	5,230	5,657	6,148	6,548	6,533	6,577	6,366	8,483	8,214	7,833	9,271	9,064	8,512	8,554
ST Debt	380	304	908	504	302	13	11	12	659	404	188	133	425	767	1,235
LT Debt	4,430	4,926	4,749	5,644	6,246	6,520	6,566	6,354	7,824	7,810	7,645	9,138	8,639	7,745	7,319
Total Debt/EBITDA	1.13	1.21	1.42	1.54	2.02	1.49	1.57	1.51	2.08	1.86	2.01	2.7	1.99	1.75	2.17
Net Debt/EBITDA	0.92	1.01	1.18	1.27	1.72	1.19	1.21	1.34	1.71	1.52	1.65	2.32	1.67	1.41	1.7
Total Debt/EBIT	1.25	1.34	1.59	1.73	2.35	1.65	1.77	1.72	2.39	2.11	2.35	3.2	2.28	1.99	2.59
Net Debt/EBIT	1.02	1.12	1.32	1.42	2	1.32	1.36	1.53	1.96	1.73	1.92	2.76	1.9	1.61	2.03
EBITDA to Interest Expense	73.48	53.93	34.44	30.76	24.35	29.52	27.33	21.79	21.21	24.17	33.23	20.59	15.86	16.69	14.74
EBITDA-CapEx/Interest Expense	73.48	53.93	34.44	30.76	24.35	29.52	27.33	21.79	21.21	24.17	33.23	20.59	15.86	16.69	14.74
EBIT to Interest Expense	65.69	49.56	34.06	31.64	29.29	26.56	24.25	19.09	18.84	21.17	33.42	21.66	14.23	14.83	15.85
Interest Expense	58	80	116	130	133	149	153	193	192	183	117	167	287	292	267
Common Equity/Total Assets	18.67	16.34	16.48	8.51	-2.51	-2	-0.47	-0.84	0.78	4.67	4.05	2.55	3.72	1.32	0.33
Long-Term Debt/Equity (%)	174.34	206.11	187.26	407.51	- -	38,352.94	2,702.06	3,225.38	1,402.15	709.36	787.33	1,133.75	902.72	1,423.71	2,005.21
Long-Term Debt/Capital (%)	60.26	64.65	57.96	74.92	96.03	99.54	96.28	96.82	86.54	83.84	86.84	90.68	86.21	85.52	82.06
Long-Term Debt/Total Assets (%)	34.82	36.78	33.96	41.93	52.33	53.78	51.8	52.25	52.04	49.06	50.83	58.09	52.7	48.27	44.82
Total Debt/Equity (%)	189.3	218.83	223.07	443.9	-14,881.82	38,429.41	2,706.58	3,231.47	1,520.25	746.05	806.69	1,150.25	947.13	1,564.71	2,343.56
Total Debt/Capital (%)	65.43	68.64	69.05	81.61	100.68	99.74	96.44	97	93.83	88.18	88.97	92	90.45	93.99	95.91
Total Debt/Total Assets (%)	37.8	39.05	40.45	45.68	54.86	53.89	51.89	52.35	56.43	51.6	52.08	58.93	55.29	53.05	52.38
Net Debt to Equity	154.74	181.84	185.13	365.27	-12,677.27	30,694.12	2,074.9	2,862.94	1,248.03	609.72	660.45	991.44	792.37	1,259.74	1,835.62
Net Debt/Capital (%)	60.74	64.52	64.93	78.51	100.8	99.68	95.4	96.62	85.36	79.66	80.44	85.91	83.74	86.09	87.8
EBITDA	4,262	4,314	3,995	3,999	3,238	4,398	4,182	4,205	4,073	4,424	3,888	3,438	4,551	4,873	3,936
EBITDA-CapEx	4,262	4,314	3,995	3,999	3,238	4,398	4,182	4,205	4,073	4,424	3,888	3,438	4,551	4,873	3,936
Operating Income (Loss)	3,810	3,965	3,951	4,113	3,896	3,958	3,710	3,685	3,617	3,875	3,910	3,617	4,085	4,330	4,233

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	0.24	0.21	0.28	0.27	0.4	0.45	0.22	0.22	0.2	0.21	0.19	0.2	0.19	0.19
Current Ratio	1.18	1.22	1.08	1.23	1.24	1.31	1.36	1.14	1.03	0.99	1.09	1.28	1.11	0.92	0.83
Quick Ratio	0.69	0.68	0.57	0.67	0.68	0.82	0.88	0.64	0.58	0.49	0.53	0.57	0.54	0.45	0.43
CFO/Avg Current Liab	0.78	0.86	0.77	0.77	0.79	0.92	0.91	0.91	0.85	0.88	0.79	0.63	0.86	0.78	0.67
Common Equity/Total Assets	18.67	16.34	16.48	8.51	-2.51	-2	-0.47	-0.84	0.78	4.67	4.05	2.55	3.72	1.32	0.33
Long-Term Debt/Equity (%)	174.34	206.11	187.26	407.51	- -	38,352.94	2,702.06	3,225.38	1,402.15	709.36	787.33	1,133.75	902.72	1,423.71	2,005.21
Long-Term Debt/Capital (%)	60.26	64.65	57.96	74.92	96.03	99.54	96.28	96.82	86.54	83.84	86.84	90.68	86.21	85.52	82.06
Long-Term Debt/Total Assets (%)	34.82	36.78	33.96	41.93	52.33	53.78	51.8	52.25	52.04	49.06	50.83	58.09	52.7	48.27	44.82
Total Debt/Equity (%)	189.3	218.83	223.07	443.9	-14,881.82	38,429.41	2,706.58	3,231.47	1,520.25	746.05	806.69	1,150.25	947.13	1,564.71	2,343.56
Total Debt/Capital (%)	65.43	68.64	69.05	81.61	100.68	99.74	96.44	97	93.83	88.18	88.97	92	90.45	93.99	95.91
Total Debt/Total Assets (%)	37.8	39.05	40.45	45.68	54.86	53.89	51.89	52.35	56.43	51.6	52.08	58.93	55.29	53.05	52.38
CFO/Total Liabilities	28.44	29.04	27.98	27.31	24.62	25.95	24.56	25.54	21.64	25.1	23.63	17.13	24.26	26.49	26.3
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	8.61	8.52	8.75	9.16	9.66	9.46	9.54	9.93	9.14	9.72	10.02	8.92	8.73	9.28	8.41

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	10.19	10.22	10.54	10.84	10.76	10.71	10.69	10.79	11.05	12.18	13.6	12.83	12.59	12.94	12.75
Days Sales Outstanding	35.83	35.71	34.61	33.68	33.91	34.09	34.14	33.81	33.03	29.96	26.83	28.45	28.98	28.21	28.62
Inventory Turnover	5.61	5.31	5.17	5.11	5.18	5.17	5.16	5.11	4.81	4.2	4.19	4.1	4.06	4.05	4.05
Days Inventory Outstanding	65.12	68.68	70.53	71.47	70.47	70.66	70.71	71.43	75.95	86.9	87.16	89.04	89.96	90.12	90.21
Accounts Payable Turnover	6.02	5.68	5.53	5.54	5.5	5.43	5.33	5.21	5.3	5.12	4.92	5.35	4.92	4.56	4.2
Accounts Payable Turnover Days	60.65	64.31	66.01	65.93	66.41	67.24	68.5	70.04	68.85	71.35	74.19	68.26	74.2	79.98	86.92
Cash Conversion Cycle	40.29	40.08	39.13	39.21	37.96	37.5	36.35	35.21	40.12	45.51	39.8	49.23	44.74	38.35	31.9
Inventory to Cash Days	-29.29	-32.97	-35.92	-37.79	-36.56	-36.58	-36.57	-37.62	-42.92	-56.93	-60.33	-60.59	-60.98	-61.91	-61.59
Inventories	1,327	1,365	1,425	1,382	1,180	1,171	1,221	1,250	1,400	1,673	1,692	2,074	1,934	1,987	2,032
Raw Materials	319	362	340	349	261	266	267	253	- -	454	505	666	606	631	632
Work In Process	54	81	60	55	45	42	42	37	- -	45	39	48	46	46	46
Finished Goods	954	922	1,025	978	874	863	912	960	- -	1,256	1,248	1,508	1,411	1,431	1,479
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	1,400	- -	- -	- -	- -	- -	- -

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	44,941	49,032	60,267	63,911	60,286	57,926	65,953	52,158	59,035	72,703	71,451	65,811	64,696	74,439	63,640
- Cash & Cash Equivalents	878	884	962	1,089	970	1,315	1,535	726	883	888	832	775	966	1,096	1,288
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	166	201	231	240	255	260	303	299	441	358	362	405	348	332	311
+ Total Debt	4,810	5,230	5,657	6,148	6,548	6,533	6,577	6,366	8,483	8,214	7,833	9,271	9,064	8,512	8,554
Enterprise Value	49,039	53,579	65,193	69,210	66,119	63,404	71,298	58,097	67,076	80,387	78,814	74,712	73,142	82,187	71,217
Total Capital	7,351	7,620	8,193	7,533	6,504	6,550	6,820	6,563	9,041	9,315	8,804	10,077	10,021	9,056	8,919
Total Debt/Capital (%)	65.43	68.64	69.05	81.61	100.68	99.74	96.44	97	93.83	88.18	88.97	92	90.45	93.99	95.91
Total Debt / EV	0.1	0.1	0.09	0.09	0.1	0.1	0.09	0.11	0.13	0.1	0.1	0.12	0.12	0.1	0.12
EV/Sales	2.93	3.14	3.74	4.01	4.12	4.17	4.61	3.74	4.27	4.88	4.52	4.16	3.76	4.09	3.49
EV/EBITDA	11.51	12.42	16.32	17.31	20.42	14.42	17.05	13.82	16.47	18.17	20.27	21.73	16.07	16.87	18.09
EV/EBIT	12.77	13.78	18.33	19.46	23.71	16.03	19.23	15.73	18.87	20.69	23.65	25.83	18.36	19.26	21.54
EV/Cash Flow to Firm	16.71	16.48	19.86	20.45	21.87	19.54	22.64	18.16	20.45	20.81	23.09	27.88	18.5	18.97	16.2
EV/Free Cash Flow to Firm	16.71	16.48	19.86	20.45	21.87	19.54	22.64	18.16	20.45	20.81	23.09	27.88	18.5	18.97	16.2
Diluted Market Cap	46,063	50,314	61,574	65,151	61,432	58,929	66,940	52,768	59,477	73,508	72,116	66,491	65,309	75,413	64,423
Diluted Enterprise Value	50,161	54,861	66,500	70,450	67,265	64,407	72,285	58,707	67,518	81,192	79,479	75,392	73,755	83,161	72,000
EV per Share	51.08	57.26	70.87	76.33	74.06	71.8	81.51	67.33	78.48	94.58	93.77	89.99	89.04	101.14	88.88
TTM Sales	16,734	17,085	17,420	17,277	16,034	15,195	15,454	15,544	15,693	16,471	17,421	17,967	19,457	20,101	20,382
TTM EBITDA	4,262	4,314	3,995	3,999	3,238	4,398	4,182	4,205	4,073	4,424	3,888	3,438	4,551	4,873	3,936
TTM Operating Income	3,810	3,965	3,951	4,113	3,896	3,958	3,710	3,685	3,617	3,875	3,910	3,617	4,085	4,330	4,233
TTM Cash Flow to Firm	2,935	3,250	3,282	3,384	3,024	3,244	3,149	3,199	3,280	3,863	3,414	2,679	3,953	4,332	4,395
TTM Free Cash Flow to Firm	2,935	3,250	3,282	3,384	3,024	3,244	3,149	3,199	3,280	3,863	3,414	2,679	3,953	4,332	4,395

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	15.91	15.74	19.22	19.75	20.83	18.76	21.92	17.27	18.98	19.77	21.69	26.01	17.44	18.36	15.35
EV/EBIT	12.77	13.78	18.33	19.46	23.71	16.03	19.23	15.73	18.87	20.69	23.65	25.83	18.36	19.26	21.54
Enterprise Value	49,039	53,579	65,193	69,210	66,119	63,404	71,298	58,097	67,076	80,387	78,814	74,712	73,142	82,187	71,217
Low Price	37.37	44.07	51.75	59.92	54.44	61.86	63.52	57.42	58.31	59	73.92	68.21	68.2	79.07	74.23
EV/Sales	2.93	3.14	3.74	4.01	4.12	4.17	4.61	3.74	4.27	4.88	4.52	4.16	3.76	4.09	3.49
EV/EBITDA	11.51	12.42	16.32	17.31	20.42	14.42	17.05	13.82	16.47	18.17	20.27	21.73	16.07	16.87	18.09
Price/Earnings	18.81	20.18	27.21	29.59	44.02	23.96	32.85	21.93	25.07	27.2	33.16	37.14	28.33	25.97	30.13
Price/Earnings Average	17.03	19.53	24.68	27.65	43.74	25.59	31.46	24.18	25.05	23.89	30.99	36.42	27.14	26.54	32.64
Price/Earnings High	19.03	21.25	27.68	29.81	46.43	27.57	33.77	28.3	27.59	27.7	33.49	39.99	29.47	31	37.65
Price/Earnings Low	15.01	16.97	21.49	25.15	35.49	22.6	27.68	20.83	21.16	18.76	28.84	31.96	24.53	22.42	28.16
Price/Book Value	18.92	22.4	26.15	55.82	-201.63	-238.38	-1,099.21	-511.35	504.58	97.85	117.32	164.12	106.23	351.13	1,178.51
Price/Book Value Average	17.14	21.67	23.72	52.16	-200.36	-254.53	-1,052.78	-563.84	504.24	85.96	109.62	160.93	101.76	358.73	1,276.75
Price/Book Value High	19.14	23.58	26.6	56.24	-212.66	-274.28	-1,130.1	-659.94	555.34	99.65	118.46	176.69	110.48	419.07	1,472.84
Price/Book Value Low	15.1	18.84	20.65	47.45	-162.53	-224.81	-926.08	-485.78	425.95	67.48	102.02	141.21	91.99	303.05	1,101.37
Price/Tangible Book Value	-27.69	-27.09	-36.2	-24.82	-16.08	-15.81	-18.22	-12.22	-9.75	-12.17	-13.91	-13.51	-13.8	-15.46	-13.82
Price/Tangible Book Value Average	-25.08	-26.21	-32.83	-23.19	-15.98	-16.89	-17.45	-13.47	-9.74	-10.69	-13	-13.25	-13.22	-15.79	-14.97
Price/Tangible Book Value High	-28.02	-28.52	-36.83	-25.01	-16.97	-18.2	-18.74	-15.77	-10.73	-12.39	-14.04	-14.55	-14.35	-18.45	-17.27
Price/Tangible Book Value Low	-22.1	-22.78	-28.59	-21.1	-12.97	-14.91	-15.35	-11.61	-8.23	-8.39	-12.1	-11.63	-11.95	-13.34	-12.92
Price/Sales	2.73	2.92	3.5	3.73	3.8	3.85	4.3	3.39	3.78	4.45	4.12	3.69	3.35	3.73	3.15
Price/Sales Average	2.47	2.83	3.18	3.49	3.78	4.11	4.12	3.73	3.78	3.91	3.85	3.62	3.21	3.81	3.41
Price/Sales High	2.76	3.07	3.56	3.76	4.01	4.43	4.42	4.37	4.16	4.53	4.16	3.97	3.48	4.46	3.94
Price/Sales Low	2.18	2.46	2.77	3.17	3.06	3.63	3.62	3.22	3.19	3.07	3.59	3.18	2.9	3.22	2.95
Price/Cash Flow	15.79	15.61	19.03	19.56	20.66	18.62	21.77	17.22	18.94	19.71	21.6	25.94	17.4	18.27	15.3
Price/Cash Flow Average	14.3	15.11	17.26	18.28	20.53	19.89	20.85	18.99	18.93	17.31	20.19	25.44	16.67	18.67	16.58
Price/Cash Flow High	15.97	16.44	19.36	19.71	21.79	21.43	22.38	22.22	20.85	20.07	21.81	27.93	18.1	21.81	19.12
Price/Cash Flow Low	12.6	13.13	15.03	16.63	16.65	17.56	18.34	16.36	15.99	13.59	18.79	22.32	15.07	15.77	14.3
Price/Free Cash Flow Average	14.4	15.23	17.43	18.46	20.7	20.03	20.99	19.04	18.97	17.36	20.27	25.51	16.7	18.76	16.63
Price/Free Cash Flow High	16.09	16.58	19.55	19.9	21.97	21.59	22.53	22.28	20.89	20.13	21.9	28.01	18.14	21.91	19.18
Price/Free Cash Flow Low	12.7	13.24	15.18	16.79	16.79	17.69	18.47	16.4	16.03	13.63	18.86	22.38	15.1	15.85	14.34
EV/Sales Average	2.68	3.04	3.42	3.76	4.1	4.43	4.43	4.08	4.27	4.34	4.25	4.09	3.62	4.17	3.75
EV/Sales High	2.96	3.29	3.8	4.03	4.33	4.75	4.73	4.71	4.65	4.96	4.56	4.44	3.89	4.81	4.27
EV/Sales Low	2.39	2.68	3.02	3.45	3.39	3.96	3.94	3.57	3.69	3.51	3.99	3.65	3.31	3.58	3.29
EV/EBITDA Average	10.51	12.05	14.92	16.26	20.3	15.31	16.38	15.09	16.46	16.17	19.06	21.36	15.47	17.2	19.44
EV/EBITDA High	11.63	13.02	16.58	17.43	21.44	16.4	17.49	17.42	17.93	18.47	20.45	23.2	16.64	19.82	22.13
EV/EBITDA Low	9.38	10.61	13.15	14.91	16.81	13.67	14.56	13.2	14.21	13.07	17.87	19.06	14.17	14.77	17.04
EV/EBIT Average	11.66	13.37	16.76	18.28	23.57	17.02	18.48	17.18	18.86	18.42	22.25	25.38	17.67	19.63	23.15
EV/EBIT High	12.9	14.44	18.63	19.59	24.89	18.24	19.73	19.83	20.54	21.04	23.86	27.57	19.01	22.63	26.35
EV/EBIT Low	10.41	11.77	14.77	16.76	19.52	15.2	16.43	15.02	16.29	14.88	20.86	22.65	16.18	16.87	20.28
Last Price	46.81	52.4	65.51	70.49	67.53	65.59	75.4	60.44	69.07	85.54	85.01	79.27	78.76	91.61	79.43
High Price	47.36	55.17	66.65	71.02	71.22	75.47	77.52	78.01	76.02	87.12	85.83	85.34	81.91	109.33	99.26
Enterprise Value Average	44,796	51,993	59,591	65,022	65,741	67,329	68,512	63,450	67,037	71,552	74,125	73,434	70,415	83,799	76,522
Enterprise Value High	49,567	56,172	66,243	69,694	69,418	72,129	73,151	73,253	73,016	81,724	79,504	79,754	75,728	96,590	87,110
Enterprise Value Low	39,970	45,782	52,531	59,628	54,430	60,108	60,910	55,489	57,877	57,824	69,495	65,527	64,467	71,995	67,051

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	960	936	920	907	893	883	875	863	855	850	840	830	821	813	801
Diluted Weighted Avg Shares	984	960	940	924	910	898	888	873	861	859	848	839	829	823	811
Basic Weighted Avg Shares	977	952	931	915	902	892	882	871	859	857	845	836	827	819	809
Revenue per Share	17.13	17.94	18.72	18.88	17.77	17.04	17.53	17.85	18.27	19.22	20.62	21.48	23.52	24.54	25.2
EBITDA per Share	4.36	4.53	4.29	4.37	3.59	4.93	4.74	4.83	4.74	5.16	4.6	4.11	5.5	5.95	4.87
Operating Income per Share	3.9	4.16	4.24	4.49	4.32	4.44	4.21	4.23	4.21	4.52	4.63	4.32	4.94	5.29	5.23
Basic EPS, GAAP	2.49	2.6	2.41	2.38	1.53	2.74	2.3	2.76	2.76	3.15	2.56	2.13	2.78	3.53	2.64
Basic EPS from Cont Ops	2.62	2.76	2.59	2.56	1.72	2.9	2.47	2.94	2.94	3.34	2.77	2.35	2.97	3.72	2.8
Diluted EPS, GAAP	2.47	2.57	2.38	2.36	1.52	2.72	2.28	2.75	2.75	3.14	2.55	2.13	2.77	3.51	2.63
Diluted EPS from Cont Ops	2.6	2.74	2.56	2.53	1.7	2.88	2.45	2.93	2.93	3.33	2.76	2.35	2.96	3.7	2.79
Dividend per Share	1.23	1.34	1.48	1.58	1.65	1.69	1.73	1.83	1.88	1.93	1.99	2.02	2.11	2.18	2.25
Cash Flow per Share	2.97	3.36	3.44	3.6	3.27	3.52	3.46	3.51	3.65	4.34	3.93	3.06	4.53	5.01	5.19
Free Cash Flow per Basic Share	2.97	3.36	3.44	3.6	3.27	3.52	3.46	3.51	3.65	4.34	3.93	3.06	4.53	5.01	5.19
Cash & Equivalents per Share	0.91	0.94	1.05	1.2	1.09	1.49	1.75	0.84	1.03	1.04	0.99	0.93	1.18	1.35	1.61
Book Value per Share	2.47	2.34	2.51	1.26	-0.33	-0.28	-0.07	-0.12	0.14	0.87	0.72	0.48	0.74	0.26	0.07
Tangible Book Value per Share	-1.69	-1.93	-1.81	-2.84	-4.2	-4.15	-4.14	-4.95	-7.09	-7.03	-6.11	-5.87	-5.71	-5.93	-5.75