Estee Lauder Companies, Inc. (The) Financial Ratios — ELAA

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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Return on Common Equity (%)	31.96	33.88	33.72	29.05	30.91	31.4	24.43	39.34	16.44	57.45	41.04	18	7.16	-24.69	4.75
Return on Assets (%)	13.32	14.85	16.04	13.53	12.78	12.01	9.18	13.88	4.42	14.44	11.15	4.54	1.73	-5.45	0.92
Return on Capital (%)	22.66	24.41	25.15	21.47	20.89	19.16	14.43	23.38	7.57	21.69	17.2	7.74	3.6	- -	2.27
Return on Invested Capital (%)	21.87	23.91	24.74	20.95	20.38	18.77	14.01	22.2	3.89	15.97	16.89	6.99	3.19	- -	2.05
Gross Margin (%)	79.45	80.1	80.32	80.52	80.63	79.41	79.22	77.21	75.15	76.36	75.73	71.31	71.66	73.97	75.5
EBITDA Margin (%)	16.55	18.3	20.17	18.69	17.98	18.34	18.9	19.31	8.51	20.16	21.97	14.16	11.5	0.31	10.47
Operating Margin (%)	14.34	15.31	16.64	14.9	15.48	16.32	16.71	17.62	14.73	18.56	19.98	11.13	10.01	7.96	11.14
Incremental Operating Margin (%)	23.97	35.42	33.78	115.84	28.42	33.27	19.15	28.22	90.33	47.11	35.09	97.04	68.87	32.92	74.14
Pretax Margin (%)	12.98	14.49	16.2	14.48	13.81	13.68	14.47	15.52	7.32	20.54	17.12	8.78	4.95	-7.26	3.44
Profit Margin (%)	8.82	10.02	10.98	10.1	9.9	10.56	8.1	12.01	4.79	17.7	13.47	6.32	2.5	-7.91	1.21
Net Income to Common Margin (%)	8.82	10.02	10.98	10.1	9.9	10.56	8.1	12.01	4.79	17.7	13.47	6.32	2.5	-7.91	1.21
Effective Tax Rate (%)	31.77	30.6	31.95	29.92	27.91	22.33	43.59	22.24	33.46	13.69	20.69	27.7	47.02	- -	64.8
Dvd Payout Ratio (%)	23.61	40.79	24.86	31.85	37.53	38.48	48.49	33.78	71.05	26.15	34.62	91.22	221.26	-54.55	279.12
Sustainable Growth Rate (%)	24.41	20.06	25.34	19.8	19.31	19.32	12.58	26.05	4.76	42.43	26.83	1.58	-8.68	-38.15	-8.5

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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Total Debt	1,288	1,344	1,343	1,625	2,242	3,572	3,544	3,412	8,789	8,099	7,645	10,169	9,826	9,467	9,246
ST Debt	219	18	18	30	332	189	183	516	1,597	411	633	1,354	858	409	902
LT Debt	1,069	1,326	1,325	1,595	1,910	3,383	3,361	2,896	7,192	7,688	7,012	8,815	8,968	9,058	8,344
Total Debt/EBITDA	0.8	0.72	0.61	0.81	1.11	1.65	1.37	1.19	7.22	2.48	1.96	4.51	5.47	215.16	5.87
Net Debt/EBITDA	-0.04	-0.08	-0.13	0.3	0.66	1.12	0.53	0.15	0.92	0.19	0.37	1.81	2.44	99.91	2.42
Total Debt/EBIT	0.98	0.88	0.73	1.01	1.39	2.1	1.72	1.48	14.5	3.09	2.41	6.74	10.13	-12.06	11.85
Net Debt/EBIT	-0.05	-0.1	-0.16	0.38	0.82	1.43	0.66	0.18	1.84	0.23	0.46	2.71	4.51	-5.6	4.88
EBITDA to Interest Expense	26.31	29.52	37.24	33.58	28.52	21.05	20.2	21.58	7.56	18.9	23.34	8.84	4.75	0.12	4.72
EBITDA-CapEx/Interest Expense	26.31	29.52	37.24	33.58	28.52	21.05	20.2	21.58	7.56	18.9	23.34	-0.13	4.75	0.12	4.72
EBIT to Interest Expense	22.8	24.7	30.72	26.77	24.55	18.74	17.86	19.69	13.07	17.4	21.22	6.95	4.13	3.2	5.02
Interest Expense	61	63	59	60	71	103	128	133	161	173	167	255	378	357	334
Common Equity/Total Assets	41.46	46	48.99	44.28	38.73	37.9	37.3	33.34	22.13	27.57	26.73	23.85	24.51	19.43	19.26
Long-Term Debt/Equity (%)	38.91	40.16	34.24	43.65	53.25	76.85	71.36	65.65	181.52	110.65	109.02	137.37	168.76	234.36	219.23
Long-Term Debt/Capital (%)	26.49	28.54	25.41	30.21	32.77	42.43	40.72	37.02	56.4	51.09	49.81	53.15	59.23	67.94	63.93
Long-Term Debt/Total Assets (%)	16.22	18.56	16.83	19.39	20.71	29.24	26.74	22.01	40.45	34.99	33.53	37.65	41.37	45.54	42.22
Total Debt/Equity (%)	46.88	40.71	34.71	44.47	62.5	81.14	75.24	77.35	221.83	116.57	118.86	158.47	184.91	244.94	242.93
Total Debt/Capital (%)	31.92	28.93	25.77	30.78	38.46	44.8	42.94	43.61	68.93	53.82	54.31	61.31	64.9	71.01	70.84
Total Debt/Total Assets (%)	19.54	18.81	17.07	19.75	24.31	30.88	28.2	25.93	49.43	36.86	36.56	43.43	45.33	47.59	46.79
Net Debt to Equity	-2.17	-4.59	-7.39	16.51	37.02	55.34	28.94	9.64	28.12	8.79	22.62	63.66	82.35	113.74	100.05
Net Debt/Capital (%)	-2.22	-4.81	-7.98	14.17	27.02	35.62	22.44	8.79	14.41	6.06	14.38	32.53	37.26	42.22	39.86
EBITDA	1,608	1,863	2,212	2,015	2,025	2,168	2,586	2,870	1,217	3,269	3,897	2,253	1,795	44	1,576
EBITDA-CapEx	1,608	1,863	2,212	2,015	2,025	2,168	2,586	2,870	1,217	3,269	3,897	-33	1,795	44	1,576
Operating Income (Loss)	1,393	1,559	1,825	1,606	1,743	1,930	2,286	2,619	2,105	3,010	3,544	1,771	1,563	1,141	1,677

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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Cash Ratio	0.63	0.77	0.79	0.72	0.52	0.62	0.82	0.65	0.97	0.94	0.68	0.65	0.6	0.54	0.56
Current Ratio	1.81	2.22	2.35	1.96	1.58	1.76	1.86	1.57	1.72	1.84	1.6	1.46	1.39	1.3	1.22
Quick Ratio	1.13	1.38	1.46	1.27	0.99	1.11	1.27	1.05	1.2	1.26	0.96	0.88	0.9	0.82	0.81
CFO/Avg Current Liab	0.55	0.6	0.77	0.93	0.74	0.65	0.84	0.64	0.47	0.69	0.55	0.29	0.4	0.23	0.3
Common Equity/Total Assets	41.46	46	48.99	44.28	38.73	37.9	37.3	33.34	22.13	27.57	26.73	23.85	24.51	19.43	19.26
Long-Term Debt/Equity (%)	38.91	40.16	34.24	43.65	53.25	76.85	71.36	65.65	181.52	110.65	109.02	137.37	168.76	234.36	219.23
Long-Term Debt/Capital (%)	26.49	28.54	25.41	30.21	32.77	42.43	40.72	37.02	56.4	51.09	49.81	53.15	59.23	67.94	63.93
Long-Term Debt/Total Assets (%)	16.22	18.56	16.83	19.39	20.71	29.24	26.74	22.01	40.45	34.99	33.53	37.65	41.37	45.54	42.22
Total Debt/Equity (%)	46.88	40.71	34.71	44.47	62.5	81.14	75.24	77.35	221.83	116.57	118.86	158.47	184.91	244.94	242.93
Total Debt/Capital (%)	31.92	28.93	25.77	30.78	38.46	44.8	42.94	43.61	68.93	53.82	54.31	61.31	64.9	71.01	70.84
Total Debt/Total Assets (%)	19.54	18.81	17.07	19.75	24.31	30.88	28.2	25.93	49.43	36.86	36.56	43.43	45.33	47.59	46.79
CFO/Total Liabilities	29.3	31.91	38.39	42.49	31.74	24.98	32.61	28.78	16.5	24.17	21	10.18	14.42	7.94	11.11
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.76	- -	- -	- -
Altman's Z-Score	7.45	8.2	8.56	8.46	7.44	6.88	8.04	8.56	5.77	7.78	7.33	5.37	4.39	3.68	3.78

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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Accounts Receivable Turnover	9.69	9.12	8.6	8.44	9.26	8.91	9.5	8.96	9.45	11.2	10.65	10.33	9.82	8.8	9.87
Days Sales Outstanding	37.69	40.01	42.44	43.23	39.42	40.95	38.44	40.74	38.62	32.59	34.27	35.34	37.17	41.49	36.96
Inventory Turnover	2.02	1.93	1.79	1.67	1.76	1.77	1.84	1.87	1.75	1.68	1.59	1.55	1.72	1.76	1.81
Days Inventory Outstanding	180.98	188.95	203.61	218.11	207.5	205.67	198.74	195.27	209.01	217.39	229.98	235.88	212.61	207.95	201.61
Accounts Payable Turnover	4.22	4.42	4.65	3.49	3.3	3.41	2.96	2.83	2.71	2.98	2.69	2.65	2.33	2.47	2.35
Accounts Payable Turnover Days	86.52	82.57	78.53	104.7	110.72	106.92	123.4	129.18	134.9	122.42	135.87	137.85	156.79	147.74	155.37
Cash Conversion Cycle	132.15	146.39	167.53	156.65	136.2	139.69	113.77	106.84	112.73	127.57	128.38	133.37	93	101.7	83.2
Inventory to Cash Days	-143.3	-148.94	-161.17	-174.88	-168.08	-164.72	-160.3	-154.53	-170.39	-184.8	-195.71	-200.54	-175.44	-166.46	-164.64
Inventories	984	1,114	1,294	1,216	1,264	1,479	1,618	2,006	2,062	2,505	2,920	2,979	2,175	2,074	1,999
Raw Materials	221	274	318	307	306	334	432	541	542	674	791	876	696	631	581
Work In Process	98	117	192	169	177	194	222	268	305	330	366	362	308	283	241
Finished Goods	665	723	784	740	781	951	964	1,197	1,215	1,501	1,763	1,741	1,171	1,160	1,177
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Market Capitalization	20,965	25,517	28,653	32,462	33,468	35,438	53,085	66,048	67,423	114,893	91,219	69,280	39,594	28,747	28,529
- Cash & Cash Equivalents	1,348	1,496	1,629	1,021	914	1,136	2,181	2,987	5,022	4,958	3,957	4,029	3,395	2,921	3,498
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	14	15	15	11	15	18	22	25	27	891	842	832	- -	- -	- -
+ Total Debt	1,288	1,344	1,343	1,625	2,242	3,572	3,544	3,412	8,789	8,099	7,645	10,169	9,826	9,467	9,246
Enterprise Value	20,920	25,381	28,382	32,573	34,342	37,287	53,936	66,498	71,217	118,925	95,749	76,252	46,025	35,293	34,277
Total Capital	4,036	4,646	5,213	5,279	5,829	7,974	8,254	7,823	12,751	15,047	14,077	16,586	15,140	13,332	13,052
Total Debt/Capital (%)	31.92	28.93	25.77	30.78	38.46	44.8	42.94	43.61	68.93	53.82	54.31	61.31	64.9	71.01	70.84
Total Debt / EV	0.06	0.05	0.05	0.05	0.07	0.1	0.07	0.05	0.12	0.07	0.08	0.13	0.21	0.27	0.27
EV/Sales	2.15	2.49	2.59	3.02	3.05	3.15	3.94	4.47	4.98	7.33	5.4	4.79	2.95	2.46	2.28
EV/EBITDA	13.01	13.62	12.83	16.17	16.96	17.2	20.86	23.17	58.52	36.38	24.57	33.84	25.64	802.12	21.75
EV/EBIT	15.95	16.63	15.53	20.28	21.33	21.88	26.25	28.75	117.52	45.43	30.2	50.53	47.45	- -	43.94
EV/Cash Flow to Firm	17.9	19.98	18.01	16.41	18.66	19.94	20.48	25.38	29.83	31.46	30.18	39.81	17.98	- -	18.13
EV/Free Cash Flow to Firm	17.9	19.98	18.01	16.41	18.66	19.94	20.48	25.38	29.83	31.46	30.18	- -	17.98	- -	18.13
Diluted Market Cap	21,402	25,972	29,418	33,399	34,273	35,910	54,321	67,748	68,615	116,938	93,223	69,916	39,827	28,774	28,766
Diluted Enterprise Value	21,357	25,835	29,146	33,510	35,147	37,759	55,172	68,198	72,409	120,970	97,753	76,888	46,258	35,320	34,514
EV per Share	53.79	65.42	74.13	86.89	93.38	101.3	146.91	184.15	197.54	328.74	268.16	213.22	128.31	98.1	94.74
TTM Sales	9,714	10,182	10,969	10,780	11,262	11,824	13,683	14,863	14,294	16,215	17,737	15,910	15,608	14,326	15,049
TTM EBITDA	1,608	1,863	2,212	2,015	2,025	2,168	2,586	2,870	1,217	3,269	3,897	2,253	1,795	44	1,576
TTM Operating Income	1,393	1,559	1,825	1,606	1,743	1,930	2,286	2,619	2,105	3,010	3,544	1,771	1,563	1,141	1,677
TTM Cash Flow to Firm	1,168	1,270	1,576	1,985	1,840	1,870	2,634	2,620	2,387	3,780	3,172	1,915	2,560	- -	1,891
TTM Free Cash Flow to Firm	1,168	1,270	1,576	1,985	1,840	1,870	2,634	2,620	2,387	3,780	3,172	-371	2,560	- -	1,891

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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Price/Free Cash Flow	19	21.18	19.16	17.19	19.16	20.06	21.2	26.92	30.09	32.21	30.67	-125.97	16.88	22.62	16.22
EV/EBIT	15.95	16.63	15.53	20.28	21.33	21.88	26.25	28.75	117.52	45.43	30.2	50.53	47.45	- -	43.94
Enterprise Value	20,920	25,381	28,382	32,573	34,342	37,287	53,936	66,498	71,217	118,925	95,749	76,252	46,025	35,293	34,277
Low Price	41.99	50.02	64.51	68.79	72.45	74.88	92.68	122.57	144.83	185.15	225.13	175.09	103.21	47.97	66.5
EV/Sales	2.15	2.49	2.59	3.02	3.05	3.15	3.94	4.47	4.98	7.33	5.4	4.79	2.95	2.46	2.28
EV/EBITDA	13.01	13.62	12.83	16.17	16.96	17.2	20.86	23.17	58.52	36.38	24.57	33.84	25.64	802.12	21.75
Price/Earnings	24.45	25	24	30.16	30.2	28.3	48.02	37.25	98.59	40.16	38.48	68.92	101.61	- -	156.97
Price/Earnings Average	24.85	23.61	22.6	27.28	29.09	25.45	42.15	30.08	99.71	32.16	45.9	83.86	131.68	- -	183.7
Price/Earnings High	29.54	27.29	24.92	31.41	32.39	28.94	52.81	37.49	117.01	41.12	56.29	100.4	181.7	- -	241.19
Price/Earnings Low	19.05	19.01	20.69	23.96	24.04	22.01	30.78	24.96	76.36	23.41	33.91	62.29	95.01	- -	132.38
Price/Book Value	7.67	7.76	7.43	8.91	9.37	8.08	11.32	15.06	17.13	18.97	16.32	12.4	7.45	7.44	7.5
Price/Book Value Average	7.79	7.33	7	8.06	9.02	7.27	9.94	12.16	17.33	15.19	19.46	15.09	9.66	7.24	8.77
Price/Book Value High	9.26	8.48	7.72	9.28	10.05	8.27	12.45	15.16	20.34	19.42	23.87	18.07	13.32	9.95	11.52
Price/Book Value Low	5.97	5.91	6.41	7.08	7.46	6.29	7.26	10.09	13.27	11.06	14.38	11.21	6.97	4.47	6.32
Price/Tangible Book Value	12.63	11.41	10.22	14.95	16.73	31.06	35.72	50.23	344	-175.68	-254.09	-27.68	-19.68	-14.17	-15.17
Price/Tangible Book Value Average	12.83	10.78	9.62	13.52	16.12	27.93	31.36	40.56	347.89	-140.7	-303.05	-33.68	-25.5	-13.79	-17.76
Price/Tangible Book Value High	15.25	12.46	10.61	15.57	17.95	31.77	39.28	50.55	408.26	-179.89	-371.65	-40.32	-35.19	-18.96	-23.32
Price/Tangible Book Value Low	9.83	8.68	8.81	11.87	13.32	24.16	22.9	33.66	266.41	-102.41	-223.92	-25.02	-18.4	-8.51	-12.8
Price/Sales	2.16	2.5	2.63	3.05	2.99	2.99	3.89	4.47	4.72	7.11	5.19	4.36	2.54	2.01	1.9
Price/Sales Average	2.19	2.36	2.48	2.76	2.88	2.69	3.41	3.61	4.77	5.69	6.18	5.3	3.29	1.95	2.22
Price/Sales High	2.61	2.73	2.74	3.17	3.21	3.06	4.28	4.5	5.6	7.28	7.58	6.35	4.54	2.69	2.92
Price/Sales Low	1.68	1.9	2.27	2.42	2.38	2.32	2.49	3	3.65	4.14	4.57	3.94	2.37	1.21	1.6
Price/Cash Flow	18.6	20.79	18.83	16.9	18.82	19.74	20.77	26.41	29.58	31.74	30.25	40.05	16.79	22.62	16.11
Price/Cash Flow Average	18.9	19.63	17.73	15.29	18.13	17.76	18.23	21.33	29.91	25.42	36.08	48.74	21.76	22.02	18.86
Price/Cash Flow High	22.46	22.7	19.55	17.6	20.19	20.19	22.84	26.58	35.1	32.5	44.25	58.35	30.03	30.27	24.76
Price/Cash Flow Low	14.49	15.81	16.23	13.43	14.98	15.36	13.31	17.7	22.91	18.5	26.66	36.2	15.7	13.58	13.59
Price/Free Cash Flow Average	19.3	20	18.05	15.55	18.45	18.04	18.61	21.74	30.44	25.79	36.57	-153.28	21.87	22.02	18.99
Price/Free Cash Flow High	22.94	23.13	19.9	17.9	20.55	20.52	23.32	27.09	35.72	32.98	44.85	-183.52	30.18	30.27	24.93
Price/Free Cash Flow Low	14.79	16.11	16.52	13.66	15.25	15.6	13.59	18.04	23.31	18.77	27.02	-113.86	15.78	13.58	13.68
EV/Sales Average	2.19	2.35	2.44	2.73	2.94	2.85	3.47	3.62	5.04	5.92	6.39	5.74	3.7	2.41	2.6
EV/Sales High	2.6	2.72	2.69	3.15	3.26	3.22	4.33	4.5	5.86	7.5	7.78	6.78	4.95	3.14	3.29
EV/Sales Low	1.68	1.89	2.23	2.4	2.44	2.49	2.55	3.01	3.92	4.38	4.79	4.37	2.78	1.66	1.98
EV/EBITDA Average	13.22	12.86	12.08	14.63	16.35	15.55	18.35	18.74	59.15	29.38	29.08	40.51	32.17	784.64	24.83
EV/EBITDA High	15.72	14.88	13.33	16.83	18.16	17.57	22.9	23.32	68.87	37.22	35.4	47.89	43.03	1,022.9	31.46
EV/EBITDA Low	10.13	10.35	11.04	12.85	13.59	13.57	13.49	15.58	46.02	21.72	21.79	30.89	24.21	541.03	18.91
EV/EBIT Average	16.21	15.7	14.62	18.35	20.56	19.79	23.09	23.25	118.78	36.69	35.75	60.48	59.53	- -	50.17
EV/EBIT High	19.27	18.17	16.13	21.12	22.84	22.36	28.82	28.93	138.31	46.48	43.52	71.5	79.62	- -	63.57
EV/EBIT Low	12.41	12.63	13.37	16.13	17.09	17.26	16.97	19.33	92.43	27.12	26.79	46.12	44.8	- -	38.21
Last Price	53.91	65.77	74.84	86.59	91.01	96.27	144.59	182.91	187.01	317.59	255.48	193.73	110.38	79.91	78.85
High Price	65.11	71.81	77.7	90.18	97.6	98.47	158.99	184.08	221.95	325.21	373.67	282.22	197.39	106.91	121.16
Enterprise Value Average	21,257	23,961	26,713	29,475	33,108	33,722	47,450	53,788	71,981	96,049	113,324	91,267	57,740	34,524	39,134
Enterprise Value High	25,277	27,726	29,478	33,916	36,767	38,095	59,225	66,922	83,813	121,679	137,952	107,900	77,233	45,007	49,583
Enterprise Value Low	16,284	19,273	24,428	25,900	27,519	29,412	34,877	44,711	56,010	71,011	84,916	69,588	43,453	23,805	29,807

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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Shares Outstanding	389	388	383	375	368	368	367	361	361	362	357	358	359	360	362
Diluted Weighted Avg Shares	397	395	393	386	377	373	376	370	367	368	365	361	361	360	365
Basic Weighted Avg Shares	389	388	386	379	370	367	368	364	361	363	360	358	359	360	362
Revenue per Share	24.99	26.27	28.4	28.42	30.44	32.21	37.18	40.89	39.64	44.68	49.27	44.45	43.48	39.78	41.54
EBITDA per Share	4.14	4.81	5.73	5.31	5.47	5.91	7.03	7.9	3.37	9.01	10.83	6.3	5	0.12	4.35
Operating Income per Share	3.58	4.02	4.72	4.23	4.71	5.26	6.21	7.2	5.84	8.29	9.84	4.95	4.35	3.17	4.63
Basic EPS, GAAP	2.2	2.63	3.12	2.87	3.01	3.4	3.01	4.91	1.9	7.91	6.64	2.81	1.09	-3.15	0.5
Basic EPS from Cont Ops	2.21	2.64	3.13	2.88	3.03	3.42	3.04	4.94	1.93	7.92	6.69	2.82	1.14	-3.15	0.5
Diluted EPS, GAAP	2.16	2.58	3.06	2.82	2.96	3.35	2.95	4.82	1.86	7.79	6.55	2.79	1.08	-3.15	0.5
Diluted EPS from Cont Ops	2.17	2.59	3.08	2.84	2.98	3.37	2.97	4.84	1.9	7.81	6.6	2.8	1.13	-3.15	0.5
Dividend per Share	0.52	1.08	0.78	0.92	1.14	1.32	1.48	1.68	1.39	2.07	2.33	2.58	2.64	1.72	1.4
Cash Flow per Share	2.9	3.16	3.98	5.12	4.84	4.88	6.96	6.92	6.32	10.01	8.44	4.84	6.57	3.53	4.89
Free Cash Flow per Basic Share	2.9	3.16	3.98	5.12	4.84	4.88	6.96	6.92	6.32	10.01	8.44	-1.55	6.57	3.53	4.89
Cash & Equivalents per Share	3.47	3.85	4.25	4.07	3.76	4.73	7.39	8.27	13.93	13.71	11.08	11.27	9.47	8.12	9.67
Book Value per Share	7.03	8.47	10.07	9.72	9.71	11.91	12.77	12.15	10.91	16.74	15.66	15.62	14.82	10.74	10.52
Tangible Book Value per Share	4.27	5.76	7.32	5.79	5.44	3.1	4.05	3.64	0.54	-1.81	-1.01	-7	-5.61	-5.64	-5.2