Gap, Inc. (The) Financial Ratios — GAP Stock

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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Return on Common Equity (%)	24.37	40.18	42.98	41.75	33.29	24.81	28.04	29.95	10.22	-22.43	9.6	-8.15	20.8	28.81	23.1
Return on Assets (%)	11.5	15.24	16.71	16.24	12.13	8.96	10.87	12.51	3.23	-4.85	1.93	-1.67	4.48	7.36	6.66
Return on Capital (%)	18.7	27.76	30.65	29.78	22.22	16.98	20.72	23.02	5.08	- -	4.03	- -	7.16	10.83	9.73
Return on Invested Capital (%)	18.52	27.31	30.07	29.52	22.03	16.76	20.36	22.39	4.81	- -	6.65	- -	6.17	9.79	8.8
Gross Margin (%)	36.25	39.43	38.97	38.27	36.21	36.35	38.26	38.13	37.44	34.09	39.81	34.32	38.79	41.28	40.79
EBITDA Margin (%)	13.95	15.98	16.63	16.11	13.39	11.5	12.85	11.7	6.9	-2.57	7.88	3.02	7.27	10.69	10.48
Operating Margin (%)	9.88	12.41	13.31	12.67	9.65	7.68	9.33	8.21	3.5	-6.25	4.86	-0.44	3.76	7.37	7.26
Incremental Operating Margin (%)	460.87	45.74	41.65	- -	87.62	118.51	84.96	- -	400	55.59	58.26	83.4	- -	280.2	1.07
Pretax Margin (%)	9.41	11.89	12.96	12.25	9.31	7.24	8.98	7.97	3.22	-7.99	1.94	-0.89	3.73	7.54	7.37
Profit Margin (%)	5.73	7.25	7.93	7.68	5.82	4.36	5.35	6.05	2.14	-4.82	1.54	-1.29	3.37	5.59	5.31
Net Income to Common Margin (%)	5.73	7.25	7.93	7.68	5.82	4.36	5.35	6.05	2.14	-4.82	1.54	-1.29	3.37	5.59	5.31
Effective Tax Rate (%)	39.15	39.01	38.84	37.31	37.46	39.86	40.45	24.13	33.52	- -	20.74	- -	9.71	25.77	27.92
Dvd Payout Ratio (%)	28.33	21.15	25.08	30.35	40.98	54.29	42.57	37.19	103.7	- -	88.28	-108.91	44.22	26.66	30.27
Sustainable Growth Rate (%)	17.47	31.69	32.2	29.08	19.65	11.34	16.1	18.81	-0.38	-22.43	1.12	-17.03	11.6	21.13	16.11

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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Total Debt	1,665	1,246	1,394	1,353	1,731	1,313	1,249	1,249	7,677	7,664	6,251	6,020	5,441	5,475	5,611
ST Debt	59	- -	25	21	421	65	- -	- -	920	831	734	667	600	632	634
LT Debt	1,606	1,246	1,369	1,332	1,310	1,248	1,249	1,249	6,757	6,833	5,517	5,353	4,841	4,843	4,977
Total Debt/EBITDA	0.82	0.5	0.52	0.51	0.82	0.74	0.61	0.64	6.79	-21.59	4.76	12.78	5.03	3.4	3.48
Net Debt/EBITDA	-0.11	-0.09	-0.04	-0.06	0.17	-0.26	-0.26	0.09	-0.1	-0.64	0.46	1.32	-0.36	-0.52	-0.7
Total Debt/EBIT	1.16	0.64	0.65	0.65	1.14	1.1	0.84	0.92	13.37	-8.89	7.72	-87.25	9.72	4.92	5.03
Net Debt/EBIT	-0.15	-0.11	-0.05	-0.08	0.24	-0.39	-0.36	0.12	-0.2	-0.26	0.75	-9	-0.69	-0.76	-1.01
EBITDA to Interest Expense	27.43	28.75	44.02	35.29	35.86	23.79	27.54	26.58	14.88	-1.85	7.87	5.35	12.02	18.53	17.32
EBITDA-CapEx/Interest Expense	20.03	21.17	33.03	25.77	23.56	16.8	17.66	16.92	1.13	-3.89	3.71	-2.43	7.36	13.39	12.27
EBIT to Interest Expense	19.43	22.32	35.23	27.77	25.83	15.88	19.99	18.66	7.55	-4.49	4.85	-0.78	6.22	12.78	11.99
Interest Expense	74	87	61	75	59	75	74	73	76	192	167	88	90	87	93
Common Equity/Total Assets	37.12	38.74	39.01	38.79	34.06	38.16	39.35	44.14	24.24	18.98	21.33	19.61	23.5	27.46	30.09
Long-Term Debt/Equity (%)	58.29	43.05	44.71	44.65	51.47	42.98	39.73	35.15	203.77	261.4	202.68	239.72	186.55	148.38	130.94
Long-Term Debt/Capital (%)	36.33	30.1	30.72	30.72	30.64	29.59	28.43	26.01	61.47	66.48	61.48	64.86	60.24	55.42	52.88
Long-Term Debt/Total Assets (%)	21.64	16.68	17.44	17.32	17.53	16.4	15.63	15.52	49.4	49.63	43.23	47.01	43.83	40.75	39.4
Total Debt/Equity (%)	60.44	43.05	45.53	45.36	68.02	45.21	39.73	35.15	231.51	293.19	229.65	269.59	209.67	167.74	147.62
Total Debt/Capital (%)	37.67	30.1	31.28	31.2	40.48	31.14	28.43	26.01	69.84	74.57	69.66	72.94	67.71	62.65	59.62
Total Debt/Total Assets (%)	22.43	16.68	17.76	17.59	23.16	17.25	15.63	15.52	56.12	55.66	48.99	52.87	49.27	46.07	44.42
Net Debt to Equity	-7.99	-7.39	-3.79	-5.43	14.18	-16.18	-16.98	4.73	-3.47	8.72	22.3	27.81	-14.84	-25.89	-29.57
Net Debt/Capital (%)	-8.68	-7.99	-3.94	-5.74	12.42	-19.31	-20.46	4.51	-1.19	2.75	7.5	8.82	-6.25	-13.19	-16.54
EBITDA	2,030	2,501	2,685	2,647	2,116	1,784	2,038	1,940	1,131	-355	1,314	471	1,082	1,612	1,611
EBITDA-CapEx	1,482	1,842	2,015	1,933	1,390	1,260	1,307	1,235	86	-747	620	-214	662	1,165	1,141
Operating Income (Loss)	1,438	1,942	2,149	2,083	1,524	1,191	1,479	1,362	574	-862	810	-69	560	1,112	1,115

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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Cash Ratio	0.89	0.64	0.62	0.68	0.54	0.73	0.72	0.63	0.52	0.62	0.22	0.37	0.6	0.79	0.91
Current Ratio	2.02	1.76	1.81	1.93	1.57	1.76	1.86	1.96	1.41	1.55	1.27	1.42	1.42	1.6	1.75
Quick Ratio	1.03	0.79	0.81	0.8	0.65	0.86	0.84	0.78	0.64	0.82	0.43	0.52	0.71	0.9	1.01
CFO/Avg Current Liab	0.65	0.87	0.71	0.91	0.67	0.69	0.56	0.6	0.52	0.07	0.2	0.17	0.48	0.47	0.39
Common Equity/Total Assets	37.12	38.74	39.01	38.79	34.06	38.16	39.35	44.14	24.24	18.98	21.33	19.61	23.5	27.46	30.09
Long-Term Debt/Equity (%)	58.29	43.05	44.71	44.65	51.47	42.98	39.73	35.15	203.77	261.4	202.68	239.72	186.55	148.38	130.94
Long-Term Debt/Capital (%)	36.33	30.1	30.72	30.72	30.64	29.59	28.43	26.01	61.47	66.48	61.48	64.86	60.24	55.42	52.88
Long-Term Debt/Total Assets (%)	21.64	16.68	17.44	17.32	17.53	16.4	15.63	15.52	49.4	49.63	43.23	47.01	43.83	40.75	39.4
Total Debt/Equity (%)	60.44	43.05	45.53	45.36	68.02	45.21	39.73	35.15	231.51	293.19	229.65	269.59	209.67	167.74	147.62
Total Debt/Capital (%)	37.67	30.1	31.28	31.2	40.48	31.14	28.43	26.01	69.84	74.57	69.66	72.94	67.71	62.65	59.62
Total Debt/Total Assets (%)	22.43	16.68	17.76	17.59	23.16	17.25	15.63	15.52	56.12	55.66	48.99	52.87	49.27	46.07	44.42
CFO/Total Liabilities	29.21	42.31	35.62	45.23	32.35	36.53	28.48	30.72	13.62	2.12	8.06	6.63	18.13	17.24	14.64
CFO/CapEx	2.49	2.94	2.54	2.98	2.2	3.28	1.89	1.96	1.35	0.6	1.17	0.89	3.65	3.32	2.75
Altman's Z-Score	6.59	7.96	8.11	6.22	4.79	4.59	5.16	4.89	2.19	1.66	2.35	2.11	2.51	2.8	2.9

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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Accounts Receivable Turnover	57.96	49.84	40.73	44.6	56.72	50.29	51.39	54.99	51.44	40.65	43.75	42.26	47.34	51.14	49.81
Days Sales Outstanding	6.3	7.32	8.96	8.18	6.43	7.26	7.1	6.64	7.1	8.98	8.34	8.64	7.71	7.14	7.33
Inventory Turnover	5.73	5.62	5.35	5.32	5.36	5.33	5.12	4.97	4.78	3.95	3.67	3.79	4.16	4.36	4.26
Days Inventory Outstanding	63.65	64.93	68.26	68.66	68.13	68.43	71.35	73.44	76.33	92.44	99.48	96.21	87.79	83.68	85.73
Accounts Payable Turnover	8.77	8.71	8.4	8.37	8.81	8.35	8.21	9.01	8.93	6.44	5.74	5.89	6.53	6.3	6.05
Accounts Payable Turnover Days	41.64	41.91	43.44	43.61	41.45	43.71	44.43	40.51	40.85	56.69	63.6	62	55.86	57.97	60.35
Cash Conversion Cycle	28.31	30.34	33.79	33.23	33.12	31.98	34.02	39.56	42.57	44.73	44.22	42.84	39.64	32.84	32.71
Inventory to Cash Days	-57.36	-57.61	-59.3	-60.47	-61.7	-61.17	-64.25	-66.8	-69.23	-83.46	-91.14	-87.57	-80.08	-76.54	-78.41
Inventories	1,615	1,758	1,928	1,889	1,873	1,830	1,997	2,131	2,156	2,451	3,018	2,389	1,995	2,067	2,207
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	1,615	1,758	1,928	1,889	1,873	1,830	1,997	2,131	2,156	2,451	3,018	2,389	1,995	2,067	2,207
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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Market Capitalization	9,136	15,093	16,751	17,348	9,735	8,946	13,089	9,478	6,464	7,595	6,643	4,741	7,044	8,939	10,403
- Cash & Cash Equivalents	1,885	1,460	1,510	1,515	1,370	1,783	1,783	1,081	1,364	1,988	877	1,215	1,873	2,335	2,616
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1,665	1,246	1,394	1,353	1,731	1,313	1,249	1,249	7,677	7,664	6,251	6,020	5,441	5,475	5,611
Enterprise Value	8,916	14,829	16,635	17,186	10,096	8,476	12,555	9,358	12,487	12,861	12,017	9,546	10,612	11,826	13,012
Total Capital	4,420	4,140	4,456	4,336	4,276	4,217	4,393	4,802	10,993	10,278	8,973	8,253	8,036	8,739	9,412
Total Debt/Capital (%)	37.67	30.1	31.28	31.2	40.48	31.14	28.43	26.01	69.84	74.57	69.66	72.94	67.71	62.65	59.62
Total Debt / EV	0.19	0.08	0.08	0.08	0.17	0.15	0.1	0.13	0.61	0.6	0.52	0.63	0.51	0.46	0.43
EV/Sales	0.61	0.95	1.03	1.05	0.64	0.55	0.79	0.56	0.76	0.93	0.72	0.61	0.71	0.78	0.85
EV/EBITDA	4.39	5.93	6.2	6.49	4.77	4.75	6.16	4.82	11.04	- -	9.15	20.27	9.81	7.34	8.08
EV/EBIT	6.2	7.64	7.74	8.25	6.62	7.12	8.49	6.87	21.75	- -	14.84	- -	18.95	10.64	11.67
EV/Cash Flow to Firm	6.33	7.46	9.55	7.9	6.19	4.8	8.82	6.52	8.54	- -	12.77	- -	6.58	7.63	9.57
EV/Free Cash Flow to Firm	10.37	11.15	15.51	11.75	11.16	6.84	18.12	12.8	29.98	- -	48.58	- -	8.89	10.72	14.62
Diluted Market Cap	10,040	15,908	17,539	18,131	10,127	8,969	13,325	9,729	6,586	7,595	6,858	4,754	7,120	9,178	10,741
Diluted Enterprise Value	9,820	15,644	17,423	17,969	10,488	8,499	12,791	9,609	12,609	12,861	12,232	9,559	10,688	12,065	13,350
EV per Share	18.38	32.03	37.3	40.82	25.43	21.24	32.28	24.76	33.66	34.39	32.39	26.08	28.53	31.62	34.99
TTM Sales	14,549	15,651	16,148	16,435	15,797	15,516	15,855	16,580	16,383	13,800	16,670	15,616	14,889	15,086	15,366
TTM EBITDA	2,030	2,501	2,685	2,647	2,116	1,784	2,038	1,940	1,131	-355	1,314	471	1,082	1,612	1,611
TTM Operating Income	1,438	1,942	2,149	2,083	1,524	1,191	1,479	1,362	574	-862	810	-69	560	1,112	1,115
TTM Cash Flow to Firm	1,408	1,989	1,742	2,176	1,631	1,764	1,424	1,436	1,462	- -	941	- -	1,613	1,551	1,360
TTM Free Cash Flow to Firm	860	1,330	1,072	1,462	905	1,240	693	731	417	- -	247	- -	1,193	1,104	890

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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Price/Free Cash Flow	12.32	12.46	16.95	12.81	11.67	7.51	20.53	14.39	17.99	-49	59.64	-60.95	6.4	8.83	13.05
EV/EBIT	6.2	7.64	7.74	8.25	6.62	7.12	8.49	6.87	21.75	- -	14.84	- -	18.95	10.64	11.67
Enterprise Value	8,916	14,829	16,635	17,186	10,096	8,476	12,555	9,358	12,487	12,861	12,017	9,546	10,612	11,826	13,012
Low Price	15.07	18.99	30.93	35.55	21.95	16.57	20.91	24.28	15.31	5.46	15.8	7.84	7.4	18.65	16.78
EV/Sales	0.61	0.95	1.03	1.05	0.64	0.55	0.79	0.56	0.76	0.93	0.72	0.61	0.71	0.78	0.85
EV/EBITDA	4.39	5.93	6.2	6.49	4.77	4.75	6.16	4.82	11.04	- -	9.15	20.27	9.81	7.34	8.08
Price/Earnings	11.96	13.84	13.53	14.2	10.95	13.23	15.59	9.62	18.66	- -	26.3	- -	13.96	10.65	12.79
Price/Earnings Average	12.19	12.79	14.04	14.02	15.2	14.32	12.17	11.26	21.36	- -	38.46	- -	9.16	10.08	10.45
Price/Earnings High	14.78	15.86	16.61	15.88	19.56	18.04	16.57	13.26	34.01	- -	54.33	- -	16.19	13.61	13.37
Price/Earnings Low	9.57	8.06	11.14	12.25	9.81	9.78	9.69	9.32	16.4	- -	23.21	- -	5.46	8.31	7.67
Price/Book Value	3.32	5.22	5.47	5.82	3.83	3.08	4.16	2.67	1.95	2.91	2.44	2.12	2.71	2.74	2.74
Price/Book Value Average	3.38	4.82	5.68	5.74	5.31	3.33	3.25	3.12	2.23	2.18	3.57	1.92	1.78	2.59	2.24
Price/Book Value High	4.1	5.97	6.72	6.5	6.83	4.2	4.42	3.68	3.55	3.86	5.04	2.99	3.15	3.5	2.86
Price/Book Value Low	2.65	3.04	4.51	5.02	3.42	2.28	2.59	2.58	1.71	0.78	2.15	1.28	1.06	2.14	1.64
Price/Tangible Book Value	3.54	5.85	6	6.4	4.28	3.31	4.45	2.83	2.09	3.11	2.74	2.44	3.02	2.98	2.94
Price/Tangible Book Value Average	3.61	5.41	6.23	6.31	5.94	3.59	3.47	3.31	2.4	2.33	4.01	2.2	1.98	2.82	2.4
Price/Tangible Book Value High	4.38	6.71	7.37	7.15	7.65	4.52	4.73	3.9	3.82	4.13	5.66	3.44	3.5	3.81	3.08
Price/Tangible Book Value Low	2.83	3.41	4.94	5.52	3.83	2.45	2.77	2.74	1.84	0.84	2.42	1.48	1.18	2.33	1.77
Price/Sales	0.68	1	1.07	1.09	0.64	0.58	0.83	0.58	0.4	0.55	0.4	0.3	0.47	0.6	0.68
Price/Sales Average	0.7	0.93	1.11	1.08	0.89	0.62	0.65	0.68	0.46	0.41	0.59	0.28	0.31	0.56	0.55
Price/Sales High	0.85	1.15	1.32	1.22	1.14	0.79	0.89	0.8	0.73	0.73	0.83	0.43	0.55	0.76	0.71
Price/Sales Low	0.55	0.58	0.88	0.94	0.57	0.43	0.52	0.56	0.35	0.15	0.36	0.18	0.18	0.46	0.41
Price/Cash Flow	7.31	8.12	10.15	8.42	6.32	5.2	9.58	6.99	4.64	32.05	8.32	7.83	4.57	6.05	8.07
Price/Cash Flow Average	7.45	7.5	10.54	8.31	8.77	5.63	7.48	8.17	5.31	24.02	12.17	7.08	3	5.72	6.59
Price/Cash Flow High	9.03	9.3	12.47	9.41	11.29	7.09	10.18	9.63	8.46	42.58	17.19	11.04	5.31	7.73	8.43
Price/Cash Flow Low	5.85	4.73	8.36	7.26	5.66	3.85	5.96	6.77	4.08	8.62	7.34	4.74	1.79	4.72	4.84
Price/Free Cash Flow Average	12.56	11.51	17.59	12.64	16.19	8.12	16.02	16.83	20.59	-36.73	87.21	-55.12	4.2	8.36	10.66
Price/Free Cash Flow High	15.22	14.27	20.81	14.33	20.83	10.23	21.81	19.83	32.79	-65.1	123.21	-85.93	7.43	11.29	13.64
Price/Free Cash Flow Low	9.85	7.26	13.96	11.05	10.44	5.55	12.76	13.94	15.81	-13.18	52.63	-36.88	2.5	6.89	7.83
EV/Sales Average	0.62	0.87	1.07	1.03	0.88	0.59	0.61	0.66	0.82	0.79	0.91	0.58	0.55	0.75	0.72
EV/Sales High	0.76	1.09	1.27	1.17	1.12	0.76	0.84	0.78	1.09	1.11	1.15	0.74	0.79	0.95	0.88
EV/Sales Low	0.49	0.54	0.85	0.9	0.57	0.4	0.48	0.55	0.71	0.53	0.67	0.49	0.42	0.65	0.58
EV/EBITDA Average	4.48	5.47	6.43	6.41	6.55	5.16	4.75	5.65	11.87	- -	11.48	19.3	7.57	7.04	6.9
EV/EBITDA High	5.45	6.81	7.62	7.27	8.38	6.57	6.56	6.67	15.74	- -	14.53	24.39	10.85	8.88	8.37
EV/EBITDA Low	3.49	3.41	5.09	5.59	4.29	3.44	3.73	4.67	10.35	- -	8.55	16.29	5.84	6.12	5.49
EV/EBIT Average	6.32	7.04	8.04	8.14	9.1	7.73	6.55	8.05	23.38	- -	18.63	- -	14.63	10.21	9.96
EV/EBIT High	7.7	8.77	9.52	9.23	11.64	9.84	9.04	9.5	31.01	- -	23.58	- -	20.96	12.87	12.09
EV/EBIT Low	4.93	4.39	6.37	7.11	5.95	5.16	5.14	6.65	20.39	- -	13.87	- -	11.29	8.87	7.94
Last Price	18.84	32.6	37.56	41.21	24.52	22.42	33.65	25.07	17.42	20.31	17.91	12.95	18.94	23.9	27.97
High Price	23.27	37.34	46.12	46.07	43.78	30.56	35.75	34.55	31.75	26.98	36.99	18.26	21.97	30.55	29.24
Enterprise Value Average	9,092	13,679	17,269	16,956	13,866	9,212	9,681	10,964	13,421	10,959	15,089	9,092	8,193	11,349	11,110
Enterprise Value High	11,067	17,024	20,455	19,235	17,740	11,723	13,371	12,938	17,801	15,357	19,099	11,489	11,739	14,314	13,484
Enterprise Value Low	7,087	8,528	13,679	14,804	9,074	6,142	7,601	9,058	11,701	7,309	11,237	7,674	6,321	9,861	8,849

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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Shares Outstanding	485	463	446	421	397	399	389	378	371	374	371	366	372	374	372
Diluted Weighted Avg Shares	533	488	467	440	413	400	396	388	378	374	383	367	376	384	384
Basic Weighted Avg Shares	529	482	461	435	411	399	393	385	376	374	376	367	370	376	373
Revenue per Share	27.5	32.47	35.03	37.78	38.44	38.89	40.34	43.06	43.57	36.9	44.34	42.55	40.24	40.12	41.2
EBITDA per Share	3.84	5.19	5.82	6.09	5.15	4.47	5.19	5.04	3.01	-0.95	3.49	1.28	2.92	4.29	4.32
Operating Income per Share	2.72	4.03	4.66	4.79	3.71	2.98	3.76	3.54	1.53	-2.3	2.15	-0.19	1.51	2.96	2.99
Basic EPS, GAAP	1.57	2.35	2.78	2.9	2.24	1.69	2.16	2.61	0.93	-1.78	0.68	-0.55	1.36	2.24	2.19
Basic EPS from Cont Ops	1.57	2.35	2.78	2.9	2.24	1.69	2.16	2.61	0.93	-1.78	0.68	-0.55	1.36	2.24	2.19
Diluted EPS, GAAP	1.56	2.33	2.74	2.87	2.23	1.69	2.14	2.59	0.93	-1.78	0.67	-0.55	1.34	2.2	2.13
Diluted EPS from Cont Ops	1.56	2.33	2.74	2.87	2.23	1.69	2.14	2.59	0.93	-1.78	0.67	-0.55	1.34	2.2	2.13
Dividend per Share	0.45	0.5	0.7	0.88	0.92	0.92	0.92	0.97	0.97	- -	0.6	0.6	0.6	0.6	0.66
Cash Flow per Share	2.58	4.02	3.7	4.89	3.88	4.31	3.51	3.59	3.75	0.63	2.15	1.65	4.14	3.95	3.47
Free Cash Flow per Basic Share	1.54	2.65	2.25	3.25	2.11	2.99	1.65	1.76	0.97	-0.41	0.31	-0.21	3.01	2.76	2.21
Cash & Equivalents per Share	3.89	3.26	3.39	3.6	3.45	4.47	4.58	3.62	4.46	6.41	2.36	3.32	5.03	6.92	8.07
Book Value per Share	5.68	6.25	6.87	7.09	6.41	7.28	8.08	9.4	8.94	6.99	7.34	6.1	6.98	8.73	10.22
Tangible Book Value per Share	5.32	5.57	6.26	6.44	5.73	6.77	7.56	8.87	8.32	6.53	6.54	5.31	6.27	8.02	9.5