PepsiCo, Inc. Financial Ratios — PEPS 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	- -	- -	- -	- -	- -	- -	- -	5.33	5.73	5.05	5.54	5.66	5.04	4.95	4.56

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	- -	- -	- -	- -	- -	- -	- -	153,995	192,032	204,317	239,248	251,838	232,119	209,355	196,996
- 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	- -	- -	- -	- -	- -	- -	- -	177,407	218,886	239,474	274,148	286,168	266,911	245,167	237,508
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	- -	- -	- -	- -	- -	- -	- -	0.18	0.15	0.19	0.15	0.14	0.17	0.18	0.21
EV/Sales	- -	- -	- -	- -	- -	- -	- -	2.74	3.26	3.4	3.45	3.31	2.92	2.67	2.53
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	14.18	16.66	18.27	19.07	19.35	17.22	14.68	15.15
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	17.55	21.27	23.76	24.56	24.86	22.27	19.02	20.66
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	21.07	20.81	20.97	24.67	18.93	18.51	18.28
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	21.07	20.81	20.97	24.67	18.93	18.51	18.28
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	155,744	194,241	206,094	240,286	253,667	233,640	210,272	197,811
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	179,156	221,095	241,251	275,186	287,997	268,432	246,084	238,323
EV per Share	- -	- -	- -	- -	- -	- -	- -	125.91	157.36	173.53	198.23	207.82	194.26	178.69	173.7
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	- -	- -	- -	- -	- -	- -	- -	16.54	20.13	19.42	20.69	23.46	17.38	16.81	16.37
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	17.55	21.27	23.76	24.56	24.86	22.27	19.02	20.66
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	177,407	218,886	239,474	274,148	286,168	266,911	245,167	237,508
Low Price	- -	- -	- -	- -	- -	- -	- -	96.68	106.79	105.17	127.06	153.68	157.66	148.49	126.99
EV/Sales	- -	- -	- -	- -	- -	- -	- -	2.74	3.26	3.4	3.45	3.31	2.92	2.67	2.53
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	14.18	16.66	18.27	19.07	19.35	17.22	14.68	15.15
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	12.36	26.26	28.7	31.41	28.26	25.58	21.86	23.91
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	12.53	24.31	26.47	27.3	26.56	26.84	24.25	23.79
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	13.61	26.58	28.78	31.49	28.83	29.76	26.28	26.52
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	10.93	20.31	20.38	23.07	23.75	23.87	21.27	21.07
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	10.61	12.99	15.19	14.91	14.69	12.54	11.6	9.65
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	10.75	12.03	14.01	12.96	13.8	13.16	12.87	9.6
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	11.68	13.15	15.23	14.96	14.98	14.59	13.95	10.71
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	9.38	10.05	10.79	10.95	12.34	11.71	11.29	8.51
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	-9.56	-11.46	-8.3	-11.39	-15.14	-16.4	-14.65	-14.51
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	-9.69	-10.61	-7.65	-9.9	-14.22	-17.21	-16.25	-14.44
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	-10.53	-11.6	-8.32	-11.42	-15.44	-19.08	-17.61	-16.09
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	-8.45	-8.86	-5.9	-8.37	-12.72	-15.31	-14.25	-12.79
Price/Sales	- -	- -	- -	- -	- -	- -	- -	2.39	2.86	2.9	3.01	2.92	2.54	2.28	2.1
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	2.42	2.65	2.68	2.62	2.74	2.66	2.53	2.09
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	2.63	2.9	2.91	3.02	2.97	2.95	2.74	2.33
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	2.12	2.21	2.06	2.21	2.45	2.37	2.22	1.85
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	16.43	19.9	19.25	20.6	23.29	17.27	16.74	16.3
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	16.65	18.43	17.76	17.91	21.89	18.12	18.57	16.21
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	18.09	20.15	19.31	20.65	23.76	20.09	20.13	18.08
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	14.53	15.4	13.68	15.13	19.57	16.12	16.29	14.37
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	16.77	18.64	17.91	17.98	22.05	18.24	18.65	16.28
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	18.22	20.38	19.47	20.74	23.93	20.22	20.21	18.15
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	14.63	15.57	13.79	15.19	19.72	16.22	16.36	14.43
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	2.78	3.05	3.18	3.06	3.14	3.04	2.92	2.52
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	2.99	3.29	3.41	3.46	3.37	3.33	3.13	2.76
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	2.47	2.61	2.56	2.65	2.85	2.75	2.61	2.28
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	14.35	15.58	17.06	16.89	18.32	17.96	16.05	15.09
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	15.43	16.85	18.32	19.12	19.69	19.66	17.22	16.52
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	12.76	13.35	13.76	14.65	16.63	16.22	14.34	13.66
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	17.76	19.89	22.18	21.76	23.54	23.23	20.8	20.57
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	19.1	21.5	23.81	24.62	25.3	25.43	22.31	22.53
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	15.79	17.04	17.89	18.87	21.36	20.98	18.59	18.63
Last Price	- -	- -	- -	- -	- -	- -	- -	109.29	138.05	148.06	172.99	182.89	168.94	152.59	144.07
High Price	- -	- -	- -	- -	- -	- -	- -	120.4	139.78	148.47	173.48	186.56	196.52	183.47	159.8
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	179,527	204,668	223,605	242,897	270,961	278,384	268,034	236,502
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	193,051	221,286	240,052	274,825	291,219	304,809	287,537	259,013
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	159,640	175,401	180,293	210,620	245,950	251,420	239,542	214,156

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