CP Dividend: Canadian Pacific Kansas City Ltd Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	15,029	14,546	12,555	8,814	7,995	7,710
Revenue Growth (YoY)	4%	16%	42%	10%	4%	-1%
Cost of Revenue	2,236	2,202	2,025	1,660	1,069	868
Gross Profit	12,793	12,344	10,530	7,154	6,926	6,842
Selling, General & Admin	2,966	2,890	2,538	1,710	1,691	1,702
Research & Development	--	--	--	--	--	--
Operating Expenses	7,162	7,049	5,958	3,825	3,720	3,531
Other Non Operating Income (Expenses)	410	370	308	394	386	334
Pretax Income	5,450	4,772	-3,053	4,145	3,620	3,202
Income Tax Expense	1,191	1,059	856	628	768	758
Net Income	4,265	3,718	3,927	3,517	2,852	2,444
Net Income Growth	20%	-5%	12%	23%	17%	0%
Shares Outstanding (Diluted)	911.4	934.6	933.7	932.9	682.8	680
Shares Change (YoY)	-3%	0%	0%	37%	0%	-2%
EPS (Diluted)	4.67	3.97	4.2	3.77	4.17	3.59
EPS Growth	23%	-5%	11%	-10%	16%	3%
Free Cash Flow	2,393	2,406	1,638	2,585	2,156	1,131
Free Cash Flow Per Share	2.62	2.57	1.75	2.77	3.15	1.66
Gross Margin	85.12%	84.86%	83.87%	81.16%	86.62%	88.74%
Operating Margin	37.46%	36.4%	36.41%	37.76%	40.1%	42.94%
Profit Margin	28.37%	25.56%	31.27%	39.9%	35.67%	31.69%
Free Cash Flow Margin	15.92%	16.54%	13.04%	29.32%	26.96%	14.66%
EBITDA	7,619	7,195	6,115	4,182	4,017	4,090
EBITDA Margin	50.69%	49.46%	48.7%	47.44%	50.24%	53.04%
D&A For EBITDA	1,988	1,900	1,543	853	811	779
EBIT	5,631	5,295	4,572	3,329	3,206	3,311
EBIT Margin	37.46%	36.4%	36.41%	37.76%	40.1%	42.94%
Effective Tax Rate	21.85%	22.19%	-28.03%	15.15%	21.21%	23.67%

Canadian Pacific Kansas City Ltd (CP) Price