figure out company's Present Value calculations

7 8 Most Recent Calendar or Fiscal Year End-Then Two Prior Years 9 Enter Years 10 Net Cash Provided by Operating Activities 11 Capital Expenditures 12 Free Cash Flows 13 Cash Dividends per 14 Dividend Yield Share 15 Diluted Earnings per Common Share 16 Shareholder's Equity 17 Total Common Shares Outstanding Year Year Year 2022 2021 2020 SSSSA $ $ 6,946,000.00 $ (3,544,000.00) $ 10,490,000.00 $ 17.67 $ 4,368,000.00 $ (2,649,000.00) $ 7,017,000.00 $ 21.02 $ 3,281,000.00 (3,027,000.00) 6,308,000.00 13.93 11.86% 9.06% 8.01% 13.68 $9.92 $6.39 $ 12,827,000.00 $14,440,000 $11,833,000 $ 471,274.00 $500,877 $504,199 18 Common Stock Closing Price per Share $ 149.04 $ 231.91 $ 173.88 19 Effective Tax Rate (Use 28%) 28% 28% 28% 20 Weighted Average Cost of Capital (Use 5%) 5% 5% 5% 21 22 23