Oracle Corporation Financial Ratios — ORCL 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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Return on Common Equity (%)	23.92	24.74	23.94	20.8	18.55	18.69	7.16	32.52	59.87	158.8	- -	- -	214.11	85.36	58.56
Return on Assets (%)	13.14	13.64	12.73	9.88	7.98	7.65	2.63	8.99	9.04	11.15	5.59	6.98	7.6	8.04	7.95
Return on Capital (%)	18.11	18.6	17.29	13.31	10.99	10.7	3.8	13.94	14.51	- -	11.4	14.52	13.99	13.71	13.02
Return on Invested Capital (%)	18.11	18.47	17.36	13.18	10.74	10.29	3.5	13.2	14.41	- -	12.03	15.12	14.15	13.72	11.14
Gross Margin (%)	78.46	80.15	81.09	80.3	79.81	80.28	79.53	79.76	79.68	80.59	79.08	72.85	71.41	70.51	65.82
EBITDA Margin (%)	44.78	47.38	46.16	43.77	40.79	40.65	40.75	41.65	43.17	44.79	33.1	38.44	40.58	41.55	44.39
Operating Margin (%)	37.87	38.82	39.15	37.38	35.37	35.67	35.3	35.49	36.35	38.99	37.3	27.57	30.34	31.45	33.32
Incremental Operating Margin (%)	88.66	635.59	50.32	1,416.33	100.51	50.34	26.71	95.93	- -	111.98	2.45	- -	76.42	44.64	44.11
Pretax Margin (%)	34.92	37.38	35.8	33.57	30.89	30.91	31.55	31.05	30.88	32.11	18.02	18.27	22.17	24.67	29.03
Profit Margin (%)	26.89	29.38	28.62	26	24.03	25.01	9.11	28.05	25.94	33.96	15.83	17.02	19.76	21.68	25.37
Net Income to Common Margin (%)	26.89	29.38	28.62	26	24.03	25.01	9.11	28.05	25.94	33.96	15.83	17.02	19.76	21.68	25.21
Effective Tax Rate (%)	23	21.39	20.06	22.57	22.21	19.08	71.13	9.66	15.98	- -	12.18	6.83	10.85	12.13	12.62
Dvd Payout Ratio (%)	12.07	13.12	19.88	22.69	28.55	27.84	87.54	26.45	30.29	22.28	51.47	43.14	41.95	38.12	33.47
Sustainable Growth Rate (%)	21.03	21.49	19.18	16.08	13.26	13.49	0.89	23.92	41.73	123.42	- -	- -	124.29	52.82	38.96

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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Total Debt	16,474	18,494	24,097	41,958	43,855	57,909	60,619	56,167	71,597	84,245	75,859	90,481	93,124	104,104	156,189
ST Debt	2,950	- -	1,508	1,999	3,750	9,797	4,491	4,494	2,371	8,250	3,749	4,061	10,605	7,271	7,199
LT Debt	13,524	18,494	22,589	39,959	40,105	48,112	56,128	51,673	69,226	75,995	72,110	86,420	82,519	96,833	148,990
Total Debt/EBITDA	0.99	1.05	1.36	2.51	2.9	3.77	3.78	3.41	4.25	4.65	5.4	4.71	4.33	4.36	5.22
Net Debt/EBITDA	0.09	0.22	0.36	1.21	1.57	2.35	2.43	2.17	2.04	2.99	3.88	4.2	3.56	3.43	3.29
Total Debt/EBIT	1.2	1.26	1.63	3.02	3.48	4.48	4.57	4.15	5.15	5.54	6.94	6.91	6.07	5.89	7.58
Net Debt/EBIT	0.11	0.26	0.43	1.46	1.88	2.8	2.94	2.63	2.47	3.56	4.99	6.16	4.98	4.63	4.77
EBITDA to Interest Expense	21.7	22.1	19.33	14.64	10.3	8.55	7.93	7.9	8.45	7.26	5.1	5.48	6.12	6.67	6.5
EBITDA-CapEx/Interest Expense	21.7	22.1	19.33	14.64	10.3	8.55	7.93	7.9	8.45	7.26	5.1	5.48	6.12	6.67	6.5
EBIT to Interest Expense	18.35	18.11	16.39	12.5	8.93	7.5	6.87	6.73	7.12	6.32	5.75	3.93	4.57	5.05	4.88
Interest Expense	766	797	914	1,143	1,467	1,798	2,025	2,082	1,995	2,496	2,755	3,505	3,514	3,578	4,599
Common Equity/Total Assets	55.78	54.57	51.93	43.88	42.15	39.9	33.64	20.04	10.46	4	-5.69	0.8	6.17	12.15	14.35
Long-Term Debt/Equity (%)	30.68	40.97	47.61	81.39	83.92	88.69	119.74	231.06	544.36	1,276.8	- -	5,553.98	893.16	461.79	346.04
Long-Term Debt/Capital (%)	22.33	29.06	31.57	43.88	43.76	42.9	52.22	65.8	82.1	84.25	102.88	93.9	80.61	77.42	74.78
Long-Term Debt/Total Assets (%)	17.27	22.61	25.02	36.03	35.75	35.64	40.72	47.53	59.97	57.96	65.98	64.31	58.53	57.52	56.92
Total Debt/Equity (%)	37.37	40.97	50.79	85.46	91.77	106.75	129.33	251.16	563	1,415.41	-1,315.17	5,814.97	1,007.94	496.47	362.76
Total Debt/Capital (%)	27.2	29.06	33.68	46.08	47.85	51.63	56.39	71.52	84.92	93.4	108.23	98.31	90.97	83.23	78.39
Total Debt/Total Assets (%)	21.03	22.61	26.7	37.83	39.09	42.9	43.97	51.67	62.02	64.26	69.41	67.33	66.06	61.83	59.67
Net Debt to Equity	3.45	8.6	13.34	41.23	49.6	66.59	83.2	159.43	270.17	909.73	-944.45	5,187.4	827.09	390.01	228.2
Net Debt/Capital (%)	3.33	7.92	11.77	29.19	33.15	39.97	45.42	61.45	72.99	90.1	111.84	98.11	83.14	71.56	58.5
EBITDA	16,622	17,615	17,667	16,732	15,113	15,364	16,049	16,454	16,864	18,129	14,048	19,201	21,492	23,852	29,900
EBITDA-CapEx	16,622	17,615	17,667	16,732	15,113	15,364	16,049	16,454	16,864	18,129	14,048	19,201	21,492	23,852	29,900
Operating Income (Loss)	14,057	14,432	14,983	14,289	13,104	13,479	13,904	14,022	14,202	15,782	15,830	13,773	16,071	18,052	22,444

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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Cash Ratio	1.99	2.5	2.7	3.58	3.26	2.73	3.52	2.03	2.5	1.93	1.12	0.44	0.34	0.34	0.76
Current Ratio	2.6	3.24	3.34	4.11	3.74	3.08	3.98	2.49	3.03	2.3	1.62	0.91	0.72	0.75	1.12
Quick Ratio	2.41	2.97	3.12	3.94	3.57	2.95	3.79	2.31	2.83	2.15	1.43	0.74	0.59	0.61	1.01
CFO/Avg Current Liab	0.93	1.01	1.09	0.99	0.84	0.68	0.71	0.77	0.73	0.77	0.44	0.81	0.68	0.65	0.86
Common Equity/Total Assets	55.78	54.57	51.93	43.88	42.15	39.9	33.64	20.04	10.46	4	-5.69	0.8	6.17	12.15	14.35
Long-Term Debt/Equity (%)	30.68	40.97	47.61	81.39	83.92	88.69	119.74	231.06	544.36	1,276.8	- -	5,553.98	893.16	461.79	346.04
Long-Term Debt/Capital (%)	22.33	29.06	31.57	43.88	43.76	42.9	52.22	65.8	82.1	84.25	102.88	93.9	80.61	77.42	74.78
Long-Term Debt/Total Assets (%)	17.27	22.61	25.02	36.03	35.75	35.64	40.72	47.53	59.97	57.96	65.98	64.31	58.53	57.52	56.92
Total Debt/Equity (%)	37.37	40.97	50.79	85.46	91.77	106.75	129.33	251.16	563	1,415.41	-1,315.17	5,814.97	1,007.94	496.47	362.76
Total Debt/Capital (%)	27.2	29.06	33.68	46.08	47.85	51.63	56.39	71.52	84.92	93.4	108.23	98.31	90.97	83.23	78.39
Total Debt/Total Assets (%)	21.03	22.61	26.7	37.83	39.09	42.9	43.97	51.67	62.02	64.26	69.41	67.33	66.06	61.83	59.67
CFO/Total Liabilities	40.14	38.79	34.85	23.59	21.25	17.49	16.91	16.85	12.79	12.69	8.29	12.92	14.17	14.13	14.62
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	5.81	5.11	- -	3.77	3.54	3.42	3.06	2.6	2.29	2.14	- -	1.89	2.33	2.13

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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Accounts Receivable Turnover	5.71	5.98	6.31	6.53	6.73	7.07	7.55	7.69	7.31	7.39	7.47	7.76	7.16	6.99	7.11
Days Sales Outstanding	63.94	60.99	57.87	55.88	54.2	51.6	48.36	47.44	49.91	49.41	48.86	47.01	50.96	52.25	51.32
Inventory Turnover	34.69	37.08	33.73	29.95	28.44	29.11	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	10.52	9.84	10.82	12.19	12.84	12.54	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	16.85	17.41	16.15	11.99	11.26	13.67	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	21.67	20.96	22.61	30.44	32.41	26.7	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	52.79	49.87	46.08	37.63	34.63	37.44	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	53.41	51.15	47.05	43.69	41.37	39.06	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	158	240	189	314	212	300	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	45	114	74	112	95	186	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	20	31	28	38	31	42	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	93	95	87	164	86	72	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Market Capitalization	- -	156,291	149,053	- -	153,467	186,413	205,446	164,591	167,458	225,683	214,133	- -	221,364	373,920	519,667
- Cash & Cash Equivalents	14,955	14,613	17,769	21,716	20,152	21,784	21,620	20,514	37,239	30,098	21,383	9,765	10,454	10,786	31,289
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4,954
+ Minority/Non Controlling Interest	399	497	569	435	501	386	501	578	643	714	452	483	535	518	548
+ Total Debt	16,474	18,494	24,097	41,958	43,855	57,909	60,619	56,167	71,597	84,245	75,859	90,481	93,124	104,104	156,189
Enterprise Value	- -	143,066	134,900	- -	141,698	178,630	199,305	183,509	196,641	264,088	268,542	- -	304,362	467,339	649,464
Total Capital	60,561	63,639	71,544	91,056	91,645	112,155	107,492	78,530	84,314	90,197	70,091	92,037	102,363	125,073	199,245
Total Debt/Capital (%)	27.2	29.06	33.68	46.08	47.85	51.63	56.39	71.52	84.92	93.4	108.23	98.31	90.97	83.23	78.39
Total Debt / EV	- -	0.13	0.18	- -	0.31	0.32	0.3	0.31	0.36	0.32	0.28	- -	0.31	0.22	0.24
EV/Sales	- -	3.85	3.52	- -	3.82	4.73	5.06	4.65	5.03	6.52	6.33	- -	5.75	8.14	9.64
EV/EBITDA	- -	8.12	7.64	- -	9.38	11.63	12.42	11.15	11.66	14.57	19.12	- -	14.16	19.59	21.72
EV/EBIT	- -	9.74	9.14	- -	11.24	13.83	15.03	13.56	14.15	17.36	24.58	- -	19.82	26.44	31.52
EV/Cash Flow to Firm	- -	9.63	8.62	- -	9.56	11.46	12.48	11.17	13.27	- -	22.46	- -	13.96	19.5	18.04
EV/Free Cash Flow to Firm	- -	9.63	8.62	- -	9.56	11.46	12.48	11.17	13.27	- -	22.46	- -	13.96	19.5	18.04
Diluted Market Cap	- -	162,952	153,728	- -	159,931	190,018	217,833	182,868	179,852	242,364	223,855	- -	226,828	381,780	525,802
Diluted Enterprise Value	- -	149,727	139,575	- -	148,162	182,235	211,692	201,786	209,035	280,769	278,264	- -	309,826	475,199	655,599
EV per Share	- -	30.79	30.22	- -	34.3	43.18	49.86	54.63	64.12	93.85	100.77	- -	110.48	166.49	225.51
TTM Sales	37,121	37,180	38,275	38,226	37,047	37,792	39,383	39,506	39,068	40,479	42,440	49,954	52,961	57,399	67,357
TTM EBITDA	16,622	17,615	17,667	16,732	15,113	15,364	16,049	16,454	16,864	18,129	14,048	19,201	21,492	23,852	29,900
TTM Operating Income	14,057	14,432	14,983	14,289	13,104	13,479	13,904	14,022	14,202	15,782	15,830	13,773	16,071	18,052	22,444
TTM Cash Flow to Firm	14,333	14,851	15,652	15,465	14,826	15,581	15,971	16,432	14,815	- -	11,958	20,431	21,806	23,965	35,996
TTM Free Cash Flow to Firm	14,333	14,851	15,652	15,465	14,826	15,581	15,971	16,432	14,815	- -	11,958	20,431	21,806	23,965	35,996

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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Price/Free Cash Flow	- -	11.46	10.3	- -	11.69	13.45	14.16	12.57	13.69	15.26	23.47	- -	12.15	18.34	16.44
EV/EBIT	- -	9.74	9.14	- -	11.24	13.83	15.03	13.56	14.15	17.36	24.58	- -	19.82	26.44	31.52
Enterprise Value	- -	143,066	134,900	- -	141,698	178,630	199,305	183,509	196,641	264,088	268,542	- -	304,362	467,339	649,464
Low Price	- -	31.85	31.36	- -	37.15	39	48.72	48.56	54.6	53.97	80.35	- -	80.35	80.35	141
EV/Sales	- -	3.85	3.52	- -	3.82	4.73	5.06	4.65	5.03	6.52	6.33	- -	5.75	8.14	9.64
EV/EBITDA	- -	8.12	7.64	- -	9.38	11.63	12.42	11.15	11.66	14.57	19.12	- -	14.16	19.59	21.72
Price/Earnings	- -	14.68	13.8	- -	17.62	19.62	59.05	16.07	17.3	17.18	32.3	- -	21.06	29.86	30.38
Price/Earnings Average	- -	14.31	13.22	- -	18.93	18.09	56.75	15.97	17.7	13.28	34.6	- -	21.06	30.5	38.71
Price/Earnings High	- -	14.68	13.8	- -	20.05	19.75	60.52	16.07	18.51	17.18	36.26	- -	32.18	42.02	55.7
Price/Earnings Low	- -	13.9	12.96	- -	17.62	16.98	55.97	15.92	17.3	11.56	32.3	- -	21.06	18.01	23.74
Price/Book Value	- -	3.5	3.18	- -	3.25	3.46	4.43	7.56	13.87	43.09	-34.43	- -	25.43	18.28	13.84
Price/Book Value Average	- -	3.41	3.05	- -	3.49	3.19	4.26	7.51	14.19	33.3	-36.88	- -	25.43	18.68	17.63
Price/Book Value High	- -	3.5	3.18	- -	3.69	3.48	4.54	7.56	14.84	43.09	-38.65	- -	38.85	25.73	25.37
Price/Book Value Low	- -	3.31	2.99	- -	3.25	3	4.2	7.49	13.87	28.99	-34.43	- -	25.43	11.03	10.81
Price/Tangible Book Value	- -	14.65	13.44	- -	19.79	59.44	-50.69	-6.03	-4.73	-5.49	-4.16	- -	-3.66	-8.95	-21.03
Price/Tangible Book Value Average	- -	14.28	12.88	- -	21.26	54.83	-48.72	-6	-4.83	-4.24	-4.46	- -	-3.66	-9.15	-26.8
Price/Tangible Book Value High	- -	14.65	13.44	- -	22.52	59.84	-51.95	-6.03	-5.06	-5.49	-4.67	- -	-5.6	-12.6	-38.56
Price/Tangible Book Value Low	- -	13.87	12.62	- -	19.79	51.45	-48.05	-5.98	-4.73	-3.69	-4.16	- -	-3.66	-5.4	-16.44
Price/Sales	- -	4.31	3.95	- -	4.23	4.91	5.38	4.51	4.49	5.83	5.11	- -	4.16	6.47	7.66
Price/Sales Average	- -	4.21	3.78	- -	4.55	4.53	5.17	4.48	4.59	4.51	5.48	- -	4.16	6.61	9.76
Price/Sales High	- -	4.31	3.95	- -	4.82	4.94	5.51	4.51	4.8	5.83	5.74	- -	6.36	9.11	14.05
Price/Sales Low	- -	4.09	3.71	- -	4.23	4.25	5.1	4.47	4.49	3.93	5.11	- -	4.16	3.9	5.99
Price/Cash Flow	- -	11.28	10.13	- -	11.46	13.13	13.77	12.24	13.34	14.87	22.74	- -	11.81	17.84	16.14
Price/Cash Flow Average	- -	10.99	9.71	- -	12.31	12.11	13.23	12.17	13.65	11.49	24.37	- -	11.81	18.23	20.56
Price/Cash Flow High	- -	11.28	10.13	- -	13.04	13.21	14.11	12.24	14.28	14.87	25.53	- -	18.04	25.11	29.58
Price/Cash Flow Low	- -	10.68	9.52	- -	11.46	11.36	13.05	12.13	13.34	10	22.74	- -	11.81	10.76	12.61
Price/Free Cash Flow Average	- -	11.16	9.87	- -	12.56	12.41	13.61	12.49	14	11.79	25.14	- -	12.15	18.73	20.95
Price/Free Cash Flow High	- -	11.46	10.3	- -	13.3	13.54	14.51	12.57	14.65	15.26	26.34	- -	18.56	25.81	30.14
Price/Free Cash Flow Low	- -	10.85	9.68	- -	11.69	11.64	13.42	12.45	13.69	10.27	23.47	- -	12.15	11.06	12.85
EV/Sales Average	- -	3.74	3.36	- -	4.13	4.34	4.86	4.62	5.13	5.26	6.69	- -	5.75	8.28	11.76
EV/Sales High	- -	3.85	3.52	- -	4.4	4.76	5.19	4.65	5.33	6.52	6.95	- -	7.95	10.8	16.07
EV/Sales Low	- -	3.62	3.29	- -	3.82	4.06	4.79	4.61	5.03	4.7	6.33	- -	5.75	5.56	7.96
EV/EBITDA Average	- -	7.9	7.28	- -	10.13	10.68	11.92	11.09	11.89	11.74	20.2	- -	14.16	19.93	26.48
EV/EBITDA High	- -	8.12	7.64	- -	10.78	11.71	12.74	11.15	12.36	14.57	20.98	- -	19.6	25.98	36.2
EV/EBITDA Low	- -	7.65	7.12	- -	9.38	9.99	11.75	11.06	11.66	10.5	19.12	- -	14.16	13.37	17.92
EV/EBIT Average	- -	9.47	8.72	- -	12.15	12.71	14.42	13.49	14.43	13.99	25.98	- -	19.82	26.89	38.43
EV/EBIT High	- -	9.74	9.14	- -	12.92	13.93	15.41	13.56	14.99	17.36	26.98	- -	27.43	35.06	52.53
EV/EBIT Low	- -	9.18	8.53	- -	11.24	11.89	14.22	13.45	14.15	12.51	24.58	- -	19.82	18.04	26.01
Last Price	- -	33.64	33.39	- -	37.15	45.06	51.4	49	54.6	80.2	80.35	- -	80.35	133.21	180.44
High Price	- -	33.64	33.39	- -	42.28	45.36	52.68	49	58.42	80.2	90.2	- -	122.75	187.49	330.78
Enterprise Value Average	- -	139,094	128,665	- -	153,116	164,151	191,307	182,546	200,487	212,837	283,821	- -	304,362	475,390	791,859
Enterprise Value High	- -	143,066	134,900	- -	162,890	179,871	204,421	183,509	208,357	264,088	294,792	- -	421,174	619,703	1,082,443
Enterprise Value Low	- -	134,750	125,838	- -	141,698	153,560	188,593	182,031	196,641	190,277	268,542	- -	304,362	318,961	535,877

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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Shares Outstanding	4,905	4,646	4,464	4,343	4,131	4,137	3,997	3,359	3,067	2,814	2,665	2,713	2,755	2,807	2,880
Diluted Weighted Avg Shares	5,095	4,844	4,604	4,503	4,305	4,217	4,238	3,732	3,294	3,022	2,786	2,766	2,823	2,866	2,914
Basic Weighted Avg Shares	5,015	4,769	4,528	4,404	4,221	4,115	4,121	3,634	3,211	2,945	2,700	2,696	2,744	2,789	2,860
Revenue per Share	7.4	7.8	8.45	8.68	8.78	9.18	9.56	10.87	12.17	13.74	15.72	18.53	19.3	20.58	23.55
EBITDA per Share	3.31	3.69	3.9	3.8	3.58	3.73	3.89	4.53	5.25	6.16	5.2	7.12	7.83	8.55	10.45
Operating Income per Share	2.8	3.03	3.31	3.24	3.1	3.28	3.37	3.86	4.42	5.36	5.86	5.11	5.86	6.47	7.85
Basic EPS, GAAP	1.99	2.29	2.42	2.26	2.11	2.3	0.87	3.05	3.16	4.67	2.49	3.15	3.81	4.46	5.94
Basic EPS from Cont Ops	1.99	2.29	2.42	2.26	2.11	2.3	0.87	3.05	3.16	4.67	2.49	3.15	3.81	4.46	5.97
Diluted EPS, GAAP	1.96	2.26	2.38	2.21	2.07	2.24	0.85	2.97	3.08	4.55	2.41	3.07	3.71	4.34	5.83
Diluted EPS from Cont Ops	1.96	2.26	2.38	2.21	2.07	2.24	0.85	2.97	3.08	4.55	2.41	3.07	3.71	4.34	5.86
Dividend per Share	0.24	0.3	0.48	0.51	0.6	0.64	0.76	0.81	0.96	1.04	1.28	1.36	1.6	1.7	2.02
Cash Flow per Share	2.74	2.98	3.3	3.31	3.24	3.43	3.73	4	4.09	5.39	3.53	6.37	6.81	7.47	11.18
Free Cash Flow per Basic Share	2.74	2.98	3.3	3.31	3.24	3.43	3.73	4	4.09	5.39	3.53	6.37	6.81	7.47	11.18
Cash & Equivalents per Share	6.25	6.93	8.7	12.52	13.59	15.97	16.83	11.26	14.04	16.54	8.22	3.75	3.87	3.99	11.07
Book Value per Share	8.91	9.61	10.5	11.2	11.45	13.02	11.6	6.49	3.94	1.86	-2.33	0.4	3.16	7.29	13.04
Tangible Book Value per Share	2.18	2.3	2.48	1.88	1.88	0.76	-1.01	-8.12	-11.55	-14.62	-19.31	-26.18	-21.93	-14.88	-8.58