Estee Lauder Companies, Inc. (The) Financial Ratios — EL

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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Return on Common Equity (%)	31.96	33.88	33.72	29.05	30.91	31.4	24.43	39.34	16.44	57.45	41.04	18	7.16	-24.69	4.75
Return on Assets (%)	13.32	14.85	16.04	13.53	12.78	12.01	9.18	13.88	4.42	14.44	11.15	4.54	1.73	-5.45	0.92
Return on Capital (%)	22.66	24.41	25.15	21.47	20.89	19.16	14.43	23.38	7.57	21.69	17.2	7.74	3.6	- -	2.27
Return on Invested Capital (%)	21.87	23.91	24.74	20.95	20.38	18.77	14.01	22.2	3.89	15.97	16.89	6.99	3.19	- -	2.05
Gross Margin (%)	79.45	80.1	80.32	80.52	80.63	79.41	79.22	77.21	75.15	76.36	75.73	71.31	71.66	73.97	75.5
EBITDA Margin (%)	16.55	18.3	20.17	18.69	17.98	18.34	18.9	19.31	8.51	20.16	21.97	14.16	11.5	0.31	10.47
Operating Margin (%)	14.34	15.31	16.64	14.9	15.48	16.32	16.71	17.62	14.73	18.56	19.98	11.13	10.01	7.96	11.14
Incremental Operating Margin (%)	23.97	35.42	33.78	115.84	28.42	33.27	19.15	28.22	90.33	47.11	35.09	97.04	68.87	32.92	74.14
Pretax Margin (%)	12.98	14.49	16.2	14.48	13.81	13.68	14.47	15.52	7.32	20.54	17.12	8.78	4.95	-7.26	3.44
Profit Margin (%)	8.82	10.02	10.98	10.1	9.9	10.56	8.1	12.01	4.79	17.7	13.47	6.32	2.5	-7.91	1.21
Net Income to Common Margin (%)	8.82	10.02	10.98	10.1	9.9	10.56	8.1	12.01	4.79	17.7	13.47	6.32	2.5	-7.91	1.21
Effective Tax Rate (%)	31.77	30.6	31.95	29.92	27.91	22.33	43.59	22.24	33.46	13.69	20.69	27.7	47.02	- -	64.8
Dvd Payout Ratio (%)	23.61	40.79	24.86	31.85	37.53	38.48	48.49	33.78	71.05	26.15	34.62	91.22	221.26	-54.55	279.12
Sustainable Growth Rate (%)	24.41	20.06	25.34	19.8	19.31	19.32	12.58	26.05	4.76	42.43	26.83	1.58	-8.68	-38.15	-8.5

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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Total Debt	1,288	1,344	1,343	1,625	2,242	3,572	3,544	3,412	8,789	8,099	7,645	10,169	9,826	9,467	9,246
ST Debt	219	18	18	30	332	189	183	516	1,597	411	633	1,354	858	409	902
LT Debt	1,069	1,326	1,325	1,595	1,910	3,383	3,361	2,896	7,192	7,688	7,012	8,815	8,968	9,058	8,344
Total Debt/EBITDA	0.8	0.72	0.61	0.81	1.11	1.65	1.37	1.19	7.22	2.48	1.96	4.51	5.47	215.16	5.87
Net Debt/EBITDA	-0.04	-0.08	-0.13	0.3	0.66	1.12	0.53	0.15	0.92	0.19	0.37	1.81	2.44	99.91	2.42
Total Debt/EBIT	0.98	0.88	0.73	1.01	1.39	2.1	1.72	1.48	14.5	3.09	2.41	6.74	10.13	-12.06	11.85
Net Debt/EBIT	-0.05	-0.1	-0.16	0.38	0.82	1.43	0.66	0.18	1.84	0.23	0.46	2.71	4.51	-5.6	4.88
EBITDA to Interest Expense	26.31	29.52	37.24	33.58	28.52	21.05	20.2	21.58	7.56	18.9	23.34	8.84	4.75	0.12	4.72
EBITDA-CapEx/Interest Expense	26.31	29.52	37.24	33.58	28.52	21.05	20.2	21.58	7.56	18.9	23.34	-0.13	4.75	0.12	4.72
EBIT to Interest Expense	22.8	24.7	30.72	26.77	24.55	18.74	17.86	19.69	13.07	17.4	21.22	6.95	4.13	3.2	5.02
Interest Expense	61	63	59	60	71	103	128	133	161	173	167	255	378	357	334
Common Equity/Total Assets	41.46	46	48.99	44.28	38.73	37.9	37.3	33.34	22.13	27.57	26.73	23.85	24.51	19.43	19.26
Long-Term Debt/Equity (%)	38.91	40.16	34.24	43.65	53.25	76.85	71.36	65.65	181.52	110.65	109.02	137.37	168.76	234.36	219.23
Long-Term Debt/Capital (%)	26.49	28.54	25.41	30.21	32.77	42.43	40.72	37.02	56.4	51.09	49.81	53.15	59.23	67.94	63.93
Long-Term Debt/Total Assets (%)	16.22	18.56	16.83	19.39	20.71	29.24	26.74	22.01	40.45	34.99	33.53	37.65	41.37	45.54	42.22
Total Debt/Equity (%)	46.88	40.71	34.71	44.47	62.5	81.14	75.24	77.35	221.83	116.57	118.86	158.47	184.91	244.94	242.93
Total Debt/Capital (%)	31.92	28.93	25.77	30.78	38.46	44.8	42.94	43.61	68.93	53.82	54.31	61.31	64.9	71.01	70.84
Total Debt/Total Assets (%)	19.54	18.81	17.07	19.75	24.31	30.88	28.2	25.93	49.43	36.86	36.56	43.43	45.33	47.59	46.79
Net Debt to Equity	-2.17	-4.59	-7.39	16.51	37.02	55.34	28.94	9.64	28.12	8.79	22.62	63.66	82.35	113.74	100.05
Net Debt/Capital (%)	-2.22	-4.81	-7.98	14.17	27.02	35.62	22.44	8.79	14.41	6.06	14.38	32.53	37.26	42.22	39.86
EBITDA	1,608	1,863	2,212	2,015	2,025	2,168	2,586	2,870	1,217	3,269	3,897	2,253	1,795	44	1,576
EBITDA-CapEx	1,608	1,863	2,212	2,015	2,025	2,168	2,586	2,870	1,217	3,269	3,897	-33	1,795	44	1,576
Operating Income (Loss)	1,393	1,559	1,825	1,606	1,743	1,930	2,286	2,619	2,105	3,010	3,544	1,771	1,563	1,141	1,677

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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Cash Ratio	0.63	0.77	0.79	0.72	0.52	0.62	0.82	0.65	0.97	0.94	0.68	0.65	0.6	0.54	0.56
Current Ratio	1.81	2.22	2.35	1.96	1.58	1.76	1.86	1.57	1.72	1.84	1.6	1.46	1.39	1.3	1.22
Quick Ratio	1.13	1.38	1.46	1.27	0.99	1.11	1.27	1.05	1.2	1.26	0.96	0.88	0.9	0.82	0.81
CFO/Avg Current Liab	0.55	0.6	0.77	0.93	0.74	0.65	0.84	0.64	0.47	0.69	0.55	0.29	0.4	0.23	0.3
Common Equity/Total Assets	41.46	46	48.99	44.28	38.73	37.9	37.3	33.34	22.13	27.57	26.73	23.85	24.51	19.43	19.26
Long-Term Debt/Equity (%)	38.91	40.16	34.24	43.65	53.25	76.85	71.36	65.65	181.52	110.65	109.02	137.37	168.76	234.36	219.23
Long-Term Debt/Capital (%)	26.49	28.54	25.41	30.21	32.77	42.43	40.72	37.02	56.4	51.09	49.81	53.15	59.23	67.94	63.93
Long-Term Debt/Total Assets (%)	16.22	18.56	16.83	19.39	20.71	29.24	26.74	22.01	40.45	34.99	33.53	37.65	41.37	45.54	42.22
Total Debt/Equity (%)	46.88	40.71	34.71	44.47	62.5	81.14	75.24	77.35	221.83	116.57	118.86	158.47	184.91	244.94	242.93
Total Debt/Capital (%)	31.92	28.93	25.77	30.78	38.46	44.8	42.94	43.61	68.93	53.82	54.31	61.31	64.9	71.01	70.84
Total Debt/Total Assets (%)	19.54	18.81	17.07	19.75	24.31	30.88	28.2	25.93	49.43	36.86	36.56	43.43	45.33	47.59	46.79
CFO/Total Liabilities	29.3	31.91	38.39	42.49	31.74	24.98	32.61	28.78	16.5	24.17	21	10.18	14.42	7.94	11.11
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.76	- -	- -	- -
Altman's Z-Score	- -	- -	- -	8.53	7.38	7.01	8.14	8.55	5.75	7.73	7.48	5.42	4.33	3.68	3.81

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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Accounts Receivable Turnover	9.69	9.12	8.6	8.44	9.26	8.91	9.5	8.96	9.45	11.2	10.65	10.33	9.82	8.8	9.87
Days Sales Outstanding	37.69	40.01	42.44	43.23	39.42	40.95	38.44	40.74	38.62	32.59	34.27	35.34	37.17	41.49	36.96
Inventory Turnover	2.02	1.93	1.79	1.67	1.76	1.77	1.84	1.87	1.75	1.68	1.59	1.55	1.72	1.76	1.81
Days Inventory Outstanding	180.98	188.95	203.61	218.11	207.5	205.67	198.74	195.27	209.01	217.39	229.98	235.88	212.61	207.95	201.61
Accounts Payable Turnover	4.22	4.42	4.65	3.49	3.3	3.41	2.96	2.83	2.71	2.98	2.69	2.65	2.33	2.47	2.35
Accounts Payable Turnover Days	86.52	82.57	78.53	104.7	110.72	106.92	123.4	129.18	134.9	122.42	135.87	137.85	156.79	147.74	155.37
Cash Conversion Cycle	132.15	146.39	167.53	156.65	136.2	139.69	113.77	106.84	112.73	127.57	128.38	133.37	93	101.7	83.2
Inventory to Cash Days	-143.3	-148.94	-161.17	-174.88	-168.08	-164.72	-160.3	-154.53	-170.39	-184.8	-195.71	-200.54	-175.44	-166.46	-164.64
Inventories	984	1,114	1,294	1,216	1,264	1,479	1,618	2,006	2,062	2,505	2,920	2,979	2,175	2,074	1,999
Raw Materials	221	274	318	307	306	334	432	541	542	674	791	876	696	631	581
Work In Process	98	117	192	169	177	194	222	268	305	330	366	362	308	283	241
Finished Goods	665	723	784	740	781	951	964	1,197	1,215	1,501	1,763	1,741	1,171	1,160	1,177
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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Market Capitalization	- -	- -	- -	33,012	32,953	36,973	54,431	65,964	66,956	113,637	94,956	70,692	37,793	28,807	29,198
- Cash & Cash Equivalents	1,348	1,496	1,629	1,021	914	1,136	2,181	2,987	5,022	4,958	3,957	4,029	3,395	2,921	3,498
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	14	15	15	11	15	18	22	25	27	891	842	832	- -	- -	- -
+ Total Debt	1,288	1,344	1,343	1,625	2,242	3,572	3,544	3,412	8,789	8,099	7,645	10,169	9,826	9,467	9,246
Enterprise Value	- -	- -	- -	33,123	33,827	38,822	55,282	66,414	70,750	117,669	99,486	77,664	44,224	35,353	34,946
Total Capital	4,036	4,646	5,213	5,279	5,829	7,974	8,254	7,823	12,751	15,047	14,077	16,586	15,140	13,332	13,052
Total Debt/Capital (%)	31.92	28.93	25.77	30.78	38.46	44.8	42.94	43.61	68.93	53.82	54.31	61.31	64.9	71.01	70.84
Total Debt / EV	- -	- -	- -	0.05	0.07	0.09	0.06	0.05	0.12	0.07	0.08	0.13	0.22	0.27	0.26
EV/Sales	- -	- -	- -	3.07	3	3.28	4.04	4.47	4.95	7.26	5.61	4.88	2.83	2.47	2.32
EV/EBITDA	- -	- -	- -	16.44	16.7	17.91	21.38	23.14	58.13	36	25.53	34.47	24.64	803.49	22.17
EV/EBIT	- -	- -	- -	20.62	21.01	22.78	26.9	28.71	116.75	44.95	31.38	51.47	45.59	- -	44.8
EV/Cash Flow to Firm	- -	- -	- -	16.69	18.38	20.76	20.99	25.34	29.64	31.13	31.36	40.55	17.27	- -	18.48
EV/Free Cash Flow to Firm	- -	- -	- -	16.69	18.38	20.76	20.99	25.34	29.64	31.13	31.36	- -	17.27	- -	18.48
Diluted Market Cap	- -	- -	- -	33,965	33,745	37,465	55,700	67,662	68,140	115,660	97,042	71,341	38,015	28,834	29,440
Diluted Enterprise Value	- -	- -	- -	34,076	34,619	39,314	56,551	68,112	71,934	119,692	101,572	78,313	44,446	35,380	35,188
EV per Share	- -	- -	- -	88.36	91.98	105.46	150.57	183.92	196.24	325.27	278.63	217.17	123.29	98.27	96.59
TTM Sales	9,714	10,182	10,969	10,780	11,262	11,824	13,683	14,863	14,294	16,215	17,737	15,910	15,608	14,326	15,049
TTM EBITDA	1,608	1,863	2,212	2,015	2,025	2,168	2,586	2,870	1,217	3,269	3,897	2,253	1,795	44	1,576
TTM Operating Income	1,393	1,559	1,825	1,606	1,743	1,930	2,286	2,619	2,105	3,010	3,544	1,771	1,563	1,141	1,677
TTM Cash Flow to Firm	1,168	1,270	1,576	1,985	1,840	1,870	2,634	2,620	2,387	3,780	3,172	1,915	2,560	- -	1,891
TTM Free Cash Flow to Firm	1,168	1,270	1,576	1,985	1,840	1,870	2,634	2,620	2,387	3,780	3,172	-371	2,560	- -	1,891

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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Price/Free Cash Flow	- -	- -	- -	17.48	18.86	20.93	21.74	26.88	29.89	31.85	31.92	-128.54	16.11	22.67	16.6
EV/EBIT	- -	- -	- -	20.62	21.01	22.78	26.9	28.71	116.75	44.95	31.38	51.47	45.59	- -	44.8
Enterprise Value	- -	- -	- -	33,123	33,827	38,822	55,282	66,414	70,750	117,669	99,486	77,664	44,224	35,353	34,946
Low Price	- -	- -	- -	71.83	75.61	74.43	94.37	123.52	141.43	186.89	227.07	179.03	102.52	49.42	67.41
EV/Sales	- -	- -	- -	3.07	3	3.28	4.04	4.47	4.95	7.26	5.61	4.88	2.83	2.47	2.32
EV/EBITDA	- -	- -	- -	16.44	16.7	17.91	21.38	23.14	58.13	36	25.53	34.47	24.64	803.49	22.17
Price/Earnings	- -	- -	- -	30.67	29.73	29.52	49.24	37.2	97.91	39.72	40.06	70.33	96.99	- -	160.65
Price/Earnings Average	- -	- -	- -	27.42	29.25	25.24	43	30.96	100.29	32.71	46.26	83.51	134.59	- -	183.4
Price/Earnings High	- -	- -	- -	32.94	32.04	29.52	52.95	37.56	115.15	39.95	56.03	100.55	181.09	- -	238.17
Price/Earnings Low	- -	- -	- -	25.02	25.09	21.88	31.34	25.15	74.56	23.63	34.2	63.69	94.37	- -	134.19
Price/Book Value	- -	- -	- -	9.06	9.23	8.43	11.61	15.04	17.02	18.76	16.99	12.66	7.11	7.45	7.67
Price/Book Value Average	- -	- -	- -	8.1	9.08	7.21	10.14	12.52	17.43	15.45	19.62	15.03	9.87	7.16	8.76
Price/Book Value High	- -	- -	- -	9.73	9.94	8.43	12.49	15.19	20.01	18.87	23.76	18.1	13.28	10.06	11.37
Price/Book Value Low	- -	- -	- -	7.39	7.78	6.25	7.39	10.17	12.96	11.16	14.5	11.46	6.92	4.6	6.41
Price/Tangible Book Value	- -	- -	- -	15.2	16.48	32.4	36.63	50.16	341.61	-173.76	-264.5	-28.24	-18.78	-14.2	-15.53
Price/Tangible Book Value Average	- -	- -	- -	13.59	16.21	27.71	31.99	41.75	349.92	-143.08	-305.43	-33.54	-26.07	-13.64	-17.73
Price/Tangible Book Value High	- -	- -	- -	16.32	17.75	32.4	39.39	50.65	401.78	-174.76	-369.98	-40.38	-35.07	-19.16	-23.03
Price/Tangible Book Value Low	- -	- -	- -	12.4	13.9	24.01	23.32	33.92	260.15	-103.38	-225.84	-25.58	-18.28	-8.76	-12.97
Price/Sales	- -	- -	- -	3.1	2.94	3.12	3.99	4.47	4.69	7.03	5.4	4.45	2.42	2.01	1.94
Price/Sales Average	- -	- -	- -	2.77	2.9	2.67	3.48	3.72	4.8	5.79	6.23	5.28	3.36	1.93	2.22
Price/Sales High	- -	- -	- -	3.33	3.17	3.12	4.29	4.51	5.51	7.07	7.55	6.36	4.52	2.72	2.88
Price/Sales Low	- -	- -	- -	2.53	2.48	2.31	2.54	3.02	3.57	4.18	4.61	4.03	2.36	1.24	1.62
Price/Cash Flow	- -	- -	- -	17.19	18.53	20.6	21.3	26.38	29.37	31.4	31.49	40.87	16.03	22.67	16.49
Price/Cash Flow Average	- -	- -	- -	15.37	18.23	17.61	18.6	21.95	30.09	25.85	36.37	48.53	22.24	21.78	18.83
Price/Cash Flow High	- -	- -	- -	18.46	19.97	20.6	22.9	26.64	34.55	31.58	44.05	58.44	29.93	30.59	24.45
Price/Cash Flow Low	- -	- -	- -	14.02	15.64	15.27	13.55	17.84	22.37	18.68	26.89	37.02	15.59	13.99	13.77
Price/Free Cash Flow Average	- -	- -	- -	15.63	18.56	17.9	18.99	22.37	30.61	26.23	36.86	-152.64	22.35	21.78	18.96
Price/Free Cash Flow High	- -	- -	- -	18.77	20.33	20.93	23.38	27.14	35.15	32.04	44.65	-183.79	30.08	30.59	24.62
Price/Free Cash Flow Low	- -	- -	- -	14.26	15.92	15.51	13.84	18.18	22.76	18.95	27.26	-116.42	15.67	13.99	13.87
EV/Sales Average	- -	- -	- -	2.75	2.96	2.83	3.54	3.72	5.06	6.02	6.44	5.71	3.77	2.39	2.6
EV/Sales High	- -	- -	- -	3.3	3.23	3.28	4.34	4.51	5.77	7.3	7.74	6.79	4.93	3.17	3.26
EV/Sales Low	- -	- -	- -	2.51	2.55	2.47	2.59	3.03	3.83	4.42	4.83	4.46	2.77	1.7	2
EV/EBITDA Average	- -	- -	- -	14.7	16.44	15.44	18.71	19.28	59.47	29.86	29.3	40.35	32.8	777.88	24.8
EV/EBITDA High	- -	- -	- -	17.65	17.97	17.91	22.96	23.37	67.83	36.2	35.25	47.96	42.89	1,032.24	31.11
EV/EBITDA Low	- -	- -	- -	13.42	14.16	13.49	13.73	15.7	45.02	21.92	21.97	31.51	24.07	552.83	19.12
EV/EBIT Average	- -	- -	- -	18.45	20.68	19.64	23.54	23.93	119.44	37.28	36.02	60.25	60.7	- -	50.1
EV/EBIT High	- -	- -	- -	22.14	22.6	22.78	28.9	28.99	136.21	45.2	43.33	71.6	79.38	- -	62.87
EV/EBIT Low	- -	- -	- -	16.84	17.81	17.16	17.27	19.48	90.4	27.36	27	47.05	44.54	- -	38.64
Last Price	- -	- -	- -	88.06	89.6	100.44	148.26	182.67	185.72	314.12	265.94	197.67	105.36	80.07	80.7
High Price	- -	- -	- -	94.57	96.56	100.44	159.42	184.46	218.43	315.93	372	282.64	196.73	108.05	119.65
Enterprise Value Average	- -	- -	- -	29,623	33,294	33,466	48,384	55,345	72,379	97,604	114,181	90,917	58,876	34,227	39,081
Enterprise Value High	- -	- -	- -	35,563	36,384	38,822	59,382	67,058	82,543	118,324	137,354	108,049	76,994	45,419	49,036
Enterprise Value Low	- -	- -	- -	27,039	28,681	29,249	35,498	45,055	54,784	71,641	85,605	70,996	43,202	24,325	30,137

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	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Shares Outstanding	389	388	383	375	368	368	367	361	361	362	357	358	359	360	362
Diluted Weighted Avg Shares	397	395	393	386	377	373	376	370	367	368	365	361	361	360	365
Basic Weighted Avg Shares	389	388	386	379	370	367	368	364	361	363	360	358	359	360	362
Revenue per Share	24.99	26.27	28.4	28.42	30.44	32.21	37.18	40.89	39.64	44.68	49.27	44.45	43.48	39.78	41.54
EBITDA per Share	4.14	4.81	5.73	5.31	5.47	5.91	7.03	7.9	3.37	9.01	10.83	6.3	5	0.12	4.35
Operating Income per Share	3.58	4.02	4.72	4.23	4.71	5.26	6.21	7.2	5.84	8.29	9.84	4.95	4.35	3.17	4.63
Basic EPS, GAAP	2.2	2.63	3.12	2.87	3.01	3.4	3.01	4.91	1.9	7.91	6.64	2.81	1.09	-3.15	0.5
Basic EPS from Cont Ops	2.21	2.64	3.13	2.88	3.03	3.42	3.04	4.94	1.93	7.92	6.69	2.82	1.14	-3.15	0.5
Diluted EPS, GAAP	2.16	2.58	3.06	2.82	2.96	3.35	2.95	4.82	1.86	7.79	6.55	2.79	1.08	-3.15	0.5
Diluted EPS from Cont Ops	2.17	2.59	3.08	2.84	2.98	3.37	2.97	4.84	1.9	7.81	6.6	2.8	1.13	-3.15	0.5
Dividend per Share	0.52	1.08	0.78	0.92	1.14	1.32	1.48	1.68	1.39	2.07	2.33	2.58	2.64	1.72	1.4
Cash Flow per Share	2.9	3.16	3.98	5.12	4.84	4.88	6.96	6.92	6.32	10.01	8.44	4.84	6.57	3.53	4.89
Free Cash Flow per Basic Share	2.9	3.16	3.98	5.12	4.84	4.88	6.96	6.92	6.32	10.01	8.44	-1.55	6.57	3.53	4.89
Cash & Equivalents per Share	3.47	3.85	4.25	4.07	3.76	4.73	7.39	8.27	13.93	13.71	11.08	11.27	9.47	8.12	9.67
Book Value per Share	7.03	8.47	10.07	9.72	9.71	11.91	12.77	12.15	10.91	16.74	15.66	15.62	14.82	10.74	10.52
Tangible Book Value per Share	4.27	5.76	7.32	5.79	5.44	3.1	4.05	3.64	0.54	-1.81	-1.01	-7	-5.61	-5.64	-5.2