FedEx Corporation Financial Ratios — FDX 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 (%)	13.57	16.91	14.22	6.94	12.65	20.08	25.77	2.91	7.13	24.64	15.58	15.57	16.14	14.7	14.85
Return on Assets (%)	7.09	8.56	6.98	3.02	4.41	6.34	9.06	1.01	2.01	6.69	4.53	4.59	4.97	4.69	4.75
Return on Capital (%)	12.41	15.05	12.01	5.68	8.2	11.38	- -	2.87	4.02	10.17	7.11	7.09	7.53	7.16	7.39
Return on Invested Capital (%)	12.3	14.93	11.89	5.7	8.22	10.19	- -	10.33	4.15	7.99	7.97	5.78	6.41	6.04	6.01
Gross Margin (%)	20.41	24.31	21.38	18.03	20.51	22.08	21.55	21.27	19.28	21.38	21.57	21.26	21.61	21.6	21.77
EBITDA Margin (%)	12.42	15.4	14.05	9.44	11.33	12.54	11.26	11.22	8.71	11.49	10.92	10.08	11.23	10.78	10.38
Operating Margin (%)	7.78	11.5	8.37	4.52	6.11	7.57	7.11	6.87	4.12	7.11	6.98	5.92	7.18	6.86	6.99
Incremental Operating Margin (%)	25.27	110.39	- -	- -	32.07	14.96	1.68	3.16	406.3	21.17	5.76	35.3	- -	- -	8.7
Pretax Margin (%)	7.36	9.8	8.03	3.43	5.44	7.59	6.65	0.94	2.41	7.95	5.24	5.95	6.66	6.19	6.12
Profit Margin (%)	4.76	6.13	5.1	2.21	3.61	4.97	6.99	0.77	1.86	6.23	4.09	4.41	4.94	4.65	4.68
Net Income to Common Margin (%)	4.76	6.13	5.1	2.21	3.61	4.97	6.99	0.77	1.86	6.23	4.09	4.41	4.94	4.65	4.68
Effective Tax Rate (%)	35.31	37.39	36.47	35.46	33.58	34.55	- -	17.56	22.95	21.62	21.85	25.94	25.79	24.79	23.48
Dvd Payout Ratio (%)	8.07	6.52	8.05	21.62	15.22	14.21	11.7	126.48	52.8	13.11	20.73	29.63	29.07	32.72	30.99
Sustainable Growth Rate (%)	12.48	15.81	13.08	5.44	10.72	17.22	22.75	-0.77	3.37	21.41	12.35	10.95	11.45	9.89	10.24

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	1,667	2,990	4,737	7,268	13,762	14,931	16,585	17,581	36,121	36,462	37,194	38,332	37,719	37,416	42,943
ST Debt	417	251	1	19	29	22	1,342	964	1,974	2,354	2,525	2,516	2,531	3,993	5,101
LT Debt	1,250	2,739	4,736	7,249	13,733	14,909	15,243	16,617	34,147	34,108	34,669	35,816	35,188	33,423	37,842
Total Debt/EBITDA	0.31	0.44	0.74	1.62	2.41	1.97	2.25	2.25	5.99	3.78	3.64	4.22	3.83	3.95	4.37
Net Debt/EBITDA	-0.22	-0.28	0.29	0.78	1.79	1.45	1.81	1.95	2.76	1.37	1.26	1.51	1.39	1.59	1.26
Total Debt/EBIT	0.52	0.67	1.24	3.89	4.47	3.27	3.88	3.94	14.94	6.23	5.96	7.8	6.79	7.17	7.86
Net Debt/EBIT	-0.37	-0.43	0.48	1.88	3.32	2.4	3.12	3.42	6.88	2.27	2.07	2.79	2.46	2.89	2.27
EBITDA to Interest Expense	101.9	83.17	40.01	19.06	16.99	14.77	13.2	13.3	8.98	12.17	14.83	13.1	13.22	12.02	10.14
EBITDA-CapEx/Interest Expense	101.9	83.17	40.01	19.06	16.99	14.77	13.2	13.3	8.98	12.17	14.83	13.1	13.22	12.02	10.14
EBIT to Interest Expense	63.85	62.12	23.84	9.12	9.16	8.92	8.34	8.14	4.24	7.53	9.47	7.69	8.45	7.65	6.83
Interest Expense	52	82	160	235	336	512	558	588	672	793	689	694	745	789	970
Common Equity/Total Assets	49.25	51.83	46.2	41.04	29.99	33.1	37.1	32.64	24.88	29.2	29	29.94	31.7	32.04	31.99
Long-Term Debt/Equity (%)	8.49	15.74	31	48.35	99.63	92.76	78.51	93.58	186.65	141.13	139.02	137.29	127.58	119.05	119.58
Long-Term Debt/Capital (%)	7.62	13.43	23.66	32.56	49.85	48.09	42.34	47.02	62.75	56.26	55.8	55.6	53.89	51.04	50.73
Long-Term Debt/Total Assets (%)	4.18	8.16	14.32	19.84	29.88	30.71	29.13	30.54	46.44	41.2	40.32	41.1	40.44	38.14	38.25
Total Debt/Equity (%)	11.32	17.19	31.01	48.48	99.84	92.89	85.42	99.01	197.44	150.87	149.14	146.93	136.75	133.28	135.69
Total Debt/Capital (%)	10.17	14.67	23.67	32.65	49.96	48.16	46.07	49.75	66.38	60.14	59.86	59.5	57.76	57.13	57.57
Total Debt/Total Assets (%)	5.57	8.91	14.32	19.9	29.94	30.75	31.69	32.32	49.12	44.05	43.25	43.99	43.35	42.7	43.4
Net Debt to Equity	-7.99	-11.08	11.97	23.38	74.2	68.2	68.6	85.95	90.94	54.89	51.72	52.6	49.68	53.7	39.19
Net Debt/Capital (%)	-8.68	-12.46	10.69	18.95	42.6	40.55	40.69	46.22	33.59	24.78	23.35	23.84	23.3	25.13	20.24
EBITDA	5,299	6,820	6,402	4,478	5,708	7,561	7,367	7,819	6,032	9,650	10,215	9,088	9,846	9,481	9,832
EBITDA-CapEx	5,299	6,820	6,402	4,478	5,708	7,561	7,367	7,819	6,032	9,650	10,215	9,088	9,846	9,481	9,832
Operating Income (Loss)	3,320	5,094	3,815	2,143	3,077	4,566	4,652	4,786	2,852	5,973	6,523	5,338	6,298	6,032	6,623

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	0.53	0.86	0.55	0.63	0.44	0.5	0.34	0.26	0.47	0.52	0.48	0.5	0.49	0.36	0.7
Current Ratio	1.69	1.96	1.82	1.74	1.5	1.59	1.39	1.45	1.58	1.51	1.43	1.37	1.36	1.19	1.48
Quick Ratio	1.4	1.73	1.58	1.59	1.35	1.46	1.22	1.27	1.45	1.4	1.31	1.25	1.24	1.09	1.37
CFO/Avg Current Liab	0.94	0.84	0.77	0.95	0.82	0.62	0.53	0.6	0.53	0.84	0.7	0.64	0.62	0.49	0.52
Common Equity/Total Assets	49.25	51.83	46.2	41.04	29.99	33.1	37.1	32.64	24.88	29.2	29	29.94	31.7	32.04	31.99
Long-Term Debt/Equity (%)	8.49	15.74	31	48.35	99.63	92.76	78.51	93.58	186.65	141.13	139.02	137.29	127.58	119.05	119.58
Long-Term Debt/Capital (%)	7.62	13.43	23.66	32.56	49.85	48.09	42.34	47.02	62.75	56.26	55.8	55.6	53.89	51.04	50.73
Long-Term Debt/Total Assets (%)	4.18	8.16	14.32	19.84	29.88	30.71	29.13	30.54	46.44	41.2	40.32	41.1	40.44	38.14	38.25
Total Debt/Equity (%)	11.32	17.19	31.01	48.48	99.84	92.89	85.42	99.01	197.44	150.87	149.14	146.93	136.75	133.28	135.69
Total Debt/Capital (%)	10.17	14.67	23.67	32.65	49.96	48.16	46.07	49.75	66.38	60.14	59.86	59.5	57.76	57.13	57.57
Total Debt/Total Assets (%)	5.57	8.91	14.32	19.9	29.94	30.75	31.69	32.32	49.12	44.05	43.25	43.99	43.35	42.7	43.4
CFO/Total Liabilities	31.86	28.99	23.96	24.91	17.74	15.18	14.2	15.32	9.23	17.29	16.1	14.49	13.99	11.81	13.26
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	3.89	3.97	3.98	3.7	3.05	3.49	3.67	3.2	2.11	2.74	2.59	2.46	2.59	2.52	2.78

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	9.02	9.09	8.68	8.49	7.77	8.12	8.14	7.92	7.2	7.57	7.81	8.18	8.65	8.2	7.88
Days Sales Outstanding	40.48	40.17	42.07	42.99	47	44.93	44.84	46.08	50.67	48.19	46.71	44.64	42.19	44.53	46.32
Inventory Turnover	77.47	74.74	77.88	80.95	80.56	93.07	98.84	101.79	99.33	113.9	119.84	114.41	112.88	113.37	116.6
Days Inventory Outstanding	4.71	4.88	4.69	4.51	4.53	3.92	3.69	3.59	3.67	3.2	3.05	3.19	3.23	3.22	3.13
Accounts Payable Turnover	20.5	19.21	18.61	19.29	15.98	16.51	17.93	18.28	17.75	18.57	18.65	18.01	19.54	20.03	18.5
Accounts Payable Turnover Days	17.81	19	19.61	18.93	22.84	22.11	20.36	19.97	20.57	19.65	19.57	20.26	18.68	18.22	19.73
Cash Conversion Cycle	27.38	26.05	27.15	28.58	28.69	26.75	28.17	29.69	33.78	31.74	30.18	27.57	26.75	29.53	29.72
Inventory to Cash Days	35.77	35.29	37.38	38.48	42.47	41.01	41.14	42.49	47	44.99	43.66	41.45	38.96	41.31	43.19
Inventories	440	457	463	498	496	514	525	553	572	587	637	604	614	602	669
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	440	457	463	498	496	514	525	553	572	587	637	604	614	602	669

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	22,973	25,017	33,655	40,582	35,665	42,805	54,855	33,253	27,572	68,815	47,417	44,755	49,896	42,162	80,621
- Cash & Cash Equivalents	2,843	4,917	2,908	3,763	3,534	3,969	3,265	2,319	4,881	7,087	6,897	6,856	6,501	5,502	13,311
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1,667	2,990	4,737	7,268	13,762	14,931	16,585	17,581	36,121	36,462	37,194	38,332	37,719	37,416	42,943
Enterprise Value	21,797	23,090	35,484	44,087	45,893	53,767	68,175	48,515	58,812	98,190	77,714	76,231	81,114	74,076	110,253
Total Capital	16,394	20,388	20,014	22,261	27,546	31,004	36,001	35,338	54,416	60,630	62,133	64,420	65,301	65,490	74,590
Total Debt/Capital (%)	10.17	14.67	23.67	32.65	49.96	48.16	46.07	49.75	66.38	60.14	59.86	59.5	57.76	57.13	57.57
Total Debt / EV	0.08	0.13	0.13	0.16	0.3	0.28	0.24	0.36	0.61	0.37	0.48	0.5	0.47	0.51	0.39
EV/Sales	0.51	0.52	0.78	0.93	0.91	0.89	1.04	0.7	0.85	1.17	0.83	0.85	0.92	0.84	1.16
EV/EBITDA	4.11	3.39	5.54	9.85	8.04	7.11	9.25	6.2	9.75	10.18	7.61	8.39	8.24	7.81	11.21
EV/EBIT	6.84	5.21	9.3	23.61	14.91	11.78	15.96	10.86	24.33	16.76	12.44	15.52	14.59	14.2	20.18
EV/Cash Flow to Firm	4.48	4.87	8.13	7.99	7.74	10.21	- -	7.96	10.47	9.13	7.49	8.14	9.15	9.71	11.4
EV/Free Cash Flow to Firm	4.48	4.87	8.13	7.99	7.74	10.21	- -	7.96	10.47	9.13	7.49	8.14	9.15	9.71	11.4
Diluted Market Cap	23,002	25,050	36,553	41,239	37,475	43,083	56,171	33,788	27,624	69,226	48,721	45,718	51,398	43,123	80,285
Diluted Enterprise Value	21,826	23,123	38,382	44,744	47,703	54,045	69,491	49,050	58,864	98,601	79,018	77,194	82,616	75,037	109,917
EV per Share	68.85	72.94	124.32	156.1	172.84	200.43	256.37	186.02	224.51	367.27	299.08	303.48	332.02	311.24	459.39
TTM Sales	42,680	44,287	45,567	47,453	50,365	60,319	65,450	69,693	69,217	83,959	93,512	90,155	87,693	87,926	94,720
TTM EBITDA	5,299	6,820	6,402	4,478	5,708	7,561	7,367	7,819	6,032	9,650	10,215	9,088	9,846	9,481	9,832
TTM Operating Income	3,320	5,094	3,815	2,143	3,077	4,566	4,652	4,786	2,852	5,973	6,523	5,338	6,298	6,032	6,623
TTM Cash Flow to Firm	4,869	4,739	4,366	5,518	5,931	5,265	- -	6,098	5,615	10,757	10,370	9,362	8,865	7,629	9,667
TTM Free Cash Flow to Firm	4,869	4,739	4,366	5,518	5,931	5,265	- -	6,098	5,615	10,757	10,370	9,362	8,865	7,629	9,667

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	4.76	5.34	8.57	7.69	6.57	8.74	12.02	6.02	5.42	6.83	4.96	5.17	6.18	6.13	9
EV/EBIT	6.84	5.21	9.3	23.61	14.91	11.78	15.96	10.86	24.33	16.76	12.44	15.52	14.59	14.2	20.18
Enterprise Value	21,797	23,090	35,484	44,087	45,893	53,767	68,175	48,515	58,812	98,190	77,714	76,231	81,114	74,076	110,253
Low Price	53.24	69.17	78.55	113.54	100.03	120.24	158.17	127.46	73.51	105.16	160.38	116.55	176.18	157.3	176.06
EV/Sales	0.51	0.52	0.78	0.93	0.91	0.89	1.04	0.7	0.85	1.17	0.83	0.85	0.92	0.84	1.16
EV/EBITDA	4.11	3.39	5.54	9.85	8.04	7.11	9.25	6.2	9.75	10.18	7.61	8.39	8.24	7.81	11.21
Price/Earnings	11.31	9.21	14.48	38.65	19.6	14.28	12	61.58	21.44	13.19	12.69	11.48	11.84	10.52	17.96
Price/Earnings Average	10.9	8.95	12.69	36.07	18.57	13.12	11.01	82.58	24.63	10.22	14.02	10.61	12.01	12.9	12.71
Price/Earnings High	12.55	10.43	14.48	40.23	22.11	14.58	13.02	105.39	29.41	13.36	18.07	13.03	14.06	15.23	18.05
Price/Earnings Low	8.3	8.06	9.65	30.54	14.59	10.76	9.2	61.56	14.98	5.39	11.15	7.51	10.21	9.34	9.41
Price/Book Value	1.56	1.44	2.2	2.71	2.59	2.66	2.83	1.87	1.51	2.85	1.9	1.72	1.81	1.5	2.55
Price/Book Value Average	1.5	1.4	1.93	2.53	2.45	2.45	2.59	2.51	1.73	2.21	2.1	1.58	1.84	1.84	1.8
Price/Book Value High	1.73	1.63	2.2	2.82	2.92	2.72	3.07	3.2	2.07	2.89	2.71	1.95	2.15	2.17	2.56
Price/Book Value Low	1.14	1.26	1.47	2.14	1.93	2.01	2.17	1.87	1.05	1.16	1.67	1.12	1.56	1.33	1.34
Price/Tangible Book Value	1.86	1.71	2.7	3.7	5.92	5.1	4.59	3.18	2.38	4.09	2.62	2.28	2.36	1.96	3.24
Price/Tangible Book Value Average	1.79	1.66	2.36	3.45	5.61	4.69	4.21	4.26	2.73	3.17	2.9	2.1	2.39	2.41	2.29
Price/Tangible Book Value High	2.07	1.93	2.7	3.85	6.68	5.21	4.98	5.44	3.26	4.14	3.73	2.58	2.8	2.84	3.25
Price/Tangible Book Value Low	1.37	1.5	1.8	2.92	4.41	3.84	3.52	3.18	1.66	1.67	2.3	1.49	2.03	1.74	1.7
Price/Sales	0.54	0.56	0.74	0.86	0.71	0.71	0.84	0.48	0.4	0.82	0.52	0.51	0.58	0.49	0.84
Price/Sales Average	0.52	0.55	0.65	0.8	0.67	0.65	0.77	0.64	0.46	0.64	0.57	0.47	0.59	0.6	0.59
Price/Sales High	0.6	0.64	0.74	0.89	0.8	0.72	0.91	0.82	0.55	0.83	0.74	0.57	0.69	0.71	0.84
Price/Sales Low	0.39	0.49	0.49	0.68	0.53	0.53	0.64	0.48	0.28	0.34	0.46	0.33	0.5	0.43	0.44
Price/Cash Flow	4.75	5.34	7.89	7.56	6.25	8.68	11.74	5.92	5.41	6.81	4.94	5.16	6.17	6.12	8.92
Price/Cash Flow Average	4.58	5.19	6.92	7.06	5.92	7.98	10.77	7.94	6.22	5.28	5.45	4.76	6.26	7.5	6.31
Price/Cash Flow High	5.27	6.04	7.89	7.87	7.05	8.87	12.74	10.14	7.42	6.9	7.03	5.85	7.33	8.86	8.96
Price/Cash Flow Low	3.49	4.67	5.26	5.98	4.65	6.54	9	5.92	3.78	2.78	4.34	3.37	5.32	5.43	4.68
Price/Free Cash Flow Average	4.59	5.19	7.51	7.17	6.22	8.03	11.03	8.07	6.23	5.3	5.48	4.77	6.27	7.51	6.37
Price/Free Cash Flow High	5.28	6.05	8.57	8	7.41	8.92	13.05	10.3	7.43	6.92	7.06	5.86	7.35	8.87	9.04
Price/Free Cash Flow Low	3.49	4.68	5.71	6.07	4.89	6.58	9.21	6.02	3.79	2.79	4.36	3.38	5.33	5.44	4.71
EV/Sales Average	0.49	0.51	0.69	0.87	0.87	0.83	0.97	0.86	0.91	0.99	0.88	0.81	0.93	0.95	0.92
EV/Sales High	0.57	0.6	0.78	0.96	1	0.91	1.11	1.04	1	1.18	1.05	0.91	1.03	1.06	1.17
EV/Sales Low	0.37	0.45	0.53	0.75	0.73	0.72	0.85	0.7	0.73	0.68	0.77	0.67	0.85	0.79	0.76
EV/EBITDA Average	3.96	3.28	4.89	9.24	7.71	6.65	8.64	7.66	10.43	8.57	8.09	8.01	8.31	8.82	8.82
EV/EBITDA High	4.59	3.87	5.54	10.22	8.84	7.23	9.89	9.23	11.45	10.27	9.58	9.05	9.19	9.81	11.25
EV/EBITDA Low	2.96	2.93	3.79	7.94	6.45	5.72	7.52	6.2	8.37	5.96	7.05	6.68	7.54	7.31	7.31
EV/EBIT Average	6.58	5.05	8.21	22.16	14.31	11.01	14.91	13.4	26.03	14.12	13.24	14.83	14.72	16.03	15.87
EV/EBIT High	7.64	5.95	9.3	24.5	16.4	11.97	17.06	16.16	28.57	16.92	15.66	16.74	16.28	17.82	20.25
EV/EBIT Low	4.92	4.5	6.36	19.05	11.96	9.46	12.96	10.86	20.89	9.82	11.52	12.37	13.36	13.29	13.16
Last Price	72.56	79.02	117.91	143.69	134.32	159.57	206.28	127.5	105.26	257.4	182.48	178.18	204.24	177.15	335.92
High Price	80.56	89.48	117.91	149.56	151.56	162.93	223.91	218.21	144.36	260.84	259.88	202.14	242.65	256.51	337.54
Enterprise Value Average	20,972	22,392	31,326	41,376	44,022	50,282	63,680	59,857	62,913	82,722	82,686	72,823	81,848	83,603	86,679
Enterprise Value High	24,328	26,402	35,484	45,744	50,472	54,668	72,864	72,172	69,057	99,110	97,827	82,251	90,498	92,963	110,643
Enterprise Value Low	15,680	19,970	24,250	35,571	36,789	43,216	55,380	48,506	50,497	57,489	71,972	60,753	74,259	69,352	71,887

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	317	317	285	282	266	268	266	261	262	267	260	251	244	238	240
Diluted Weighted Avg Shares	317	317	310	287	279	270	272	265	262	269	267	257	252	243	239
Basic Weighted Avg Shares	317	317	285	282	266	268	266	261	262	268	266	256	251	243	237
Revenue per Share	134.81	139.89	159.65	168.02	189.68	224.85	246.12	267.22	264.19	313.28	351.55	352.17	349.37	361.84	399.66
EBITDA per Share	16.74	21.54	22.43	15.86	21.5	28.19	27.7	29.98	23.02	36.01	38.4	35.5	39.23	39.02	41.49
Operating Income per Share	10.49	16.09	13.37	7.59	11.59	17.02	17.49	18.35	10.89	22.29	24.52	20.85	25.09	24.82	27.95
Basic EPS, GAAP	6.42	8.58	8.14	3.72	6.85	11.17	17.19	2.07	4.91	19.52	14.38	15.52	17.25	16.84	18.7
Basic EPS from Cont Ops	6.42	8.58	8.14	3.72	6.85	11.17	17.19	2.07	4.91	19.52	14.38	15.52	17.25	16.84	18.7
Diluted EPS, GAAP	6.41	8.57	7.5	3.66	6.52	11.1	16.79	2.04	4.9	19.45	14.33	15.48	17.21	16.81	18.55
Diluted EPS from Cont Ops	6.41	8.57	7.5	3.66	6.52	11.1	16.79	2.04	4.9	19.45	14.33	15.48	17.21	16.81	18.55
Dividend per Share	0.52	0.56	0.66	0.8	1.04	1.59	2.01	2.62	2.59	2.56	2.98	4.6	5.02	5.51	5.8
Cash Flow per Share	15.27	14.81	14.94	19	21.5	18.38	17.58	21.52	19.45	37.82	36.96	34.56	33.12	28.95	37.66
Free Cash Flow per Basic Share	15.27	14.81	14.94	19	21.5	18.38	17.58	21.52	19.45	37.82	36.96	34.56	33.12	28.95	37.66
Cash & Equivalents per Share	8.98	15.53	10.19	13.32	13.31	14.8	12.28	8.89	18.63	26.51	26.54	27.29	26.61	23.12	55.46
Book Value per Share	46.52	54.96	53.52	53.09	51.91	59.92	73.01	68.08	69.84	90.4	95.98	103.86	112.9	117.96	131.86
Tangible Book Value per Share	38.98	46.25	43.75	38.86	22.71	31.28	44.99	40.09	44.29	62.93	69.63	78.24	86.61	90.21	103.81