Rockwell Automation, Inc. Financial Ratios — RWL Stock

Profitability (USD)

	2011 Y	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
As of date	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Return on Common Equity (%)	43.5	40.95	34.09	31.54	33.68	34.36	35.49	25.02	68.83	142.93	78.67	36.45	44.12	27	24.3
Return on Assets (%)	13.91	13.5	13.17	13.7	13.11	10.81	11.58	7.98	11.25	15.3	14.96	8.69	12.57	8.46	7.74
Return on Capital (%)	29.72	28.13	24.4	23.04	22.89	20.35	20.95	14.3	25.49	35.06	26.72	14.72	22.46	14.7	14.77
Return on Invested Capital (%)	29.49	27.92	24	22.52	22.63	19.94	21.78	12.97	33.69	30.55	20.38	15.62	16.6	13.78	12.72
Gross Margin (%)	39.84	40.3	40.52	41.58	42.85	42.1	42.27	43.28	43.32	41	41.41	39.97	48.83	46.6	48.14
EBITDA Margin (%)	17.67	18.69	18.6	20.18	21.55	20.07	21.23	21.93	22.61	20.35	21.11	20.29	19.71	18.64	18.35
Operating Margin (%)	15.49	16.47	16.31	17.87	18.97	17.15	17.59	19.46	20.34	17.62	17.4	17.21	18.69	14.42	17.06
Incremental Operating Margin (%)	27.65	39.31	5.51	54.38	- -	44.02	23.67	52.64	224.31	67.45	15.32	15.41	27.57	63.1	296.15
Pretax Margin (%)	14.46	15.43	15.44	17.12	17.87	16.04	16.44	19.96	13.46	17.95	21.81	13.83	17.75	13.31	10.99
Profit Margin (%)	11.63	11.77	11.91	12.48	13.12	12.41	13.08	8.03	10.39	16.17	19.21	12.01	15.31	11.53	10.42
Net Income to Common Margin (%)	11.63	11.77	11.91	12.48	13.12	12.41	13.08	8.03	10.39	16.17	19.21	12.01	15.31	11.53	10.42
Effective Tax Rate (%)	19.65	23.7	22.9	27.1	26.6	22.63	20.41	59.76	22.77	9.94	11.92	14.39	20.52	13.82	18.32
Dvd Payout Ratio (%)	30.27	33.57	36.53	38.76	42.3	51.83	47.32	82.32	66.08	46.22	37.36	57.33	46.36	60.55	93.96
Sustainable Growth Rate (%)	30.33	27.2	21.64	19.31	19.43	16.55	18.69	4.42	23.35	76.87	49.28	15.55	23.66	10.65	1.47

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	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
As of date	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Total Debt	905	1,062	1,084	1,225	1,501	1,965	1,844	1,776	2,257	2,364	4,385	4,183	3,335	4,085	3,647
ST Debt	- -	157	179	325	- -	449	600	551	301	114	606	1,052	187	1,168	704
LT Debt	905	905	905	900	1,501	1,516	1,243	1,225	1,956	2,249	3,778	3,131	3,148	2,917	2,943
Total Debt/EBITDA	0.85	0.91	0.92	0.92	1.1	1.66	1.38	1.22	1.49	1.84	2.97	2.66	1.87	2.65	2.38
Net Debt/EBITDA	-0.08	0.14	-0.1	0.03	0.05	0.37	0.32	0.79	0.82	1.01	2.25	2.13	1.06	2.06	1.8
Total Debt/EBIT	0.97	1.03	1.05	1.04	1.25	1.95	1.57	1.37	1.66	2.12	3.4	3.13	2.17	3.34	3.02
Net Debt/EBIT	-0.09	0.15	-0.11	0.03	0.06	0.43	0.37	0.89	0.91	1.16	2.58	2.51	1.23	2.59	2.29
EBITDA to Interest Expense	17.82	19.46	19.4	22.53	21.34	16.55	17.59	20.02	15.42	12.45	15.62	12.78	13.22	10	9.81
EBITDA-CapEx/Interest Expense	17.82	19.46	19.4	22.53	21.34	16.55	17.59	20.02	15.42	12.45	15.62	12.78	13.22	10	9.81
EBIT to Interest Expense	15.62	17.15	17.01	19.96	18.79	14.14	14.57	17.77	13.87	10.78	12.87	10.84	12.54	7.74	9.12
Interest Expense	60	60	61	59	64	71	76	73	98	104	95	123	135	154	156
Common Equity/Total Assets	33.08	32.85	44.24	42.71	35.24	28.02	37.19	25.83	6.61	14.15	22.33	25.33	31.51	31.14	32.57
Long-Term Debt/Equity (%)	51.77	48.87	35.01	33.87	66.51	76.19	46.68	75.75	484.02	167.02	140.24	103.8	84.1	79.37	79.3
Long-Term Debt/Capital (%)	34.11	31.06	24.66	23.19	39.94	38.34	27.59	36.1	73.52	60.62	53.37	43.49	44.48	37.59	40
Long-Term Debt/Total Assets (%)	17.12	16.06	15.49	14.47	23.43	21.35	17.36	19.57	32	30.96	35.31	29.1	27.85	25.97	26.23
Total Debt/Equity (%)	51.77	57.35	41.93	46.1	66.51	98.73	69.22	109.81	558.36	175.5	162.75	138.66	89.09	111.16	98.28
Total Debt/Capital (%)	34.11	36.45	29.54	31.55	39.94	49.68	40.91	52.34	84.81	63.7	61.94	58.1	47.11	52.64	49.57
Total Debt/Total Assets (%)	17.12	18.84	18.55	19.69	23.43	27.67	25.75	28.36	36.92	32.54	40.97	38.88	29.5	36.37	32.51
Net Debt to Equity	-4.8	8.54	-4.52	1.28	3.26	22.03	16.25	71.55	306.41	96.13	123.19	110.9	50.61	86.2	74.27
Net Debt/Capital (%)	-5.04	7.87	-4.73	1.27	3.16	18.06	13.98	41.71	75.39	43.07	51.72	49.87	31.54	43.46	40
EBITDA	1,061	1,170	1,181	1,336	1,359	1,180	1,340	1,462	1,514	1,288	1,478	1,574	1,785	1,540	1,531
EBITDA-CapEx	1,061	1,170	1,181	1,336	1,359	1,180	1,340	1,462	1,514	1,288	1,478	1,574	1,785	1,540	1,531
Operating Income (Loss)	929	1,031	1,036	1,184	1,197	1,008	1,110	1,297	1,362	1,115	1,218	1,335	1,693	1,192	1,423

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	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
As of date	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Cash Ratio	0.74	0.82	1.02	1.08	1.62	1.23	1.18	0.41	0.55	0.39	0.22	0.14	0.32	0.13	0.14
Current Ratio	2.31	2.21	2.38	2.33	2.94	2.12	2.06	1.27	1.54	1.48	1.02	1.01	1.46	1.08	1.14
Quick Ratio	1.54	1.59	1.79	1.79	2.4	1.78	1.71	0.94	1.15	1.08	0.7	0.62	0.96	0.63	0.7
CFO/Avg Current Liab	0.5	0.5	0.66	0.64	0.79	0.57	0.5	0.59	0.57	0.6	0.53	0.25	0.4	0.25	0.44
Common Equity/Total Assets	33.08	32.85	44.24	42.71	35.24	28.02	37.19	25.83	6.61	14.15	22.33	25.33	31.51	31.14	32.57
Long-Term Debt/Equity (%)	51.77	48.87	35.01	33.87	66.51	76.19	46.68	75.75	484.02	167.02	140.24	103.8	84.1	79.37	79.3
Long-Term Debt/Capital (%)	34.11	31.06	24.66	23.19	39.94	38.34	27.59	36.1	73.52	60.62	53.37	43.49	44.48	37.59	40
Long-Term Debt/Total Assets (%)	17.12	16.06	15.49	14.47	23.43	21.35	17.36	19.57	32	30.96	35.31	29.1	27.85	25.97	26.23
Total Debt/Equity (%)	51.77	57.35	41.93	46.1	66.51	98.73	69.22	109.81	558.36	175.5	162.75	138.66	89.09	111.16	98.28
Total Debt/Capital (%)	34.11	36.45	29.54	31.55	39.94	49.68	40.91	52.34	84.81	63.7	61.94	58.1	47.11	52.64	49.57
Total Debt/Total Assets (%)	17.12	18.84	18.55	19.69	23.43	27.67	25.75	28.36	36.92	32.54	40.97	38.88	29.5	36.37	32.51
CFO/Total Liabilities	18.2	18.99	31.14	28.97	28.63	18.53	22.99	27.99	20.7	18.93	15.75	10.63	18.17	11.43	20.56
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	5.24	5.39	6.7	6.6	5.93	5.19	6.67	7.04	6.41	6.73	6.25	5.71	6.86	6.62	6.32

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	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
As of date	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Accounts Receivable Turnover	- -	5.56	5.35	5.52	5.59	5.55	5.7	5.73	5.65	5.21	5.23	4.91	4.64	4.16	4.47
Days Sales Outstanding	- -	65.62	68.19	66.18	65.29	65.8	64.04	63.67	64.57	70	69.73	74.34	78.66	87.66	81.67
Inventory Turnover	5.8	5.93	6.12	6.43	6.41	6.41	6.71	6.63	6.56	6.44	5.93	5.03	3.77	3.27	3.41
Days Inventory Outstanding	62.94	61.57	59.63	56.77	56.9	56.95	54.36	55.04	55.66	56.67	61.52	72.57	96.83	111.57	107.15
Accounts Payable Turnover	8.19	7.41	6.9	7.2	6.82	6.38	6.3	5.69	5.38	5.42	5.47	5.13	4.58	4.28	4.78
Accounts Payable Turnover Days	44.56	49.27	52.91	50.69	53.55	57.24	57.91	64.12	67.82	67.4	66.74	71.22	79.73	85.29	76.33
Cash Conversion Cycle	- -	77.92	74.91	72.26	68.65	65.51	60.49	54.58	52.41	59.27	64.51	75.69	95.75	113.94	112.5
Inventory to Cash Days	- -	4.05	8.56	9.41	8.39	8.86	9.67	8.63	8.91	13.33	8.21	1.77	-18.17	-23.91	-25.49
Inventories	642	619	615	588	536	527	559	582	576	584	798	1,054	1,405	1,293	1,247
Raw Materials	237	207	200	191	152	153	172	177	174	182	282	412	463	474	414
Work In Process	139	150	167	157	158	158	168	180	178	159	229	317	396	344	331
Finished Goods	265	263	248	240	226	216	219	224	224	243	287	325	546	475	502
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	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
As of date	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Market Capitalization	8,096	9,613	14,728	15,090	13,083	14,976	22,731	22,812	18,880	25,919	34,225	24,812	32,783	30,272	38,428
- Cash & Cash Equivalents	989	904	1,201	1,191	1,427	1,526	1,411	619	1,018	705	662	491	1,072	471	468
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	319	305	291	182	177	57
+ Total Debt	905	1,062	1,084	1,225	1,501	1,965	1,844	1,776	2,257	2,364	4,385	4,183	3,335	4,085	3,647
Enterprise Value	8,012	9,421	14,238	14,495	12,435	14,511	22,040	23,679	20,079	27,897	38,252	28,796	35,228	34,063	41,664
Total Capital	2,653	2,914	3,670	3,884	3,758	3,955	4,507	3,394	2,661	3,711	7,079	7,200	7,078	7,760	7,358
Total Debt/Capital (%)	34.11	36.45	29.54	31.55	39.94	49.68	40.91	52.34	84.81	63.7	61.94	58.1	47.11	52.64	49.57
Total Debt / EV	0.11	0.11	0.08	0.08	0.12	0.14	0.08	0.08	0.11	0.08	0.11	0.15	0.09	0.12	0.09
EV/Sales	1.34	1.51	2.24	2.19	1.97	2.47	3.49	3.55	3	4.41	5.47	3.71	3.89	4.12	4.99
EV/EBITDA	7.55	8.06	12.05	10.85	9.15	12.29	16.45	16.2	13.26	21.66	25.89	18.29	19.74	22.12	27.21
EV/EBIT	8.62	9.14	13.74	12.24	10.39	14.39	18.82	18.26	14.75	25.01	29.71	21.56	22.95	27.85	34.55
EV/Cash Flow to Firm	11.59	12.32	13.41	13.46	10.07	14.48	20.13	17.81	15.96	22.98	28.45	31.01	23.78	34.18	24.93
EV/Free Cash Flow to Firm	11.59	12.32	13.41	13.46	10.07	14.48	20.13	17.81	15.96	22.98	28.45	31.01	23.78	34.18	24.93
Diluted Market Cap	8,284	9,861	14,940	15,421	13,409	15,279	22,997	23,905	19,467	26,008	34,550	25,135	33,011	30,656	38,656
Diluted Enterprise Value	8,200	9,669	14,451	14,826	12,761	14,814	22,305	24,772	20,666	27,986	38,577	29,119	35,456	34,447	41,892
EV per Share	56.46	67.39	102.51	106.04	93.92	112.93	171.65	195.53	173.54	240.08	329.76	249.96	306.86	301.26	370.57
TTM Sales	6,000	6,259	6,352	6,624	6,308	5,880	6,311	6,666	6,695	6,330	6,997	7,760	9,058	8,264	8,342
TTM EBITDA	1,061	1,170	1,181	1,336	1,359	1,180	1,340	1,462	1,514	1,288	1,478	1,574	1,785	1,540	1,531
TTM Operating Income	929	1,031	1,036	1,184	1,197	1,008	1,110	1,297	1,362	1,115	1,218	1,335	1,693	1,192	1,423
TTM Cash Flow to Firm	692	765	1,062	1,077	1,234	1,002	1,095	1,329	1,258	1,214	1,344	929	1,481	997	1,671
TTM Free Cash Flow to Firm	692	765	1,062	1,077	1,234	1,002	1,095	1,329	1,258	1,214	1,344	929	1,481	997	1,671

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	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
As of date	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Price/Free Cash Flow	12.87	13.72	14.72	14.92	11.29	16.13	22.24	18.39	16.47	23.21	27.4	30.54	24.03	35.48	25.04
EV/EBIT	8.62	9.14	13.74	12.24	10.39	14.39	18.82	18.26	14.75	25.01	29.71	21.56	22.95	27.85	34.55
Enterprise Value	8,012	9,421	14,238	14,495	12,435	14,511	22,040	23,679	20,079	27,897	38,252	28,796	35,228	34,063	41,664
Low Price	51.49	53.92	68.29	103.99	97.25	88.84	114.17	160.58	143.04	119.97	214.18	189.17	214.49	246.67	211.66
EV/Sales	1.34	1.51	2.24	2.19	1.97	2.47	3.49	3.55	3	4.41	5.47	3.71	3.89	4.12	4.99
EV/EBITDA	7.55	8.06	12.05	10.85	9.15	12.29	16.45	16.2	13.26	21.66	25.89	18.29	19.74	22.12	27.21
Price/Earnings	11.6	13.04	19.47	18.25	15.81	20.52	27.53	42.6	27.13	25.33	25.46	26.78	23.64	31.77	44.33
Price/Earnings Average	15.35	13.81	15.89	19.31	18.06	19.15	23.21	41.28	27.47	22.33	23.22	33.36	23.37	32.48	38.45
Price/Earnings High	19.94	15.95	19.85	20.95	20.15	21.27	27.61	47.17	31.54	26.82	28.14	43.98	28.61	36.83	46.13
Price/Earnings Low	10.47	10.23	12.54	17.19	15.56	15.65	17.75	36.31	23.79	13.62	18.48	23.52	17.75	29.27	27.45
Price/Book Value	4.63	5.19	5.7	5.68	5.8	7.53	8.53	14.1	46.71	25.22	14.32	9.1	9.2	8.65	10.52
Price/Book Value Average	6.13	5.49	4.65	6.01	6.62	7.02	7.19	13.67	47.29	22.23	13.06	11.34	9.1	8.85	9.12
Price/Book Value High	7.96	6.35	5.81	6.52	7.39	7.8	8.56	15.62	54.29	26.7	15.83	14.95	11.14	10.03	10.95
Price/Book Value Low	4.18	4.07	3.67	5.35	5.71	5.74	5.5	12.02	40.95	13.56	10.4	8	6.91	7.97	6.51
Price/Tangible Book Value	14.02	13.86	10.91	11.08	13.1	22.66	16.86	69.81	-21.93	-23.52	-15.16	-14.59	-39.98	-19.39	-36.63
Price/Tangible Book Value Average	18.55	14.67	8.9	11.73	14.97	21.14	14.22	67.64	-22.2	-20.74	-13.82	-18.18	-39.53	-19.83	-31.78
Price/Tangible Book Value High	24.09	16.95	11.12	12.73	16.7	23.48	16.92	77.3	-25.49	-24.91	-16.75	-23.96	-48.39	-22.49	-38.13
Price/Tangible Book Value Low	12.66	10.87	7.03	10.44	12.9	17.27	10.88	59.51	-19.22	-12.65	-11	-12.82	-30.03	-17.87	-22.69
Price/Sales	1.35	1.54	2.32	2.28	2.07	2.55	3.6	3.42	2.82	4.09	4.89	3.22	3.62	3.66	4.62
Price/Sales Average	1.78	1.63	1.89	2.41	2.37	2.38	3.04	3.32	2.86	3.61	4.46	4.01	3.58	3.75	4.01
Price/Sales High	2.32	1.88	2.36	2.62	2.64	2.64	3.61	3.79	3.28	4.34	5.41	5.28	4.38	4.25	4.81
Price/Sales Low	1.22	1.2	1.49	2.15	2.04	1.94	2.32	2.92	2.47	2.2	3.55	2.83	2.72	3.37	2.86
Price/Cash Flow	12.58	13.38	14.51	14.6	11.02	15.81	21.98	17.55	15.97	23.13	27.14	30.33	23.86	35.04	24.95
Price/Cash Flow Average	16.64	14.16	11.84	15.45	12.59	14.75	18.53	17	16.17	20.39	24.75	37.78	23.59	35.82	21.64
Price/Cash Flow High	21.61	16.35	14.79	16.77	14.04	16.38	22.05	19.43	18.56	24.5	30	49.81	28.88	40.63	25.96
Price/Cash Flow Low	11.35	10.49	9.35	13.76	10.84	12.05	14.18	14.96	14	12.44	19.7	26.64	17.92	32.28	15.45
Price/Free Cash Flow Average	17.03	14.52	12.01	15.79	12.9	15.05	18.75	17.82	16.68	20.47	24.99	38.04	23.76	36.28	21.72
Price/Free Cash Flow High	22.11	16.77	15.01	17.13	14.39	16.72	22.31	20.36	19.14	24.58	30.29	50.15	29.08	41.14	26.06
Price/Free Cash Flow Low	11.62	10.76	9.48	14.06	11.11	12.3	14.34	15.68	14.44	12.48	19.89	26.82	18.05	32.69	15.5
EV/Sales Average	1.77	1.59	1.81	2.32	2.27	2.3	2.93	3.45	3.03	3.92	5.04	4.5	3.85	4.2	4.38
EV/Sales High	2.3	1.85	2.29	2.53	2.54	2.56	3.5	3.92	3.46	4.65	5.98	5.76	4.65	4.71	5.18
EV/Sales Low	1.2	1.17	1.42	2.06	1.94	1.86	2.21	3.05	2.65	2.51	4.13	3.32	2.99	3.83	3.24
EV/EBITDA Average	10.02	8.53	9.76	11.5	10.52	11.45	13.78	15.72	13.42	19.28	23.85	22.16	19.53	22.56	23.89
EV/EBITDA High	13.04	9.88	12.29	12.52	11.79	12.76	16.5	17.88	15.29	22.84	28.33	28.42	23.6	25.26	28.24
EV/EBITDA Low	6.81	6.28	7.62	10.19	9	9.28	10.42	13.9	11.72	12.36	19.54	16.37	15.16	20.57	17.66
EV/EBIT Average	11.44	9.68	11.12	12.98	11.95	13.4	15.77	17.71	14.92	22.26	27.37	26.13	22.71	28.41	30.32
EV/EBIT High	14.88	11.21	14.02	14.13	13.39	14.94	18.88	20.14	17	26.38	32.51	33.5	27.44	31.8	35.85
EV/EBIT Low	7.77	7.13	8.68	11.51	10.22	10.86	11.93	15.66	13.04	14.27	22.42	19.3	17.63	25.9	22.42
Last Price	57.05	68.76	106.03	110.39	98.82	116.54	177.04	188.38	163.18	223.06	295.04	215.38	285.56	267.74	341.78
High Price	98.03	84.06	108.08	126.73	125.95	120.78	177.58	208.59	189.66	236.2	326.15	353.72	345.66	310.45	355.71
Enterprise Value Average	10,626	9,983	11,525	15,370	14,301	13,510	18,470	22,970	20,315	24,831	35,240	34,891	34,863	34,743	36,569
Enterprise Value High	13,827	11,560	14,523	16,730	16,028	15,056	22,110	26,127	23,142	29,425	41,860	44,731	42,126	38,893	43,230
Enterprise Value Low	7,223	7,347	8,996	13,621	12,228	10,952	13,968	20,313	17,749	15,918	28,872	25,776	27,068	31,681	27,034

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2011 Y	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
As of date	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Shares Outstanding	142	140	139	137	132	129	128	121	116	116	116	115	115	113	112
Diluted Weighted Avg Shares	145	143	141	140	136	131	130	127	119	117	117	117	116	115	113
Basic Weighted Avg Shares	142	140	139	137	132	129	128	121	116	116	116	116	115	113	113
Revenue per Share	42.29	44.77	45.73	48.45	47.64	45.75	49.15	55.05	57.86	54.47	60.32	66.96	78.9	73.09	74.02
EBITDA per Share	7.47	8.37	8.5	9.78	10.27	9.19	10.44	12.07	13.08	11.09	12.74	13.58	15.55	13.62	13.58
Operating Income per Share	6.55	7.37	7.46	8.66	9.04	7.85	8.65	10.71	11.77	9.6	10.5	11.52	14.75	10.54	12.63
Basic EPS, GAAP	4.92	5.27	5.44	6.05	6.25	5.68	6.43	4.42	6.01	8.81	11.59	8.04	12.08	8.43	7.71
Basic EPS from Cont Ops	4.91	5.27	5.44	6.05	6.25	5.68	6.43	4.42	6.01	8.81	11.59	7.93	11.13	8.38	6.65
Diluted EPS, GAAP	4.81	5.14	5.37	5.92	6.1	5.57	6.36	4.22	5.83	8.78	11.48	7.99	12	8.32	7.68
Diluted EPS from Cont Ops	4.8	5.14	5.37	5.92	6.1	5.57	6.36	4.22	5.83	8.78	11.48	7.88	11.06	8.28	6.62
Dividend per Share	1.49	1.77	1.99	2.34	2.64	2.94	3.04	3.64	3.97	4.07	4.29	4.48	4.72	5.05	5.24
Cash Flow per Share	4.54	5.14	7.31	7.56	8.97	7.37	8.05	10.73	10.22	9.64	10.87	7.1	11.97	7.64	13.7
Free Cash Flow per Basic Share	4.54	5.14	7.31	7.56	8.97	7.37	8.05	10.73	10.22	9.64	10.87	7.1	11.97	7.64	13.7
Cash & Equivalents per Share	6.97	8.97	11.33	13.31	16.23	18.9	19.75	7.51	9.14	6.06	5.71	4.26	9.34	4.17	4.16
Book Value per Share	12.32	13.25	18.61	19.44	17.05	15.49	20.74	13.36	3.49	8.85	20.6	23.66	31.02	30.94	32.5
Tangible Book Value per Share	4.07	4.96	9.72	9.96	7.54	5.14	10.5	2.7	-7.44	-9.48	-19.47	-14.76	-7.14	-13.81	-9.33