Dollar Tree, Inc. Financial Ratios — DT3 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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Return on Common Equity (%)	34.83	41.12	42.05	40.55	9.12	18.3	27.27	-24.81	13.9	19.82	17.7	19.62	-12.43	-53.68	33.17
Return on Assets (%)	20.74	24.38	21.6	19.13	2.91	5.67	10.7	-10.66	5	6.66	6.26	7.22	-4.43	-14.9	7.99
Return on Capital (%)	29.39	35	31.26	29.47	9.28	9.8	- -	- -	7.25	8.77	8.51	9.36	-5.44	-22.27	11.91
Return on Invested Capital (%)	27.69	30.99	29.86	28.62	9.15	9.63	- -	- -	7.13	8.6	8.33	8.57	7.93	8.18	10.81
Gross Margin (%)	35.87	35.87	35.58	35.27	30.05	30.86	31.57	30.44	29.82	30.53	29.4	37.51	35.87	35.81	36.4
EBITDA Margin (%)	14.27	14.81	14.81	14.49	9.92	11.3	11.73	-1.4	8.08	10.09	9.6	15.99	12.96	11.31	11.85
Operating Margin (%)	11.8	12.44	12.38	12.09	6.77	8.23	9.07	7.83	6.67	7.4	6.88	13.62	10.57	8.32	8.52
Incremental Operating Margin (%)	20.33	18.06	11.26	9.17	0.14	12.55	20.49	- -	- -	16.47	- -	- -	- -	- -	10.42
Pretax Margin (%)	11.76	13.24	12.17	11.09	2.89	6.42	7.66	-5.74	4.65	6.82	6.2	12.79	9.9	7.87	8.39
Profit Margin (%)	7.36	8.38	7.61	6.97	1.82	4.33	7.71	-6.97	3.5	5.26	5.04	10.48	-5.95	-17.24	6.61
Net Income to Common Margin (%)	7.36	8.38	7.61	6.97	1.82	4.33	7.71	-6.97	3.5	5.26	5.04	10.48	-5.95	-17.24	6.61
Effective Tax Rate (%)	37.36	36.74	37.47	37.2	36.99	32.59	- -	- -	24.73	22.87	18.64	23.92	23.83	24.65	24.81
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	34.83	41.12	42.05	40.55	9.12	18.3	27.27	-24.81	13.9	19.82	17.7	19.62	-12.43	-53.68	33.17

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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Total Debt	266	271	770	683	7,346	6,322	5,678	4,265	10,031	9,640	9,970	10,127	7,368	7,831	7,056
ST Debt	16	14	13	- -	108	152	916	- -	1,529	1,348	1,408	1,450	900	1,961	1,000
LT Debt	250	257	757	683	7,238	6,170	4,762	4,265	8,502	8,292	8,563	8,677	6,469	5,870	6,055
Total Debt/EBITDA	0.28	0.25	0.66	0.55	4.78	2.7	2.18	-13.4	5.26	3.74	3.94	4.11	3.39	3.94	3.07
Net Debt/EBITDA	-0.02	-0.12	0.43	-0.15	4.3	2.33	1.75	-12.07	1.69	0.7	0.96	1.13	1.38	1.09	0.74
Total Debt/EBIT	0.34	0.29	0.79	0.66	7	3.71	2.84	-4.54	7.95	5.11	5.5	4.82	4.15	5.36	4.27
Net Debt/EBIT	-0.03	-0.14	0.52	-0.17	6.3	3.2	2.29	-4.09	2.56	0.96	1.34	1.32	1.69	1.49	1.04
EBITDA to Interest Expense	326.21	391.21	75.38	15.56	2.56	6.24	8.65	-0.86	11.77	17.48	14.13	19.38	19.33	18.5	26.91
EBITDA-CapEx/Interest Expense	326.21	391.21	75.36	15.56	2.56	6.24	8.65	-0.86	11.77	17.48	14.12	19.34	19.28	18.5	26.91
EBIT to Interest Expense	269.69	328.61	63.01	12.99	1.75	4.54	6.69	4.83	9.72	12.82	10.13	16.5	15.77	13.6	19.33
Interest Expense	3	3	15	80	599	376	302	370	162	147	179	127	113	108	86
Common Equity/Total Assets	57.74	60.59	42.23	51.11	27.71	34.32	43.97	41.8	31.95	35.2	35.53	38.01	33.21	21.33	27.88
Long-Term Debt/Equity (%)	18.59	15.41	64.66	38.25	164.25	114.48	66.3	75.59	135.92	113.81	110.93	99.15	88.45	147.58	161.27
Long-Term Debt/Capital (%)	15.53	13.26	39.01	27.67	61.59	52.68	37.03	43.05	52.2	48.99	48.41	45.96	44.06	49.71	56.01
Long-Term Debt/Total Assets (%)	10.74	9.34	27.31	19.55	45.52	39.29	29.16	31.59	43.43	40.06	39.42	37.69	29.37	31.48	44.97
Total Debt/Equity (%)	19.75	16.27	65.76	38.25	166.7	117.3	79.06	75.59	160.37	132.32	129.17	115.71	100.76	196.88	187.9
Total Debt/Capital (%)	16.49	13.99	39.67	27.67	62.5	53.98	44.15	43.05	61.59	56.96	56.37	53.64	50.19	66.32	65.27
Total Debt/Total Assets (%)	11.4	9.86	27.77	19.55	46.2	40.26	34.76	31.59	51.24	46.58	45.9	43.99	33.46	42	52.39
Net Debt to Equity	-1.7	-7.71	42.89	-10.16	150	101.22	63.77	68.11	51.69	24.84	31.51	31.75	41.04	54.68	45.64
Net Debt/Capital (%)	-1.72	-8.36	30.02	-11.31	60	50.3	38.94	40.51	20.53	11.67	14.56	15.24	21.05	20.61	16.98
EBITDA	946	1,095	1,161	1,246	1,537	2,342	2,610	-318	1,908	2,575	2,527	2,465	2,175	1,989	2,301
EBITDA-CapEx	946	1,095	1,161	1,246	1,537	2,341	2,610	-318	1,908	2,575	2,526	2,460	2,169	1,989	2,301
Operating Income (Loss)	782	920	970	1,040	1,050	1,705	2,018	1,788	1,575	1,888	1,811	2,099	1,775	1,462	1,653

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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Cash Ratio	0.5	0.59	0.39	1	0.35	0.41	0.38	0.2	0.15	0.38	0.24	0.15	0.09	0.15	0.22
Current Ratio	2.08	2.18	2.01	2.31	1.88	1.87	1.6	2.05	1.2	1.35	1.34	1.51	1.31	1.06	1.07
Quick Ratio	0.5	0.59	0.39	1.02	0.43	0.48	0.42	0.25	0.18	0.38	0.24	0.15	0.09	0.15	0.22
CFO/Avg Current Liab	1.23	1.08	1.17	1.22	0.54	0.8	0.61	0.71	0.66	0.75	0.36	0.38	0.6	0.43	0.43
Common Equity/Total Assets	57.74	60.59	42.23	51.11	27.71	34.32	43.97	41.8	31.95	35.2	35.53	38.01	33.21	21.33	27.88
Long-Term Debt/Equity (%)	18.59	15.41	64.66	38.25	164.25	114.48	66.3	75.59	135.92	113.81	110.93	99.15	88.45	147.58	161.27
Long-Term Debt/Capital (%)	15.53	13.26	39.01	27.67	61.59	52.68	37.03	43.05	52.2	48.99	48.41	45.96	44.06	49.71	56.01
Long-Term Debt/Total Assets (%)	10.74	9.34	27.31	19.55	45.52	39.29	29.16	31.59	43.43	40.06	39.42	37.69	29.37	31.48	44.97
Total Debt/Equity (%)	19.75	16.27	65.76	38.25	166.7	117.3	79.06	75.59	160.37	132.32	129.17	115.71	100.76	196.88	187.9
Total Debt/Capital (%)	16.49	13.99	39.67	27.67	62.5	53.98	44.15	43.05	61.59	56.96	56.37	53.64	50.19	66.32	65.27
Total Debt/Total Assets (%)	11.4	9.86	27.77	19.55	46.2	40.26	34.76	31.59	51.24	46.58	45.9	43.99	33.46	42	52.39
CFO/Total Liabilities	69.77	62.53	49.59	55.21	6.98	16.23	16.5	22.47	14.04	20.25	10.22	11.32	18.25	19.52	26.09
CFO/CapEx	- -	- -	2,647	- -	- -	1,859.22	- -	- -	- -	- -	894.69	322.96	426.11	- -	- -
Altman's Z-Score	11.42	10.34	9.15	9.93	4.34	5.63	6.58	6.31	3.34	3.66	3.85	3.41	2.75	2.21	3.77

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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Accounts Receivable Turnover	- -	- -	- -	- -	403.08	312.04	304.11	238.61	220.46	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	0.91	1.17	1.2	1.53	1.66	- -	- -	- -	- -	- -	- -
Inventory Turnover	5.09	5.16	5.03	5.38	5.53	4.98	5.05	4.74	4.7	5.1	4.77	1.96	2.71	4.37	4.78
Days Inventory Outstanding	71.7	70.78	72.52	67.88	66.01	73.27	72.35	77.08	77.74	71.56	76.54	186.03	134.74	83.58	76.39
Accounts Payable Turnover	15.75	15.31	13.81	13.46	15.06	12.06	13.53	12.54	12.03	12.51	11.61	5.66	5.09	7.98	7.52
Accounts Payable Turnover Days	23.17	23.85	26.42	27.12	24.24	30.26	26.97	29.11	30.35	29.17	31.45	64.47	71.68	45.75	48.54
Cash Conversion Cycle	- -	- -	- -	- -	42.67	44.19	46.58	49.5	49.05	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	-65.1	-72.1	-71.15	-75.55	-76.08	- -	- -	- -	- -	- -	- -
Inventories	867	972	1,035	1,036	2,886	2,866	3,169	3,536	3,522	3,427	4,367	5,449	2,496	2,672	2,495
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	867	972	1,035	1,036	2,886	2,866	3,169	3,536	3,522	3,427	4,367	5,449	2,496	2,672	2,495
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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Market Capitalization	9,718	9,066	10,543	14,675	19,132	17,734	27,347	22,849	20,546	23,690	29,443	33,074	28,482	15,736	23,191
- Cash & Cash Equivalents	288	400	268	864	736	866	1,098	422	539	1,417	985	643	425	1,257	718
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	266	271	770	683	7,346	6,322	5,678	4,265	10,031	9,640	9,970	10,127	7,368	7,831	7,056
Enterprise Value	9,695	8,937	11,045	14,493	25,738	23,185	31,927	26,692	30,038	31,913	38,429	42,558	35,425	22,311	29,529
Total Capital	1,610	1,939	1,941	2,468	11,753	11,711	12,860	9,908	16,286	16,925	17,689	18,878	14,682	11,808	10,811
Total Debt/Capital (%)	16.49	13.99	39.67	27.67	62.5	53.98	44.15	43.05	61.59	56.96	56.37	53.64	50.19	66.32	65.27
Total Debt / EV	0.03	0.03	0.07	0.05	0.29	0.27	0.18	0.16	0.33	0.3	0.26	0.24	0.21	0.35	0.24
EV/Sales	1.46	1.21	1.41	1.68	1.66	1.12	1.44	1.17	1.27	1.25	1.46	2.76	2.11	1.27	1.52
EV/EBITDA	10.25	8.16	9.52	11.63	16.74	9.9	12.23	- -	15.75	12.4	15.2	17.27	16.29	11.22	12.83
EV/EBIT	12.4	9.71	11.38	13.93	24.52	13.6	15.97	- -	23.8	16.9	21.21	20.27	19.96	15.26	17.86
EV/Cash Flow to Firm	14.08	13.14	13.74	14.59	21.81	12.04	- -	- -	15.08	11.28	24.37	24.86	12.79	7.58	11.36
EV/Free Cash Flow to Firm	14.08	13.14	13.75	14.59	21.81	12.04	- -	- -	15.08	11.28	24.39	24.94	12.82	7.58	11.36
Diluted Market Cap	10,190	9,313	11,099	14,768	18,198	17,784	27,390	22,908	20,683	24,087	29,953	33,504	28,690	15,797	24,102
Diluted Enterprise Value	10,167	9,184	11,601	14,587	24,804	23,235	31,970	26,751	30,175	32,310	38,939	42,988	35,634	22,371	30,440
EV per Share	41.94	39.8	53.07	70.46	109.54	98.19	134.53	112.11	126.89	136.74	170.72	192.38	162.57	103.73	148.76
TTM Sales	6,631	7,395	7,840	8,602	15,498	20,719	22,246	22,823	23,611	25,509	26,321	15,412	16,781	17,579	19,412
TTM EBITDA	946	1,095	1,161	1,246	1,537	2,342	2,610	-318	1,908	2,575	2,527	2,465	2,175	1,989	2,301
TTM Operating Income	782	920	970	1,040	1,050	1,705	2,018	1,788	1,575	1,888	1,811	2,099	1,775	1,462	1,653
TTM Cash Flow to Firm	688	680	804	993	1,180	1,926	- -	- -	1,992	2,830	1,577	1,712	2,770	2,943	2,598
TTM Free Cash Flow to Firm	688	680	803	993	1,180	1,926	- -	- -	1,992	2,830	1,575	1,707	2,764	2,943	2,598

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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Price/Free Cash Flow	14.84	13.73	13.98	15.66	22.68	10.63	18.14	12.97	11.06	8.87	20.95	20.81	10.71	5.52	9.51
EV/EBIT	12.4	9.71	11.38	13.93	24.52	13.6	15.97	- -	23.8	16.9	21.21	20.27	19.96	15.26	17.86
Enterprise Value	9,695	8,937	11,045	14,493	25,738	23,185	31,927	26,692	30,038	31,913	38,429	42,558	35,425	22,311	29,529
Low Price	24.32	37.13	38.97	49.23	60.89	69.68	66.2	79.12	84.96	65.53	84.23	126.69	102.77	59.29	61.47
EV/Sales	1.46	1.21	1.41	1.68	1.66	1.12	1.44	1.17	1.27	1.25	1.46	2.76	2.11	1.27	1.52
EV/EBITDA	10.25	8.16	9.52	11.63	16.74	9.9	12.23	- -	15.75	12.4	15.2	17.27	16.29	11.22	12.83
Price/Earnings	20.71	14.95	18.52	24.53	64.15	19.75	15.92	- -	24.89	17.88	22.45	20.66	- -	- -	18.75
Price/Earnings Average	16.63	17.11	18.95	19.59	59.42	21.93	11.73	- -	29.44	16.25	18.9	20.94	- -	- -	15.69
Price/Earnings High	21.41	21.25	22.11	24.95	67.46	26.1	16.09	- -	34.24	20.14	25.23	24.33	- -	- -	22.66
Price/Earnings Low	11.98	13.75	14.24	16.93	47.97	18.33	9.14	- -	24.37	11.54	14.46	17.51	- -	- -	9.86
Price/Book Value	7.23	5.44	9.01	8.22	4.34	3.29	3.81	4.05	3.28	3.25	3.81	3.78	3.89	3.96	6.18
Price/Book Value Average	5.8	6.22	9.22	6.57	4.02	3.65	2.81	3.83	3.88	2.96	3.21	3.83	4.01	5.3	5.17
Price/Book Value High	7.47	7.73	10.75	8.36	4.57	4.35	3.85	4.89	4.52	3.66	4.29	4.45	4.79	8.14	7.46
Price/Book Value Low	4.18	5	6.93	5.67	3.25	3.05	2.19	3.34	3.22	2.1	2.46	3.2	3.06	3.21	3.25
Price/Tangible Book Value	8.29	6.07	10.55	9.06	-4.46	-5.53	-20.75	-538.88	17.54	10.76	11.18	9.02	4.13	4.43	6.96
Price/Tangible Book Value Average	6.66	6.95	10.8	7.24	-4.13	-6.14	-15.3	-509.47	20.74	9.78	9.41	9.14	4.26	5.93	5.83
Price/Tangible Book Value High	8.57	8.63	12.6	9.22	-4.69	-7.31	-20.98	-650.59	24.12	12.12	12.56	10.62	5.08	9.1	8.41
Price/Tangible Book Value Low	4.8	5.58	8.12	6.25	-3.33	-5.13	-11.92	-444.27	17.17	6.95	7.2	7.64	3.25	3.59	3.66
Price/Sales	1.53	1.25	1.41	1.71	1.17	0.85	1.23	1	0.87	0.94	1.13	2.17	1.71	0.9	1.24
Price/Sales Average	1.22	1.43	1.44	1.36	1.08	0.95	0.9	0.95	1.03	0.86	0.95	2.2	1.76	1.2	1.04
Price/Sales High	1.58	1.78	1.68	1.74	1.23	1.13	1.24	1.21	1.2	1.06	1.27	2.55	2.1	1.85	1.5
Price/Sales Low	0.88	1.15	1.08	1.18	0.87	0.79	0.7	0.82	0.85	0.61	0.73	1.83	1.34	0.73	0.65
Price/Cash Flow	14.73	13.65	13.91	15.59	22.58	10.58	18.07	12.93	11.01	8.83	20.82	20.66	10.69	5.51	9.49
Price/Cash Flow Average	11.83	15.62	14.24	12.45	20.91	11.74	13.32	12.22	13.02	8.03	17.53	20.95	11.02	7.39	7.94
Price/Cash Flow High	15.23	19.4	16.61	15.86	23.74	13.98	18.27	15.61	15.14	9.95	23.41	24.34	13.15	11.34	11.47
Price/Cash Flow Low	8.52	12.55	10.7	10.76	16.88	9.82	10.38	10.66	10.78	5.7	13.41	17.51	8.4	4.47	4.99
Price/Free Cash Flow Average	11.91	15.72	14.31	12.51	21	11.81	13.37	12.26	13.08	8.06	17.64	21.1	11.04	7.4	7.96
Price/Free Cash Flow High	15.34	19.52	16.7	15.94	23.85	14.05	18.34	15.66	15.21	9.99	23.55	24.51	13.18	11.35	11.49
Price/Free Cash Flow Low	8.59	12.63	10.76	10.81	16.96	9.87	10.42	10.69	10.83	5.72	13.49	17.64	8.42	4.47	5
EV/Sales Average	1.17	1.39	1.44	1.34	1.57	1.21	1.11	1.11	1.43	1.17	1.28	2.79	2.16	1.57	1.33
EV/Sales High	1.51	1.73	1.67	1.71	1.72	1.39	1.45	1.38	1.6	1.37	1.6	3.14	2.5	2.22	1.77
EV/Sales Low	0.84	1.11	1.1	1.16	1.35	1.06	0.91	0.99	1.25	0.92	1.06	2.43	1.75	1.1	0.96
EV/EBITDA Average	8.22	9.36	9.73	9.26	15.82	10.73	9.48	- -	17.71	11.56	13.36	17.45	16.69	13.91	11.19
EV/EBITDA High	10.59	11.65	11.28	11.83	17.38	12.33	12.35	- -	19.79	13.56	16.65	19.65	19.3	19.58	14.93
EV/EBITDA Low	5.92	7.5	7.42	7.98	13.6	9.35	7.77	- -	15.52	9.13	11.06	15.22	13.49	9.72	8.06
EV/EBIT Average	9.94	11.14	11.64	11.09	23.18	14.75	12.38	- -	26.77	15.76	18.65	20.49	20.46	18.93	15.58
EV/EBIT High	12.81	13.87	13.49	14.18	25.46	16.94	16.12	- -	29.91	18.49	23.23	23.07	23.66	26.64	20.79
EV/EBIT Low	7.16	8.92	8.88	9.56	19.92	12.85	10.15	- -	23.45	12.46	15.43	17.87	16.53	13.22	11.22
Last Price	42.04	40.37	50.66	71.35	81.42	75.1	115.23	95.97	86.79	101.51	130.8	149.51	130.71	73.17	116.83
High Price	43.45	57.39	60.49	72.58	85.62	99.24	116.51	115.86	119.36	114.33	147.02	176.06	160.77	150.51	141.19
Enterprise Value Average	7,777	10,250	11,291	11,538	24,328	25,141	24,742	25,445	33,792	29,756	33,774	43,018	36,304	27,669	25,749
Enterprise Value High	10,021	12,761	13,092	14,747	26,724	28,886	32,230	31,428	37,748	34,905	42,079	48,432	41,976	38,945	34,365
Enterprise Value Low	5,599	8,211	8,613	9,945	20,913	21,906	20,291	22,680	29,604	23,516	27,947	37,512	29,338	19,326	18,541

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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Shares Outstanding	231	225	208	206	235	236	237	238	237	233	225	221	218	215	199
Diluted Weighted Avg Shares	242	231	219	207	224	237	238	239	238	237	229	224	220	216	206
Basic Weighted Avg Shares	241	229	218	206	223	236	237	238	237	236	228	223	220	216	206
Revenue per Share	27.56	32.25	35.95	41.76	69.66	87.9	93.94	95.94	99.54	107.91	115.49	69.05	76.45	81.5	94.32
EBITDA per Share	3.93	4.78	5.32	6.05	6.91	9.94	11.02	-1.34	8.04	10.89	11.09	11.04	9.91	9.22	11.18
Operating Income per Share	3.25	4.01	4.45	5.05	4.72	7.23	8.52	7.51	6.64	7.99	7.95	9.41	8.08	6.78	8.03
Basic EPS, GAAP	2.03	2.7	2.74	2.91	1.27	3.8	7.24	-6.69	3.49	5.68	5.83	7.24	-4.55	-14.05	6.23
Basic EPS from Cont Ops	2.03	2.7	2.74	2.91	1.27	3.8	7.24	-6.69	3.49	5.68	5.83	6.72	5.77	4.83	5.95
Diluted EPS, GAAP	2.01	2.68	2.72	2.89	1.26	3.78	7.21	-6.66	3.47	5.65	5.8	7.21	-4.55	-14.03	6.22
Diluted EPS from Cont Ops	2.01	2.68	2.72	2.89	1.26	3.78	7.21	-6.66	3.47	5.65	5.8	6.69	5.77	4.83	5.94
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	2.85	2.96	3.64	4.58	3.61	7.1	6.38	7.42	7.88	11.49	6.28	7.23	12.23	13.27	12.31
Free Cash Flow per Basic Share	2.85	2.96	3.64	4.58	3.61	7.1	6.38	7.42	7.88	11.49	6.27	7.21	12.2	13.27	12.31
Cash & Equivalents per Share	1.25	1.78	1.29	4.2	3.15	3.69	4.63	1.77	2.28	6.07	4.38	2.91	1.95	5.84	3.62
Book Value per Share	5.82	7.42	5.62	8.68	18.76	22.82	30.26	23.7	26.42	31.22	34.29	39.56	33.56	18.49	18.92
Tangible Book Value per Share	5.07	6.65	4.8	7.87	-18.26	-13.58	-5.55	-0.18	4.95	9.43	11.7	16.58	31.62	16.53	16.78