Becton, Dickinson and Company Financial Ratios — BOX 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 (%)	24.77	26.1	28.18	23.48	11.38	13.19	10.01	0.94	5.14	3.42	8.44	6.9	5.58	6.6	6.54
Return on Assets (%)	12.66	10.74	11	9.64	3.57	3.75	3.47	0.68	2.33	1.65	3.88	3.33	2.81	3.1	2.98
Return on Capital (%)	18.16	16.05	16.21	14.31	7.2	6.79	- -	1.34	- -	3.22	6.11	5.19	4.58	4.91	4.91
Return on Invested Capital (%)	16.85	14.84	11.54	13.83	6.95	6.59	- -	1.07	- -	1.88	5.12	5.04	4.67	4.64	5.06
Gross Margin (%)	52.2	51.28	51.79	50.92	45.66	47.99	49.33	45.48	47.94	42.29	45.12	44.92	42.17	45.22	45.44
EBITDA Margin (%)	28.48	26.84	22.35	25.67	19.11	20.38	21.58	21.82	23.21	18.83	23.42	23.91	22.71	23.21	23.08
Operating Margin (%)	21.95	20.21	15.58	19.01	14.59	17.29	15.51	14.07	12.96	7.53	12.7	13.12	12.51	14.15	13.67
Incremental Operating Margin (%)	17.98	- -	- -	89.54	- -	29.9	72.31	9.59	- -	84.62	39.88	- -	- -	53.6	7.82
Pretax Margin (%)	21.33	19.1	14.46	18.02	7.19	8.6	8.07	7.34	6.8	2.58	8.84	9.45	8.58	9.94	8.61
Profit Margin (%)	16.76	15.18	16.05	14.03	6.76	7.82	9.1	1.95	7.13	5.44	10.94	9.43	7.66	8.45	7.68
Net Income to Common Margin (%)	16.76	15.18	16.05	14.03	6.76	7.82	8.52	0.99	6.25	4.77	10.46	8.95	7.35	8.45	7.68
Effective Tax Rate (%)	25.77	24.66	20.26	22.14	5.95	9.03	- -	73.49	- -	14.98	5.2	8.3	7.94	14.96	10.79
Dvd Payout Ratio (%)	30.06	33.15	41.55	35.53	69.78	57.58	58.93	487.42	76.97	375.1	63.28	64.21	71.7	64.52	71.28
Sustainable Growth Rate (%)	17.32	17.45	16.47	15.14	3.44	5.59	4.11	-3.63	1.18	-9.41	3.1	2.47	1.58	2.34	1.88

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	2,720	4,166	3,970	3,971	12,822	11,551	18,870	21,495	19,390	17,930	17,610	16,065	15,879	20,110	19,181
ST Debt	235	405	207	203	1,452	1,001	203	2,601	1,309	706	500	2,179	1,141	2,170	1,560
LT Debt	2,485	3,761	3,763	3,768	11,370	10,550	18,667	18,894	18,081	17,224	17,110	13,886	14,738	17,940	17,621
Total Debt/EBITDA	1.26	2.01	2.21	1.83	6.53	4.54	7.23	6.16	4.83	5.92	3.93	3.56	3.61	4.29	3.8
Net Debt/EBITDA	0.71	1.21	1.16	0.97	5.8	3.93	1.8	5.84	4.7	4.99	3.42	3.34	3.29	3.93	3.68
Total Debt/EBIT	1.63	2.67	3.17	2.47	11.94	8.08	12.4	14.24	11.02	19.66	7.83	7.04	7.52	8.39	7.44
Net Debt/EBIT	0.93	1.6	1.66	1.31	10.61	7	3.08	13.49	10.71	16.56	6.81	6.6	6.85	7.67	7.19
EBITDA to Interest Expense	25.71	15.33	13.04	16.06	5.3	6.56	5.01	4.94	6.28	5.73	9.55	11.33	9.73	8.87	8.22
EBITDA-CapEx/Interest Expense	24.64	15.33	13.04	16.06	5.3	6.56	5.01	4.94	6.28	5.73	9.55	11.33	9.73	8.87	8.22
EBIT to Interest Expense	19.82	11.54	9.09	11.9	4.04	5.56	3.6	3.19	3.51	2.29	5.18	6.22	5.36	5.41	4.87
Interest Expense	84	135	138	135	371	388	521	706	639	528	469	398	452	528	613
Common Equity/Total Assets	46.29	36.41	41.5	40.6	27.06	29.84	34.31	38.94	40.72	44	43.94	47.76	48.88	45.19	45.89
Long-Term Debt/Equity (%)	51.46	90.93	74.63	74.57	158.69	138.2	144.17	90	85.77	72.48	72.26	54.92	57.13	69.3	69.4
Long-Term Debt/Capital (%)	32.92	45.3	41.76	41.76	56.89	54.99	58.67	44.47	44.68	41.31	41.44	33.58	35.36	39	39.53
Long-Term Debt/Total Assets (%)	23.82	33.1	30.97	30.27	42.94	41.23	49.47	35.05	34.93	31.89	31.76	26.23	27.92	31.32	31.85
Total Debt/Equity (%)	56.33	100.73	78.74	78.59	178.95	151.31	145.74	102.39	91.97	75.45	74.38	63.54	61.55	77.68	75.55
Total Debt/Capital (%)	36.03	50.18	44.05	44	64.15	60.21	59.31	50.59	47.91	43	42.65	38.85	38.1	43.72	43.03
Total Debt/Total Assets (%)	26.07	36.67	32.68	31.9	48.43	45.15	50.01	39.88	37.46	33.2	32.68	30.35	30.09	35.1	34.67
Net Debt to Equity	31.99	60.32	41.25	41.76	159.08	131.12	36.23	96.96	89.43	63.56	64.73	59.56	56.06	71.05	73.02
Net Debt/Capital (%)	24.23	37.63	29.21	29.46	61.4	56.73	26.59	49.23	47.21	38.86	39.3	37.33	35.92	41.54	42.2
EBITDA	2,160	2,069	1,800	2,168	1,965	2,544	2,610	3,487	4,013	3,027	4,480	4,511	4,399	4,683	5,041
EBITDA-CapEx	2,070	2,069	1,800	2,168	1,965	2,544	2,610	3,487	4,013	3,027	4,480	4,511	4,399	4,683	5,041
Operating Income (Loss)	1,665	1,558	1,255	1,606	1,500	2,158	1,876	2,249	2,240	1,211	2,430	2,475	2,424	2,856	2,986

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	0.86	1.1	1.22	1.23	0.35	0.43	4.25	0.16	0.1	0.49	0.35	0.13	0.21	0.24	0.08
Current Ratio	2.56	2.69	2.76	2.74	1.29	1.45	5.58	1.03	1.18	1.54	1.33	1.04	1.31	1.17	1.11
Quick Ratio	1.53	1.73	1.81	1.76	0.72	0.8	4.77	0.48	0.51	0.9	0.7	0.41	0.6	0.58	0.44
CFO/Avg Current Liab	0.98	0.93	0.84	0.8	0.52	0.58	0.66	0.54	0.52	0.62	0.75	0.36	0.41	0.49	0.4
Common Equity/Total Assets	46.29	36.41	41.5	40.6	27.06	29.84	34.31	38.94	40.72	44	43.94	47.76	48.88	45.19	45.89
Long-Term Debt/Equity (%)	51.46	90.93	74.63	74.57	158.69	138.2	144.17	90	85.77	72.48	72.26	54.92	57.13	69.3	69.4
Long-Term Debt/Capital (%)	32.92	45.3	41.76	41.76	56.89	54.99	58.67	44.47	44.68	41.31	41.44	33.58	35.36	39	39.53
Long-Term Debt/Total Assets (%)	23.82	33.1	30.97	30.27	42.94	41.23	49.47	35.05	34.93	31.89	31.76	26.23	27.92	31.32	31.85
Total Debt/Equity (%)	56.33	100.73	78.74	78.59	178.95	151.31	145.74	102.39	91.97	75.45	74.38	63.54	61.55	77.68	75.55
Total Debt/Capital (%)	36.03	50.18	44.05	44	64.15	60.21	59.31	50.59	47.91	43	42.65	38.85	38.1	43.72	43.03
Total Debt/Total Assets (%)	26.07	36.67	32.68	31.9	48.43	45.15	50.01	39.88	37.46	33.2	32.68	30.35	30.09	35.1	34.67
CFO/Total Liabilities	30.63	24.39	24.19	23.59	8.95	14.25	10.29	8.71	10.85	11.7	15.39	9.52	11.08	12.09	11.46
CFO/CapEx	19.09	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	3.81	4.63	3.34	4.25	4.62	3.86	4.25	4.41	4.65	4.04	3.97

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	6.23	6.22	6.47	6.96	7.33	7.72	7.19	7.87	7.41	6.78	8.06	8.31	8.2	7.25	7.25
Days Sales Outstanding	58.57	58.69	56.42	52.44	49.79	47.31	50.74	46.39	49.23	53.85	45.29	43.92	44.51	50.35	50.36
Inventory Turnover	3.03	3.02	2.94	2.86	3.24	3.53	3.47	4.08	3.58	3.49	3.83	3.48	3.45	3.11	3.08
Days Inventory Outstanding	120.34	120.82	124.22	127.55	112.83	103.39	105.34	89.41	101.97	104.71	95.35	104.78	105.85	117.49	118.51
Accounts Payable Turnover	11.82	11.46	11.84	11.55	11.73	9.65	8.52	9.82	8.31	7.72	6.79	6.33	6.74	6.57	6.18
Accounts Payable Turnover Days	30.88	31.86	30.82	31.61	31.13	37.83	42.85	37.16	43.94	47.31	53.78	57.7	54.18	55.54	59.02
Cash Conversion Cycle	148.03	147.65	149.82	148.39	131.49	112.87	113.23	98.64	107.27	111.25	86.87	91	96.18	112.31	109.85
Inventory to Cash Days	-61.77	-62.14	-67.8	-75.11	-63.04	-56.08	-54.6	-43.01	-52.74	-50.86	-50.06	-60.86	-61.33	-67.14	-68.14
Inventories	1,245	1,241	1,402	1,495	1,959	1,719	1,818	2,451	2,579	2,743	2,743	3,224	3,273	3,843	3,894
Raw Materials	177	201	226	248	384	316	313	510	544	602	628	707	714	803	860
Work In Process	234	247	258	260	280	274	271	297	318	335	381	397	381	443	490
Finished Goods	834	793	918	987	1,295	1,129	1,234	1,644	1,717	1,806	1,734	2,120	2,178	2,597	2,544
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	- -	- -	- -	- -	27,945	38,354	44,507	69,889	68,402	67,566	70,327	63,349	75,093	69,579	53,329
- Cash & Cash Equivalents	1,175	1,671	1,890	1,861	1,424	1,541	14,179	1,140	536	2,825	2,283	1,006	1,416	1,717	641
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	2	2	2	2	2	2	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2,720	4,166	3,970	3,971	12,822	11,551	18,870	21,495	19,390	17,930	17,610	16,065	15,879	20,110	19,181
Enterprise Value	- -	- -	- -	- -	39,248	47,998	49,179	90,229	87,228	82,653	85,644	78,402	89,548	87,527	71,861
Total Capital	7,548	8,302	9,012	9,024	19,987	19,185	31,818	42,489	40,472	41,695	41,287	41,347	41,676	45,999	44,571
Total Debt/Capital (%)	36.03	50.18	44.05	44	64.15	60.21	59.31	50.59	47.91	43	42.65	38.85	38.1	43.72	43.03
Total Debt / EV	- -	- -	- -	- -	0.33	0.24	0.38	0.24	0.22	0.22	0.21	0.2	0.18	0.23	0.27
EV/Sales	- -	- -	- -	- -	3.82	3.85	4.07	5.65	5.04	5.14	4.48	4.15	4.62	4.34	3.29
EV/EBITDA	- -	- -	- -	- -	19.97	18.87	18.84	25.88	21.74	27.31	19.12	17.38	20.36	18.69	14.26
EV/EBIT	- -	- -	- -	- -	36.54	33.56	32.31	59.79	49.56	90.63	38.06	34.36	42.42	36.52	27.86
EV/Cash Flow to Firm	- -	- -	- -	- -	18.89	16.48	- -	29.56	- -	20.73	16.82	26.15	26.3	20.61	18.07
EV/Free Cash Flow to Firm	- -	- -	- -	- -	18.89	16.48	- -	29.56	- -	20.73	16.82	26.15	26.3	20.61	18.07
Diluted Market Cap	- -	- -	- -	- -	27,522	39,117	43,657	68,950	69,501	65,792	72,209	64,245	74,576	70,038	53,909
Diluted Enterprise Value	- -	- -	- -	- -	38,825	48,761	48,329	89,290	88,327	80,879	87,526	79,298	89,031	87,986	72,441
EV per Share	- -	- -	- -	- -	186.28	225.03	215.75	336.39	322.55	284.99	301.06	276.69	308.37	302.75	251.79
TTM Sales	7,584	7,708	8,054	8,446	10,282	12,483	12,093	15,983	17,290	16,074	19,131	18,870	19,372	20,178	21,840
TTM EBITDA	2,160	2,069	1,800	2,168	1,965	2,544	2,610	3,487	4,013	3,027	4,480	4,511	4,399	4,683	5,041
TTM Operating Income	1,665	1,558	1,255	1,606	1,500	2,158	1,876	2,249	2,240	1,211	2,430	2,475	2,424	2,856	2,986
TTM Cash Flow to Firm	1,778	1,864	1,829	1,849	2,078	2,912	- -	3,052	- -	3,988	5,093	2,998	3,405	4,246	3,978
TTM Free Cash Flow to Firm	1,688	1,864	1,829	1,849	2,078	2,912	- -	3,052	- -	3,988	5,093	2,998	3,405	4,246	3,978

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	- -	- -	- -	- -	15.92	15.29	17.12	24.07	20.87	18.59	15.54	24.4	24.95	18.45	15.71
EV/EBIT	- -	- -	- -	- -	36.54	33.56	32.31	59.79	49.56	90.63	38.06	34.36	42.42	36.52	27.86
Enterprise Value	- -	- -	- -	- -	39,248	47,998	49,179	90,229	87,228	82,653	85,644	78,402	89,548	87,527	71,861
Low Price	- -	- -	- -	- -	130.25	131.13	161.24	120.97	212.49	201.33	226.26	223.42	217.13	219.37	163.06
EV/Sales	- -	- -	- -	- -	3.82	3.85	4.07	5.65	5.04	5.14	4.48	4.15	4.62	4.34	3.29
EV/EBITDA	- -	- -	- -	- -	19.97	18.87	18.84	25.88	21.74	27.31	19.12	17.38	20.36	18.69	14.26
Price/Earnings	- -	- -	- -	- -	38.65	39.19	41.5	423.38	63.16	84.74	35.72	37.73	51.99	40.9	32.03
Price/Earnings Average	- -	- -	- -	- -	41.62	34.45	39.03	374.47	60.77	91.59	35.67	42.69	50.52	40.61	35.62
Price/Earnings High	- -	- -	- -	- -	44.77	39.63	43.82	427.66	66.32	105.54	38.86	47.21	57.62	45.79	44.37
Price/Earnings Low	- -	- -	- -	- -	37.96	28.58	34.27	196.55	53.06	73.23	32.69	37.7	43.65	37.28	27.95
Price/Book Value	- -	- -	- -	- -	3.9	5.02	3.44	3.33	3.24	2.84	2.97	2.51	2.91	2.69	2.1
Price/Book Value Average	- -	- -	- -	- -	4.2	4.42	3.23	2.94	3.12	3.07	2.97	2.84	2.83	2.67	2.34
Price/Book Value High	- -	- -	- -	- -	4.52	5.08	3.63	3.36	3.41	3.54	3.23	3.14	3.23	3.01	2.91
Price/Book Value Low	- -	- -	- -	- -	3.83	3.66	2.84	1.55	2.73	2.46	2.72	2.5	2.44	2.45	1.83
Price/Tangible Book Value	- -	- -	- -	- -	-3.6	-6.32	-87.27	-3.67	-3.96	-4.94	-5.41	-5.44	-7.76	-6.05	-5.02
Price/Tangible Book Value Average	- -	- -	- -	- -	-3.88	-5.56	-82.07	-3.25	-3.81	-5.34	-5.4	-6.15	-7.55	-6.01	-5.58
Price/Tangible Book Value High	- -	- -	- -	- -	-4.17	-6.39	-92.14	-3.71	-4.16	-6.16	-5.89	-6.81	-8.61	-6.78	-6.95
Price/Tangible Book Value Low	- -	- -	- -	- -	-3.54	-4.61	-72.06	-1.7	-3.33	-4.27	-4.95	-5.43	-6.52	-5.52	-4.38
Price/Sales	- -	- -	- -	- -	2.61	3.06	3.54	4.21	3.95	4.04	3.74	3.38	3.82	3.46	2.46
Price/Sales Average	- -	- -	- -	- -	2.81	2.69	3.32	3.73	3.8	4.37	3.73	3.82	3.71	3.43	2.74
Price/Sales High	- -	- -	- -	- -	3.03	3.1	3.73	4.25	4.15	5.04	4.07	4.23	4.24	3.87	3.41
Price/Sales Low	- -	- -	- -	- -	2.57	2.23	2.92	1.96	3.32	3.49	3.42	3.37	3.21	3.15	2.15
Price/Cash Flow	- -	- -	- -	- -	15.54	14.95	16.76	23.5	20.5	18.36	15.39	24.2	24.77	18.37	15.67
Price/Cash Flow Average	- -	- -	- -	- -	16.73	13.14	15.77	20.78	19.73	19.85	15.36	27.39	24.07	18.23	17.42
Price/Cash Flow High	- -	- -	- -	- -	18	15.11	17.7	23.73	21.53	22.87	16.74	30.28	27.45	20.56	21.7
Price/Cash Flow Low	- -	- -	- -	- -	15.26	10.9	13.84	10.91	17.23	15.87	14.08	24.18	20.8	16.74	13.67
Price/Free Cash Flow Average	- -	- -	- -	- -	17.14	13.44	16.1	21.29	20.08	20.09	15.51	27.61	24.25	18.31	17.47
Price/Free Cash Flow High	- -	- -	- -	- -	18.44	15.46	18.08	24.31	21.92	23.16	16.9	30.54	27.66	20.65	21.76
Price/Free Cash Flow Low	- -	- -	- -	- -	15.63	11.15	14.14	11.17	17.53	16.07	14.22	24.38	20.95	16.81	13.71
EV/Sales Average	- -	- -	- -	- -	4.03	3.47	3.85	5.14	4.9	5.48	4.47	4.6	4.51	4.31	3.56
EV/Sales High	- -	- -	- -	- -	4.25	3.88	4.27	5.69	5.24	6.17	4.8	5	5.04	4.75	4.23
EV/Sales Low	- -	- -	- -	- -	3.77	3.01	3.43	3.3	4.41	4.57	4.17	4.15	4	4.03	2.98
EV/EBITDA Average	- -	- -	- -	- -	21.07	17.04	17.83	23.56	21.09	29.11	19.09	19.23	19.88	18.58	15.44
EV/EBITDA High	- -	- -	- -	- -	22.23	19.04	19.79	26.08	22.59	32.79	20.5	20.91	22.21	20.47	18.33
EV/EBITDA Low	- -	- -	- -	- -	19.72	14.78	15.87	15.14	19.01	24.27	17.79	17.37	17.62	17.38	12.91
EV/EBIT Average	- -	- -	- -	- -	38.54	30.32	30.57	54.44	48.09	96.62	38.02	38.01	41.42	36.31	30.18
EV/EBIT High	- -	- -	- -	- -	40.67	33.87	33.94	60.26	51.51	108.82	40.81	41.34	46.28	39.98	35.83
EV/EBIT Low	- -	- -	- -	- -	36.08	26.3	27.22	34.98	43.35	80.57	35.41	34.34	36.72	33.95	25.23
Last Price	- -	- -	- -	- -	132.63	179.82	195.25	260.56	252.94	232.97	247.22	223.57	258.59	240.67	186.85
High Price	- -	- -	- -	- -	153.64	181.83	206.15	263.2	265.6	290.17	268.93	279.79	286.63	269.44	258.82
Enterprise Value Average	- -	- -	- -	- -	41,393	43,359	46,527	82,155	84,641	88,116	85,543	86,748	87,431	87,024	77,835
Enterprise Value High	- -	- -	- -	- -	43,675	48,427	51,662	90,936	90,650	99,243	91,822	94,332	97,689	95,843	92,399
Enterprise Value Low	- -	- -	- -	- -	38,746	37,612	41,424	52,786	76,289	73,475	79,683	78,361	77,507	81,368	65,071

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	215	197	194	192	211	213	228	268	270	290	284	283	290	289	285
Diluted Weighted Avg Shares	226	209	199	198	208	218	224	265	275	282	292	287	288	291	289
Basic Weighted Avg Shares	221	205	195	193	203	213	219	258	270	279	289	285	286	290	288
Revenue per Share	34.29	37.52	41.27	43.69	50.77	58.69	55.23	61.86	64.05	57.62	66.13	66.21	67.67	69.64	75.93
EBITDA per Share	9.77	10.07	9.22	11.22	9.7	11.96	11.92	13.5	14.87	10.85	15.49	15.83	15.37	16.16	17.52
Operating Income per Share	7.53	7.58	6.43	8.31	7.41	10.15	8.57	8.71	8.3	4.34	8.4	8.68	8.47	9.86	10.38
Basic EPS, GAAP	5.75	5.69	6.63	6.13	3.43	4.59	4.7	0.62	4	2.75	6.92	5.93	4.97	5.88	5.83
Basic EPS from Cont Ops	5.43	5.4	4.76	6.13	3.43	4.59	5.02	1.2	4.57	1.26	5.54	5.74	5.34	5.88	5.83
Diluted EPS, GAAP	5.62	5.59	6.49	5.99	3.35	4.49	4.61	0.6	3.93	2.72	6.85	5.88	4.94	5.86	5.82
Diluted EPS from Cont Ops	5.31	5.31	4.66	5.99	3.35	4.49	4.92	1.18	4.49	1.25	5.49	5.69	5.31	5.86	5.82
Dividend per Share	1.63	1.79	1.98	2.18	2.39	2.64	3.09	3.59	3.65	3.68	3.62	3.8	3.89	3.8	4.16
Cash Flow per Share	7.76	8.58	8.81	9.02	8.54	12.03	11.65	11.09	12.34	12.69	16.07	9.24	10.44	13.1	11.93
Free Cash Flow per Basic Share	7.35	8.58	8.81	9.02	8.54	12.03	11.65	11.09	12.34	12.69	16.07	9.24	10.44	13.1	11.93
Cash & Equivalents per Share	7.28	11.08	13.44	14.33	7.21	8.94	62.3	4.31	2.09	9.81	8.07	3.58	4.9	7.48	2.27
Book Value per Share	22.48	21	25.99	26.33	34.01	35.79	56.8	78.26	77.95	81.94	83.22	89.22	88.84	89.55	88.96
Tangible Book Value per Share	12.67	9.65	14.06	14.78	-36.83	-28.44	-2.24	-71.02	-63.87	-47.14	-45.68	-41.11	-33.31	-39.75	-37.23