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	- -	- -	- -	9.83	4.34	5.65	6.57	6.31	3.34	3.66	3.85	3.41	2.76	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	- -	- -	- -	14,385	19,151	18,028	27,196	22,922	20,562	23,820	29,307	33,007	28,600	15,748	23,264
- 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	- -	- -	- -	14,203	25,757	23,480	31,776	26,765	30,054	32,043	38,292	42,491	35,543	22,322	29,602
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	- -	- -	- -	0.05	0.29	0.27	0.18	0.16	0.33	0.3	0.26	0.24	0.21	0.35	0.24
EV/Sales	- -	- -	- -	1.65	1.66	1.13	1.43	1.17	1.27	1.26	1.45	2.76	2.12	1.27	1.52
EV/EBITDA	- -	- -	- -	11.4	16.75	10.02	12.17	- -	15.75	12.45	15.15	17.24	16.34	11.22	12.86
EV/EBIT	- -	- -	- -	13.65	24.54	13.77	15.9	- -	23.81	16.97	21.14	20.24	20.03	15.27	17.91
EV/Cash Flow to Firm	- -	- -	- -	14.3	21.82	12.19	- -	- -	15.09	11.32	24.28	24.83	12.83	7.58	11.39
EV/Free Cash Flow to Firm	- -	- -	- -	14.3	21.82	12.19	- -	- -	15.09	11.32	24.31	24.9	12.86	7.58	11.39
Diluted Market Cap	- -	- -	- -	14,477	18,216	18,079	27,239	22,982	20,699	24,220	29,815	33,436	28,809	15,808	24,178
Diluted Enterprise Value	- -	- -	- -	14,296	24,822	23,530	31,819	26,825	30,191	32,443	38,800	42,920	35,752	22,382	30,516
EV per Share	- -	- -	- -	69.05	109.62	99.43	133.89	112.42	126.96	137.3	170.11	192.07	163.11	103.78	149.13
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	- -	- -	- -	15.36	22.7	10.81	18.04	13.01	11.07	8.92	20.85	20.77	10.76	5.52	9.54
EV/EBIT	- -	- -	- -	13.65	24.54	13.77	15.9	- -	23.81	16.97	21.14	20.24	20.03	15.27	17.91
Enterprise Value	- -	- -	- -	14,203	25,757	23,480	31,776	26,765	30,054	32,043	38,292	42,491	35,543	22,322	29,602
Low Price	- -	- -	- -	65.6	61.31	72.35	66.23	79.61	85.9	64.92	84.7	125.21	102.78	60.2	60.8
EV/Sales	- -	- -	- -	1.65	1.66	1.13	1.43	1.17	1.27	1.26	1.45	2.76	2.12	1.27	1.52
EV/EBITDA	- -	- -	- -	11.4	16.75	10.02	12.17	- -	15.75	12.45	15.15	17.24	16.34	11.22	12.86
Price/Earnings	- -	- -	- -	24.04	64.22	20.08	15.83	- -	24.91	17.98	22.34	20.62	- -	- -	18.81
Price/Earnings Average	- -	- -	- -	24.28	59.47	21.96	11.74	- -	29.48	16.27	18.96	21	- -	- -	15.71
Price/Earnings High	- -	- -	- -	24.76	67.25	25.89	16.06	- -	34.2	20.22	25.34	24.49	- -	- -	22.72
Price/Earnings Low	- -	- -	- -	22.55	48.31	19.03	9.15	- -	24.64	11.44	14.54	17.3	- -	- -	9.76
Price/Book Value	- -	- -	- -	8.06	4.35	3.35	3.79	4.06	3.29	3.27	3.8	3.77	3.91	3.96	6.2
Price/Book Value Average	- -	- -	- -	8.14	4.02	3.66	2.81	3.83	3.89	2.96	3.22	3.84	4.02	5.32	5.18
Price/Book Value High	- -	- -	- -	8.3	4.55	4.31	3.84	5.22	4.51	3.68	4.31	4.48	4.85	8.28	7.49
Price/Book Value Low	- -	- -	- -	7.56	3.27	3.17	2.19	3.36	3.25	2.08	2.47	3.16	3.06	3.26	3.21
Price/Tangible Book Value	- -	- -	- -	8.89	-4.46	-5.62	-20.63	-540.62	17.55	10.82	11.13	9	4.15	4.43	6.98
Price/Tangible Book Value Average	- -	- -	- -	8.97	-4.13	-6.15	-15.3	-510.17	20.77	9.8	9.44	9.16	4.27	5.96	5.83
Price/Tangible Book Value High	- -	- -	- -	9.15	-4.67	-7.25	-20.93	-694.69	24.09	12.17	12.62	10.69	5.14	9.26	8.44
Price/Tangible Book Value Low	- -	- -	- -	8.33	-3.36	-5.33	-11.92	-447.01	17.36	6.88	7.24	7.55	3.25	3.64	3.62
Price/Sales	- -	- -	- -	1.67	1.17	0.87	1.22	1	0.87	0.95	1.13	2.16	1.72	0.9	1.24
Price/Sales Average	- -	- -	- -	1.69	1.08	0.95	0.9	0.95	1.03	0.86	0.96	2.2	1.77	1.21	1.04
Price/Sales High	- -	- -	- -	1.72	1.23	1.12	1.24	1.29	1.2	1.06	1.28	2.57	2.13	1.88	1.5
Price/Sales Low	- -	- -	- -	1.57	0.88	0.82	0.7	0.83	0.86	0.6	0.73	1.81	1.34	0.74	0.64
Price/Cash Flow	- -	- -	- -	15.28	22.6	10.75	17.97	12.97	11.02	8.88	20.73	20.62	10.73	5.52	9.52
Price/Cash Flow Average	- -	- -	- -	15.43	20.93	11.76	13.33	12.24	13.04	8.04	17.58	21	11.04	7.42	7.95
Price/Cash Flow High	- -	- -	- -	15.74	23.66	13.87	18.23	16.67	15.13	9.99	23.51	24.49	13.3	11.54	11.5
Price/Cash Flow Low	- -	- -	- -	14.33	17	10.19	10.38	10.72	10.9	5.65	13.48	17.31	8.4	4.54	4.94
Price/Free Cash Flow Average	- -	- -	- -	15.5	21.02	11.82	13.38	12.28	13.1	8.07	17.69	21.16	11.06	7.43	7.97
Price/Free Cash Flow High	- -	- -	- -	15.81	23.77	13.94	18.3	16.72	15.2	10.03	23.65	24.67	13.33	11.55	11.53
Price/Free Cash Flow Low	- -	- -	- -	14.4	17.08	10.24	10.42	10.76	10.95	5.67	13.57	17.43	8.42	4.54	4.95
EV/Sales Average	- -	- -	- -	1.67	1.57	1.21	1.11	1.12	1.43	1.17	1.29	2.8	2.17	1.58	1.33
EV/Sales High	- -	- -	- -	1.7	1.72	1.39	1.45	1.46	1.6	1.37	1.6	3.16	2.53	2.25	1.77
EV/Sales Low	- -	- -	- -	1.55	1.36	1.09	0.91	1	1.26	0.92	1.07	2.41	1.75	1.11	0.95
EV/EBITDA Average	- -	- -	- -	11.51	15.83	10.75	9.48	- -	17.73	11.57	13.39	17.49	16.71	13.95	11.2
EV/EBITDA High	- -	- -	- -	11.74	17.34	12.25	12.33	- -	19.77	13.6	16.71	19.75	19.49	19.86	14.97
EV/EBITDA Low	- -	- -	- -	10.68	13.67	9.62	7.78	- -	15.64	9.08	11.1	15.09	13.49	9.82	8
EV/EBIT Average	- -	- -	- -	13.79	23.19	14.76	12.38	- -	26.8	15.78	18.69	20.53	20.49	18.98	15.59
EV/EBIT High	- -	- -	- -	14.07	25.4	16.83	16.09	- -	29.88	18.54	23.31	23.19	23.89	27.02	20.84
EV/EBIT Low	- -	- -	- -	12.8	20.02	13.22	10.15	- -	23.63	12.38	15.49	17.71	16.53	13.35	11.14
Last Price	- -	- -	- -	69.94	81.5	76.35	114.59	96.28	86.86	102.06	130.19	149.2	131.25	73.22	117.2
High Price	- -	- -	- -	72.02	85.35	98.44	116.28	123.72	119.24	114.77	147.67	177.21	162.67	153.1	141.61
Enterprise Value Average	- -	- -	- -	14,344	24,342	25,170	24,749	25,474	33,823	29,783	33,849	43,102	36,354	27,753	25,775
Enterprise Value High	- -	- -	- -	14,632	26,661	28,698	32,175	33,298	37,719	35,008	42,226	48,687	42,390	39,504	34,448
Enterprise Value Low	- -	- -	- -	13,312	21,012	22,535	20,298	22,796	29,826	23,374	28,052	37,182	29,341	19,523	18,408

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