Kroger Company (The) Financial Ratios — KOG 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 (%)	12.98	36.57	31.68	32.01	33.34	29.22	27.98	41.98	20.12	28.44	17.4	23.02	19.98	26.78	14.3
Return on Assets (%)	2.56	6.22	5.63	5.78	6.33	5.61	5.17	8.26	3.98	5.5	3.39	4.55	4.32	5.17	1.98
Return on Capital (%)	7.23	14.18	12.11	12.04	13.08	11.82	- -	15.9	8.58	10.02	7.03	8.8	8.15	9.4	4.85
Return on Invested Capital (%)	7.02	14.09	12.05	12.07	13	11.55	- -	8.88	6.51	7.13	9.41	10.61	7.73	9.59	5.04
Gross Margin (%)	20.92	20.59	20.57	21.16	22.16	22.4	22.28	21.95	22.07	23.32	22.01	21.43	22.24	22.7	23.3
EBITDA Margin (%)	3.23	4.57	4.5	4.69	5.16	5.02	4.09	4.17	4.53	4.64	5.01	5.2	4.56	5.23	3.94
Operating Margin (%)	1.42	2.86	2.77	2.89	3.26	2.99	2.12	2.15	1.84	2.1	2.52	2.78	2.06	2.62	1.28
Incremental Operating Margin (%)	- -	23.4	- -	4.08	32.16	- -	- -	- -	- -	5.18	12.93	6.26	- -	- -	- -
Pretax Margin (%)	0.93	2.38	2.32	2.44	2.82	2.53	1.2	3.26	1.62	2.54	1.49	1.96	1.89	2.27	0.81
Profit Margin (%)	0.67	1.55	1.54	1.59	1.86	1.71	1.55	2.55	1.36	1.95	1.2	1.51	1.44	1.81	0.69
Net Income to Common Margin (%)	0.67	1.55	1.54	1.59	1.86	1.71	1.55	2.55	1.36	1.95	1.2	1.51	1.44	1.81	0.69
Effective Tax Rate (%)	29.3	34.49	32.91	34.05	33.78	32.84	- -	22.62	23.67	23.2	18.77	22.5	23.52	20.05	14.67
Dvd Payout Ratio (%)	43.56	17.58	20.67	19.14	18.7	22.12	23.68	14.35	35.6	20.61	35.12	30.26	36.61	32.96	85.76
Sustainable Growth Rate (%)	7.33	30.14	25.13	25.89	27.1	22.76	21.36	35.96	12.96	22.58	11.29	16.06	12.67	17.96	2.04

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	8,165	8,879	11,310	11,597	12,079	14,077	15,589	15,229	21,178	20,587	20,440	20,412	19,247	25,082	24,692
ST Debt	1,315	2,734	1,657	1,874	2,370	2,252	3,560	3,157	2,562	1,578	1,205	1,972	868	871	2,467
LT Debt	6,850	6,145	9,653	9,723	9,709	11,825	12,029	12,072	18,616	19,009	19,235	18,440	18,379	24,211	22,225
Total Debt/EBITDA	2.8	2.01	2.55	2.28	2.13	2.43	3.09	3	3.82	3.35	2.96	2.65	2.81	3.26	4.25
Net Debt/EBITDA	2.59	1.87	2.34	2.12	1.96	2.24	2.86	2.74	2.32	1.74	1.44	1.33	1.21	1.55	2.16
Total Debt/EBIT	6.39	3.21	4.15	3.7	3.38	4.08	5.97	5.83	9.41	7.41	5.88	4.95	6.22	6.52	13.06
Net Debt/EBIT	5.91	2.98	3.81	3.43	3.11	3.76	5.53	5.33	5.71	3.86	2.85	2.49	2.68	3.1	6.64
EBITDA to Interest Expense	6.7	9.56	10	10.42	11.75	11.1	8.4	8.19	9.19	11.31	12.09	14.4	15.52	17.11	9.09
EBITDA-CapEx/Interest Expense	2.34	5.1	4.74	4.62	4.8	4.01	3.73	3.41	4	6.04	7.52	8.65	6.67	8.18	3.06
EBIT to Interest Expense	2.94	5.98	6.15	6.43	7.42	6.61	4.35	4.22	3.73	5.11	6.09	7.71	7.02	8.55	2.96
Interest Expense	435	462	443	488	482	522	601	620	603	544	571	535	441	450	639
Common Equity/Total Assets	16.96	17.08	18.39	17.75	20.12	18.35	18.63	20.69	19.01	19.68	19.26	20.24	23	15.75	11.87
Long-Term Debt/Equity (%)	172.72	145.82	178.92	178.67	142.82	176.23	174.21	154.08	217.15	199.05	204	184.14	158.43	292.37	374.41
Long-Term Debt/Capital (%)	56.47	46.93	57.79	57.06	51.43	56.89	53.48	52.34	62.57	63.08	64.4	60.61	59.58	72.57	72.56
Long-Term Debt/Total Assets (%)	29.18	24.95	32.97	31.88	28.64	32.39	32.34	31.67	41.13	39.06	39.19	37.16	36.39	46.01	44.49
Total Debt/Equity (%)	205.87	210.7	209.64	213.1	177.68	209.79	225.76	194.37	247.03	215.57	216.78	203.83	165.91	302.89	415.97
Total Debt/Capital (%)	67.31	67.81	67.7	68.06	63.99	67.72	69.3	66.03	71.18	68.31	68.43	67.09	62.39	75.18	80.62
Total Debt/Total Assets (%)	34.78	36.04	38.63	38.03	35.63	38.56	41.91	39.95	46.8	42.31	41.64	41.13	38.11	47.67	49.43
Net Debt to Equity	190.49	195.49	192.38	197.68	163.56	193.64	209.12	177.69	149.97	112.28	105.25	102.63	71.58	144.31	211.27
Net Debt/Capital (%)	63.26	64.08	63.66	64.15	59.78	63.49	65.2	61.51	43.8	37.69	35.38	34.94	28.67	40.64	45.95
EBITDA	2,916	4,416	4,428	5,085	5,665	5,792	5,048	5,079	5,540	6,153	6,906	7,705	6,846	7,698	5,810
EBITDA-CapEx	1,018	2,354	2,098	2,254	2,316	2,093	2,239	2,112	2,412	3,288	4,292	4,627	2,942	3,681	1,955
Operating Income (Loss)	1,278	2,764	2,725	3,137	3,576	3,452	2,612	2,614	2,251	2,780	3,477	4,126	3,096	3,849	1,890

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	0.11	0.11	0.13	0.11	0.09	0.1	0.11	0.11	0.11	0.18	0.18	0.12	0.19	0.33	0.25
Current Ratio	0.8	0.72	0.82	0.78	0.76	0.8	0.78	0.76	0.76	0.81	0.75	0.74	0.81	0.96	0.8
Quick Ratio	0.21	0.2	0.23	0.22	0.23	0.22	0.22	0.22	0.23	0.3	0.29	0.25	0.33	0.47	0.37
CFO/Avg Current Liab	0.31	0.29	0.33	0.38	0.4	0.33	0.25	0.29	0.33	0.46	0.39	0.27	0.41	0.36	0.43
Common Equity/Total Assets	16.96	17.08	18.39	17.75	20.12	18.35	18.63	20.69	19.01	19.68	19.26	20.24	23	15.75	11.87
Long-Term Debt/Equity (%)	172.72	145.82	178.92	178.67	142.82	176.23	174.21	154.08	217.15	199.05	204	184.14	158.43	292.37	374.41
Long-Term Debt/Capital (%)	56.47	46.93	57.79	57.06	51.43	56.89	53.48	52.34	62.57	63.08	64.4	60.61	59.58	72.57	72.56
Long-Term Debt/Total Assets (%)	29.18	24.95	32.97	31.88	28.64	32.39	32.34	31.67	41.13	39.06	39.19	37.16	36.39	46.01	44.49
Total Debt/Equity (%)	205.87	210.7	209.64	213.1	177.68	209.79	225.76	194.37	247.03	215.57	216.78	203.83	165.91	302.89	415.97
Total Debt/Capital (%)	67.31	67.81	67.7	68.06	63.99	67.72	69.3	66.03	71.18	68.31	68.43	67.09	62.39	75.18	80.62
Total Debt/Total Assets (%)	34.78	36.04	38.63	38.03	35.63	38.56	41.91	39.95	46.8	42.31	41.64	41.13	38.11	47.67	49.43
CFO/Total Liabilities	13.62	14.47	14.96	16.82	18.14	14.34	11.27	13.75	12.71	17.42	15.61	11.36	17.45	13.07	16.61
CFO/CapEx	1.4	1.43	1.53	1.49	1.47	1.15	1.22	1.4	1.49	2.38	2.37	1.46	1.74	1.44	1.9
Altman's Z-Score	- -	- -	- -	5.66	5.39	5.13	5.11	5	4.12	4.23	4.43	4.68	4.67	4.61	4.61

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	100.63	96.62	90.79	91.07	73.22	68.19	75.03	75.54	74.23	76	76.41	73	68.67	67.94	67.31
Days Sales Outstanding	3.63	3.78	4.02	4.01	4.98	5.35	4.86	4.83	4.92	4.8	4.78	5	5.32	5.37	5.42
Inventory Turnover	14.16	14.96	14.47	15.08	14.42	14.06	14.63	14.22	13.68	14.36	15.53	16.24	15.91	16.08	16.26
Days Inventory Outstanding	25.77	24.4	25.22	24.2	25.31	25.96	24.94	25.67	26.68	25.41	23.5	22.47	22.94	22.7	22.45
Accounts Payable Turnover	16.72	17.42	16.8	17.23	15.95	15.57	16.41	16.01	15.4	15.59	15.55	13.56	11.31	11.09	10.97
Accounts Payable Turnover Days	21.83	20.95	21.73	21.19	22.88	23.44	22.25	22.79	23.7	23.41	23.47	26.92	32.29	32.93	33.26
Cash Conversion Cycle	7.57	7.23	7.51	7.02	7.41	7.87	7.56	7.71	7.89	6.81	4.8	0.55	-4.03	-4.86	-5.39
Inventory to Cash Days	-22.14	-20.63	-21.2	-20.19	-20.32	-20.6	-20.08	-20.84	-21.76	-20.61	-18.72	-17.47	-17.62	-17.32	-17.03
Inventories	5,114	5,146	5,651	5,688	6,168	6,561	6,533	6,846	7,084	7,063	6,783	7,560	7,105	7,038	6,892
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	6,157	6,244	6,801	6,933	7,440	7,852	7,781	8,123	8,464	8,436	8,353	9,756	9,414	9,442	9,445

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	- -	- -	- -	33,630	37,401	31,222	26,432	22,421	21,136	26,258	31,583	31,806	33,250	40,661	38,568
- Cash & Cash Equivalents	188	238	401	268	277	322	347	429	399	1,687	1,821	1,015	1,883	3,959	3,334
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	-15	7	11	30	-22	12	-26	-51	-29	-26	-23	-28	-14	-4	9
+ Total Debt	8,165	8,879	11,310	11,597	12,079	14,077	15,589	15,229	21,178	20,587	20,440	20,412	19,247	25,082	24,692
Enterprise Value	- -	- -	- -	44,001	48,258	44,079	40,487	35,989	40,707	44,036	49,097	50,048	49,385	60,468	58,691
Total Capital	12,131	13,093	16,705	17,039	18,877	20,787	22,494	23,064	29,751	30,137	29,869	30,426	30,848	33,363	30,628
Total Debt/Capital (%)	67.31	67.81	67.7	68.06	63.99	67.72	69.3	66.03	71.18	68.31	68.43	67.09	62.39	75.18	80.62
Total Debt / EV	- -	- -	- -	0.26	0.25	0.32	0.39	0.42	0.52	0.47	0.42	0.41	0.39	0.41	0.42
EV/Sales	- -	- -	- -	0.41	0.44	0.38	0.33	0.3	0.33	0.33	0.36	0.34	0.33	0.41	0.4
EV/EBITDA	- -	- -	- -	8.65	8.52	7.61	8.02	7.09	7.35	7.16	7.11	6.5	7.21	7.86	10.1
EV/EBIT	- -	- -	- -	14.03	13.49	12.77	15.5	13.77	18.08	15.84	14.12	12.13	15.95	15.71	31.05
EV/Cash Flow to Firm	- -	- -	- -	9.7	9.22	9.54	- -	7.75	7.94	6.09	7.38	10.19	6.93	9.83	7.47
EV/Free Cash Flow to Firm	- -	- -	- -	25.79	25.57	47.73	- -	21.46	20.39	10.08	12.15	27.28	15.33	28.3	14.67
Diluted Market Cap	- -	- -	- -	34,321	37,903	32,371	27,465	22,983	21,592	27,054	32,756	32,294	33,481	44,385	41,076
Diluted Enterprise Value	- -	- -	- -	44,692	48,760	45,228	41,520	36,551	41,163	44,832	50,270	50,536	49,616	64,192	61,199
EV per Share	- -	- -	- -	45.18	49.9	47.7	46.54	45.1	51.66	58.09	67.53	69.9	68.59	91.67	95.43
TTM Sales	90,269	96,619	98,375	108,465	109,830	115,337	123,280	121,852	122,286	132,498	137,888	148,258	150,039	147,123	147,642
TTM EBITDA	2,916	4,416	4,428	5,085	5,665	5,792	5,048	5,079	5,540	6,153	6,906	7,705	6,846	7,698	5,810
TTM Operating Income	1,278	2,764	2,725	3,137	3,576	3,452	2,612	2,614	2,251	2,780	3,477	4,126	3,096	3,849	1,890
TTM Cash Flow to Firm	2,966	3,257	3,870	4,537	5,236	4,623	- -	4,644	5,124	7,233	6,654	4,913	7,125	6,154	7,856
TTM Free Cash Flow to Firm	1,068	1,195	1,540	1,706	1,887	924	- -	1,677	1,996	4,368	4,040	1,835	3,221	2,137	4,001

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	- -	- -	- -	24.8	24.17	56.49	45.47	19.2	14.06	6.85	9.16	22.74	11.61	24.98	11.89
EV/EBIT	- -	- -	- -	14.03	13.49	12.77	15.5	13.77	18.08	15.84	14.12	12.13	15.95	15.71	31.05
Enterprise Value	- -	- -	- -	44,001	48,258	44,079	40,487	35,989	40,707	44,036	49,097	50,048	49,385	60,468	58,691
Low Price	- -	- -	- -	32.44	33.58	28.77	19.98	23.1	20.85	26.82	32.18	41.99	42.25	44.52	58.86
EV/Sales	- -	- -	- -	0.41	0.44	0.38	0.33	0.3	0.33	0.33	0.36	0.34	0.33	0.41	0.4
EV/EBITDA	- -	- -	- -	8.65	8.52	7.61	8.02	7.09	7.35	7.16	7.11	6.5	7.21	7.86	10.1
Price/Earnings	- -	- -	- -	19.58	18.32	16.12	14.26	7.32	12.92	10.36	19.53	14.21	15.32	16.54	40.24
Price/Earnings Average	- -	- -	- -	19.47	17.72	16.54	12.28	7.25	12.2	9.76	18.04	15.63	15.35	14.74	43.06
Price/Earnings High	- -	- -	- -	19.77	20.15	19.57	16.13	8.48	14.28	12.34	22.39	20.03	16.69	17.13	48.3
Price/Earnings Low	- -	- -	- -	18.4	15.91	13.72	9.38	6.02	10.04	8.02	14.47	13.44	14.02	11.94	37.77
Price/Book Value	- -	- -	- -	6.21	5.48	4.66	3.81	2.84	2.46	2.74	3.34	3.17	2.86	4.91	6.51
Price/Book Value Average	- -	- -	- -	6.18	5.3	4.79	3.28	2.82	2.32	2.58	3.09	3.48	2.87	4.37	6.96
Price/Book Value High	- -	- -	- -	6.27	6.03	5.66	4.31	3.29	2.72	3.27	3.83	4.46	3.12	5.08	7.81
Price/Book Value Low	- -	- -	- -	5.84	4.76	3.97	2.51	2.34	1.91	2.12	2.48	2.99	2.62	3.54	6.11
Price/Tangible Book Value	- -	- -	- -	14.3	12.29	12.42	9.1	6.33	4.74	4.77	5.81	5.11	4.26	8.51	15.28
Price/Tangible Book Value Average	- -	- -	- -	14.22	11.89	12.75	7.83	6.27	4.47	4.5	5.37	5.62	4.27	7.58	16.35
Price/Tangible Book Value High	- -	- -	- -	14.44	13.52	15.08	10.29	7.33	5.24	5.69	6.66	7.2	4.64	8.82	18.34
Price/Tangible Book Value Low	- -	- -	- -	13.44	10.67	10.57	5.98	5.21	3.68	3.69	4.31	4.83	3.9	6.15	14.34
Price/Sales	- -	- -	- -	0.31	0.34	0.28	0.22	0.19	0.18	0.2	0.23	0.22	0.22	0.3	0.28
Price/Sales Average	- -	- -	- -	0.31	0.33	0.28	0.19	0.18	0.17	0.19	0.22	0.24	0.22	0.27	0.3
Price/Sales High	- -	- -	- -	0.31	0.37	0.34	0.25	0.22	0.19	0.24	0.27	0.3	0.24	0.31	0.33
Price/Sales Low	- -	- -	- -	0.29	0.3	0.23	0.15	0.15	0.14	0.16	0.17	0.2	0.2	0.22	0.26
Price/Cash Flow	- -	- -	- -	8.03	7.6	7.45	7.97	5.47	4.6	3.93	5.22	7.09	4.88	7.61	5.59
Price/Cash Flow Average	- -	- -	- -	7.98	7.35	7.65	6.86	5.41	4.34	3.7	4.82	7.8	4.89	6.78	5.98
Price/Cash Flow High	- -	- -	- -	8.1	8.36	9.05	9.01	6.33	5.08	4.68	5.99	9.99	5.32	7.88	6.71
Price/Cash Flow Low	- -	- -	- -	7.54	6.6	6.34	5.24	4.49	3.57	3.04	3.87	6.7	4.47	5.49	5.25
Price/Free Cash Flow Average	- -	- -	- -	24.65	23.38	57.99	39.17	19.01	13.27	6.46	8.46	25.01	11.63	22.25	12.72
Price/Free Cash Flow High	- -	- -	- -	25.03	26.58	68.62	51.44	22.24	15.54	8.16	10.5	32.04	12.65	25.87	14.26
Price/Free Cash Flow Low	- -	- -	- -	23.3	20.99	48.1	29.9	15.79	10.93	5.3	6.79	21.5	10.62	18.04	11.16
EV/Sales Average	- -	- -	- -	0.4	0.43	0.39	0.3	0.29	0.32	0.32	0.34	0.36	0.33	0.38	0.42
EV/Sales High	- -	- -	- -	0.41	0.47	0.44	0.36	0.32	0.35	0.37	0.39	0.43	0.35	0.42	0.45
EV/Sales Low	- -	- -	- -	0.39	0.39	0.34	0.25	0.26	0.29	0.29	0.3	0.33	0.31	0.33	0.38
EV/EBITDA Average	- -	- -	- -	8.61	8.3	7.75	7.29	7.04	7.13	6.91	6.76	6.91	7.22	7.28	10.57
EV/EBITDA High	- -	- -	- -	8.72	9.18	8.77	8.71	7.78	7.75	7.97	7.78	8.18	7.65	8.04	11.43
EV/EBITDA Low	- -	- -	- -	8.25	7.65	6.81	6.23	6.3	6.5	6.19	5.92	6.27	6.8	6.39	9.69
EV/EBIT Average	- -	- -	- -	13.96	13.15	13.01	14.1	13.68	17.56	15.3	13.43	12.9	15.97	14.56	32.48
EV/EBIT High	- -	- -	- -	14.13	14.54	14.71	16.83	15.13	19.07	17.65	15.45	15.28	16.91	16.09	35.14
EV/EBIT Low	- -	- -	- -	13.38	12.12	11.43	12.04	12.24	15.99	13.71	11.77	11.71	15.04	12.78	29.8
Last Price	- -	- -	- -	34.53	38.68	33.79	30.38	28.1	26.82	34.64	43.44	44.42	46.18	61.65	62.71
High Price	- -	- -	- -	34.85	42.53	41.04	34.37	32.54	29.65	41.28	49.8	62.59	50.31	63.85	75.26
Enterprise Value Average	- -	- -	- -	43,803	47,023	44,908	36,822	35,768	39,525	42,531	46,689	53,224	49,454	56,036	61,394
Enterprise Value High	- -	- -	- -	44,320	51,986	50,778	43,953	39,537	42,936	49,067	53,715	63,054	52,357	61,923	66,408
Enterprise Value Low	- -	- -	- -	41,969	43,331	39,442	31,436	32,002	36,000	38,110	40,910	48,308	46,554	49,172	56,324

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	1,122	1,028	1,016	974	967	924	870	798	788	758	727	716	720	660	615
Diluted Weighted Avg Shares	1,186	1,073	1,040	994	980	958	904	818	805	781	754	727	725	720	655
Basic Weighted Avg Shares	1,179	1,067	1,028	980	966	942	895	810	799	773	744	718	718	715	652
Revenue per Share	76.55	90.57	95.7	110.68	113.7	122.44	137.74	150.43	153.05	171.41	185.33	206.49	208.97	205.77	226.44
EBITDA per Share	2.47	4.14	4.31	5.19	5.86	6.15	5.64	6.27	6.93	7.96	9.28	10.73	9.53	10.77	8.91
Operating Income per Share	1.08	2.59	2.65	3.2	3.7	3.66	2.92	3.23	2.82	3.6	4.67	5.75	4.31	5.38	2.9
Basic EPS, GAAP	0.51	1.4	1.48	1.76	2.11	2.1	2.13	3.84	2.08	3.34	2.22	3.13	3.01	3.73	1.56
Basic EPS from Cont Ops	0.51	1.41	1.49	1.78	2.12	2.08	2.11	3.8	1.89	3.35	2.24	3.13	3.02	3.74	1.57
Diluted EPS, GAAP	0.51	1.39	1.46	1.74	2.08	2.06	2.11	3.8	2.06	3.31	2.19	3.09	2.98	3.7	1.55
Diluted EPS from Cont Ops	0.5	1.41	1.47	1.76	2.09	2.04	2.09	3.76	1.88	3.31	2.21	3.09	2.99	3.71	1.56
Dividend per Share	0.22	0.25	0.31	0.34	0.4	0.46	0.49	0.54	0.61	0.69	0.79	0.95	1.11	1.23	1.36
Cash Flow per Share	2.25	2.77	3.48	4.3	5.09	4.54	3.81	5.14	5.84	8.82	8.32	6.26	9.45	8.1	11.21
Free Cash Flow per Basic Share	0.64	0.84	1.21	1.41	1.62	0.61	0.67	1.48	1.92	5.11	4.81	1.98	4.02	2.49	5.3
Cash & Equivalents per Share	0.87	1.16	1.34	1.29	1.24	1.33	1.73	2.02	2	3.67	3.99	2.99	4.3	7.99	7.44
Book Value per Share	3.55	4.09	5.3	5.56	7.05	7.25	7.97	9.88	10.92	12.63	13	14.03	16.13	12.56	9.64
Tangible Book Value per Share	2.53	2.77	2.51	2.41	3.15	2.72	3.34	4.44	5.66	7.26	7.47	8.7	10.83	7.24	4.1