Paychex, Inc. Financial Ratios — PCX 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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Return on Common Equity (%)	35.35	33.69	35.35	37.89	40.94	42.74	46.11	41.57	40.66	38.31	46.17	47.35	46.35	41.8	44.77
Return on Assets (%)	9.23	9	10.01	10.51	11.73	12.45	13.48	12.47	12.75	12.35	14.77	15.43	16.15	12.3	10.75
Return on Capital (%)	35.35	33.69	35.38	37.91	40.98	42.82	46.25	36.22	31.73	29.9	36.38	38.08	38.09	25.15	22.47
Return on Invested Capital (%)	34.8	33.25	35.03	37.62	40.84	42.67	45.94	35.93	31.26	29.62	36.12	37.31	36.88	24.42	21.83
Gross Margin (%)	69.95	71.14	70.92	70.51	70.96	70.84	69.86	68.78	68.3	68.66	70.59	70.98	71.97	72.35	74.29
EBITDA Margin (%)	42.68	43.12	43.18	42.35	42.74	43.79	42.32	41.16	41.34	40.74	44.06	44.13	44.53	43.38	45.35
Operating Margin (%)	38.29	38.9	39.01	38.46	38.84	39.77	38.24	36.35	36.15	36.01	39.9	40.6	41.19	39.62	38.55
Incremental Operating Margin (%)	46.39	52.8	40.43	32.13	43.81	53.36	16.73	20.21	33.28	1.23	68.35	48.84	51.99	11.45	32.2
Pretax Margin (%)	38.58	39.18	39.23	38.69	39	39.93	38.49	36.26	35.57	35.35	39.56	40.91	42.02	39.05	35.49
Profit Margin (%)	24.58	24.46	24.91	24.63	25.64	26.21	29.43	27.42	27.18	27.05	30.2	31.1	32.03	29.74	27.03
Net Income to Common Margin (%)	24.58	24.46	24.91	24.63	25.64	26.21	29.43	27.42	27.18	27.05	30.2	31.1	32.03	29.74	27.03
Effective Tax Rate (%)	36.3	37.57	36.49	36.33	34.25	34.37	23.54	24.39	23.59	23.48	23.67	23.97	23.79	23.83	23.83
Dvd Payout Ratio (%)	84.03	83.78	81.37	81.76	80.14	80.15	74.41	79.93	80.99	82.8	71.77	75.45	77.81	87.4	90.31
Sustainable Growth Rate (%)	5.64	5.46	6.58	6.91	8.13	8.48	11.8	8.34	7.73	6.59	13.03	11.62	10.28	5.27	4.34

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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Total Debt	- -	- -	- -	- -	- -	- -	- -	809	899	897	881	866	866	5,022	4,608
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	5	7	9	10	19	418	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	809	894	890	873	856	848	4,604	4,608
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	0.52	0.54	0.54	0.43	0.39	0.37	2.08	1.56
Net Debt/EBITDA	-0.11	-0.11	-0.14	-0.15	-0.1	-0.13	-0.25	0.08	-0.06	-0.12	0.21	-0.19	-0.28	1.38	1.17
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	0.59	0.62	0.61	0.48	0.43	0.4	2.27	1.84
Net Debt/EBIT	-0.13	-0.12	-0.16	-0.16	-0.11	-0.15	-0.28	0.09	-0.07	-0.13	0.24	-0.2	-0.3	1.51	1.38
EBITDA to Interest Expense	9,517	10,030	988.82	1,657.43	1,147	552.32	366.54	88.23	43.05	46.16	55.51	60.21	63.02	22.93	10.96
EBITDA-CapEx/Interest Expense	8,621	9,043	912.36	1,510.57	1,058.18	514.6	327.05	81.19	39.77	42.86	51.86	56.31	58.69	21.11	10.09
EBIT to Interest Expense	8,539	9,048	893.36	1,505.14	1,042.36	501.56	331.15	77.91	37.64	40.8	50.27	55.4	58.29	20.95	9.32
Interest Expense	- -	- -	1	1	1	3	4	18	39	36	37	37	37	105	270
Common Equity/Total Assets	24.76	28.78	27.9	27.61	29.68	28.61	29.77	30.19	32.53	31.95	32.02	33.12	36.61	24.92	23.09
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	30.9	32.13	30.18	28.28	24.49	22.3	111.53	123.38
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	23.61	24.28	23.14	22	19.63	18.16	50.31	55.23
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	9.33	10.45	9.64	9.06	8.11	8.16	27.79	28.49
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	30.9	32.31	30.43	28.56	24.78	22.79	121.66	123.38
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	23.61	24.42	23.33	22.22	19.86	18.56	54.89	55.23
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	9.33	10.51	9.72	9.15	8.21	8.34	30.32	28.49
Net Debt to Equity	-6.78	-6.05	-8.58	-9.52	-6.88	-9.44	-15.2	4.69	-3.71	-6.46	14.14	-11.84	-17.14	80.87	92.85
Net Debt/Capital (%)	-7.27	-6.44	-9.39	-10.52	-7.39	-10.43	-17.92	4.46	-3.72	-6.68	12.13	-13.18	-20.37	44.38	47.8
EBITDA	952	1,003	1,088	1,160	1,262	1,381	1,430	1,553	1,670	1,653	2,032	2,210	2,351	2,417	2,953
EBITDA-CapEx	862	904	1,004	1,057	1,164	1,287	1,276	1,429	1,543	1,534	1,898	2,067	2,189	2,225	2,718
Operating Income (Loss)	854	905	983	1,054	1,147	1,254	1,292	1,371	1,461	1,461	1,840	2,033	2,174	2,208	2,511

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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Cash Ratio	0.07	0.12	0.12	0.12	0.08	0.07	0.08	0.15	0.21	0.21	0.23	0.27	0.28	0.24	0.16
Current Ratio	1.07	1.13	1.13	1.11	1.11	1.12	1.11	1.17	1.23	1.25	1.25	1.3	1.37	1.28	1.26
Quick Ratio	0.1	0.16	0.17	0.16	0.18	0.18	0.18	0.32	0.39	0.42	0.48	0.52	0.59	0.52	0.49
CFO/Avg Current Liab	0.17	0.15	0.2	0.2	0.23	0.21	0.25	0.25	0.31	0.27	0.31	0.31	0.34	0.31	0.37
Common Equity/Total Assets	24.76	28.78	27.9	27.61	29.68	28.61	29.77	30.19	32.53	31.95	32.02	33.12	36.61	24.92	23.09
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	30.9	32.13	30.18	28.28	24.49	22.3	111.53	123.38
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	23.61	24.28	23.14	22	19.63	18.16	50.31	55.23
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	9.33	10.45	9.64	9.06	8.11	8.16	27.79	28.49
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	30.9	32.31	30.43	28.56	24.78	22.79	121.66	123.38
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	23.61	24.42	23.33	22.22	19.86	18.56	54.89	55.23
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	9.33	10.51	9.72	9.15	8.21	8.34	30.32	28.49
CFO/Total Liabilities	14.49	15.38	19.18	19.12	22.48	19.69	22.96	20.99	24.98	20.07	24.27	24.19	28.83	15.29	20.55
CFO/CapEx	7.89	6.84	10.47	8.71	10.42	10.18	8.29	10.27	11.35	10.64	11.88	11.93	11.76	9.91	10.88
Altman's Z-Score	2.49	3.23	3.3	3.67	4.09	4.12	3.99	4.8	4.56	5.21	5.98	5.21	6.01	4.57	3.61

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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Accounts Receivable Turnover	14.69	16.87	17.81	16.81	10.09	6.88	7.66	9.49	10.04	8.43	7.08	6.27	5.46	4.66	4.59
Days Sales Outstanding	24.84	21.64	20.49	21.72	36.18	53.03	47.66	38.46	36.34	43.29	51.53	58.21	66.83	78.29	79.54
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Market Capitalization	10,807	13,755	14,972	17,885	19,459	21,251	23,532	30,975	25,720	36,363	44,296	38,304	42,363	56,934	34,345
- Cash & Cash Equivalents	109	107	153	170	132	185	358	674	905	995	370	1,222	1,469	1,629	1,088
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	809	899	897	881	866	866	5,022	4,608
Enterprise Value	10,490	13,249	14,420	17,349	19,107	20,928	23,107	31,072	25,687	36,228	43,953	37,575	41,727	60,293	37,829
Total Capital	1,605	1,774	1,777	1,786	1,912	1,955	2,357	3,429	3,680	3,845	3,966	4,359	4,667	9,150	8,343
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	23.61	24.42	23.33	22.22	19.86	18.56	54.89	55.23
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.03	0.03	0.02	0.02	0.02	0.02	0.08	0.12
EV/Sales	4.7	5.7	5.72	6.33	6.47	6.64	6.84	8.24	6.36	8.93	9.53	7.5	7.91	10.82	5.81
EV/EBITDA	11.02	13.21	13.26	14.95	15.14	15.16	16.16	20.01	15.38	21.92	21.63	17	17.75	24.94	12.81
EV/EBIT	12.29	14.64	14.67	16.47	16.66	16.69	17.89	22.66	17.59	24.8	23.89	18.48	19.19	27.31	15.07
EV/Cash Flow to Firm	14.84	19.62	16.36	19.37	18.75	21.75	18.06	24.18	17.47	28.13	27.17	21.67	21.66	30.43	13.7
EV/Free Cash Flow to Firm	17	22.98	18.08	21.88	20.74	24.12	20.53	26.76	19.12	30.98	29.62	23.62	23.64	33.69	14.97
Diluted Market Cap	10,819	13,729	15,099	18,054	19,572	21,440	23,696	31,191	25,878	36,595	44,690	38,496	42,599	57,170	34,770
Diluted Enterprise Value	10,502	13,223	14,548	17,517	19,220	21,117	23,271	31,288	25,844	36,461	44,347	37,766	41,962	60,530	38,254
EV per Share	28.93	36.26	39.73	48.03	53.02	58.23	64.37	86.48	71.59	100.69	122.13	104.23	115.88	167.25	106.38
TTM Sales	2,230	2,326	2,519	2,740	2,952	3,153	3,378	3,773	4,041	4,057	4,612	5,007	5,278	5,572	6,512
TTM EBITDA	952	1,003	1,088	1,160	1,262	1,381	1,430	1,553	1,670	1,653	2,032	2,210	2,351	2,417	2,953
TTM Operating Income	854	905	983	1,054	1,147	1,254	1,292	1,371	1,461	1,461	1,840	2,033	2,174	2,208	2,511
TTM Cash Flow to Firm	707	675	882	896	1,019	962	1,279	1,285	1,471	1,288	1,618	1,734	1,926	1,981	2,762
TTM Free Cash Flow to Firm	617	577	797	793	921	868	1,125	1,161	1,344	1,169	1,484	1,591	1,765	1,789	2,527

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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Price/Free Cash Flow	17.53	23.81	18.95	22.78	21.26	24.75	21.11	27.18	19.7	32.05	30.7	24.63	24.53	33.45	14.98
EV/EBIT	12.29	14.64	14.67	16.47	16.66	16.69	17.89	22.66	17.59	24.8	23.89	18.48	19.19	27.31	15.07
Enterprise Value	10,490	13,249	14,420	17,349	19,107	20,928	23,107	31,072	25,687	36,228	43,953	37,575	41,727	60,293	37,829
Low Price	25.07	29.16	36.25	40.12	42.04	50.88	53.92	63.3	50.75	70.81	100.48	104.62	105.12	116.19	85.35
EV/Sales	4.7	5.7	5.72	6.33	6.47	6.64	6.84	8.24	6.36	8.93	9.53	7.5	7.91	10.82	5.81
EV/EBITDA	11.02	13.21	13.26	14.95	15.14	15.16	16.16	20.01	15.38	21.92	21.63	17	17.75	24.94	12.81
Price/Earnings	19.71	24.07	23.96	26.63	25.73	25.75	23.67	29.94	23.4	33.14	31.87	24.59	25.08	34.32	19.69
Price/Earnings Average	19.5	21.28	23.81	24.39	23.68	25.49	22.44	25.16	26.11	28.19	30.77	26.89	25.33	30.19	23.91
Price/Earnings High	21.46	24.66	26.42	27.92	26.37	27.33	25.35	30.16	29.51	33.5	36.12	31.82	27.42	34.6	32.59
Price/Earnings Low	16.58	18.64	21.06	21.57	20.04	22.15	19.47	21.98	16.57	23.22	26.01	24.21	22.41	25.25	17.4
Price/Book Value	6.74	7.75	8.43	10.02	10.18	10.87	9.98	11.82	9.25	12.33	14.36	10.97	11.15	13.79	9.2
Price/Book Value Average	6.66	6.86	8.37	9.18	9.37	10.76	9.47	9.94	10.32	10.49	13.86	11.99	11.26	12.13	11.16
Price/Book Value High	7.33	7.94	9.29	10.5	10.43	11.54	10.69	11.91	11.66	12.47	16.27	14.19	12.19	13.9	15.22
Price/Book Value Low	5.67	6.01	7.4	8.12	7.93	9.35	8.21	8.68	6.55	8.64	11.72	10.8	9.96	10.15	8.13
Price/Tangible Book Value	10.48	11.51	12.52	15.01	16.42	17.13	16.79	70.75	38.99	42.7	43.04	26.03	24.58	-24.4	-13.87
Price/Tangible Book Value Average	10.37	10.18	12.44	13.75	15.11	16.96	15.92	59.47	43.49	36.33	41.56	28.46	24.83	-21.46	-16.84
Price/Tangible Book Value High	11.41	11.8	13.8	15.74	16.83	18.18	17.98	71.28	49.16	43.17	48.79	33.68	26.87	-24.6	-22.95
Price/Tangible Book Value Low	8.82	8.92	11	12.16	12.78	14.74	13.81	51.95	27.6	29.92	35.14	25.63	21.96	-17.95	-12.26
Price/Sales	4.84	5.89	5.97	6.56	6.6	6.75	6.97	8.21	6.36	8.97	9.62	7.65	8.03	10.21	5.32
Price/Sales Average	4.79	5.21	5.93	6.01	6.07	6.68	6.6	6.9	7.1	7.63	9.29	8.36	8.11	8.98	6.46
Price/Sales High	5.27	6.03	6.58	6.88	6.76	7.16	7.46	8.27	8.02	9.06	10.91	9.9	8.78	10.29	8.81
Price/Sales Low	4.07	4.56	5.25	5.31	5.14	5.81	5.73	6.03	4.5	6.28	7.86	7.53	7.18	7.51	4.7
Price/Cash Flow	15.29	20.28	17.07	20.07	19.13	22.15	18.44	24.35	17.84	28.86	27.92	22.44	22.34	29.93	13.56
Price/Cash Flow Average	15.12	17.93	16.96	18.39	17.6	21.93	17.48	20.47	19.9	24.55	26.96	24.54	22.57	26.32	16.46
Price/Cash Flow High	16.64	20.77	18.82	21.05	19.6	23.51	19.74	24.54	22.49	29.18	31.65	29.04	24.42	30.17	22.43
Price/Cash Flow Low	12.86	15.71	15	16.27	14.89	19.06	15.17	17.88	12.63	20.22	22.79	22.1	19.96	22.02	11.98
Price/Free Cash Flow Average	17.35	21.06	18.83	20.87	19.57	24.51	20.01	22.84	21.97	27.26	29.64	26.93	24.79	29.42	18.18
Price/Free Cash Flow High	19.09	24.39	20.9	23.89	21.79	26.28	22.61	27.38	24.83	32.4	34.79	31.86	26.82	33.72	24.78
Price/Free Cash Flow Low	14.75	18.44	16.65	18.46	16.56	21.3	17.37	19.95	13.94	22.45	25.06	24.25	21.92	24.61	13.23
EV/Sales Average	4.65	5.01	5.69	5.78	5.95	6.57	6.48	6.93	7.09	7.59	9.2	8.22	7.99	9.59	6.94
EV/Sales High	5.13	5.84	6.34	6.65	6.64	7.05	7.34	8.3	8.02	9.03	10.81	9.75	8.65	10.9	9.26
EV/Sales Low	3.94	4.36	5	5.09	5.01	5.7	5.61	6.05	4.5	6.25	7.77	7.39	7.05	8.12	5.2
EV/EBITDA Average	10.9	11.62	13.17	13.66	13.91	15	15.31	16.83	17.16	18.63	20.88	18.63	17.94	22.11	15.3
EV/EBITDA High	12.03	13.54	14.67	15.7	15.53	16.1	17.33	20.16	19.4	22.16	24.54	22.1	19.43	25.14	20.42
EV/EBITDA Low	9.22	10.12	11.59	12.03	11.73	13.01	13.25	14.71	10.88	15.33	17.63	16.74	15.83	18.72	11.46
EV/EBIT Average	12.15	12.89	14.58	15.04	15.31	16.52	16.95	19.06	19.62	21.08	23.06	20.24	19.39	24.2	17.99
EV/EBIT High	13.41	15.01	16.24	17.29	17.09	17.73	19.19	22.83	22.18	25.07	27.1	24.02	21.01	27.52	24.03
EV/EBIT Low	10.28	11.22	12.83	13.25	12.91	14.33	14.66	16.66	12.44	17.35	19.47	18.19	17.12	20.49	13.48
Last Price	29.8	37.64	41.24	49.52	53.99	59.13	65.55	86.21	71.68	101.06	123.08	106.25	117.64	157.93	96.58
High Price	32.45	38.56	45.49	51.92	55.33	62.77	70.2	86.86	90.39	102.17	139.51	137.49	128.63	159.22	159.82
Enterprise Value Average	10,374	11,659	14,327	15,848	17,555	20,714	21,885	26,132	28,658	30,797	42,429	41,156	42,164	53,436	45,176
Enterprise Value High	11,449	13,585	15,961	18,215	19,590	22,235	24,778	31,304	32,397	36,624	49,869	48,834	45,682	60,757	60,315
Enterprise Value Low	8,775	10,149	12,607	13,956	14,799	17,962	18,934	22,841	18,176	25,343	35,819	36,986	37,219	45,244	33,834

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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Shares Outstanding	363	365	363	361	360	359	359	359	359	360	360	361	360	361	356
Diluted Weighted Avg Shares	363	365	366	365	363	363	362	362	361	362	363	362	362	362	360
Basic Weighted Avg Shares	362	364	365	363	361	360	359	359	359	360	361	360	360	360	359
Revenue per Share	6.15	6.39	6.91	7.55	8.18	8.76	9.41	10.5	11.27	11.27	12.79	13.89	14.65	15.47	18.14
EBITDA per Share	2.63	2.76	2.98	3.2	3.5	3.84	3.98	4.32	4.66	4.59	5.63	6.13	6.52	6.71	8.23
Operating Income per Share	2.36	2.49	2.7	2.9	3.18	3.48	3.6	3.82	4.07	4.06	5.1	5.64	6.03	6.13	6.99
Basic EPS, GAAP	1.51	1.56	1.72	1.86	2.1	2.3	2.77	2.88	3.06	3.05	3.86	4.32	4.69	4.6	4.9
Basic EPS from Cont Ops	1.51	1.56	1.72	1.86	2.1	2.3	2.77	2.88	3.06	3.05	3.86	4.32	4.69	4.6	4.9
Diluted EPS, GAAP	1.51	1.56	1.71	1.85	2.09	2.28	2.75	2.86	3.04	3.03	3.84	4.3	4.67	4.58	4.89
Diluted EPS from Cont Ops	1.51	1.56	1.71	1.85	2.09	2.28	2.75	2.86	3.04	3.03	3.84	4.3	4.67	4.58	4.89
Dividend per Share	1.27	1.31	1.4	1.52	1.68	1.84	2.06	2.3	2.48	2.52	2.77	3.26	3.65	4.02	4.43
Cash Flow per Share	1.95	1.86	2.42	2.47	2.82	2.67	3.56	3.54	4.02	3.5	4.41	4.73	5.27	5.28	7.12
Free Cash Flow per Basic Share	1.7	1.58	2.19	2.18	2.55	2.41	3.13	3.2	3.66	3.17	4.04	4.34	4.82	4.74	6.47
Cash & Equivalents per Share	0.87	1.38	1.52	1.49	0.98	0.9	1.18	1.98	2.6	2.87	3.4	4.43	4.17	4.61	3.16
Book Value per Share	4.42	4.85	4.9	4.94	5.3	5.44	6.56	7.29	7.75	8.19	8.57	9.69	10.56	11.45	10.5
Tangible Book Value per Share	2.84	3.27	3.3	3.3	3.29	3.45	3.9	1.22	1.84	2.37	2.86	4.08	4.79	-6.47	-6.96