Visa Inc. Financial Ratios — 3V64 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 (%)	14.19	7.93	18.28	20.04	22.1	19.09	20.4	30.86	36.38	32.19	35.37	44.14	49.15	52.55	53.3
Return on Assets (%)	10.71	5.73	13.11	14.59	16.24	11.59	10.15	15.02	17.04	14.16	15.03	17.76	19.63	21.34	20.66
Return on Capital (%)	14.27	7.94	18.28	20.06	22.11	16.05	14.05	21.21	24.52	20.18	21.38	26.42	30.37	34.02	33.39
Return on Invested Capital (%)	13.63	7.66	18.19	19.92	22.22	14.95	13.87	20.43	23.86	19.87	20.38	26.61	29.42	32.69	32.33
Gross Margin (%)	80.24	79.46	79.62	81.25	81.61	81.67	82.31	81.29	81.87	79.35	79.38	80.44	79.89	80.4	80.36
EBITDA Margin (%)	62.52	23.72	64.83	64.02	68.86	55.6	69.18	65.83	68.14	67.97	68.9	67.12	67.2	68.55	63.04
Operating Margin (%)	59.46	59.87	61.49	64.16	65.4	64.73	66.25	65.8	67.03	64.51	65.58	67.15	67.15	66.96	66.39
Incremental Operating Margin (%)	81.83	62.94	73.91	98.27	78.78	56.91	73.29	62.11	77.7	115.74	75.92	74.43	67.19	65.08	61.34
Pretax Margin (%)	61.56	21.18	61.61	60.81	64.81	53.12	63.7	62.14	64.78	63.12	66.64	61.88	64.43	66.57	60.49
Profit Margin (%)	39.73	20.57	42.28	42.81	45.59	39.72	36.49	49.98	52.57	49.74	51.07	51.03	52.9	54.95	50.15
Net Income to Common Margin (%)	39.73	20.57	42.28	42.81	45.59	39.72	36.49	49.98	52.57	49.74	51.07	51.03	52.9	54.95	50.15
Effective Tax Rate (%)	35.54	2.95	31.38	29.6	29.65	25.22	42.71	19.56	18.84	21.2	23.36	17.53	17.89	17.45	17.1
Dvd Payout Ratio (%)	11.61	27.8	17.35	18.5	18.6	22.53	23.57	18.62	18.78	24.52	22.73	21.41	21.72	21.36	23.1
Sustainable Growth Rate (%)	12.54	5.73	15.1	16.33	17.99	14.79	15.59	25.11	29.55	24.3	27.33	34.69	38.47	41.32	40.98

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	- -	- -	- -	- -	- -	15,882	18,367	16,630	16,729	24,070	20,977	22,450	20,463	20,836	25,171
ST Debt	- -	- -	- -	- -	- -	- -	1,749	- -	- -	2,999	999	2,250	- -	- -	5,569
LT Debt	- -	- -	- -	- -	- -	15,882	16,618	16,630	16,729	21,071	19,978	20,200	20,463	20,836	19,602
Total Debt/EBITDA	- -	- -	- -	- -	- -	1.89	1.45	1.23	1.07	1.62	1.26	1.14	0.93	0.85	1
Net Debt/EBITDA	-0.37	-0.84	-0.29	-0.24	-0.37	1.22	0.67	0.62	0.57	0.52	0.27	0.34	0.19	0.36	0.32
Total Debt/EBIT	- -	- -	- -	- -	- -	2.01	1.51	1.28	1.12	1.71	1.33	1.19	0.97	0.88	1.05
Net Debt/EBIT	-0.39	-0.97	-0.3	-0.26	-0.39	1.3	0.7	0.65	0.59	0.55	0.28	0.36	0.2	0.38	0.33
EBITDA to Interest Expense	179.5	- -	- -	1,016.5	3,186	19.64	22.56	22.17	29.38	28.78	32.37	36.57	34.07	38.42	42.81
EBITDA-CapEx/Interest Expense	168.47	- -	- -	1,016.5	3,186	19.64	21.3	21	27.96	27.35	31	34.77	32.43	36.46	40.29
EBIT to Interest Expense	170.72	- -	- -	1,018.75	3,026	22.86	21.6	22.16	28.89	27.31	30.81	36.58	34.05	37.53	45.09
Interest Expense	32	- -	- -	8	3	427	563	612	533	516	513	538	644	641	589
Common Equity/Total Assets	76.06	69.05	74.73	71.08	75.8	51.4	48.19	49.12	44.64	43.38	41.63	38.9	40.92	40.32	37.3
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	48.26	50.73	48.9	48.23	58.19	53.15	56.77	52.83	53.24	51.71
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	32.55	32.5	32.84	32.54	34.96	34.11	34.81	34.57	34.74	31.07
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	24.8	24.45	24.02	23.05	26.04	24.1	23.63	22.61	22.05	19.68
Total Debt/Equity (%)	- -	- -	- -	- -	- -	48.26	56.07	48.9	48.23	66.47	55.81	63.1	52.83	53.24	66.4
Total Debt/Capital (%)	- -	- -	- -	- -	- -	32.55	35.92	32.84	32.54	39.93	35.82	38.69	34.57	34.74	39.9
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	24.8	27.02	24.02	23.05	29.75	25.31	26.26	22.61	22.05	25.27
Net Debt to Equity	-8.05	-7.51	-8.14	-7.19	-11.79	31.18	25.92	24.9	25.63	21.49	11.94	19	10.78	22.64	21.12
Net Debt/Capital (%)	-8.75	-8.12	-8.86	-7.75	-13.36	23.77	20.59	19.94	20.4	17.69	10.67	15.97	9.73	18.46	17.44
EBITDA	5,744	2,472	7,636	8,132	9,558	8,385	12,700	13,567	15,657	14,848	16,608	19,674	21,943	24,629	25,214
EBITDA-CapEx	5,391	2,472	7,636	8,132	9,558	8,385	11,993	12,849	14,901	14,112	15,903	18,704	20,884	23,372	23,732
Operating Income (Loss)	5,463	6,239	7,242	8,150	9,078	9,762	12,163	13,561	15,401	14,092	15,807	19,681	21,927	24,057	26,556

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	0.98	0.35	0.98	0.66	1.12	1.11	1.34	1.04	0.9	1.38	1.18	0.89	0.87	0.57	0.54
Current Ratio	2.66	1.48	1.8	1.59	1.87	1.78	1.9	1.61	1.56	1.91	1.75	1.45	1.45	1.28	1.08
Quick Ratio	1.3	0.52	1.37	0.94	1.37	1.42	1.6	1.28	1.24	1.58	1.41	1.08	1.07	0.84	0.75
CFO/Avg Current Liab	1.11	0.88	0.49	1.39	1.16	0.83	1.03	1.22	1.03	0.75	1.01	1.03	0.94	0.8	0.75
Common Equity/Total Assets	76.06	69.05	74.73	71.08	75.8	51.4	48.19	49.12	44.64	43.38	41.63	38.9	40.92	40.32	37.3
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	48.26	50.73	48.9	48.23	58.19	53.15	56.77	52.83	53.24	51.71
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	32.55	32.5	32.84	32.54	34.96	34.11	34.81	34.57	34.74	31.07
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	24.8	24.45	24.02	23.05	26.04	24.1	23.63	22.61	22.05	19.68
Total Debt/Equity (%)	- -	- -	- -	- -	- -	48.26	56.07	48.9	48.23	66.47	55.81	63.1	52.83	53.24	66.4
Total Debt/Capital (%)	- -	- -	- -	- -	- -	32.55	35.92	32.84	32.54	39.93	35.82	38.69	34.57	34.74	39.9
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	24.8	27.02	24.02	23.05	29.75	25.31	26.26	22.61	22.05	25.27
CFO/Total Liabilities	46.52	40.45	33.26	64.58	69.12	17.91	26.46	36.74	33.74	23.35	33.61	37.76	40.09	36.03	37.36
CFO/CapEx	10.97	- -	- -	- -	- -	- -	13.18	18.02	16.91	14.18	21.6	19.43	19.6	15.87	15.56
Altman's Z-Score	- -	- -	- -	10.57	14.46	6.86	7.35	8.96	9.27	8.39	9.18	7.55	8.5	8.93	9.32

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	17.74	16.24	15.87	16.05	16.63	15.98	16.9	17.61	16.71	13.83	13.44	14.7	15.15	14.81	14.07
Days Sales Outstanding	20.58	22.47	22.99	22.74	21.94	22.85	21.6	20.72	21.84	26.4	27.15	24.83	24.09	24.65	25.95
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

	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	- -	- -	- -	128,100	164,831	190,239	237,386	327,733	372,193	417,278	478,018	378,272	468,204	542,375	658,568
- Cash & Cash Equivalents	2,127	2,074	2,186	1,971	3,518	5,619	9,874	8,162	7,838	16,289	16,487	15,689	16,286	11,975	17,164
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	2,285	1,106	3,080	2,324	1,698	1,031	745
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	15,882	18,367	16,630	16,729	24,070	20,977	22,450	20,463	20,836	25,171
Enterprise Value	- -	- -	- -	124,150	158,816	197,183	242,315	332,654	379,133	422,413	483,563	384,524	470,237	549,067	665,487
Total Capital	26,437	27,630	26,870	27,413	29,842	48,794	51,127	50,636	51,413	60,280	58,566	58,031	59,196	59,973	63,080
Total Debt/Capital (%)	- -	- -	- -	- -	- -	32.55	35.92	32.84	32.54	39.93	35.82	38.69	34.57	34.74	39.9
Total Debt / EV	- -	- -	- -	- -	- -	0.08	0.08	0.05	0.04	0.06	0.04	0.06	0.04	0.04	0.04
EV/Sales	- -	- -	- -	9.77	11.44	13.07	13.2	16.14	16.5	19.34	20.06	13.12	14.4	15.28	16.64
EV/EBITDA	- -	- -	- -	15.27	16.62	23.52	19.08	24.52	24.21	28.45	29.12	19.54	21.43	22.29	26.39
EV/EBIT	- -	- -	- -	16.13	17.52	25.01	19.95	25.68	25.27	30	30.6	20.44	22.39	23.27	27.74
EV/Cash Flow to Firm	- -	- -	- -	17.22	24.11	33.46	25.14	24.76	28.69	38.94	30.96	19.93	22.09	26.81	28.26
EV/Free Cash Flow to Firm	- -	- -	- -	17.22	24.11	33.46	27.13	26.16	30.43	41.78	32.42	20.99	23.25	28.56	30.16
Diluted Market Cap	- -	- -	- -	158,763	201,829	237,234	300,356	414,446	471,902	528,187	598,117	465,378	580,017	659,665	750,518
Diluted Enterprise Value	- -	- -	- -	154,813	195,814	244,178	305,285	419,367	478,842	533,322	603,662	471,630	582,050	666,357	757,437
EV per Share	- -	- -	- -	50.75	65.94	84.97	107.61	151.59	176.86	200.63	230.41	184.94	232.36	278.37	345.67
TTM Sales	9,188	10,421	11,778	12,702	13,880	15,082	18,358	20,609	22,977	21,846	24,105	29,310	32,653	35,926	40,000
TTM EBITDA	5,744	2,472	7,636	8,132	9,558	8,385	12,700	13,567	15,657	14,848	16,608	19,674	21,943	24,629	25,214
TTM Operating Income	5,463	6,239	7,242	8,150	9,078	9,762	12,163	13,561	15,401	14,092	15,807	19,681	21,927	24,057	26,556
TTM Cash Flow to Firm	3,893	5,009	3,022	7,211	6,586	5,893	9,640	13,433	13,217	10,847	15,620	19,293	21,284	20,479	23,547
TTM Free Cash Flow to Firm	3,540	5,009	3,022	7,211	6,586	5,893	8,933	12,715	12,461	10,111	14,915	18,323	20,225	19,222	22,065

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	- -	- -	- -	22.04	30.65	42.56	34.88	33.91	39.23	54.43	41.19	26.03	29.45	35.29	34.78
EV/EBIT	- -	- -	- -	16.13	17.52	25.01	19.95	25.68	25.27	30	30.6	20.44	22.39	23.27	27.74
Enterprise Value	- -	- -	- -	124,150	158,816	197,183	242,315	332,654	379,133	422,413	483,563	384,524	470,237	549,067	665,487
Low Price	- -	- -	- -	48.68	49.56	67.29	75.23	104.89	128.5	141.27	180.45	179.34	178.33	228.49	267.28
EV/Sales	- -	- -	- -	9.77	11.44	13.07	13.2	16.14	16.5	19.34	20.06	13.12	14.4	15.28	16.64
EV/EBITDA	- -	- -	- -	15.27	16.62	23.52	19.08	24.52	24.21	28.45	29.12	19.54	21.43	22.29	26.39
Price/Earnings	- -	- -	- -	24.07	26.45	32.65	36.18	32.45	31.45	39.01	39.39	25.22	27.32	27.73	33.12
Price/Earnings Average	- -	- -	- -	24.58	25.56	30.61	30.87	27.31	28.36	37.04	37.99	29.09	26.35	26.88	32.28
Price/Earnings High	- -	- -	- -	27.02	29.79	33.17	36.43	32.66	39.67	42.89	43.27	32.65	29.34	29.49	36.22
Price/Earnings Low	- -	- -	- -	22.38	19.16	26.8	25.82	22.79	23.27	27.81	31.21	24.86	21.06	23.04	25.88
Price/Book Value	- -	- -	- -	4.67	5.52	5.78	7.25	9.64	11.49	11.89	13.85	11.37	12.64	14.23	17.72
Price/Book Value Average	- -	- -	- -	4.77	5.34	5.42	6.18	8.11	10.36	11.28	13.36	13.12	12.19	13.8	17.27
Price/Book Value High	- -	- -	- -	5.24	6.22	5.87	7.3	9.7	14.49	13.07	15.22	14.73	13.57	15.14	19.38
Price/Book Value Low	- -	- -	- -	4.34	4	4.75	5.17	6.77	8.5	8.47	10.97	11.21	9.74	11.83	13.85
Price/Tangible Book Value	- -	- -	- -	30.15	24.76	-20.26	-23.28	-37.47	-37.08	-48.44	-52.45	-39.42	-66.26	-70.22	-63.56
Price/Tangible Book Value Average	- -	- -	- -	30.78	23.92	-19	-19.86	-31.53	-33.44	-45.99	-50.6	-45.48	-63.9	-68.06	-61.95
Price/Tangible Book Value High	- -	- -	- -	33.84	27.88	-20.59	-23.44	-37.72	-46.78	-53.26	-57.63	-51.05	-71.15	-74.69	-69.51
Price/Tangible Book Value Low	- -	- -	- -	28.03	17.93	-16.63	-16.61	-26.32	-27.44	-34.53	-41.56	-38.86	-51.07	-58.35	-49.66
Price/Sales	- -	- -	- -	10.31	12.06	12.97	13.2	16.22	16.53	19.41	20.12	12.87	14.45	15.24	16.61
Price/Sales Average	- -	- -	- -	10.52	11.65	12.16	11.26	13.65	14.91	18.42	19.4	14.84	13.94	14.77	16.19
Price/Sales High	- -	- -	- -	11.57	13.58	13.18	13.29	16.32	20.86	21.33	22.1	16.66	15.52	16.21	18.16
Price/Sales Low	- -	- -	- -	9.58	8.73	10.65	9.42	11.39	12.24	13.83	15.94	12.68	11.14	12.66	12.98
Price/Cash Flow	- -	- -	- -	18.17	25.43	35.09	26.01	25.83	29.72	40.61	31.85	20.01	22.74	27.44	28.81
Price/Cash Flow Average	- -	- -	- -	18.55	24.56	32.9	22.19	21.73	26.8	38.55	30.72	23.08	21.93	26.6	28.08
Price/Cash Flow High	- -	- -	- -	20.39	28.63	35.65	26.19	26	37.49	44.64	34.99	25.91	24.42	29.19	31.5
Price/Cash Flow Low	- -	- -	- -	16.89	18.41	28.81	18.56	18.14	21.99	28.94	25.23	19.72	17.53	22.8	22.51
Price/Free Cash Flow Average	- -	- -	- -	22.5	29.61	39.91	29.76	28.53	35.38	51.67	39.73	30.03	28.4	34.21	33.9
Price/Free Cash Flow High	- -	- -	- -	24.73	34.52	43.24	35.12	34.13	49.5	59.84	45.25	33.71	31.62	37.54	38.04
Price/Free Cash Flow Low	- -	- -	- -	20.48	22.2	34.94	24.89	23.81	29.04	38.8	32.63	25.66	22.7	29.32	27.18
EV/Sales Average	- -	- -	- -	9.98	11.04	12.29	11.3	13.62	14.91	18.37	19.36	15.1	13.89	14.82	16.22
EV/Sales High	- -	- -	- -	11.01	12.94	13.28	13.29	16.25	20.74	21.23	22.02	16.93	15.46	16.24	18.18
EV/Sales Low	- -	- -	- -	9.06	8.17	10.82	9.5	11.41	12.29	13.85	15.94	12.94	11.11	12.73	13.04
EV/EBITDA Average	- -	- -	- -	15.6	16.03	22.1	16.33	20.69	21.88	27.03	28.1	22.5	20.67	21.62	25.73
EV/EBITDA High	- -	- -	- -	17.19	18.79	23.88	19.21	24.68	30.43	31.24	31.96	25.21	23	23.69	28.84
EV/EBITDA Low	- -	- -	- -	14.16	11.86	19.45	13.73	17.33	18.04	20.38	23.14	19.27	16.54	18.57	20.68
EV/EBIT Average	- -	- -	- -	16.48	16.9	23.51	17.08	21.67	22.84	28.5	29.53	23.53	21.6	22.56	27.04
EV/EBIT High	- -	- -	- -	18.17	19.81	25.4	20.09	25.85	31.76	32.94	33.58	26.37	24.04	24.73	30.3
EV/EBIT Low	- -	- -	- -	14.96	12.5	20.69	14.36	18.15	18.83	21.49	24.31	20.15	17.28	19.38	21.73
Last Price	- -	- -	- -	52.36	68.44	81.97	105.42	149.35	173.62	198.19	227.77	181.93	231.36	274.97	342.08
High Price	- -	- -	- -	58.77	77.06	83.29	106.15	150.33	219.03	217.9	250.24	235.58	248.41	292.47	374.07
Enterprise Value Average	- -	- -	- -	126,828	153,220	185,312	207,451	280,714	342,564	401,275	466,639	442,634	453,542	532,410	648,797
Enterprise Value High	- -	- -	- -	139,829	179,583	200,241	243,951	334,804	476,481	463,892	530,719	496,080	504,751	583,581	727,072
Enterprise Value Low	- -	- -	- -	115,132	113,341	163,113	174,330	235,081	282,400	302,566	384,259	379,145	362,921	457,373	521,477

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	2,646	2,642	2,518	2,446	2,408	2,321	2,252	2,194	2,144	2,105	2,099	2,079	2,024	1,972	1,925
Diluted Weighted Avg Shares	4,088	3,856	3,352	3,032	2,949	2,894	2,849	2,775	2,718	2,665	2,626	2,558	2,507	2,399	2,194
Basic Weighted Avg Shares	3,296	3,240	2,604	2,500	2,446	2,386	2,299	2,238	2,188	2,139	2,129	2,073	2,040	1,991	1,942
Revenue per Share	2.79	3.22	4.52	5.08	5.67	6.32	7.99	9.21	10.5	10.21	11.32	14.14	16.01	18.04	20.6
EBITDA per Share	1.74	0.76	2.93	3.25	3.91	3.51	5.52	6.06	7.16	6.94	7.8	9.49	10.76	12.37	12.98
Operating Income per Share	1.66	1.93	2.78	3.26	3.71	4.09	5.29	6.06	7.04	6.59	7.42	9.49	10.75	12.08	13.67
Basic EPS, GAAP	1.11	0.66	1.91	2.18	2.59	2.51	2.91	4.6	5.52	5.08	5.78	7.22	8.47	9.92	10.33
Basic EPS from Cont Ops	1.11	0.66	1.91	2.18	2.59	2.51	2.91	4.6	5.52	5.08	5.78	7.22	8.47	9.92	10.33
Diluted EPS, GAAP	0.89	0.56	1.49	1.79	2.15	2.07	2.35	3.71	4.44	4.08	4.69	5.85	6.89	8.23	9.14
Diluted EPS from Cont Ops	0.89	0.56	1.49	1.79	2.15	2.07	2.35	3.71	4.44	4.08	4.69	5.85	6.89	8.23	9.14
Dividend per Share	0.13	0.18	0.33	0.4	0.48	0.57	0.69	0.86	1.04	1.25	1.31	1.55	1.84	2.12	2.39
Cash Flow per Share	1.17	1.55	1.16	2.88	2.69	2.34	4.05	5.78	5.84	4.88	7.15	9.09	10.17	10.02	11.87
Free Cash Flow per Basic Share	1.07	1.55	1.16	2.88	2.69	2.34	3.75	5.46	5.5	4.54	6.82	8.62	9.65	9.39	11.11
Cash & Equivalents per Share	1.28	1.07	1.69	1.61	2.5	3.85	5.97	5.34	5.63	9.52	8.82	8.91	9.95	7.69	9.87
Book Value per Share	9.99	10.46	10.67	11.21	12.39	14.18	14.55	15.5	15.11	16.67	16.44	16	18.3	19.32	19.3
Tangible Book Value per Share	1.26	1.71	1.52	1.74	2.76	-4.05	-4.53	-3.99	-4.68	-4.09	-4.34	-4.61	-3.49	-3.92	-5.38