McKesson Corporation Financial Ratios — 0JZU 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	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Return on Common Equity (%)	19.97	19.25	16.2	17.87	26.68	50.65	0.64	0.38	13.65	- -	- -	- -	- -	- -	- -
Return on Assets (%)	4.39	3.94	2.92	2.79	4.09	8.63	0.11	0.06	1.49	-7.19	1.74	5.67	4.63	4.62	6.05
Return on Capital (%)	14.39	13.24	8.91	8.29	13	26.33	- -	-0.42	5.54	- -	12.77	62.27	52.68	57.82	68.69
Return on Invested Capital (%)	12.87	12.94	8.81	9.43	12.88	27.49	- -	2.01	14.68	- -	16.45	61.01	56.23	61.48	75.81
Gross Margin (%)	5.23	5.63	6.08	6.37	5.98	5.68	5.37	5.48	5.2	5.1	4.97	4.47	4.15	3.71	3.61
EBITDA Margin (%)	2.14	2.4	2.31	2.23	2.32	4.05	0.82	0.86	1.48	-1.74	1.06	1.8	1.47	1.41	1.72
Operating Margin (%)	1.86	1.91	1.82	1.74	1.91	1.75	1.4	1.55	1.23	1.38	0.98	1.66	1.35	1.34	1.6
Incremental Operating Margin (%)	2.33	- -	1.11	1.47	4.45	- -	- -	6.64	- -	6.38	- -	15.61	- -	1.29	3.69
Pretax Margin (%)	1.55	1.6	1.58	1.48	1.7	3.47	0.11	0.28	0.5	-2.11	0.73	1.67	1.23	1.21	1.54
Profit Margin (%)	1.15	1.09	0.92	0.82	1.18	2.55	0.03	0.02	0.39	-1.91	0.42	1.29	0.97	0.92	1.18
Net Income to Common Margin (%)	1.15	1.09	0.92	0.82	1.18	2.55	0.03	0.02	0.39	-1.91	0.42	1.29	0.97	0.92	1.18
Effective Tax Rate (%)	27.15	30.1	34.87	30.67	27.94	23.42	- -	58.36	1.57	- -	32.99	19.55	16.6	20.14	17.77
Dvd Payout Ratio (%)	14.14	14.23	15.19	11.89	10.19	4.72	50.19	61.47	21.84	-6.67	18.91	7.51	9.46	9.41	7.01
Sustainable Growth Rate (%)	17.15	16.51	13.74	15.74	23.96	48.26	0.32	0.15	10.67	- -	- -	- -	- -	- -	- -

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	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Total Debt	3,980	4,873	10,594	9,844	8,114	8,545	7,880	7,595	9,401	9,405	7,542	7,295	7,390	7,390	8,614
ST Debt	908	352	1,665	1,664	1,617	1,240	1,129	330	1,406	1,132	1,096	1,267	345	1,449	1,554
LT Debt	3,072	4,521	8,929	8,180	6,497	7,305	6,751	7,265	7,995	8,273	6,446	6,028	7,045	5,941	7,060
Total Debt/EBITDA	1.52	1.66	3.34	2.47	1.83	1.06	4.6	4.14	2.76	-2.26	2.7	1.46	1.63	1.46	1.24
Net Debt/EBITDA	0.32	0.83	2.02	1.13	0.92	0.72	3.04	2.51	0.99	-0.21	0.84	0.18	0.23	-0.01	0.37
Total Debt/EBIT	1.87	2.08	4.34	3.32	2.29	1.2	10.34	8.57	3.78	-1.87	3.7	1.67	1.89	1.67	1.39
Net Debt/EBIT	0.39	1.03	2.62	1.52	1.15	0.81	6.83	5.21	1.35	-0.17	1.15	0.21	0.27	-0.01	0.41
EBITDA to Interest Expense	10.43	12.2	10.58	10.66	12.55	26.08	6.05	6.95	13.7	-19.14	15.72	20.12	18.03	19.09	28.1
EBITDA-CapEx/Interest Expense	8.84	10.53	9.18	9.2	10.63	24.25	4	4.84	11.67	-22.09	13.54	18.54	16.32	17.06	26.34
EBIT to Interest Expense	9.06	9.74	8.36	8.34	10.33	11.31	10.32	12.56	11.41	15.2	14.57	18.48	16.55	18.17	26.13
Interest Expense	251	240	300	374	353	308	283	264	249	217	178	248	252	265	247
Common Equity/Total Assets	20.64	20.32	16.46	14.85	15.79	18.2	16.24	13.56	8.31	-0.03	-3.59	-2.98	-2.92	-2.76	-2.64
Long-Term Debt/Equity (%)	44.97	63.95	86.54	86.37	62.39	57.98	58.62	75.05	119.13	572.13	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	28.42	37.85	42.7	42.35	35.07	34.55	34.81	42.05	49.62	76.24	112.1	103.84	121.65	104.3	90.75
Long-Term Debt/Total Assets (%)	9.28	13	17.25	15.18	11.49	11.98	11.18	12.17	13.05	12.72	10.18	9.67	10.45	7.91	8.58
Total Debt/Equity (%)	58.26	68.93	102.67	103.94	77.91	67.82	68.43	78.46	140.08	650.41	-420.87	-489.6	-462.16	-436.25	-1,032.85
Total Debt/Capital (%)	36.81	40.8	50.66	50.97	43.79	40.41	40.63	43.97	58.35	86.67	131.17	125.67	127.61	129.74	110.72
Total Debt/Total Assets (%)	12.03	14.01	20.47	18.27	14.36	14.02	13.05	12.73	15.35	14.47	11.92	11.71	10.96	9.83	10.46
Net Debt to Equity	12.17	34.19	62.04	47.55	39.04	45.73	45.22	47.67	50.25	60.17	-130.97	-61.48	-65.42	2.18	-305.88
Net Debt/Capital (%)	10.85	25.48	38.29	32.22	28.08	31.38	31.14	32.28	27.87	19.02	105.82	81.28	86.59	-740	67.04
EBITDA	2,617	2,928	3,174	3,985	4,430	8,032	1,713	1,835	3,411	-4,153	2,798	4,989	4,544	5,058	6,941
EBITDA-CapEx	2,219	2,528	2,755	3,440	3,753	7,470	1,133	1,278	2,905	-4,794	2,410	4,599	4,113	4,521	6,505
Operating Income (Loss)	2,273	2,338	2,507	3,118	3,645	3,483	2,921	3,317	2,841	3,299	2,593	4,582	4,171	4,816	6,454

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	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Cash Ratio	0.15	0.11	0.14	0.16	0.12	0.08	0.07	0.08	0.09	0.14	0.07	0.1	0.09	0.09	0.06
Current Ratio	1.09	1.08	1.11	1.09	1.1	1.04	1.01	1.02	0.99	1.03	0.95	0.92	0.92	0.9	0.85
Quick Ratio	0.61	0.58	0.61	0.63	0.63	0.59	0.56	0.56	0.56	0.58	0.46	0.5	0.5	0.51	0.48
CFO/Avg Current Liab	0.15	0.12	0.12	0.1	0.11	0.13	0.12	0.11	0.11	0.1	0.1	0.11	0.09	0.11	0.1
Common Equity/Total Assets	20.64	20.32	16.46	14.85	15.79	18.2	16.24	13.56	8.31	-0.03	-3.59	-2.98	-2.92	-2.76	-2.64
Long-Term Debt/Equity (%)	44.97	63.95	86.54	86.37	62.39	57.98	58.62	75.05	119.13	572.13	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	28.42	37.85	42.7	42.35	35.07	34.55	34.81	42.05	49.62	76.24	112.1	103.84	121.65	104.3	90.75
Long-Term Debt/Total Assets (%)	9.28	13	17.25	15.18	11.49	11.98	11.18	12.17	13.05	12.72	10.18	9.67	10.45	7.91	8.58
Total Debt/Equity (%)	58.26	68.93	102.67	103.94	77.91	67.82	68.43	78.46	140.08	650.41	-420.87	-489.6	-462.16	-436.25	-1,032.85
Total Debt/Capital (%)	36.81	40.8	50.66	50.97	43.79	40.41	40.63	43.97	58.35	86.67	131.17	125.67	127.61	129.74	110.72
Total Debt/Total Assets (%)	12.03	14.01	20.47	18.27	14.36	14.02	13.05	12.73	15.35	14.47	11.92	11.71	10.96	9.83	10.46
CFO/Total Liabilities	11.23	8.96	7.57	7.01	7.96	9.81	8.89	8.07	8.02	7.14	6.81	8.08	6.25	7.92	7.4
CFO/CapEx	7.41	6.21	7.48	5.71	5.42	8.44	7.49	7.25	8.64	7.09	11.43	13.23	10.01	11.33	14.12
Altman's Z-Score	- -	- -	- -	- -	- -	- -	5.57	5.49	5.54	5.27	5.87	6.54	6.74	6.82	7.38

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	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Accounts Receivable Turnover	14.79	14.17	13.18	14.16	13.81	13.64	14.39	14.63	14.38	13.89	15.74	16.47	16.88	17.21	17.34
Days Sales Outstanding	24.68	25.76	27.7	25.77	26.42	26.77	25.36	24.94	25.39	26.28	23.19	22.16	21.62	21.21	21.05
Inventory Turnover	12.01	11.3	11.07	12.29	12.11	12.23	12.48	12.27	13.1	12.57	13.22	13.77	14.51	15.67	16.48
Days Inventory Outstanding	30.38	32.3	32.98	29.7	30.13	29.83	29.24	29.75	27.87	29.04	27.61	26.51	25.16	23.3	22.15
Accounts Payable Turnover	- -	7.17	7.07	7.3	6.72	6.28	6.27	6.15	6.17	6	6.5	6.59	6.64	6.79	6.77
Accounts Payable Turnover Days	- -	50.88	51.6	50.01	54.34	58.11	58.19	59.37	59.19	60.81	56.19	55.42	54.94	53.78	53.94
Cash Conversion Cycle	- -	7.17	9.08	5.47	2.21	-1.51	-3.6	-4.68	-5.94	-5.49	-5.39	-6.76	-8.16	-9.27	-10.74
Inventory to Cash Days	-5.7	-6.54	-5.28	-3.93	-3.71	-3.07	-3.88	-4.81	-2.48	-2.76	-4.42	-4.35	-3.54	-2.09	-1.11
Inventories	10,073	10,335	12,986	14,296	15,335	15,278	16,310	16,709	16,734	19,246	18,702	19,691	21,139	23,001	24,207
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	10,073	10,335	12,986	14,296	15,335	15,278	16,310	16,709	16,734	19,246	18,702	19,691	21,139	23,001	24,207

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	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Market Capitalization	- -	- -	- -	- -	- -	- -	28,413	21,930	21,927	31,069	44,628	48,774	70,019	83,416	102,495
- Cash & Cash Equivalents	3,149	2,456	4,193	5,341	4,048	2,783	2,672	2,981	4,015	6,278	3,532	4,678	4,583	5,691	3,975
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	1,796	1,470	1,490	1,505	1,712	1,586	1,619	1,467	480	367	372	380	1,338
+ Total Debt	3,980	4,873	10,594	9,844	8,114	8,545	7,880	7,595	9,401	9,405	7,542	7,295	7,390	7,390	8,614
Enterprise Value	- -	- -	- -	- -	- -	- -	35,333	28,130	28,932	35,663	49,118	51,758	73,198	85,495	108,472
Total Capital	10,811	11,943	20,912	19,315	18,528	21,145	19,396	17,275	16,112	10,851	5,750	5,805	5,791	5,696	7,780
Total Debt/Capital (%)	36.81	40.8	50.66	50.97	43.79	40.41	40.63	43.97	58.35	86.67	131.17	125.67	127.61	129.74	110.72
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.22	0.27	0.32	0.26	0.15	0.14	0.1	0.09	0.08
EV/Sales	- -	- -	- -	- -	- -	- -	0.17	0.13	0.13	0.15	0.19	0.19	0.24	0.24	0.27
EV/EBITDA	- -	- -	- -	- -	- -	- -	20.63	15.33	8.48	- -	17.55	10.37	16.11	16.9	15.63
EV/EBIT	- -	- -	- -	- -	- -	- -	46.37	31.75	11.62	- -	24.1	11.81	18.73	19.33	17.46
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	6.78	6.26	- -	10.79	9.66	16.18	13.58	17.06
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	7.84	7.03	- -	11.79	10.42	17.88	14.84	18.32
Diluted Market Cap	- -	- -	- -	- -	- -	- -	29,398	22,738	24,634	31,580	47,428	50,997	72,001	85,484	105,996
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	36,318	28,938	31,639	36,174	51,918	53,981	75,180	87,563	111,973
EV per Share	- -	- -	- -	- -	- -	- -	174.92	148.05	178.59	225.72	338.74	380.57	561.3	683.96	903.93
TTM Sales	122,321	122,196	137,392	179,045	190,884	198,533	208,357	214,319	231,051	238,228	263,966	276,711	308,951	359,051	403,430
TTM EBITDA	2,617	2,928	3,174	3,985	4,430	8,032	1,713	1,835	3,411	-4,153	2,798	4,989	4,544	5,058	6,941
TTM Operating Income	2,273	2,338	2,507	3,118	3,645	3,483	2,921	3,317	2,841	3,299	2,593	4,582	4,171	4,816	6,454
TTM Cash Flow to Firm	3,133	2,651	3,331	3,371	3,926	4,980	- -	4,146	4,619	- -	4,553	5,359	4,524	6,297	6,358
TTM Free Cash Flow to Firm	2,735	2,251	2,912	2,826	3,249	4,418	- -	3,589	4,113	- -	4,165	4,969	4,093	5,760	5,922

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	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	7.81	6.54	6.37	8.1	11.72	10.69	18.54	15.41	18.53
EV/EBIT	- -	- -	- -	- -	- -	- -	46.37	31.75	11.62	- -	24.1	11.81	18.73	19.33	17.46
Enterprise Value	- -	- -	- -	- -	- -	- -	35,333	28,130	28,932	35,663	49,118	51,758	73,198	85,495	108,472
Low Price	- -	- -	- -	- -	- -	- -	138.75	108.34	114.11	124	182.74	299.29	341.82	466.12	637.29
EV/Sales	- -	- -	- -	- -	- -	- -	0.17	0.13	0.13	0.15	0.19	0.19	0.24	0.24	0.27
EV/EBITDA	- -	- -	- -	- -	- -	- -	20.63	15.33	8.48	- -	17.55	10.37	16.11	16.9	15.63
Price/Earnings	- -	- -	- -	- -	- -	- -	436.68	665.36	27.22	- -	42.08	14.21	23.82	25.8	22.17
Price/Earnings Average	- -	- -	- -	- -	- -	- -	477.56	792.5	28.03	- -	31.33	13.93	19.63	22.12	20.24
Price/Earnings High	- -	- -	- -	- -	- -	- -	548.62	911.57	33.79	- -	42.53	15.85	24	26.33	26.22
Price/Earnings Low	- -	- -	- -	- -	- -	- -	430.75	624.55	22.95	- -	24.98	11.86	15.17	18.02	16.54
Price/Book Value	- -	- -	- -	- -	- -	- -	2.9	2.71	4.31	-1,479.48	-19.64	-26.26	-35.52	-40.22	-47.19
Price/Book Value Average	- -	- -	- -	- -	- -	- -	3.17	3.23	4.43	-1,273.52	-14.63	-25.74	-29.27	-34.49	-43.08
Price/Book Value High	- -	- -	- -	- -	- -	- -	3.64	3.71	5.35	-1,479.48	-19.85	-29.28	-35.79	-41.05	-55.81
Price/Book Value Low	- -	- -	- -	- -	- -	- -	2.86	2.54	3.63	-932.95	-11.66	-21.92	-22.62	-28.09	-35.21
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	-5.44	-4.43	-2.95	-2.51	-3.24	-3.46	-4.93	-6.15	-5.83
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	-5.95	-5.27	-3.04	-2.16	-2.41	-3.39	-4.06	-5.27	-5.33
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	-6.84	-6.07	-3.67	-2.51	-3.27	-3.86	-4.96	-6.28	-6.9
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	-5.37	-4.16	-2.49	-1.58	-1.92	-2.89	-3.14	-4.3	-4.35
Price/Sales	- -	- -	- -	- -	- -	- -	0.14	0.11	0.11	0.13	0.18	0.18	0.23	0.24	0.26
Price/Sales Average	- -	- -	- -	- -	- -	- -	0.15	0.13	0.11	0.11	0.13	0.18	0.19	0.2	0.24
Price/Sales High	- -	- -	- -	- -	- -	- -	0.18	0.14	0.13	0.13	0.18	0.2	0.23	0.24	0.31
Price/Sales Low	- -	- -	- -	- -	- -	- -	0.14	0.1	0.09	0.08	0.11	0.15	0.15	0.17	0.2
Price/Cash Flow	- -	- -	- -	- -	- -	- -	6.73	5.61	5.6	6.95	10.57	9.81	16.58	13.97	17.15
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	7.36	6.68	5.77	5.99	7.87	9.61	13.66	11.98	15.66
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	8.46	7.68	6.95	6.95	10.69	10.94	16.7	14.26	20.29
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	6.64	5.26	4.72	4.38	6.28	8.19	10.55	9.76	12.8
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	8.54	7.78	6.56	6.97	8.73	10.48	15.28	13.21	16.92
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	9.81	8.95	7.91	8.1	11.85	11.92	18.68	15.72	21.92
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	7.7	6.13	5.37	5.1	6.96	8.92	11.8	10.76	13.83
EV/Sales Average	- -	- -	- -	- -	- -	- -	0.18	0.15	0.13	0.13	0.14	0.18	0.2	0.2	0.25
EV/Sales High	- -	- -	- -	- -	- -	- -	0.2	0.17	0.15	0.15	0.19	0.21	0.24	0.24	0.32
EV/Sales Low	- -	- -	- -	- -	- -	- -	0.17	0.12	0.11	0.1	0.12	0.16	0.15	0.17	0.2
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	22.18	17.61	8.67	- -	13.48	10.18	13.4	14.55	14.34
EV/EBITDA High	- -	- -	- -	- -	- -	- -	24.88	19.75	10.03	- -	17.73	11.5	16.22	17.24	18.33
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	20.4	14.6	7.47	- -	11.07	8.76	10.51	11.93	11.88
EV/EBIT Average	- -	- -	- -	- -	- -	- -	49.86	36.48	11.89	- -	18.51	11.59	15.57	16.64	16.02
EV/EBIT High	- -	- -	- -	- -	- -	- -	55.93	40.91	13.75	- -	24.34	13.09	18.86	19.72	20.48
EV/EBIT Low	- -	- -	- -	- -	- -	- -	45.86	30.23	10.24	- -	15.2	9.97	12.22	13.65	13.27
Last Price	- -	- -	- -	- -	- -	- -	140.66	115.42	135.35	196.64	307.78	358.63	536.92	667.33	854.12
High Price	- -	- -	- -	- -	- -	- -	176.72	158.13	168.03	196.64	311.09	399.85	540.94	681.03	1,010.19
Enterprise Value Average	- -	- -	- -	- -	- -	- -	37,994	32,320	29,584	31,338	37,722	50,781	60,876	73,602	99,537
Enterprise Value High	- -	- -	- -	- -	- -	- -	42,617	36,245	34,226	35,663	49,598	57,364	73,722	87,208	127,200
Enterprise Value Low	- -	- -	- -	- -	- -	- -	34,948	26,785	25,491	24,186	30,987	43,687	47,755	60,344	82,451

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	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Shares Outstanding	235	227	231	232	225	211	202	190	162	158	145	136	130	125	120
Diluted Weighted Avg Shares	251	239	233	235	233	223	209	197	182	161	154	142	134	128	124
Basic Weighted Avg Shares	246	235	229	232	230	221	208	196	181	161	152	141	133	127	124
Revenue per Share	497.24	519.98	599.97	771.75	829.93	898.34	1,001.72	1,093.46	1,276.52	1,483.36	1,733.2	1,961.1	2,319.45	2,818.3	3,264
EBITDA per Share	10.64	12.46	13.86	17.18	19.26	36.34	8.24	9.36	18.85	-25.86	18.37	35.36	34.11	39.7	56.16
Operating Income per Share	9.24	9.95	10.95	13.44	15.85	15.76	14.04	16.92	15.7	20.54	17.03	32.47	31.31	37.8	52.22
Basic EPS, GAAP	5.7	5.69	5.52	6.36	9.82	22.94	0.32	0.17	4.97	-28.26	7.31	25.23	22.54	25.86	38.53
Basic EPS from Cont Ops	5.61	5.8	6.17	7.94	10.18	23.88	1.4	1.3	6.22	-27.02	8.48	26.4	23.72	27.32	41.25
Diluted EPS, GAAP	5.59	5.6	5.42	6.28	9.69	22.74	0.32	0.17	4.95	-28.26	7.23	25.04	22.39	25.72	38.37
Diluted EPS from Cont Ops	5.49	5.7	6.07	7.84	10.05	23.66	1.4	1.29	6.19	-27.02	8.38	26.2	23.56	27.17	41.09
Dividend per Share	0.79	0.83	0.93	0.98	1.06	1.14	1.26	1.49	1.62	1.72	1.82	2.07	2.36	2.71	3.08
Cash Flow per Share	11.99	10.57	13.69	13.41	15.97	21.47	20.89	20.59	24.17	28.28	29.11	36.56	32.39	47.76	49.8
Free Cash Flow per Basic Share	10.37	8.86	11.86	11.06	13.02	18.92	18.1	17.75	21.37	24.29	26.57	33.8	29.15	43.55	46.27
Cash & Equivalents per Share	13.4	10.82	18.15	23.02	17.99	13.19	13.23	15.69	24.78	39.73	24.36	34.4	35.14	45.53	33.13
Book Value per Share	29.07	31.15	36.89	34.49	39.66	52.58	48.53	42.6	31.43	-0.13	-15.67	-13.65	-15.11	-16.59	-18.1
Tangible Book Value per Share	0.21	-7.07	-27.17	-22.66	-17.26	-14.96	-25.85	-26.07	-45.83	-78.43	-95.05	-103.54	-108.99	-108.48	-146.39