Autodesk, Inc. Financial Ratios — AUD 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 (%)	16.34	12.6	10.63	3.65	-17.22	-49.47	- -	- -	- -	- -	54.78	82.55	60.4	49.69	39.68
Return on Assets (%)	9.49	6.57	5.14	1.72	-6.34	-11.29	-12.72	-1.83	3.93	17.95	6.26	9.12	9.36	10.72	9.65
Return on Capital (%)	16.58	10.76	8.17	3.18	- -	- -	- -	- -	11.85	- -	15.88	22.92	21.85	23.02	20.51
Return on Invested Capital (%)	15.98	10.55	8.09	4	- -	- -	- -	- -	11.89	- -	15.69	22.54	22.01	22.72	20.3
Gross Margin (%)	89.66	89.69	87.94	86.38	85.2	83.17	85.25	88.87	90.08	91.11	90.47	90.41	90.7	90.57	90.98
EBITDA Margin (%)	21.26	18.76	18.19	10.61	5.87	-17.74	-19.48	2.73	14.36	19.87	17.46	22.76	23.05	25.02	24.6
Operating Margin (%)	15.99	15.13	13.09	4.93	0.05	-20.64	-20.18	0.66	10.49	16.6	14.09	19.76	20.52	22.33	24.9
Incremental Operating Margin (%)	27.33	- -	136.29	- -	1,512.35	88.86	16.02	84.16	46.36	55.36	- -	59.94	28.25	38.01	39.53
Pretax Margin (%)	16.38	13.41	12.31	3.3	-0.81	-25.79	-27.1	-1.66	9	14.43	12.88	18.9	20.67	22.57	22.25
Profit Margin (%)	12.88	10.7	10.06	3.26	-13.2	-28.66	-27.56	-3.14	6.55	31.87	11.33	16.44	16.48	18.14	15.6
Net Income to Common Margin (%)	12.88	10.7	10.06	3.26	-13.2	-28.66	-27.56	-3.14	6.55	31.87	11.33	16.44	16.48	18.14	15.6
Effective Tax Rate (%)	21.38	20.19	18.26	1.45	- -	- -	- -	- -	27.24	- -	12.04	13	20.25	19.65	29.88
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	16.34	12.6	10.63	3.65	-17.22	-49.47	- -	- -	- -	- -	54.78	82.55	60.4	49.69	39.68

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	- -	746	746	743	1,488	1,491	1,586	2,088	2,545	2,105	3,061	2,666	2,626	2,559	2,734
ST Debt	- -	- -	- -	- -	- -	399	- -	- -	498	71	437	85	67	358	52
LT Debt	- -	746	746	743	1,488	1,092	1,586	2,088	2,047	2,033	2,624	2,581	2,559	2,201	2,682
Total Debt/EBITDA	- -	1.72	1.8	2.79	10.11	-4.14	-3.96	29.74	5.41	2.79	4	2.34	2.07	1.67	1.54
Net Debt/EBITDA	-2.46	-2	-2.67	-2.5	0.92	-0.77	-1.27	17.12	0.66	-0.18	1.44	0.29	0.31	0.45	0.13
Total Debt/EBIT	- -	2.44	2.62	6.16	1,144.38	-2.98	-3.12	-83.51	7.42	3.35	4.95	2.7	2.33	1.89	1.73
Net Debt/EBIT	-3.25	-2.83	-3.89	-5.53	103.62	-0.56	-1	-48.07	0.9	-0.21	1.78	0.34	0.35	0.51	0.15
EBITDA to Interest Expense	87.24	88.51	42.21	20.2	4.34	-12.13	-11.61	1.35	8.71	14.76	11.78	16.04	- -	- -	- -
EBITDA-CapEx/Interest Expense	87.24	88.51	42.21	20.2	4.34	-12.13	-11.61	1.35	8.71	14.67	11.62	15.96	- -	- -	- -
EBIT to Interest Expense	65.61	71.39	30.37	9.38	0.04	-14.11	-12.03	0.32	6.36	12.33	9.51	13.93	- -	- -	- -
Interest Expense	5	5	10	13	34	30	35	52	54	51	65	71	- -	- -	- -
Common Equity/Total Assets	58.33	47.42	49.22	45.2	29.37	15.29	-6.22	-4.46	-2.25	13.26	9.86	12.13	18.71	24.19	24.42
Long-Term Debt/Equity (%)	- -	36.49	33	33.49	91.86	148.85	- -	- -	- -	210.59	309.07	225.41	137.95	83.98	88.08
Long-Term Debt/Capital (%)	- -	26.74	24.81	25.09	47.88	49.09	119.25	111.24	85.09	66.23	67.11	67.73	57.11	42.49	46.41
Long-Term Debt/Total Assets (%)	- -	17.31	16.24	15.14	26.97	22.76	38.56	44.14	33.12	27.93	30.49	27.35	25.82	20.32	21.51
Total Debt/Equity (%)	- -	36.49	33	33.49	91.86	203.2	-619.53	-989.9	-1,829.33	217.98	360.54	232.84	141.56	97.63	89.79
Total Debt/Capital (%)	- -	26.74	24.81	25.09	47.88	67.02	119.25	111.24	105.78	68.55	78.29	69.96	58.6	49.4	47.31
Total Debt/Total Assets (%)	- -	17.31	16.24	15.14	26.97	31.07	38.56	44.14	41.18	28.91	35.56	28.25	26.49	23.62	21.93
Net Debt to Equity	-61.44	-42.41	-48.93	-30.08	8.32	37.84	-198.44	-569.8	-222.93	-13.98	129.56	29.17	21.13	26.25	7.68
Net Debt/Capital (%)	-159.35	-73.65	-95.82	-43.02	7.68	27.45	201.59	121.29	49.16	-10.4	46.18	17.92	15.14	19.21	6.63
EBITDA	471	434	414	267	147	-360	-401	70	470	753	766	1,139	1,267	1,534	1,773
EBITDA-CapEx	471	434	414	267	147	-360	-401	70	470	748	755	1,133	1,237	1,472	1,740
Operating Income (Loss)	354	350	298	124	1	-419	-415	17	344	629	618	989	1,128	1,369	1,794

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	1.48	1.87	2.12	1.45	1.41	0.87	0.62	0.41	0.57	0.55	0.44	0.52	0.52	0.37	0.45
Current Ratio	1.99	2.45	2.65	1.91	1.88	1.13	0.88	0.7	0.83	0.81	0.69	0.84	0.82	0.68	0.85
Quick Ratio	1.89	2.35	2.51	1.78	1.83	1.08	0.83	0.62	0.78	0.74	0.62	0.76	0.72	0.56	0.69
CFO/Avg Current Liab	0.63	0.56	0.53	0.57	0.28	0.09	- -	0.17	0.51	0.44	0.42	0.52	0.31	0.34	0.45
Common Equity/Total Assets	58.33	47.42	49.22	45.2	29.37	15.29	-6.22	-4.46	-2.25	13.26	9.86	12.13	18.71	24.19	24.42
Long-Term Debt/Equity (%)	- -	36.49	33	33.49	91.86	148.85	- -	- -	- -	210.59	309.07	225.41	137.95	83.98	88.08
Long-Term Debt/Capital (%)	- -	26.74	24.81	25.09	47.88	49.09	119.25	111.24	85.09	66.23	67.11	67.73	57.11	42.49	46.41
Long-Term Debt/Total Assets (%)	- -	17.31	16.24	15.14	26.97	22.76	38.56	44.14	33.12	27.93	30.49	27.35	25.82	20.32	21.51
Total Debt/Equity (%)	- -	36.49	33	33.49	91.86	203.2	-619.53	-989.9	-1,829.33	217.98	360.54	232.84	141.56	97.63	89.79
Total Debt/Capital (%)	- -	26.74	24.81	25.09	47.88	67.02	119.25	111.24	105.78	68.55	78.29	69.96	58.6	49.4	47.31
Total Debt/Total Assets (%)	- -	17.31	16.24	15.14	26.97	31.07	38.56	44.14	41.18	28.91	35.56	28.25	26.49	23.62	21.93
CFO/Total Liabilities	42.64	24.68	24.15	26.34	10.63	4.18	0.02	7.63	22.4	22.76	19.73	24.97	16.3	19.57	26.02
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	287.4	139.18	345.17	43.77	25.92	74.3
Altman's Z-Score	5.84	4.16	4.78	4.34	2.64	2.51	2.42	3.18	4.34	6.58	4.56	4.12	5.02	5.97	4.74

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	6.21	5.19	4.95	5.69	4.5	3.67	4.62	5.63	5.81	5.85	6.45	5.97	5.98	6.51	5.89
Days Sales Outstanding	58.77	70.26	73.74	64.12	81.08	99.37	79.02	64.8	62.79	62.38	56.55	61.15	60.99	56.08	61.97
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	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	8,097	8,701	11,615	12,445	10,247	17,797	25,146	31,111	44,148	61,912	52,619	44,920	53,861	66,282	53,886
- Cash & Cash Equivalents	1,157	1,612	1,853	1,411	1,353	1,213	1,078	886	1,775	1,772	1,528	1,947	1,892	1,599	2,249
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	746	746	743	1,488	1,491	1,586	2,088	2,545	2,105	3,061	2,666	2,626	2,559	2,734
Enterprise Value	6,685	7,493	10,094	11,162	9,484	17,388	25,409	32,245	44,849	62,241	53,916	45,514	54,241	66,955	54,023
Total Capital	1,883	2,789	3,008	2,962	3,107	2,224	1,330	1,877	2,406	3,070	3,910	3,811	4,481	5,180	5,779
Total Debt/Capital (%)	- -	26.74	24.81	25.09	47.88	67.02	119.25	111.24	105.78	68.55	78.29	69.96	58.6	49.4	47.31
Total Debt / EV	- -	0.1	0.07	0.07	0.16	0.09	0.06	0.06	0.06	0.03	0.06	0.06	0.05	0.04	0.05
EV/Sales	3.02	3.24	4.44	4.44	3.79	8.56	12.35	12.55	13.7	16.42	12.29	9.09	9.87	10.92	7.5
EV/EBITDA	14.19	17.28	24.4	41.87	64.47	- -	- -	459.34	95.36	82.66	70.39	39.96	42.81	43.65	30.47
EV/EBIT	18.8	24.49	35.44	92.48	7,295.55	- -	- -	- -	130.75	98.95	87.24	46.02	48.09	49.45	34.23
EV/Cash Flow to Firm	11.57	13.31	17.66	15.47	- -	- -	- -	- -	30.84	- -	33.95	21.34	41.31	41.66	22.03
EV/Free Cash Flow to Firm	11.57	13.31	17.66	15.47	- -	- -	- -	- -	30.84	- -	34.19	21.4	42.28	43.34	22.33
Diluted Market Cap	8,362	9,017	11,764	12,741	10,320	17,991	25,284	31,040	44,772	62,617	53,535	45,547	54,386	67,211	54,648
Diluted Enterprise Value	6,950	7,808	10,243	11,458	9,557	17,582	25,547	32,175	45,473	62,946	54,832	46,141	54,766	67,884	54,785
EV per Share	29.59	33.51	44.53	49.17	42.26	78.93	116.39	146.97	204.42	283.43	247.09	211.69	253.56	312.87	254.82
TTM Sales	2,216	2,312	2,274	2,512	2,504	2,031	2,057	2,570	3,274	3,790	4,386	5,005	5,497	6,131	7,206
TTM EBITDA	471	434	414	267	147	-360	-401	70	470	753	766	1,139	1,267	1,534	1,773
TTM Operating Income	354	350	298	124	1	-419	-415	17	344	629	618	989	1,128	1,369	1,794
TTM Cash Flow to Firm	578	563	572	722	- -	- -	- -	- -	1,454	- -	1,588	2,133	1,313	1,607	2,452
TTM Free Cash Flow to Firm	578	563	572	722	- -	- -	- -	- -	1,454	- -	1,577	2,127	1,283	1,545	2,419

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	14.58	16.13	20.88	17.98	24.93	106.02	28,093.72	82.31	31.64	43.73	35.22	22.06	42.39	43.5	22.59
EV/EBIT	18.8	24.49	35.44	92.48	7,295.55	- -	- -	- -	130.75	98.95	87.24	46.02	48.09	49.45	34.23
Enterprise Value	6,685	7,493	10,094	11,162	9,484	17,388	25,409	32,245	44,849	62,241	53,916	45,514	54,241	66,955	54,023
Low Price	24.42	27.99	33.59	45.15	43.59	42.85	80.78	106.64	131.79	135.27	228.82	165.43	190.48	200.3	225.79
EV/Sales	3.02	3.24	4.44	4.44	3.79	8.56	12.35	12.55	13.7	16.42	12.29	9.09	9.87	10.92	7.5
EV/EBITDA	14.19	17.28	24.4	41.87	64.47	- -	- -	459.34	95.36	82.66	70.39	39.96	42.81	43.65	30.47
Price/Earnings	28.61	35.61	50.16	152.21	- -	- -	- -	- -	206.1	51.21	106.6	54.83	59.47	59.88	48.17
Price/Earnings Average	28.69	32	39.71	150.8	- -	- -	- -	- -	167.26	41.64	127.81	52.92	49.98	50.32	55.5
Price/Earnings High	36.43	38.7	52.24	172.66	- -	- -	- -	- -	206.5	58.18	150.86	66.6	60.75	62.38	61.99
Price/Earnings Low	19.49	25.62	32.88	125.34	- -	- -	- -	- -	134.98	24.57	101.15	43.42	44.99	38.73	42.79
Price/Book Value	4.3	4.26	5.14	5.61	6.33	24.26	-98.23	-147.52	-317.38	64.12	61.98	39.23	29.04	25.29	17.7
Price/Book Value Average	4.31	3.83	4.07	5.56	7.71	19.19	-89.76	-139.51	-257.56	52.15	74.31	37.86	24.4	21.25	20.39
Price/Book Value High	5.48	4.63	5.35	6.36	9.24	24.86	-110.28	-164.47	-317.99	72.86	87.71	47.65	29.66	26.34	22.77
Price/Book Value Low	2.93	3.06	3.37	4.62	6.04	12.87	-68.89	-110.94	-207.87	30.77	58.81	31.06	21.97	16.35	15.72
Price/Tangible Book Value	8.11	8.47	10.12	21.05	-164.75	-19.24	-13.02	-10.57	-15.82	-31.91	-16.2	-15.56	-24.44	-30.2	-31.38
Price/Tangible Book Value Average	8.13	7.61	8.01	20.86	-200.71	-15.22	-11.9	-10	-12.84	-25.95	-19.42	-15.02	-20.54	-25.37	-36.16
Price/Tangible Book Value High	10.33	9.2	10.54	23.88	-240.69	-19.71	-14.62	-11.79	-15.85	-36.26	-22.92	-18.9	-24.96	-31.45	-40.39
Price/Tangible Book Value Low	5.53	6.09	6.64	17.34	-157.25	-10.21	-9.13	-7.95	-10.36	-15.31	-15.37	-12.32	-18.49	-19.53	-27.88
Price/Sales	3.68	3.81	5.05	4.96	4.12	8.86	12.29	12.08	13.5	16.32	12.08	9.02	9.8	10.86	7.51
Price/Sales Average	3.69	3.42	4	4.91	5.02	7.01	11.23	11.42	10.96	13.27	14.48	8.7	8.24	9.13	8.66
Price/Sales High	4.69	4.14	5.26	5.62	6.02	9.08	13.8	13.47	13.53	18.54	17.1	10.95	10.01	11.31	9.67
Price/Sales Low	2.51	2.74	3.31	4.08	3.93	4.7	8.62	9.08	8.84	7.83	11.46	7.14	7.42	7.02	6.67
Price/Cash Flow	14.23	15.76	20.37	17.57	24.93	106.02	28,093.72	82.31	31.24	43.05	34.61	21.79	41.04	41.44	22.08
Price/Cash Flow Average	14.27	14.16	16.12	17.41	30.37	83.86	25,673.2	77.85	25.35	35.01	41.49	21.03	34.49	34.82	25.44
Price/Cash Flow High	18.12	17.13	21.21	19.93	36.42	108.63	31,540	91.77	31.3	48.91	48.97	26.47	41.92	43.16	28.42
Price/Cash Flow Low	9.69	11.34	13.35	14.47	23.79	56.23	19,702.15	61.9	20.46	20.65	32.84	17.25	31.05	26.8	19.61
Price/Free Cash Flow Average	14.62	14.49	16.53	17.81	30.37	83.86	25,673.2	77.85	25.68	35.56	42.23	21.29	35.63	36.56	26.03
Price/Free Cash Flow High	18.57	17.53	21.74	20.4	36.42	108.63	31,540	91.77	31.7	49.68	49.84	26.79	43.3	45.31	29.07
Price/Free Cash Flow Low	9.93	11.6	13.69	14.81	23.79	56.23	19,702.15	61.9	20.72	20.98	33.42	17.46	32.07	28.13	20.07
EV/Sales Average	3.03	2.86	3.37	4.4	4.68	6.73	11.3	11.89	11.16	13.37	14.68	8.78	8.3	9.19	8.64
EV/Sales High	4.02	3.57	4.65	5.11	5.67	8.78	13.85	13.94	13.72	18.65	17.27	11.02	10.08	11.37	9.64
EV/Sales Low	1.85	2.18	2.68	3.57	3.6	4.45	8.7	9.55	9.04	7.92	11.68	7.23	7.48	7.1	6.66
EV/EBITDA Average	14.24	15.24	18.55	41.44	79.68	- -	- -	435.28	77.67	67.3	84.05	38.58	36.03	36.75	35.1
EV/EBITDA High	18.89	19.02	25.56	48.14	96.58	- -	- -	510.26	95.54	93.86	98.91	48.42	43.72	45.45	39.19
EV/EBITDA Low	8.71	11.65	14.73	33.63	61.3	- -	- -	349.46	62.97	39.88	66.87	31.75	32.46	28.38	27.08
EV/EBIT Average	18.86	21.61	26.95	91.52	9,016.28	- -	- -	- -	106.5	80.57	104.18	44.44	40.47	41.63	39.44
EV/EBIT High	25.03	26.96	37.13	106.33	10,928.8	- -	- -	- -	131	112.36	122.6	55.77	49.11	51.49	44.03
EV/EBIT Low	11.54	16.51	21.4	74.28	6,936.54	- -	- -	- -	86.34	47.75	82.89	36.56	36.46	32.16	30.42
Last Price	35.84	38.91	51.23	54.82	45.67	80.79	115.19	141.8	201.22	281.93	241.15	208.93	251.79	309.73	254.18
High Price	45.64	42.29	53.36	62.19	66.71	82.78	129.32	158.1	201.61	320.34	341.28	253.76	257.19	322.62	327.12
Enterprise Value Average	6,708	6,609	7,674	11,047	11,721	13,668	23,242	30,557	36,528	50,678	64,384	43,947	45,647	56,370	62,229
Enterprise Value High	8,900	8,248	10,575	12,834	14,207	17,827	28,494	35,820	44,934	70,675	75,765	55,152	55,396	69,715	69,486
Enterprise Value Low	4,105	5,051	6,094	8,965	9,017	9,030	17,898	24,532	29,615	30,033	51,225	36,162	41,126	43,538	48,005

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	226	224	227	227	224	220	218	219	219	220	218	215	214	214	212
Diluted Weighted Avg Shares	233	232	230	232	226	223	219	219	222	222	222	218	216	217	215
Basic Weighted Avg Shares	228	226	224	227	226	223	219	219	220	219	220	216	214	215	213
Revenue per Share	9.73	10.21	10.15	11.06	11.08	9.12	9.37	11.74	14.9	17.27	19.96	23.17	25.69	28.52	33.83
EBITDA per Share	2.07	1.92	1.85	1.17	0.65	-1.62	-1.83	0.32	2.14	3.43	3.49	5.27	5.92	7.13	8.32
Operating Income per Share	1.56	1.55	1.33	0.55	0.01	-1.88	-1.89	0.08	1.56	2.87	2.81	4.58	5.27	6.37	8.42
Basic EPS, GAAP	1.25	1.09	1.02	0.36	-1.46	-2.61	-2.58	-0.37	0.98	5.51	2.26	3.81	4.23	5.17	5.28
Basic EPS from Cont Ops	1.25	1.09	1.02	0.36	-1.46	-2.61	-2.58	-0.37	0.98	5.51	2.26	3.81	4.23	5.17	5.28
Diluted EPS, GAAP	1.22	1.07	1	0.35	-1.46	-2.61	-2.58	-0.37	0.96	5.44	2.24	3.78	4.19	5.12	5.23
Diluted EPS from Cont Ops	1.22	1.07	1	0.35	-1.46	-2.61	-2.58	-0.37	0.96	5.44	2.24	3.78	4.19	5.12	5.23
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	2.52	2.47	2.52	3.12	1.83	0.76	- -	1.72	6.44	6.55	6.97	9.59	6.14	7.47	11.51
Free Cash Flow per Basic Share	2.52	2.47	2.52	3.12	1.83	0.76	- -	1.72	6.44	6.53	6.92	9.56	6	7.19	11.36
Cash & Equivalents per Share	6.25	8.74	10	8.93	10.03	8.62	6.06	4.35	8.4	8.09	8.08	9.64	10.5	8.81	12.25
Book Value per Share	8.34	9.14	9.98	9.78	7.22	3.33	-1.17	-0.96	-0.63	4.4	3.89	5.33	8.67	12.25	14.36
Tangible Book Value per Share	4.42	4.6	5.06	2.6	-0.28	-4.2	-8.85	-13.41	-12.72	-8.84	-14.89	-13.43	-10.3	-10.26	-8.1