McCormick & Company, Incorporated Financial Ratios — MCX

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	11/30/2011	11/30/2012	11/30/2013	11/30/2014	11/30/2015	11/30/2016	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Return on Common Equity (%)	24.49	24.83	21.52	23.51	23.2	28.65	22.81	32.57	21.25	20.28	18.12	15	13.97	15.23	14.32
Return on Assets (%)	9.97	9.88	9.03	9.88	9.04	10.37	6.36	9.04	6.82	6.66	6.04	5.24	5.24	6.08	6.01
Return on Capital (%)	15.75	15.6	14.14	15.12	14.28	16.66	10.27	- -	10.68	10.23	9.19	8.07	8.56	9.79	9.55
Return on Invested Capital (%)	14.72	14.81	13.34	14.18	13.09	15.42	9.78	- -	9.89	9.58	8.5	6.9	7.65	8.65	8.52
Gross Margin (%)	41.18	40.3	40.4	40.78	40.44	41.52	37.93	39.48	40.12	41.07	39.48	35.82	37.56	38.54	37.9
EBITDA Margin (%)	17.27	16.97	15.92	16.63	15.23	16.99	17.44	19.65	20.88	20.79	19.02	16.76	17.45	18.88	19.04
Operating Margin (%)	14.61	14.41	13.96	14.33	14.2	14.89	16.13	17.54	18.3	18.19	17.26	14.45	15.37	15.91	15.96
Incremental Operating Margin (%)	8.45	12	- -	27.3	3.2	40.63	33.28	29.19	108.97	15.87	10.01	- -	34.26	74.15	18.95
Pretax Margin (%)	13.29	13.11	12.11	13.07	11.55	13.36	12.57	13.98	15.32	15.74	14.18	12.8	11.99	13.36	13.35
Profit Margin (%)	10.12	10.16	9.43	10.32	9.35	10.71	10.09	17.6	13.14	13.34	11.95	10.74	10.22	11.73	11.54
Net Income to Common Margin (%)	10.12	10.16	9.43	10.32	9.35	10.71	10.09	17.6	13.14	13.34	11.95	10.74	10.22	11.73	11.54
Effective Tax Rate (%)	29.02	26.57	26.75	26.32	26.46	25.97	25.44	- -	19.21	19.84	21.51	20.74	21.85	20.48	21.45
Dvd Payout Ratio (%)	39.68	40.39	46.25	43.94	51.02	46.11	49.77	29.29	43.01	44.17	48.1	58.17	61.49	57.2	61.19
Sustainable Growth Rate (%)	14.77	14.8	11.57	13.18	11.36	15.44	11.46	23.03	12.11	11.32	9.4	6.28	5.38	6.52	5.56

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	11/30/2011	11/30/2012	11/30/2013	11/30/2014	11/30/2015	11/30/2016	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Total Debt	1,252	1,172	1,233	1,285	1,394	1,447	5,027	4,696	4,324	5,008	5,389	5,326	4,591	4,509	4,164
ST Debt	222	393	214	271	343	393	583	644	698	1,151	1,309	1,507	1,072	748	891
LT Debt	1,030	779	1,019	1,014	1,051	1,054	4,444	4,053	3,626	3,857	4,079	3,818	3,520	3,760	3,274
Total Debt/EBITDA	1.96	1.72	1.88	1.82	2.13	1.93	6.09	4.51	3.87	4.3	4.49	5	3.95	3.55	3.2
Net Debt/EBITDA	1.88	1.6	1.78	1.71	1.96	1.77	5.87	4.42	3.73	3.85	4.1	4.53	3.65	3.27	3
Total Debt/EBIT	2.32	2.03	2.24	2.13	2.54	2.26	7.18	5.27	4.52	5.01	5.31	6.17	4.77	4.25	3.89
Net Debt/EBIT	2.22	1.89	2.13	2	2.34	2.07	6.92	5.16	4.35	4.48	4.86	5.58	4.41	3.92	3.64
EBITDA to Interest Expense	12.47	12.47	12.32	14.2	12.28	13.39	8.62	5.97	6.76	8.59	8.8	7.14	5.58	6.06	6.64
EBITDA-CapEx/Interest Expense	12.47	12.47	12.32	14.2	12.28	13.39	8.62	5.97	6.76	8.59	8.8	7.14	5.58	6.06	6.64
EBIT to Interest Expense	10.55	10.59	10.8	12.24	11.44	11.73	7.97	5.33	5.92	7.51	7.98	6.15	4.92	5.11	5.57
Interest Expense	51	55	53	50	53	56	96	175	165	136	137	149	208	209	196
Common Equity/Total Assets	39.18	40.4	43.43	40.6	37.34	35.09	24.65	30.92	33.24	32.47	34.18	35.66	39.35	40.48	43.46
Long-Term Debt/Equity (%)	63.62	45.83	52.32	56.05	62.33	64.34	172.85	127.36	104.89	97.9	92.18	81.26	69.24	70.72	56.75
Long-Term Debt/Capital (%)	35.87	27.13	32.04	32.77	34.12	34.16	58.49	51.44	46.6	43.11	41.57	38.09	36.38	38.27	32.96
Long-Term Debt/Total Assets (%)	25.19	18.71	22.9	22.97	23.51	22.74	42.79	39.52	34.99	31.91	31.61	29.09	27.37	28.77	24.8
Total Debt/Equity (%)	77.36	68.92	63.31	71.01	82.66	88.35	195.54	147.58	125.1	127.1	121.77	113.33	90.32	84.8	72.19
Total Debt/Capital (%)	43.62	40.8	38.77	41.52	45.25	46.91	66.16	59.61	55.57	55.97	54.91	53.12	47.46	45.89	41.92
Total Debt/Total Assets (%)	30.63	28.13	27.71	29.11	31.18	31.22	48.4	45.79	41.73	41.42	41.75	40.58	35.7	34.49	31.54
Net Debt to Equity	74.03	64.27	60.08	66.74	75.99	81.12	188.27	144.55	120.6	113.73	111.42	102.48	83.5	78.16	67.62
Net Debt/Capital (%)	42.54	39.13	37.53	40.03	43.18	44.79	65.31	59.11	54.67	52.57	52.11	49.69	44.64	43.11	39.65
EBITDA	639	681	657	706	654	750	825	1,042	1,117	1,165	1,201	1,064	1,162	1,269	1,302
EBITDA-CapEx	639	681	657	706	654	750	825	1,042	1,117	1,165	1,201	1,064	1,162	1,269	1,302
Operating Income (Loss)	540	578	576	608	610	657	763	930	979	1,019	1,091	917	1,024	1,070	1,092

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	11/30/2011	11/30/2012	11/30/2013	11/30/2014	11/30/2015	11/30/2016	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Cash Ratio	0.05	0.07	0.06	0.07	0.09	0.08	0.1	0.05	0.07	0.14	0.11	0.1	0.05	0.06	0.03
Current Ratio	1.23	1.08	1.29	1.26	1.1	1	0.83	0.74	0.72	0.68	0.68	0.7	0.65	0.74	0.7
Quick Ratio	0.48	0.46	0.53	0.51	0.46	0.41	0.38	0.31	0.31	0.31	0.28	0.26	0.24	0.27	0.24
CFO/Avg Current Liab	0.37	0.42	0.41	0.46	0.5	0.49	0.48	0.42	0.46	0.4	0.26	0.2	0.38	0.31	0.32
Common Equity/Total Assets	39.18	40.4	43.43	40.6	37.34	35.09	24.65	30.92	33.24	32.47	34.18	35.66	39.35	40.48	43.46
Long-Term Debt/Equity (%)	63.62	45.83	52.32	56.05	62.33	64.34	172.85	127.36	104.89	97.9	92.18	81.26	69.24	70.72	56.75
Long-Term Debt/Capital (%)	35.87	27.13	32.04	32.77	34.12	34.16	58.49	51.44	46.6	43.11	41.57	38.09	36.38	38.27	32.96
Long-Term Debt/Total Assets (%)	25.19	18.71	22.9	22.97	23.51	22.74	42.79	39.52	34.99	31.91	31.61	29.09	27.37	28.77	24.8
Total Debt/Equity (%)	77.36	68.92	63.31	71.01	82.66	88.35	195.54	147.58	125.1	127.1	121.77	113.33	90.32	84.8	72.19
Total Debt/Capital (%)	43.62	40.8	38.77	41.52	45.25	46.91	66.16	59.61	55.57	55.97	54.91	53.12	47.46	45.89	41.92
Total Debt/Total Assets (%)	30.63	28.13	27.71	29.11	31.18	31.22	48.4	45.79	41.73	41.42	41.75	40.58	35.7	34.49	31.54
CFO/Total Liabilities	13.77	18.46	18.59	19.33	21.18	21.95	10.43	11.61	13.71	12.78	9.77	7.73	15.91	11.89	12.95
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	4.96	5.5	5.53	5.53	5.72	5.63	4.03	5.29	5.62	4.79	4.8	4.45	4.58	4.92	4.8

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	11/30/2011	11/30/2012	11/30/2013	11/30/2014	11/30/2015	11/30/2016	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Accounts Receivable Turnover	9.09	8.99	8.58	8.58	9.06	9.59	9.27	9.88	10.47	10.86	11.72	11.31	11.47	11.45	11.25
Days Sales Outstanding	40.16	40.59	42.55	42.54	40.3	38.08	39.36	36.94	34.85	33.6	31.14	32.28	31.81	31.89	32.45
Inventory Turnover	3.99	3.9	3.8	3.61	3.59	3.52	3.79	4.06	4.03	3.6	3.45	3.23	3.37	3.49	3.38
Days Inventory Outstanding	91.56	93.57	95.94	101	101.6	103.79	96.31	89.82	90.48	101.39	105.73	112.94	108.22	104.5	107.91
Accounts Payable Turnover	6.91	6.46	6.6	6.72	6.52	6.09	5.45	4.74	4.13	3.76	3.79	3.79	3.45	3.6	3.43
Accounts Payable Turnover Days	52.85	56.51	55.28	54.35	55.98	59.97	66.95	76.93	88.32	97.09	96.3	96.35	105.92	101.32	106.49
Cash Conversion Cycle	78.88	77.66	83.21	89.19	85.92	81.89	68.73	49.83	37	37.9	40.56	48.87	34.1	35.07	33.87
Inventory to Cash Days	-51.4	-52.98	-53.38	-58.45	-61.29	-65.71	-56.95	-52.88	-55.63	-67.78	-74.59	-80.66	-76.41	-72.61	-75.46
Inventories	614	615	677	714	711	756	793	786	801	1,033	1,182	1,340	1,127	1,240	1,272
Raw Materials	345	342	372	411	391	420	395	380	388	533	626	691	557	622	643
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	269	273	305	303	320	336	398	406	413	499	556	649	570	618	629
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	11/30/2011	11/30/2012	11/30/2013	11/30/2014	11/30/2015	11/30/2016	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Market Capitalization	6,469	8,513	9,129	9,345	10,903	11,612	13,405	19,534	22,592	24,514	23,161	22,727	17,266	20,957	18,148
- Cash & Cash Equivalents	54	79	63	77	113	118	187	97	155	424	352	334	167	186	96
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	17	17	15	17	17	12	11	11	13	14	15	19	23	26	32
+ Total Debt	1,252	1,172	1,233	1,285	1,394	1,447	5,027	4,696	4,324	5,008	5,389	5,326	4,591	4,509	4,164
Enterprise Value	7,684	9,623	10,314	10,570	12,202	12,952	18,256	24,145	26,774	29,113	28,213	27,737	21,713	25,305	22,248
Total Capital	2,871	2,872	3,181	3,094	3,081	3,085	7,598	7,879	7,781	8,948	9,814	10,025	9,675	9,825	9,932
Total Debt/Capital (%)	43.62	40.8	38.77	41.52	45.25	46.91	66.16	59.61	55.57	55.97	54.91	53.12	47.46	45.89	41.92
Total Debt / EV	0.16	0.12	0.12	0.12	0.11	0.11	0.28	0.19	0.16	0.17	0.19	0.19	0.21	0.18	0.19
EV/Sales	2.08	2.4	2.5	2.49	2.84	2.94	3.86	4.55	5.01	5.2	4.47	4.37	3.26	3.76	3.25
EV/EBITDA	12.03	14.13	15.71	14.98	18.65	17.28	22.13	23.18	23.98	25	23.48	26.06	18.68	19.94	17.09
EV/EBIT	14.22	16.64	18.74	17.53	22.25	20.21	26.09	27.1	27.96	29.13	27.79	32.12	22.55	23.87	20.78
EV/Cash Flow to Firm	20.42	19.44	20.45	19.57	19.39	18.51	20.59	- -	24.78	25.32	30.16	36.04	15.51	23.25	19.93
EV/Free Cash Flow to Firm	20.42	19.44	20.45	19.57	19.39	18.51	20.59	- -	24.78	25.32	30.16	36.04	15.51	23.25	19.93
Diluted Market Cap	6,537	8,628	9,303	9,534	11,066	11,862	13,139	19,718	22,796	24,717	23,386	22,913	17,375	21,082	18,216
Diluted Enterprise Value	7,752	9,738	10,488	10,759	12,364	13,202	17,990	24,329	26,978	29,315	28,438	27,923	21,823	25,430	22,316
EV per Share	28.87	36.27	39.29	41.11	47.87	51.62	69.59	91.28	100.6	108.94	105.42	103.37	80.89	94.3	82.79
TTM Sales	3,698	4,014	4,123	4,243	4,296	4,412	4,730	5,303	5,347	5,601	6,318	6,351	6,662	6,724	6,840
TTM EBITDA	639	681	657	706	654	750	825	1,042	1,117	1,165	1,201	1,064	1,162	1,269	1,302
TTM Operating Income	540	578	576	608	610	657	763	930	979	1,019	1,091	917	1,024	1,070	1,092
TTM Cash Flow to Firm	376	495	504	540	629	700	887	- -	1,080	1,150	936	770	1,400	1,088	1,116
TTM Free Cash Flow to Firm	376	495	504	540	629	700	887	- -	1,080	1,150	936	770	1,400	1,088	1,116

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	11/30/2011	11/30/2012	11/30/2013	11/30/2014	11/30/2015	11/30/2016	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Price/Free Cash Flow	19.23	18.96	20	18.93	18.76	18.02	16.12	24.01	24.08	23.74	28.23	35.17	14.04	22.87	18.93
EV/EBIT	14.22	16.64	18.74	17.53	22.25	20.21	26.09	27.1	27.96	29.13	27.79	32.12	22.55	23.87	20.78
Enterprise Value	7,684	9,623	10,314	10,570	12,202	12,952	18,256	24,145	26,774	29,113	28,213	27,737	21,713	25,305	22,248
Low Price	21.94	24.24	30.72	31.6	35.56	39.88	44.43	49.91	60.84	57.44	78.24	71.85	59.66	64.45	63.7
EV/Sales	2.08	2.4	2.5	2.49	2.84	2.94	3.86	4.55	5.01	5.2	4.47	4.37	3.26	3.76	3.25
EV/EBITDA	12.03	14.13	15.71	14.98	18.65	17.28	22.13	23.18	23.98	25	23.48	26.06	18.68	19.94	17.09
Price/Earnings	17.26	20.91	23.65	21.59	27.3	24.84	27.18	20.83	32.08	32.75	30.66	33.35	25.4	26.63	23
Price/Earnings Average	16.89	18.6	23.41	20.58	25.02	25.53	25.96	16.34	28.74	31.28	31.01	35.32	31.53	25.03	24.98
Price/Earnings High	18.08	21.63	25.43	21.88	27.3	28.77	28.18	21.26	32.45	37.83	34.51	41.29	37.03	28.85	29.15
Price/Earnings Low	15.58	15.8	20.89	18.77	22.69	21.41	23.63	14.08	22.99	20.51	27.72	28.29	23.56	21.97	21.69
Price/Book Value	4.04	5.06	4.72	5.21	6.53	7.14	5.24	6.16	6.56	6.24	5.25	4.86	3.41	3.96	3.16
Price/Book Value Average	3.95	4.5	4.68	4.97	5.98	7.34	5	4.83	5.88	5.96	5.31	5.14	4.24	3.72	3.44
Price/Book Value High	4.23	5.23	5.08	5.28	6.53	8.27	5.43	6.29	6.64	7.21	5.91	6.01	4.97	4.29	4.01
Price/Book Value Low	3.65	3.82	4.17	4.53	5.43	6.15	4.55	4.16	4.7	3.91	4.75	4.12	3.16	3.27	2.98
Price/Tangible Book Value	-14.62	-25.34	-45.78	-35.83	-23.64	-20.38	-2.68	-4.57	-5.67	-5.55	-5.13	-5.57	-4.65	-6.1	-5.92
Price/Tangible Book Value Average	-14.3	-22.54	-45.31	-34.15	-21.67	-20.95	-2.56	-3.59	-5.08	-5.3	-5.18	-5.9	-5.77	-5.74	-6.43
Price/Tangible Book Value High	-15.31	-26.22	-49.23	-36.31	-23.64	-23.6	-2.78	-4.67	-5.74	-6.41	-5.77	-6.89	-6.77	-6.61	-7.5
Price/Tangible Book Value Low	-13.2	-19.15	-40.45	-31.15	-19.65	-17.57	-2.33	-3.09	-4.06	-3.48	-4.63	-4.72	-4.31	-5.04	-5.58
Price/Sales	1.75	2.12	2.23	2.23	2.55	2.66	2.74	3.67	4.22	4.37	3.67	3.58	2.59	3.12	2.65
Price/Sales Average	1.71	1.89	2.21	2.12	2.34	2.73	2.62	2.88	3.78	4.17	3.71	3.79	3.22	2.94	2.88
Price/Sales High	1.83	2.2	2.4	2.26	2.55	3.08	2.84	3.74	4.26	5.05	4.13	4.43	3.78	3.38	3.36
Price/Sales Low	1.58	1.6	1.97	1.94	2.12	2.29	2.38	2.48	3.02	2.74	3.31	3.04	2.41	2.58	2.5
Price/Cash Flow	19	18.74	19.77	18.77	18.58	17.83	15.91	23.67	23.81	23.51	27.96	34.91	13.97	22.77	18.87
Price/Cash Flow Average	18.59	16.67	19.57	17.89	17.03	18.32	15.2	18.58	21.33	22.45	28.27	36.98	17.35	21.41	20.49
Price/Cash Flow High	19.89	19.39	21.26	19.02	18.58	20.65	16.5	24.16	24.09	27.15	31.47	43.22	20.37	24.67	23.91
Price/Cash Flow Low	17.15	14.16	17.47	16.32	15.45	15.36	13.84	16	17.06	14.72	25.28	29.61	12.96	18.79	17.8
Price/Free Cash Flow Average	18.81	16.87	19.79	18.04	17.19	18.52	15.39	18.84	21.57	22.67	28.55	37.25	17.44	21.5	20.56
Price/Free Cash Flow High	20.13	19.62	21.51	19.18	18.76	20.87	16.71	24.51	24.36	27.41	31.77	43.54	20.47	24.78	23.99
Price/Free Cash Flow Low	17.36	14.33	17.67	16.46	15.59	15.53	14.01	16.23	17.26	14.86	25.53	29.83	13.03	18.87	17.86
EV/Sales Average	2.04	2.16	2.48	2.39	2.63	3.01	3.73	3.76	4.57	5	4.51	4.58	3.89	3.58	3.48
EV/Sales High	2.16	2.47	2.67	2.52	2.84	3.35	3.96	4.63	5.06	5.88	4.93	5.22	4.45	4.02	3.96
EV/Sales Low	1.91	1.88	2.24	2.2	2.41	2.57	3.49	3.36	3.81	3.56	4.11	3.82	3.07	3.22	3.1
EV/EBITDA Average	11.81	12.75	15.57	14.36	17.26	17.71	21.4	19.14	21.88	24.06	23.7	27.33	22.27	18.95	18.28
EV/EBITDA High	12.51	14.56	16.76	15.15	18.65	19.73	22.73	23.56	24.22	28.26	25.9	31.15	25.48	21.32	20.81
EV/EBITDA Low	11.05	11.07	14.09	13.25	15.84	15.14	20.01	17.1	18.25	17.13	21.63	22.82	17.6	17.05	16.29
EV/EBIT Average	13.96	15.01	18.57	16.8	20.59	20.71	25.23	22.38	25.5	28.03	28.05	33.68	26.88	22.68	22.23
EV/EBIT High	14.79	17.15	19.99	17.73	22.25	23.07	26.79	27.55	28.23	32.93	30.65	38.38	30.76	25.51	25.31
EV/EBIT Low	13.06	13.04	16.8	15.5	18.9	17.7	23.59	19.99	21.27	19.96	25.6	28.13	21.25	20.41	19.81
Last Price	24.31	32.08	34.77	36.34	42.77	46.28	51.1	73.85	84.89	91.74	86.54	84.7	64.32	78.1	67.53
High Price	25.46	33.2	37.4	36.83	42.77	53.6	52.98	75.37	85.88	105.95	97.39	104.85	93.77	84.61	85.59
Enterprise Value Average	7,544	8,683	10,221	10,132	11,293	13,274	17,656	19,939	24,425	28,015	28,470	29,084	25,886	24,050	23,809
Enterprise Value High	7,989	9,919	11,002	10,694	12,202	14,788	18,750	24,549	27,037	32,911	31,117	33,146	29,619	27,053	27,100
Enterprise Value Low	7,054	7,542	9,250	9,349	10,363	11,347	16,506	17,815	20,373	19,947	25,990	24,289	20,462	21,641	21,217

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	11/30/2011	11/30/2012	11/30/2013	11/30/2014	11/30/2015	11/30/2016	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Shares Outstanding	266	265	263	257	255	251	262	265	266	267	268	268	268	268	269
Diluted Weighted Avg Shares	269	269	268	262	259	256	257	267	269	269	270	271	270	270	270
Basic Weighted Avg Shares	266	266	265	260	256	254	254	263	266	267	268	269	269	269	269
Revenue per Share	13.91	15.11	15.59	16.31	16.76	17.4	18.63	20.14	20.14	20.99	23.61	23.65	24.79	25.01	25.44
EBITDA per Share	2.4	2.56	2.48	2.71	2.55	2.96	3.25	3.96	4.2	4.36	4.49	3.96	4.33	4.72	4.84
Operating Income per Share	2.03	2.18	2.18	2.34	2.38	2.59	3	3.53	3.69	3.82	4.07	3.42	3.81	3.98	4.06
Basic EPS, GAAP	1.41	1.53	1.47	1.68	1.57	1.86	1.88	3.55	2.65	2.8	2.82	2.54	2.53	2.93	2.94
Basic EPS from Cont Ops	1.41	1.53	1.47	1.68	1.57	1.86	1.88	3.55	2.65	2.8	2.82	2.54	2.53	2.93	2.94
Diluted EPS, GAAP	1.39	1.52	1.45	1.67	1.55	1.84	1.86	3.5	2.62	2.77	2.79	2.52	2.52	2.92	2.93
Diluted EPS from Cont Ops	1.39	1.52	1.45	1.67	1.55	1.84	1.86	3.5	2.62	2.77	2.79	2.52	2.52	2.92	2.93
Dividend per Share	0.56	0.62	0.68	0.74	0.8	0.86	0.94	1.04	1.14	1.24	1.36	1.48	1.56	1.68	1.8
Cash Flow per Share	1.28	1.71	1.76	1.94	2.3	2.6	3.21	3.12	3.57	3.9	3.09	2.43	4.6	3.43	3.58
Free Cash Flow per Basic Share	1.28	1.71	1.76	1.94	2.3	2.6	3.21	3.12	3.57	3.9	3.09	2.43	4.6	3.43	3.58
Cash & Equivalents per Share	0.2	0.3	0.24	0.3	0.44	0.47	0.71	0.37	0.58	1.59	1.31	1.24	0.62	0.69	0.36
Book Value per Share	6.02	6.34	7.36	6.97	6.55	6.48	9.76	11.99	12.94	14.69	16.48	17.44	18.85	19.72	21.35
Tangible Book Value per Share	-1.66	-1.27	-0.76	-1.01	-1.81	-2.27	-19.07	-16.16	-14.97	-16.52	-16.88	-15.21	-13.84	-12.8	-11.41