Ralph Lauren Corporation Financial Ratios — RL 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 (%)	19.58	20.17	19.85	17.72	10.38	-2.82	4.82	12.78	12.85	-4.57	23.35	21.05	26.48	29.49	34.66
Return on Assets (%)	13.1	13.84	13.49	11.52	6.44	-1.67	2.76	7.13	5.81	-1.6	7.69	7.2	9.65	10.89	12.73
Return on Capital (%)	18.34	18.99	18.17	15.38	8.73	- -	3.99	10.47	- -	- -	10.58	9.84	13.06	14.97	17.73
Return on Invested Capital (%)	18.67	19.99	18.98	16.27	9.08	- -	3.92	9.76	- -	- -	10.62	9.62	12.19	14.03	17.03
Gross Margin (%)	58.28	59.84	57.85	57.45	56.54	54.88	60.68	61.56	59.31	65.02	66.7	64.65	66.83	68.55	69.87
EBITDA Margin (%)	18.43	19.58	18.63	17.45	12.05	3.23	12.83	13.35	9.52	4.64	16.53	14.35	14.86	16.27	17.4
Operating Margin (%)	15.35	16.67	15.21	13.81	10.45	7.22	10.61	11.37	6.75	5.06	13.54	11.75	12.54	13.98	15.99
Incremental Operating Margin (%)	16.9	123.53	- -	- -	129.34	39.09	- -	47.05	197.06	10.97	34.05	- -	39.62	35.43	29.69
Pretax Margin (%)	14.8	15.68	14.71	12.96	7.45	-1.58	7.91	9.23	5.3	-1.7	12.13	10.74	11.72	13.43	14.51
Profit Margin (%)	9.93	10.8	10.42	9.21	5.35	-1.49	2.63	6.83	6.24	-2.75	9.65	8.11	9.75	10.49	11.6
Net Income to Common Margin (%)	9.93	10.8	10.42	9.21	5.35	-1.49	2.63	6.83	6.24	-2.75	9.65	8.11	9.75	10.49	11.6
Effective Tax Rate (%)	32.91	31.13	29.2	28.88	28.16	- -	66.72	26.03	- -	- -	20.47	24.45	16.86	21.86	20.09
Dvd Payout Ratio (%)	10.87	17.07	19.2	22.53	42.96	-165.96	99.75	44.26	53.06	-41.12	25	37.94	30.11	27.07	23
Sustainable Growth Rate (%)	17.45	16.73	16.04	13.73	5.92	-7.5	0.01	7.12	6.03	-6.45	17.51	13.06	18.51	21.51	26.69

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	313	309	569	789	1,000	862	852	924	3,227	3,621	3,392	2,882	2,675	2,668	3,009
ST Debt	- -	271	16	253	137	23	328	22	1,073	323	782	287	265	646	232
LT Debt	313	38	553	536	863	839	524	902	2,154	3,298	2,610	2,595	2,411	2,022	2,777
Total Debt/EBITDA	0.25	0.23	0.41	0.59	1.12	4	1.07	1.1	5.5	17.75	3.3	3.12	2.71	2.32	2.13
Net Debt/EBITDA	-0.31	-0.52	-0.36	0.02	0.29	-0.37	-0.89	0.12	-0.77	-4.64	-0.22	-0.42	-0.53	-0.68	-0.53
Total Debt/EBIT	0.3	0.27	0.5	0.76	1.71	-9.34	1.71	1.64	10.18	-83.04	4.25	4.09	3.54	2.86	2.55
Net Debt/EBIT	-0.38	-0.63	-0.44	0.03	0.44	0.87	-1.42	0.19	-1.42	21.7	-0.28	-0.55	-0.69	-0.84	-0.64
EBITDA to Interest Expense	52.67	61.82	69.4	79.63	42.49	17.35	43.59	40.73	33.32	4.21	19.04	22.89	23.35	26.12	26.06
EBITDA-CapEx/Interest Expense	52.67	61.82	69.4	79.63	42.49	17.35	43.59	40.73	33.32	4.21	19.04	22.89	23.35	26.12	25.3
EBIT to Interest Expense	43.88	52.64	56.65	63.02	36.87	38.72	36.05	34.67	23.63	4.6	15.59	18.74	19.7	22.45	23.94
Interest Expense	24	22	20	17	21	12	18	21	18	49	54	40	42	44	54
Common Equity/Total Assets	67.43	69.86	66.26	63.72	60.25	58.38	56.28	55.31	36.99	33.02	32.83	35.8	37.11	36.73	36.71
Long-Term Debt/Equity (%)	8.56	1	13.71	13.78	23.05	25.43	15.17	27.43	79.99	126.63	102.93	106.76	98.38	78.13	97.73
Long-Term Debt/Capital (%)	7.89	0.93	12.01	11.45	18.19	20.16	12.17	21.41	36.39	52.98	44.03	48.85	47.03	38.47	47.46
Long-Term Debt/Total Assets (%)	5.77	0.7	9.08	8.78	13.89	14.85	8.54	15.17	29.59	41.81	33.79	38.22	36.51	28.7	35.88
Total Debt/Equity (%)	8.56	8.16	14.11	20.28	26.7	26.12	24.65	28.11	119.82	139.01	133.75	118.57	109.18	103.08	105.91
Total Debt/Capital (%)	7.89	7.55	12.36	16.86	21.07	20.71	19.77	21.94	54.51	58.16	57.22	54.25	52.19	50.76	51.44
Total Debt/Total Assets (%)	5.77	5.7	9.35	12.92	16.09	15.25	13.87	15.55	44.33	45.9	43.91	42.45	40.52	37.86	38.88
Net Debt to Equity	-10.87	-18.68	-12.37	0.82	6.86	-2.43	-20.49	3.19	-16.69	-36.33	-8.97	-16.08	-21.29	-30.13	-26.36
Net Debt/Capital (%)	-12.06	-22.66	-13.11	0.77	5.99	-2.29	-23.57	2.89	-10.45	-25.95	-5.6	-10.33	-15.06	-23.39	-19.39
EBITDA	1,264	1,360	1,388	1,330	892	215	793	843	587	204	1,028	925	985	1,152	1,412
EBITDA-CapEx	1,264	1,360	1,388	1,330	892	215	793	843	587	204	1,028	925	985	1,152	1,371
Operating Income (Loss)	1,053	1,158	1,133	1,052	774	480	656	718	416	223	842	757	831	990	1,297

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	1.25	1.16	1.32	0.96	0.91	1.17	1.26	1.66	1.01	1.75	1.15	1.05	1.22	0.98	1.13
Current Ratio	3.06	2.64	3.43	2.8	2.55	2.55	2.24	3	1.61	2.66	1.87	2.23	2.29	1.78	2.13
Quick Ratio	1.88	1.64	2.1	1.66	1.49	1.75	1.67	2.16	1.21	2.11	1.39	1.44	1.6	1.26	1.5
CFO/Avg Current Liab	1	0.99	0.87	0.83	0.85	0.81	0.71	0.56	0.46	0.21	0.37	0.22	0.72	0.69	0.58
Common Equity/Total Assets	67.43	69.86	66.26	63.72	60.25	58.38	56.28	55.31	36.99	33.02	32.83	35.8	37.11	36.73	36.71
Long-Term Debt/Equity (%)	8.56	1	13.71	13.78	23.05	25.43	15.17	27.43	79.99	126.63	102.93	106.76	98.38	78.13	97.73
Long-Term Debt/Capital (%)	7.89	0.93	12.01	11.45	18.19	20.16	12.17	21.41	36.39	52.98	44.03	48.85	47.03	38.47	47.46
Long-Term Debt/Total Assets (%)	5.77	0.7	9.08	8.78	13.89	14.85	8.54	15.17	29.59	41.81	33.79	38.22	36.51	28.7	35.88
Total Debt/Equity (%)	8.56	8.16	14.11	20.28	26.7	26.12	24.65	28.11	119.82	139.01	133.75	118.57	109.18	103.08	105.91
Total Debt/Capital (%)	7.89	7.55	12.36	16.86	21.07	20.71	19.77	21.94	54.51	58.16	57.22	54.25	52.19	50.76	51.44
Total Debt/Total Assets (%)	5.77	5.7	9.35	12.92	16.09	15.25	13.87	15.55	44.33	45.9	43.91	42.45	40.52	37.86	38.88
CFO/Total Liabilities	50.17	62.4	44.16	40.33	41.17	40.49	36.3	29.51	16.45	7.21	13.8	9.43	25.76	27.7	23.56
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.01
Altman's Z-Score	10.02	10.38	8.6	7.48	6.02	5.76	5.78	6.39	3.44	3.44	3.92	4.57	5.53	5.59	6.46

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	13.86	13.82	14.24	12.26	12.64	13.76	14.19	15.41	18.25	12.08	14.51	15.11	14.83	15.63	17.06
Days Sales Outstanding	26.34	26.41	25.62	29.77	28.87	26.52	25.73	23.69	20	30.21	25.15	24.16	24.61	23.36	21.39
Inventory Turnover	3.71	3.21	3.28	3.14	2.97	3.13	3.13	3.07	3.23	2.06	2.39	2.22	2.23	2.4	2.49
Days Inventory Outstanding	98.44	113.7	111.36	116.06	122.85	116.5	116.59	118.74	113.15	177.26	153.01	164.14	163.74	151.81	146.57
Accounts Payable Turnover	15.19	17.36	18.65	15.81	18.29	17.87	15.32	13.5	10.8	5.18	5.69	5.78	5.77	5.92	5.79
Accounts Payable Turnover Days	24.04	21.03	19.57	23.09	19.96	20.43	23.82	27.04	33.8	70.41	64.14	63.12	63.26	61.67	63.04
Cash Conversion Cycle	100.74	119.09	117.41	122.74	131.77	122.59	118.5	115.4	99.35	137.07	114.01	125.18	125.09	113.51	104.93
Inventory to Cash Days	-72.1	-87.29	-85.74	-86.29	-93.98	-89.98	-90.86	-95.05	-93.14	-147.05	-127.86	-139.97	-139.13	-128.46	-125.18
Inventories	842	896	1,020	1,042	1,125	792	761	818	736	759	977	1,071	902	950	1,014
Raw Materials	5	5	3	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	1	1	2	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	835	890	1,015	1,037	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	1,125	792	761	818	736	759	977	1,071	902	950	1,014

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	16,160	15,390	14,274	11,348	7,980	6,611	9,089	10,128	4,844	9,015	7,929	7,654	11,885	13,571	20,652
- Cash & Cash Equivalents	672	974	797	500	456	668	1,305	584	1,620	2,579	1,864	1,529	1,662	1,923	1,988
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	313	309	569	789	1,000	862	852	924	3,227	3,621	3,392	2,882	2,675	2,668	3,009
Enterprise Value	15,286	14,400	13,558	10,993	7,894	6,120	7,937	9,065	5,955	9,859	8,723	8,970	12,777	14,156	21,596
Total Capital	3,965	4,094	4,603	4,680	4,743	4,161	4,310	4,211	5,920	6,225	5,928	5,312	5,126	5,257	5,851
Total Debt/Capital (%)	7.89	7.55	12.36	16.86	21.07	20.71	19.77	21.94	54.51	58.16	57.22	54.25	52.19	50.76	51.44
Total Debt / EV	0.02	0.02	0.04	0.07	0.13	0.14	0.11	0.1	0.54	0.37	0.39	0.32	0.21	0.19	0.14
EV/Sales	2.23	2.07	1.82	1.44	1.07	0.92	1.28	1.44	0.97	2.24	1.4	1.39	1.93	2	2.66
EV/EBITDA	12.09	10.59	9.77	8.27	8.85	28.44	10	10.75	10.15	48.33	8.48	9.7	12.97	12.29	15.29
EV/EBIT	14.71	12.78	12	10.62	13.54	- -	15.93	16.13	18.78	- -	10.93	12.74	16.89	15.19	18.31
EV/Cash Flow to Firm	16.96	13.92	14.72	12.15	7.65	- -	8.09	11.34	- -	- -	11.5	20.32	11.57	11.15	18.03
EV/Free Cash Flow to Firm	16.96	13.92	14.72	12.15	7.65	- -	8.09	11.34	- -	- -	11.5	20.32	11.57	11.15	18.68
Diluted Market Cap	16,649	15,864	14,806	11,717	8,269	6,750	9,224	10,595	5,159	9,052	8,429	8,050	12,486	14,127	21,431
Diluted Enterprise Value	15,774	14,874	14,090	11,362	8,183	6,259	8,072	9,531	6,270	9,896	9,222	9,366	13,378	14,712	22,375
EV per Share	164.9	158.42	152.86	127.39	95.22	75.55	97.63	116.06	82.15	134.69	124.79	136.73	201.85	230.26	359.72
TTM Sales	6,860	6,945	7,450	7,620	7,405	6,653	6,182	6,313	6,160	4,401	6,219	6,444	6,631	7,079	8,115
TTM EBITDA	1,264	1,360	1,388	1,330	892	215	793	843	587	204	1,028	925	985	1,152	1,412
TTM Operating Income	1,053	1,158	1,133	1,052	774	480	656	718	416	223	842	757	831	990	1,297
TTM Cash Flow to Firm	901	1,034	921	905	1,032	- -	981	799	- -	- -	759	442	1,105	1,270	1,198
TTM Free Cash Flow to Firm	901	1,034	921	905	1,032	- -	981	799	- -	- -	759	442	1,105	1,270	1,156

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	18.81	15.57	16.32	13.12	8.13	7.09	9.46	13.52	6.84	23.77	11.77	19.59	11.67	11.44	19.25
EV/EBIT	14.71	12.78	12	10.62	13.54	- -	15.93	16.13	18.78	- -	10.93	12.74	16.89	15.19	18.31
Enterprise Value	15,286	14,400	13,558	10,993	7,894	6,120	7,937	9,065	5,955	9,859	8,723	8,970	12,777	14,156	21,596
Low Price	105.11	134.29	146	127.29	82.15	75.62	66.06	95.63	62.01	59.82	100.44	82.23	103.17	155.96	176.61
EV/Sales	2.23	2.07	1.82	1.44	1.07	0.92	1.28	1.44	0.97	2.24	1.4	1.39	1.93	2	2.66
EV/EBITDA	12.09	10.59	9.77	8.27	8.85	28.44	10	10.75	10.15	48.33	8.48	9.7	12.97	12.29	15.29
Price/Earnings	23.73	20.61	18.69	16.52	20.69	- -	56.11	24.26	13.18	- -	13.8	15.11	18.94	18.6	22.3
Price/Earnings Average	19.48	19.25	19.78	20.1	25.31	- -	44.83	22.99	21.15	- -	14.56	13.37	13.24	16.94	20.12
Price/Earnings High	24.84	21.9	22.3	23.55	30.32	- -	59.88	27.64	26.36	- -	17.28	16.7	19.37	24.38	25.22
Price/Earnings Low	14.31	16.35	16.95	15.99	17.66	- -	33.15	17.89	12.23	- -	12.22	10.65	10.41	13.14	11.45
Price/Book Value	4.42	4.07	3.54	2.92	2.13	2	2.63	3.08	1.8	3.46	3.13	3.15	4.85	5.24	7.27
Price/Book Value Average	3.63	3.8	3.75	3.55	2.61	2.32	2.1	2.92	2.89	2.4	3.3	2.79	3.39	4.78	6.56
Price/Book Value High	4.63	4.32	4.22	4.16	3.12	2.8	2.81	3.51	3.6	3.65	3.92	3.48	4.96	6.87	8.22
Price/Book Value Low	2.67	3.23	3.21	2.82	1.82	1.86	1.55	2.27	1.67	1.68	2.77	2.22	2.67	3.7	3.73
Price/Tangible Book Value	7.06	6.18	5.15	4.17	3.09	3.04	3.92	4.6	2.96	5.82	5.2	5.31	8	8.29	11.2
Price/Tangible Book Value Average	5.8	5.78	5.45	5.08	3.78	3.52	3.13	4.36	4.75	4.04	5.49	4.69	5.59	7.55	10.11
Price/Tangible Book Value High	7.39	6.57	6.15	5.95	4.53	4.25	4.18	5.24	5.92	6.13	6.51	5.86	8.18	10.87	12.67
Price/Tangible Book Value Low	4.26	4.9	4.67	4.04	2.64	2.82	2.32	3.39	2.75	2.83	4.61	3.74	4.39	5.86	5.75
Price/Sales	2.36	2.23	1.95	1.52	1.11	1.01	1.48	1.66	0.82	2.06	1.33	1.23	1.85	1.95	2.59
Price/Sales Average	1.93	2.08	2.06	1.85	1.36	1.17	1.18	1.57	1.32	1.43	1.4	1.08	1.29	1.78	2.33
Price/Sales High	2.47	2.36	2.32	2.17	1.62	1.42	1.58	1.89	1.64	2.17	1.67	1.35	1.89	2.56	2.93
Price/Sales Low	1.42	1.77	1.77	1.47	0.95	0.94	0.87	1.22	0.76	1	1.18	0.86	1.01	1.38	1.33
Price/Cash Flow	18.26	15.17	15.99	12.98	8.07	7.09	9.37	13.34	6.71	23.77	11.57	19.22	11.44	11.19	18.18
Price/Cash Flow Average	14.99	14.17	16.92	15.8	9.87	8.2	7.48	12.64	10.77	16.48	12.2	17	8	10.19	16.4
Price/Cash Flow High	19.11	16.12	19.08	18.51	11.82	9.9	10	15.2	13.42	25.04	14.49	21.24	11.7	14.66	20.57
Price/Cash Flow Low	11.01	12.03	14.5	12.57	6.88	6.56	5.53	9.83	6.23	11.54	10.24	13.55	6.29	7.9	9.33
Price/Free Cash Flow Average	15.45	14.54	17.28	15.96	9.95	8.2	7.56	12.81	10.97	16.48	12.42	17.33	8.16	10.42	17.37
Price/Free Cash Flow High	19.69	16.54	19.48	18.7	11.92	9.9	10.1	15.41	13.67	25.04	14.74	21.65	11.94	14.99	21.78
Price/Free Cash Flow Low	11.34	12.35	14.81	12.7	6.94	6.56	5.59	9.97	6.34	11.54	10.42	13.81	6.41	8.08	9.89
EV/Sales Average	1.81	1.93	1.93	1.77	1.31	1.08	0.99	1.35	1.44	1.61	1.47	1.25	1.39	1.83	2.41
EV/Sales High	2.34	2.21	2.19	2.08	1.57	1.31	1.38	1.66	1.75	2.35	1.72	1.52	1.97	2.6	3
EV/Sales Low	1.29	1.62	1.64	1.39	0.91	0.85	0.68	1.01	0.91	1.19	1.26	1.04	1.12	1.44	1.42
EV/EBITDA Average	9.81	9.84	10.37	10.12	10.85	33.26	7.7	10.13	15.15	34.78	8.91	8.74	9.34	11.24	13.86
EV/EBITDA High	12.69	11.3	11.76	11.9	13.01	40.63	10.78	12.43	18.41	50.69	10.43	10.57	13.24	15.95	17.21
EV/EBITDA Low	7.02	8.25	8.81	7.99	7.54	26.18	5.32	7.6	9.56	25.6	7.6	7.26	7.53	8.83	8.18
EV/EBIT Average	11.93	11.88	12.74	13	16.6	- -	12.27	15.2	28.02	- -	11.47	11.48	12.16	13.89	16.6
EV/EBIT High	15.44	13.63	14.44	15.28	19.92	- -	17.16	18.65	34.06	- -	13.43	13.88	17.25	19.71	20.61
EV/EBIT Low	8.54	9.95	10.83	10.27	11.54	- -	8.47	11.4	17.68	- -	9.79	9.53	9.81	10.91	9.79
Last Price	174.33	169.31	160.93	131.5	96.26	81.62	111.8	129.68	66.83	123.16	113.44	116.67	187.76	220.74	343.99
High Price	182.48	179.9	192.03	187.49	141.08	114	119.33	147.79	133.63	129.75	142.06	128.94	192.03	289.33	389.15
Enterprise Value Average	12,394	13,385	14,392	13,458	9,677	7,157	6,111	8,537	8,883	7,095	9,158	8,086	9,200	12,945	19,578
Enterprise Value High	16,041	15,363	16,317	15,825	11,609	8,743	8,550	10,479	10,796	10,341	10,723	9,775	13,048	18,373	24,308
Enterprise Value Low	8,869	11,217	12,234	10,630	6,724	5,634	4,219	6,405	5,605	5,223	7,814	6,711	7,423	10,174	11,547

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	93	91	89	86	83	81	81	78	72	73	70	66	63	61	60
Diluted Weighted Avg Shares	96	94	92	89	86	83	83	82	77	74	74	69	67	64	62
Basic Weighted Avg Shares	93	91	90	88	85	83	82	81	76	74	73	68	65	63	61
Revenue per Share	74	76.07	82.69	86.4	86.92	80.44	75.67	78.33	81.26	59.87	85.18	95.18	101.71	113.08	133.02
EBITDA per Share	13.64	14.9	15.41	15.08	10.47	2.6	9.71	10.46	7.74	2.78	14.08	13.66	15.11	18.4	23.15
Operating Income per Share	11.36	12.68	12.57	11.93	9.09	5.81	8.03	8.9	5.49	3.03	11.53	11.18	12.75	15.81	21.27
Basic EPS, GAAP	7.35	8.21	8.61	7.96	4.65	-1.2	1.99	5.35	5.07	-1.65	8.22	7.72	9.91	11.87	15.43
Basic EPS from Cont Ops	7.35	8.21	8.61	7.96	4.65	-1.2	1.99	5.35	5.07	-1.65	8.22	7.72	9.91	11.87	15.43
Diluted EPS, GAAP	7.13	8	8.43	7.88	4.61	-1.2	1.97	5.27	4.98	-1.65	8.08	7.58	9.72	11.61	15.11
Diluted EPS from Cont Ops	7.13	8	8.43	7.88	4.61	-1.2	1.97	5.27	4.98	-1.65	8.08	7.58	9.72	11.61	15.11
Dividend per Share	0.8	1.4	1.65	1.79	2	1.99	1.99	2.37	2.69	0.68	2.05	2.93	2.98	3.21	3.55
Cash Flow per Share	9.55	11.16	10.07	10.13	11.93	11.52	11.94	9.72	9.96	5.18	9.81	6.07	16.41	19.73	18.92
Free Cash Flow per Basic Share	9.55	11.16	10.07	10.13	11.93	11.52	11.94	9.72	9.96	5.18	9.81	6.07	16.41	19.73	18.25
Cash & Equivalents per Share	12.81	14.29	14.49	13.26	13.1	16.7	24.65	25.45	29.2	37.93	37.17	23.87	28.17	33.88	34.4
Book Value per Share	39.4	41.64	45.48	45.09	45.16	40.74	42.53	42.09	37.16	35.58	36.28	37.05	38.71	42.1	47.33
Tangible Book Value per Share	24.7	27.38	31.24	31.53	31.14	26.85	28.52	28.22	22.58	21.16	21.81	21.99	23.48	26.63	30.71