Microchip Technology Incorporated Financial Ratios — MCP

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 (%)	17.71	6.49	19.43	17.66	15.45	6.07	7.8	8.31	10.5	6.4	22.89	36.07	28.96	-0.04	1.76
Return on Assets (%)	11.13	3.67	9.98	8.34	6.28	2.49	3.2	2.68	3.19	2.06	7.87	13.74	11.83	- -	1.55
Return on Capital (%)	16.3	6.14	14.48	- -	- -	- -	5.16	- -	- -	- -	10.74	17.95	16.05	-0.03	3.33
Return on Invested Capital (%)	15.63	5.69	13.83	- -	- -	- -	5.15	- -	- -	- -	11.43	17.86	16.02	-0.03	3.32
Gross Margin (%)	57.79	53.01	58.45	57.27	55.47	51.56	60.81	54.8	61.47	62.13	65.23	67.52	65.44	56.07	57.73
EBITDA Margin (%)	35.86	24.19	33.55	32.79	29.24	21.86	38.99	29.74	35.32	39.56	43.88	48.76	45.2	23.77	25.02
Operating Margin (%)	28.73	13.32	23.92	19.96	16.39	10.99	23.96	13.98	13.15	18.38	27.55	36.88	33.52	8.53	11.24
Incremental Operating Margin (%)	75.65	- -	71.84	- -	- -	1.47	101.12	- -	71.98	186.36	63.6	76.21	68.79	67.53	49.53
Pretax Margin (%)	27.45	9.62	22.39	16.11	12.94	2.64	18.52	3.82	2.85	6.24	21.73	34.48	30.99	0.88	5.8
Profit Margin (%)	24.34	8.05	20.47	17.19	14.91	4.83	6.42	6.65	10.82	6.42	18.85	26.52	24.98	-0.01	4.88
Net Income to Common Margin (%)	24.34	8.05	20.47	17.19	14.91	4.83	6.42	6.65	10.82	6.42	18.85	26.52	24.98	-0.06	2.52
Effective Tax Rate (%)	11.32	16.29	8.57	- -	- -	- -	65.36	- -	- -	- -	13.29	23.1	19.4	101.29	15.9
Dvd Payout Ratio (%)	79.05	214.95	71.14	79.22	89.93	184.88	132.15	96.77	61.36	111.13	39.19	31.07	47.8	-36,055.56	826.01
Sustainable Growth Rate (%)	3.71	-7.46	5.61	3.67	1.56	-5.15	-2.51	0.27	4.06	-0.71	13.92	24.86	15.11	-14.21	-12.77

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	355	983	1,021	1,827	2,453	2,951	3,068	10,307	9,527	8,944	7,721	6,471	6,032	5,666	5,535
ST Debt	- -	- -	18	- -	- -	50	1,310	1,361	653	1,363	34	1,430	1,032	36	39
LT Debt	355	983	1,003	1,827	2,453	2,901	1,758	8,946	8,873	7,581	7,687	5,042	5,000	5,630	5,496
Total Debt/EBITDA	0.72	2.57	1.58	2.6	3.86	3.96	1.98	6.48	5.11	4.16	2.58	1.57	1.75	5.41	4.69
Net Debt/EBITDA	-0.57	1.19	0.86	1.73	0.57	2.74	1.4	6.21	4.88	4.01	2.46	1.51	1.65	4.64	4.46
Total Debt/EBIT	0.9	5.51	2.22	4.29	6.96	10.7	3.28	14.43	14.72	8.96	4.17	2.08	2.35	19.12	11.29
Net Debt/EBIT	-0.71	2.55	1.21	2.86	1.02	7.4	2.31	13.83	14.03	8.64	3.98	1.99	2.21	16.4	10.72
EBITDA to Interest Expense	14.47	9.35	13.3	11.35	6.11	5.09	7.8	3.27	3.88	6.33	12.19	21.16	18.07	4.16	5.48
EBITDA-CapEx/Interest Expense	14.47	9.35	13.3	11.35	6.11	5.09	7.8	3.27	3.88	6.33	12.19	21.16	18.07	4.16	5.48
EBIT to Interest Expense	11.6	5.15	9.48	6.91	3.43	2.56	4.79	1.54	1.44	2.94	7.65	16.01	13.4	1.49	2.46
Interest Expense	34	41	49	62	104	146	199	486	480	340	246	194	191	251	215
Common Equity/Total Assets	64.55	50.2	52.5	42.77	38.84	42.55	39.72	28.81	32.05	32.39	36.39	39.79	41.94	46.04	44.76
Long-Term Debt/Equity (%)	17.84	50.86	46.98	88.64	114.06	88.68	53.61	169.2	158.86	142.05	130.41	77.4	75.11	79.54	85.45
Long-Term Debt/Capital (%)	15.14	33.71	31.79	46.99	53.28	46.62	27.7	57.37	58.72	53.09	56.46	38.83	39.4	44.18	45.93
Long-Term Debt/Total Assets (%)	11.51	25.53	24.66	38.21	44.3	37.73	21.3	48.75	50.92	46.01	47.45	30.8	31.5	36.62	38.25
Total Debt/Equity (%)	17.84	50.86	47.8	88.64	114.06	90.21	93.55	194.93	170.56	167.58	130.98	99.35	90.61	80.05	86.05
Total Debt/Capital (%)	15.14	33.71	32.34	46.99	53.28	47.43	48.33	66.09	63.04	62.63	56.71	49.84	47.54	44.46	46.25
Total Debt/Total Assets (%)	11.51	25.53	25.09	38.21	44.3	38.38	37.16	56.17	54.67	54.28	47.66	39.53	38	36.85	38.52
Net Debt to Equity	-14.1	23.54	25.95	59.15	16.77	62.43	66.07	186.83	162.59	161.59	125.03	95.28	85.31	68.64	81.71
Net Debt/Capital (%)	-16.42	19.05	20.6	37.17	14.36	38.43	39.78	65.14	61.73	61.6	55.42	48.67	45.92	40.58	44.82
EBITDA	496	383	648	704	636	745	1,552	1,591	1,863	2,151	2,993	4,114	3,451	1,046	1,179
EBITDA-CapEx	496	383	648	704	636	745	1,552	1,591	1,863	2,151	2,993	4,114	3,451	1,046	1,179
Operating Income (Loss)	397	211	462	428	356	374	954	748	694	1,000	1,879	3,112	2,559	376	530

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	5.89	4.62	4	5.53	6.4	1.85	1.09	0.18	0.25	0.12	0.23	0.08	0.13	0.67	0.21
Current Ratio	8.13	6.55	5.86	7.53	8.11	3.27	1.66	0.93	1.35	0.89	1.75	0.98	1.2	2.59	2.09
Quick Ratio	6.57	5.29	4.72	6.31	7.16	2.53	1.37	0.55	0.82	0.53	0.99	0.49	0.58	1.27	1
CFO/Avg Current Liab	1.4	1.56	2	2.09	2.02	1.95	1.04	0.76	0.77	0.95	1.49	1.6	1.03	0.49	0.84
Common Equity/Total Assets	64.55	50.2	52.5	42.77	38.84	42.55	39.72	28.81	32.05	32.39	36.39	39.79	41.94	46.04	44.76
Long-Term Debt/Equity (%)	17.84	50.86	46.98	88.64	114.06	88.68	53.61	169.2	158.86	142.05	130.41	77.4	75.11	79.54	85.45
Long-Term Debt/Capital (%)	15.14	33.71	31.79	46.99	53.28	46.62	27.7	57.37	58.72	53.09	56.46	38.83	39.4	44.18	45.93
Long-Term Debt/Total Assets (%)	11.51	25.53	24.66	38.21	44.3	37.73	21.3	48.75	50.92	46.01	47.45	30.8	31.5	36.62	38.25
Total Debt/Equity (%)	17.84	50.86	47.8	88.64	114.06	90.21	93.55	194.93	170.56	167.58	130.98	99.35	90.61	80.05	86.05
Total Debt/Capital (%)	15.14	33.71	32.34	46.99	53.28	47.43	48.33	66.09	63.04	62.63	56.71	49.84	47.54	44.46	46.25
Total Debt/Total Assets (%)	11.51	25.53	25.09	38.21	44.3	38.38	37.16	56.17	54.67	54.28	47.66	39.53	38	36.85	38.52
CFO/Total Liabilities	37.69	23.95	35.02	26.52	21.98	23.99	28.52	12.82	13.04	17.2	27.59	36.74	31.39	10.83	12.12
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	6.35	4.35	5.16	4.47	4	4.96	5.07	3.33	3.46	4.88	6.12	7	7.21	4.41	5.28

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	7.85	7.87	8.15	8.37	7.78	8.94	7.72	7.46	5.86	5.68	6.62	7.12	6.25	4.82	5.99
Days Sales Outstanding	46.51	46.36	44.78	43.62	46.93	40.82	47.27	48.91	62.28	64.29	55.15	51.25	58.38	75.7	60.94
Inventory Turnover	2.93	3.23	3.18	3.38	3.3	4.56	3.49	4.07	2.91	3.05	3.12	2.52	2	1.48	1.71
Days Inventory Outstanding	124.42	112.87	114.86	107.85	110.55	80.05	104.51	89.65	125.5	119.68	116.94	145.11	182.65	246.28	213.37
Accounts Payable Turnover	10.45	12.21	11	11.61	11.98	15.41	11.04	14.32	8.48	7.56	8.04	8.66	8.62	10.23	9.47
Accounts Payable Turnover Days	34.93	29.89	33.18	31.44	30.48	23.68	33.06	25.48	43.05	48.26	45.41	42.15	42.33	35.67	38.54
Cash Conversion Cycle	136.01	129.33	126.46	120.04	127.01	97.19	118.72	113.08	144.73	135.71	126.68	154.22	198.71	286.31	235.76
Inventory to Cash Days	-77.92	-66.51	-70.08	-64.22	-63.63	-39.23	-57.24	-40.74	-63.22	-55.4	-61.79	-93.86	-124.27	-170.58	-152.43
Inventories	217	242	263	279	307	417	476	712	686	665	854	1,325	1,316	1,294	1,035
Raw Materials	8	9	10	13	12	14	26	75	92	116	163	193	184	175	135
Work In Process	139	182	180	198	208	268	312	413	442	413	483	810	798	858	731
Finished Goods	70	52	73	69	86	135	138	224	152	137	209	323	335	261	169
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	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	7,215	7,145	9,420	9,877	9,859	16,901	21,452	19,683	17,339	41,864	42,099	45,636	48,171	26,052	35,046
- Cash & Cash Equivalents	636	528	467	608	2,093	909	901	429	401	280	317	234	320	772	240
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	16	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	355	983	1,021	1,827	2,453	2,951	3,068	10,307	9,527	8,944	7,721	6,471	6,032	5,666	5,535
Enterprise Value	6,111	6,550	9,096	9,761	9,867	18,549	22,324	29,559	26,463	50,526	49,500	51,874	53,883	30,946	40,341
Total Capital	2,346	2,917	3,156	3,888	4,604	6,221	6,348	15,595	15,112	14,281	13,616	12,985	12,690	12,744	11,968
Total Debt/Capital (%)	15.14	33.71	32.34	46.99	53.28	47.43	48.33	66.09	63.04	62.63	56.71	49.84	47.54	44.46	46.25
Total Debt / EV	0.06	0.15	0.11	0.19	0.25	0.16	0.14	0.35	0.36	0.18	0.16	0.12	0.11	0.18	0.14
EV/Sales	4.42	4.14	4.71	4.55	4.54	5.44	5.61	5.53	5.02	9.29	7.26	6.15	7.06	7.03	8.56
EV/EBITDA	12.32	17.12	14.04	13.87	15.53	24.9	14.38	18.58	14.21	23.48	16.54	12.61	15.62	29.57	34.2
EV/EBIT	15.41	36.68	19.82	22.93	28.01	67.25	23.84	41.38	40.89	50.62	26.76	16.65	20.96	104.44	82.31
EV/Cash Flow to Firm	13.82	13.27	12.61	- -	- -	- -	15	- -	- -	- -	16.2	13.76	17.69	34.58	35.29
EV/Free Cash Flow to Firm	13.82	13.27	12.61	- -	- -	- -	15	- -	- -	- -	16.2	13.76	17.69	34.58	35.29
Diluted Market Cap	7,603	7,484	10,250	10,927	10,502	17,322	22,718	20,703	18,107	41,415	42,964	46,627	49,188	25,984	35,248
Diluted Enterprise Value	6,499	6,889	9,926	10,811	10,509	18,970	23,590	30,579	27,231	50,077	50,366	52,864	54,901	30,879	40,543
EV per Share	15.82	16.67	22.74	24.15	24.17	40.48	47.49	62.21	53.93	92.36	89.27	95.1	100.4	57.45	74.42
TTM Sales	1,383	1,582	1,931	2,147	2,173	3,408	3,981	5,350	5,274	5,438	6,821	8,439	7,634	4,402	4,713
TTM EBITDA	496	383	648	704	636	745	1,552	1,591	1,863	2,151	2,993	4,114	3,451	1,046	1,179
TTM Operating Income	397	211	462	428	356	374	954	748	694	1,000	1,879	3,112	2,559	376	530
TTM Cash Flow to Firm	442	494	721	- -	- -	- -	1,489	- -	- -	- -	3,056	3,771	3,047	895	1,143
TTM Free Cash Flow to Firm	442	494	721	- -	- -	- -	1,489	- -	- -	- -	3,056	3,771	3,047	895	1,143

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	18.45	16.29	15.15	15.15	14.11	16.35	16	12.36	11.73	21.61	15.11	12.88	17	28.93	36.64
EV/EBIT	15.41	36.68	19.82	22.93	28.01	67.25	23.84	41.38	40.89	50.62	26.76	16.65	20.96	104.44	82.31
Enterprise Value	6,111	6,550	9,096	9,761	9,867	18,549	22,324	29,559	26,463	50,526	49,500	51,874	53,883	30,946	40,341
Low Price	14.74	14.61	17.13	18.6	19.29	23.39	35.69	30.51	27.66	31.37	63.81	54.61	69.53	47.72	33.35
EV/Sales	4.42	4.14	4.71	4.55	4.54	5.44	5.61	5.53	5.02	9.29	7.26	6.15	7.06	7.03	8.56
EV/EBITDA	12.32	17.12	14.04	13.87	15.53	24.9	14.38	18.58	14.21	23.48	16.54	12.61	15.62	29.57	34.2
Price/Earnings	21.22	55.55	23.63	26.61	30.32	97.35	83.23	54.98	29.59	113.71	32.62	20.58	25.51	- -	294.09
Price/Earnings Average	20.25	50.79	20.45	25.42	28.62	79.47	78.49	55.58	38.73	86.93	32.97	17.2	23.43	- -	291.94
Price/Earnings High	23.42	56.78	23.98	28.49	31.74	100.26	91.87	68.51	46.64	121.11	38.78	21.29	26.86	- -	375.7
Price/Earnings Low	16.75	44.62	17.19	20.25	24.22	61.73	65.09	40.5	23.16	46.62	27.42	13.43	19.76	- -	151.72
Price/Book Value	3.62	3.7	4.41	4.83	4.58	5.17	6.54	3.72	3.1	7.84	7.14	7.01	7.24	3.68	5.45
Price/Book Value Average	3.46	3.38	3.82	4.61	4.33	4.22	6.17	3.76	4.06	6	7.22	5.86	6.64	5.7	5.41
Price/Book Value High	4	3.78	4.48	5.17	4.8	5.32	7.22	4.64	4.89	8.35	8.49	7.25	7.62	7.65	6.96
Price/Book Value Low	2.86	2.97	3.21	3.68	3.66	3.28	5.12	2.74	2.43	3.22	6	4.57	5.6	3.63	2.81
Price/Tangible Book Value	3.99	6.31	6.66	10.19	18.54	-14.37	-31.49	-2.44	-2.56	-6.83	-8.73	-12.93	-17.21	-13.06	-15.26
Price/Tangible Book Value Average	3.81	5.77	5.77	9.74	17.5	-11.73	-29.7	-2.47	-3.35	-5.22	-8.82	-10.81	-15.8	-20.23	-15.15
Price/Tangible Book Value High	4.41	6.45	6.76	10.91	19.41	-14.8	-34.76	-3.04	-4.03	-7.28	-10.38	-13.38	-18.11	-27.13	-19.5
Price/Tangible Book Value Low	3.15	5.07	4.85	7.76	14.81	-9.11	-24.63	-1.8	-2	-2.8	-7.34	-8.44	-13.33	-12.88	-7.87
Price/Sales	5.17	4.47	4.84	4.57	4.52	4.7	5.34	3.66	3.2	7.31	6.15	5.46	6.37	5.9	7.41
Price/Sales Average	4.93	4.09	4.18	4.37	4.27	3.84	5.04	3.7	4.19	5.59	6.21	4.56	5.85	9.15	7.36
Price/Sales High	5.7	4.57	4.91	4.9	4.73	4.84	5.89	4.56	5.05	7.78	7.31	5.65	6.71	12.27	9.47
Price/Sales Low	4.08	3.59	3.52	3.48	3.61	2.98	4.18	2.69	2.51	3	5.17	3.56	4.94	5.83	3.82
Price/Cash Flow	17.34	15.41	13.8	13.62	13.2	15.12	14.97	11.68	10.94	20.73	14.75	12.72	16.82	28.93	36.31
Price/Cash Flow Average	16.55	14.08	11.95	13.01	12.46	12.35	14.12	11.81	14.31	15.85	14.91	10.63	15.44	44.83	36.05
Price/Cash Flow High	19.14	15.75	14.01	14.58	13.82	15.58	16.53	14.56	17.24	22.08	17.54	13.16	17.7	60.12	46.39
Price/Cash Flow Low	13.69	12.37	10.04	10.36	10.54	9.59	11.71	8.61	8.56	8.5	12.4	8.3	13.03	28.55	18.73
Price/Free Cash Flow Average	17.61	14.89	13.11	14.47	13.32	13.35	15.09	12.5	15.35	16.52	15.28	10.76	15.61	44.83	36.37
Price/Free Cash Flow High	20.36	16.65	15.38	16.22	14.77	16.84	17.66	15.4	18.49	23.02	17.97	13.32	17.9	60.12	46.8
Price/Free Cash Flow Low	14.57	13.09	11.02	11.53	11.27	10.37	12.52	9.11	9.18	8.86	12.7	8.4	13.17	28.55	18.9
EV/Sales Average	4.18	3.75	4.05	4.34	4.29	4.53	5.3	5.57	6.03	7.48	7.32	5.26	6.54	10.28	8.51
EV/Sales High	4.96	4.24	4.78	4.87	4.75	5.59	6.17	6.43	6.91	9.79	8.42	6.34	7.39	13.41	10.62
EV/Sales Low	3.32	3.25	3.38	3.45	3.63	3.63	4.43	4.56	4.3	4.75	6.27	4.27	5.64	6.95	4.96
EV/EBITDA Average	11.66	15.52	12.08	13.24	14.66	20.73	13.59	18.72	17.08	18.9	16.69	10.79	14.47	43.25	33.99
EV/EBITDA High	13.83	17.53	14.25	14.86	16.25	25.58	15.82	21.63	19.57	24.75	19.19	12.99	16.35	56.41	42.45
EV/EBITDA Low	9.26	13.44	10.08	10.51	12.4	16.6	11.37	15.32	12.18	12	14.3	8.76	12.47	29.25	19.82
EV/EBIT Average	14.58	33.25	17.06	21.89	26.44	56	22.54	41.68	49.17	40.74	27.01	14.24	19.43	152.76	81.79
EV/EBIT High	17.3	37.57	20.13	24.57	29.32	69.09	26.22	48.16	56.33	53.35	31.06	17.16	21.95	199.21	102.16
EV/EBIT Low	11.58	28.81	14.23	17.39	22.38	44.84	18.85	34.12	35.07	25.87	23.13	11.56	16.73	103.28	47.69
Last Price	18.68	18.18	23.55	24.44	24.16	36.89	45.64	41.42	35.34	76.53	75.92	83.67	89.76	48.36	64.65
High Price	20.61	18.59	23.9	26.16	25.29	37.99	50.37	51.62	55.7	81.5	90.26	86.57	94.49	100.49	82.59
Enterprise Value Average	5,781	5,937	7,828	9,319	9,315	15,445	21,101	29,775	31,815	40,665	49,953	44,381	49,944	45,262	40,086
Enterprise Value High	6,858	6,708	9,236	10,458	10,330	19,055	24,549	34,403	36,454	53,249	57,448	53,460	56,422	59,027	50,067
Enterprise Value Low	4,592	5,144	6,530	7,400	7,883	12,366	17,649	24,375	22,694	25,824	42,787	36,025	43,025	30,603	23,375

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	386	393	400	404	408	458	470	475	491	547	555	545	537	539	542
Diluted Weighted Avg Shares	407	412	435	447	435	470	498	500	512	541	566	557	548	537	545
Basic Weighted Avg Shares	383	389	397	402	407	434	466	472	478	519	552	550	542	537	540
Revenue per Share	3.62	4.06	4.87	5.34	5.34	7.84	8.55	11.32	11.04	10.47	12.35	15.33	14.09	8.19	8.72
EBITDA per Share	1.3	0.98	1.63	1.75	1.56	1.72	3.33	3.37	3.9	4.14	5.42	7.48	6.37	1.95	2.18
Operating Income per Share	1.04	0.54	1.16	1.07	0.88	0.86	2.05	1.58	1.45	1.93	3.4	5.65	4.72	0.7	0.98
Basic EPS, GAAP	0.88	0.33	1	0.92	0.8	0.38	0.55	0.75	1.19	0.67	2.33	4.07	3.52	-0.01	0.22
Basic EPS from Cont Ops	0.88	0.33	1	0.91	0.8	0.39	0.55	0.75	1.19	0.67	2.33	4.07	3.52	- -	0.43
Diluted EPS, GAAP	0.83	0.31	0.91	0.83	0.75	0.35	0.51	0.71	1.11	0.65	2.27	4.02	3.48	-0.01	0.22
Diluted EPS from Cont Ops	0.83	0.31	0.91	0.82	0.74	0.36	0.51	0.71	1.11	0.65	2.27	4.02	3.48	- -	0.42
Dividend per Share	0.7	0.7	0.71	0.71	0.72	0.73	0.72	0.73	0.73	0.75	0.91	1.26	1.68	1.82	2.02
Cash Flow per Share	1.08	1.18	1.71	1.79	1.83	2.44	3.05	3.55	3.23	3.69	5.15	6.58	5.34	1.67	1.78
Free Cash Flow per Basic Share	1.08	1.18	1.71	1.79	1.83	2.44	3.05	3.55	3.23	3.69	5.15	6.58	5.34	1.67	1.78
Cash & Equivalents per Share	3.78	4.02	3.36	4.85	5.99	2.84	4.67	0.91	0.82	0.52	0.58	0.43	0.6	1.43	0.44
Book Value per Share	5.15	4.92	5.34	5.06	5.27	7.14	6.98	11.13	11.38	9.76	10.63	11.94	12.41	13.14	11.87
Tangible Book Value per Share	4.68	2.88	3.53	2.4	1.3	-2.57	-1.45	-16.97	-13.82	-11.2	-8.7	-6.47	-5.22	-3.7	-4.24