Visa Inc. Financial Ratios — 3V64 Stock

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Return on Common Equity (%)	14.19	7.93	18.28	20.04	22.1	19.09	20.4	30.86	36.38	32.19	35.37	44.14	49.15	52.55	53.3
Return on Assets (%)	10.71	5.73	13.11	14.59	16.24	11.59	10.15	15.02	17.04	14.16	15.03	17.76	19.63	21.34	20.66
Return on Capital (%)	14.27	7.94	18.28	20.06	22.11	16.05	14.05	21.21	24.52	20.18	21.38	26.42	30.37	34.02	33.39
Return on Invested Capital (%)	13.63	7.66	18.19	19.92	22.22	14.95	13.87	20.43	23.86	19.87	20.38	26.61	29.42	32.69	32.33
Gross Margin (%)	80.24	79.46	79.62	81.25	81.61	81.67	82.31	81.29	81.87	79.35	79.38	80.44	79.89	80.4	80.36
EBITDA Margin (%)	62.52	23.72	64.83	64.02	68.86	55.6	69.18	65.83	68.14	67.97	68.9	67.12	67.2	68.55	63.04
Operating Margin (%)	59.46	59.87	61.49	64.16	65.4	64.73	66.25	65.8	67.03	64.51	65.58	67.15	67.15	66.96	66.39
Incremental Operating Margin (%)	81.83	62.94	73.91	98.27	78.78	56.91	73.29	62.11	77.7	115.74	75.92	74.43	67.19	65.08	61.34
Pretax Margin (%)	61.56	21.18	61.61	60.81	64.81	53.12	63.7	62.14	64.78	63.12	66.64	61.88	64.43	66.57	60.49
Profit Margin (%)	39.73	20.57	42.28	42.81	45.59	39.72	36.49	49.98	52.57	49.74	51.07	51.03	52.9	54.95	50.15
Net Income to Common Margin (%)	39.73	20.57	42.28	42.81	45.59	39.72	36.49	49.98	52.57	49.74	51.07	51.03	52.9	54.95	50.15
Effective Tax Rate (%)	35.54	2.95	31.38	29.6	29.65	25.22	42.71	19.56	18.84	21.2	23.36	17.53	17.89	17.45	17.1
Dvd Payout Ratio (%)	11.61	27.8	17.35	18.5	18.6	22.53	23.57	18.62	18.78	24.52	22.73	21.41	21.72	21.36	23.1
Sustainable Growth Rate (%)	12.54	5.73	15.1	16.33	17.99	14.79	15.59	25.11	29.55	24.3	27.33	34.69	38.47	41.32	40.98

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Total Debt	- -	- -	- -	- -	- -	15,882	18,367	16,630	16,729	24,070	20,977	22,450	20,463	20,836	25,171
ST Debt	- -	- -	- -	- -	- -	- -	1,749	- -	- -	2,999	999	2,250	- -	- -	5,569
LT Debt	- -	- -	- -	- -	- -	15,882	16,618	16,630	16,729	21,071	19,978	20,200	20,463	20,836	19,602
Total Debt/EBITDA	- -	- -	- -	- -	- -	1.89	1.45	1.23	1.07	1.62	1.26	1.14	0.93	0.85	1
Net Debt/EBITDA	-0.37	-0.84	-0.29	-0.24	-0.37	1.22	0.67	0.62	0.57	0.52	0.27	0.34	0.19	0.36	0.32
Total Debt/EBIT	- -	- -	- -	- -	- -	2.01	1.51	1.28	1.12	1.71	1.33	1.19	0.97	0.88	1.05
Net Debt/EBIT	-0.39	-0.97	-0.3	-0.26	-0.39	1.3	0.7	0.65	0.59	0.55	0.28	0.36	0.2	0.38	0.33
EBITDA to Interest Expense	179.5	- -	- -	1,016.5	3,186	19.64	22.56	22.17	29.38	28.78	32.37	36.57	34.07	38.42	42.81
EBITDA-CapEx/Interest Expense	168.47	- -	- -	1,016.5	3,186	19.64	21.3	21	27.96	27.35	31	34.77	32.43	36.46	40.29
EBIT to Interest Expense	170.72	- -	- -	1,018.75	3,026	22.86	21.6	22.16	28.89	27.31	30.81	36.58	34.05	37.53	45.09
Interest Expense	32	- -	- -	8	3	427	563	612	533	516	513	538	644	641	589
Common Equity/Total Assets	76.06	69.05	74.73	71.08	75.8	51.4	48.19	49.12	44.64	43.38	41.63	38.9	40.92	40.32	37.3
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	48.26	50.73	48.9	48.23	58.19	53.15	56.77	52.83	53.24	51.71
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	32.55	32.5	32.84	32.54	34.96	34.11	34.81	34.57	34.74	31.07
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	24.8	24.45	24.02	23.05	26.04	24.1	23.63	22.61	22.05	19.68
Total Debt/Equity (%)	- -	- -	- -	- -	- -	48.26	56.07	48.9	48.23	66.47	55.81	63.1	52.83	53.24	66.4
Total Debt/Capital (%)	- -	- -	- -	- -	- -	32.55	35.92	32.84	32.54	39.93	35.82	38.69	34.57	34.74	39.9
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	24.8	27.02	24.02	23.05	29.75	25.31	26.26	22.61	22.05	25.27
Net Debt to Equity	-8.05	-7.51	-8.14	-7.19	-11.79	31.18	25.92	24.9	25.63	21.49	11.94	19	10.78	22.64	21.12
Net Debt/Capital (%)	-8.75	-8.12	-8.86	-7.75	-13.36	23.77	20.59	19.94	20.4	17.69	10.67	15.97	9.73	18.46	17.44
EBITDA	5,744	2,472	7,636	8,132	9,558	8,385	12,700	13,567	15,657	14,848	16,608	19,674	21,943	24,629	25,214
EBITDA-CapEx	5,391	2,472	7,636	8,132	9,558	8,385	11,993	12,849	14,901	14,112	15,903	18,704	20,884	23,372	23,732
Operating Income (Loss)	5,463	6,239	7,242	8,150	9,078	9,762	12,163	13,561	15,401	14,092	15,807	19,681	21,927	24,057	26,556

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Cash Ratio	0.98	0.35	0.98	0.66	1.12	1.11	1.34	1.04	0.9	1.38	1.18	0.89	0.87	0.57	0.54
Current Ratio	2.66	1.48	1.8	1.59	1.87	1.78	1.9	1.61	1.56	1.91	1.75	1.45	1.45	1.28	1.08
Quick Ratio	1.3	0.52	1.37	0.94	1.37	1.42	1.6	1.28	1.24	1.58	1.41	1.08	1.07	0.84	0.75
CFO/Avg Current Liab	1.11	0.88	0.49	1.39	1.16	0.83	1.03	1.22	1.03	0.75	1.01	1.03	0.94	0.8	0.75
Common Equity/Total Assets	76.06	69.05	74.73	71.08	75.8	51.4	48.19	49.12	44.64	43.38	41.63	38.9	40.92	40.32	37.3
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	48.26	50.73	48.9	48.23	58.19	53.15	56.77	52.83	53.24	51.71
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	32.55	32.5	32.84	32.54	34.96	34.11	34.81	34.57	34.74	31.07
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	24.8	24.45	24.02	23.05	26.04	24.1	23.63	22.61	22.05	19.68
Total Debt/Equity (%)	- -	- -	- -	- -	- -	48.26	56.07	48.9	48.23	66.47	55.81	63.1	52.83	53.24	66.4
Total Debt/Capital (%)	- -	- -	- -	- -	- -	32.55	35.92	32.84	32.54	39.93	35.82	38.69	34.57	34.74	39.9
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	24.8	27.02	24.02	23.05	29.75	25.31	26.26	22.61	22.05	25.27
CFO/Total Liabilities	46.52	40.45	33.26	64.58	69.12	17.91	26.46	36.74	33.74	23.35	33.61	37.76	40.09	36.03	37.36
CFO/CapEx	10.97	- -	- -	- -	- -	- -	13.18	18.02	16.91	14.18	21.6	19.43	19.6	15.87	15.56
Altman's Z-Score	- -	7.05	11.88	10.72	14.6	6.9	7.34	8.99	9.28	8.43	9.04	7.45	8.48	8.93	9.3

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Accounts Receivable Turnover	17.74	16.24	15.87	16.05	16.63	15.98	16.9	17.61	16.71	13.83	13.44	14.7	15.15	14.81	14.07
Days Sales Outstanding	20.58	22.47	22.99	22.74	21.94	22.85	21.6	20.72	21.84	26.4	27.15	24.83	24.09	24.65	25.95
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

	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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Market Capitalization	- -	88,782	120,089	130,920	167,081	192,136	236,931	329,364	372,941	420,488	467,228	369,877	465,742	542,375	656,760
- Cash & Cash Equivalents	2,127	2,074	2,186	1,971	3,518	5,619	9,874	8,162	7,838	16,289	16,487	15,689	16,286	11,975	17,164
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	2,285	1,106	3,080	2,324	1,698	1,031	745
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	15,882	18,367	16,630	16,729	24,070	20,977	22,450	20,463	20,836	25,171
Enterprise Value	- -	85,965	115,834	126,970	161,066	199,080	241,860	334,285	379,881	425,623	472,773	376,129	467,775	549,067	663,679
Total Capital	26,437	27,630	26,870	27,413	29,842	48,794	51,127	50,636	51,413	60,280	58,566	58,031	59,196	59,973	63,080
Total Debt/Capital (%)	- -	- -	- -	- -	- -	32.55	35.92	32.84	32.54	39.93	35.82	38.69	34.57	34.74	39.9
Total Debt / EV	- -	- -	- -	- -	- -	0.08	0.08	0.05	0.04	0.06	0.04	0.06	0.04	0.04	0.04
EV/Sales	- -	8.25	9.83	10	11.6	13.2	13.17	16.22	16.53	19.48	19.61	12.83	14.33	15.28	16.59
EV/EBITDA	- -	34.78	15.17	15.61	16.85	23.74	19.04	24.64	24.26	28.67	28.47	19.12	21.32	22.29	26.32
EV/EBIT	- -	40.19	16	16.5	17.77	25.25	19.92	25.81	25.32	30.23	29.91	19.99	22.28	23.27	27.66
EV/Cash Flow to Firm	- -	17.16	38.33	17.61	24.46	33.78	25.09	24.88	28.74	39.24	30.27	19.5	21.98	26.81	28.18
EV/Free Cash Flow to Firm	- -	17.16	38.33	17.61	24.46	33.78	27.08	26.29	30.49	42.1	31.7	20.53	23.13	28.56	30.08
Diluted Market Cap	- -	129,557	159,839	162,258	204,584	239,600	299,780	416,508	472,850	532,250	584,616	455,051	576,968	659,665	748,458
Diluted Enterprise Value	- -	126,740	155,584	158,308	198,569	246,544	304,709	421,429	479,790	537,385	590,161	461,303	579,001	666,357	755,377
EV per Share	- -	32.53	46	51.9	66.88	85.78	107.41	152.34	177.21	202.16	225.27	180.9	231.15	278.37	344.73
TTM Sales	9,188	10,421	11,778	12,702	13,880	15,082	18,358	20,609	22,977	21,846	24,105	29,310	32,653	35,926	40,000
TTM EBITDA	5,744	2,472	7,636	8,132	9,558	8,385	12,700	13,567	15,657	14,848	16,608	19,674	21,943	24,629	25,214
TTM Operating Income	5,463	6,239	7,242	8,150	9,078	9,762	12,163	13,561	15,401	14,092	15,807	19,681	21,927	24,057	26,556
TTM Cash Flow to Firm	3,893	5,009	3,022	7,211	6,586	5,893	9,640	13,433	13,217	10,847	15,620	19,293	21,284	20,479	23,547
TTM Free Cash Flow to Firm	3,540	5,009	3,022	7,211	6,586	5,893	8,933	12,715	12,461	10,111	14,915	18,323	20,225	19,222	22,065

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Price/Free Cash Flow	- -	25.86	52.89	22.52	31.07	42.99	34.82	34.08	39.31	54.85	40.26	25.45	29.29	35.29	34.69
EV/EBIT	- -	40.19	16	16.5	17.77	25.25	19.92	25.81	25.32	30.23	29.91	19.99	22.28	23.27	27.66
Enterprise Value	- -	85,965	115,834	126,970	161,066	199,080	241,860	334,285	379,881	425,623	472,773	376,129	467,775	549,067	663,679
Low Price	- -	32.99	33.6	45.19	49.1	66.14	74.43	104.57	123.15	133.74	177.93	177.37	176.29	228.04	272.84
EV/Sales	- -	8.25	9.83	10	11.6	13.2	13.17	16.22	16.53	19.48	19.61	12.83	14.33	15.28	16.59
EV/EBITDA	- -	34.78	15.17	15.61	16.85	23.74	19.04	24.64	24.26	28.67	28.47	19.12	21.32	22.29	26.32
Price/Earnings	- -	50.77	24.93	24.6	26.82	32.97	36.11	32.61	31.51	39.32	38.5	24.66	27.18	27.73	33.03
Price/Earnings Average	- -	50.69	21.72	23.95	25.67	30.74	30.94	27.36	28.35	37.06	38	29.13	26.4	26.91	32.31
Price/Earnings High	- -	50.77	26.03	27.44	29.94	33.54	36.75	32.8	34.15	43.1	43.73	32.86	29.64	29.54	36.35
Price/Earnings Low	- -	49.86	17.57	20.77	18.98	26.34	25.54	22.72	22.31	26.33	30.77	24.58	20.82	23	26.42
Price/Book Value	- -	3.21	4.47	4.78	5.6	5.84	7.23	9.69	11.51	11.98	13.54	11.12	12.58	14.23	17.67
Price/Book Value Average	- -	3.21	3.89	4.65	5.36	5.44	6.2	8.13	10.36	11.29	13.36	13.14	12.21	13.81	17.29
Price/Book Value High	- -	3.21	4.67	5.33	6.25	5.94	7.36	9.74	12.48	13.13	15.38	14.82	13.72	15.16	19.45
Price/Book Value Low	- -	3.16	3.15	4.03	3.96	4.66	5.12	6.75	8.15	8.02	10.82	11.09	9.63	11.8	14.13
Price/Tangible Book Value	- -	19.6	31.29	30.81	25.1	-20.47	-23.23	-37.66	-37.16	-48.81	-51.27	-38.55	-65.91	-70.22	-63.39
Price/Tangible Book Value Average	- -	19.57	27.26	30	24.03	-19.08	-19.91	-31.59	-33.43	-46.01	-50.6	-45.54	-64.01	-68.15	-62.02
Price/Tangible Book Value High	- -	19.6	32.67	34.36	28.02	-20.82	-23.65	-37.87	-40.27	-53.52	-58.24	-51.37	-71.89	-74.79	-69.75
Price/Tangible Book Value Low	- -	19.25	22.05	26.02	17.77	-16.35	-16.43	-26.24	-26.3	-32.69	-40.98	-38.44	-50.49	-58.23	-50.7
Price/Sales	- -	10.45	10.54	10.53	12.23	13.1	13.18	16.3	16.57	19.55	19.66	12.58	14.38	15.24	16.56
Price/Sales Average	- -	10.43	9.18	10.26	11.7	12.21	11.29	13.67	14.9	18.43	19.41	14.86	13.96	14.79	16.2
Price/Sales High	- -	10.45	11.01	11.75	13.65	13.32	13.41	16.39	17.96	21.44	22.34	16.77	15.68	16.23	18.23
Price/Sales Low	- -	10.26	7.43	8.89	8.65	10.46	9.32	11.36	11.73	13.09	15.71	12.55	11.01	12.64	13.25
Price/Cash Flow	- -	21.73	41.09	18.57	25.77	35.44	25.96	25.96	29.78	40.92	31.13	19.56	22.62	27.44	28.73
Price/Cash Flow Average	- -	21.7	35.79	18.08	24.67	33.04	22.25	21.78	26.79	38.57	30.72	23.11	21.97	26.64	28.11
Price/Cash Flow High	- -	21.73	42.9	20.71	28.77	36.04	26.43	26.11	32.27	44.86	35.36	26.07	24.67	29.23	31.61
Price/Cash Flow Low	- -	21.34	28.96	15.68	18.24	28.31	18.37	18.08	21.08	27.4	24.88	19.51	17.33	22.76	22.98
Price/Free Cash Flow Average	- -	25.82	46.07	21.93	29.75	40.08	29.83	28.59	35.37	51.7	39.73	30.07	28.45	34.25	33.94
Price/Free Cash Flow High	- -	25.86	55.22	25.12	34.69	43.72	35.44	34.27	42.61	60.14	45.73	33.92	31.95	37.59	38.17
Price/Free Cash Flow Low	- -	25.4	37.27	19.02	21.99	34.34	24.63	23.74	27.83	36.73	32.17	25.38	22.44	29.27	27.74
EV/Sales Average	- -	8.24	8.52	9.72	11.09	12.34	11.33	13.65	14.9	18.38	19.36	15.12	13.91	14.84	16.24
EV/Sales High	- -	8.25	10.28	11.18	13	13.42	13.4	16.31	17.89	21.34	22.25	17.03	15.62	16.27	18.24
EV/Sales Low	- -	8.1	6.82	8.39	8.09	10.64	9.4	11.37	11.79	13.12	15.72	12.8	10.99	12.71	13.3
EV/EBITDA Average	- -	34.72	13.14	15.19	16.11	22.19	16.37	20.73	21.87	27.04	28.1	22.53	20.7	21.65	25.76
EV/EBITDA High	- -	34.78	15.86	17.47	18.89	24.13	19.38	24.78	26.26	31.4	32.29	25.37	23.24	23.73	28.94
EV/EBITDA Low	- -	34.13	10.53	13.11	11.74	19.13	13.58	17.28	17.3	19.31	22.82	19.06	16.35	18.53	21.11
EV/EBIT Average	- -	40.12	13.86	16.05	16.98	23.61	17.12	21.71	22.83	28.51	29.53	23.56	21.63	22.59	27.07
EV/EBIT High	- -	40.19	16.73	18.46	19.91	25.67	20.26	25.95	27.41	33.11	33.93	26.53	24.28	24.77	30.41
EV/EBIT Low	- -	39.44	11.1	13.85	12.38	20.35	14.21	18.09	18.06	20.36	23.98	19.94	17.09	19.35	22.18
Last Price	- -	33.6	47.68	53.52	69.37	82.79	105.22	150.09	173.97	199.72	222.63	177.89	230.14	274.97	341.14
High Price	- -	33.6	49.79	59.68	77.45	84.2	107.09	150.95	188.57	218.97	252.9	237.07	251	292.88	375.39
Enterprise Value Average	- -	85,819	100,351	123,519	153,947	186,096	207,952	281,231	342,452	401,458	466,648	443,233	454,324	533,113	649,478
Enterprise Value High	- -	85,965	121,130	142,063	180,509	202,358	246,075	336,171	411,173	466,156	536,302	499,172	509,982	584,377	729,622
Enterprise Value Low	- -	84,366	80,375	106,598	112,245	160,446	172,523	234,398	270,943	286,714	378,965	375,048	358,790	456,484	532,187

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Shares Outstanding	2,646	2,642	2,518	2,446	2,408	2,321	2,252	2,194	2,144	2,105	2,099	2,079	2,024	1,972	1,925
Diluted Weighted Avg Shares	4,088	3,856	3,352	3,032	2,949	2,894	2,849	2,775	2,718	2,665	2,626	2,558	2,507	2,399	2,194
Basic Weighted Avg Shares	3,296	3,240	2,604	2,500	2,446	2,386	2,299	2,238	2,188	2,139	2,129	2,073	2,040	1,991	1,942
Revenue per Share	2.79	3.22	4.52	5.08	5.67	6.32	7.99	9.21	10.5	10.21	11.32	14.14	16.01	18.04	20.6
EBITDA per Share	1.74	0.76	2.93	3.25	3.91	3.51	5.52	6.06	7.16	6.94	7.8	9.49	10.76	12.37	12.98
Operating Income per Share	1.66	1.93	2.78	3.26	3.71	4.09	5.29	6.06	7.04	6.59	7.42	9.49	10.75	12.08	13.67
Basic EPS, GAAP	1.11	0.66	1.91	2.18	2.59	2.51	2.91	4.6	5.52	5.08	5.78	7.22	8.47	9.92	10.33
Basic EPS from Cont Ops	1.11	0.66	1.91	2.18	2.59	2.51	2.91	4.6	5.52	5.08	5.78	7.22	8.47	9.92	10.33
Diluted EPS, GAAP	0.89	0.56	1.49	1.79	2.15	2.07	2.35	3.71	4.44	4.08	4.69	5.85	6.89	8.23	9.14
Diluted EPS from Cont Ops	0.89	0.56	1.49	1.79	2.15	2.07	2.35	3.71	4.44	4.08	4.69	5.85	6.89	8.23	9.14
Dividend per Share	0.13	0.18	0.33	0.4	0.48	0.57	0.69	0.86	1.04	1.25	1.31	1.55	1.84	2.12	2.39
Cash Flow per Share	1.17	1.55	1.16	2.88	2.69	2.34	4.05	5.78	5.84	4.88	7.15	9.09	10.17	10.02	11.87
Free Cash Flow per Basic Share	1.07	1.55	1.16	2.88	2.69	2.34	3.75	5.46	5.5	4.54	6.82	8.62	9.65	9.39	11.11
Cash & Equivalents per Share	1.28	1.07	1.69	1.61	2.5	3.85	5.97	5.34	5.63	9.52	8.82	8.91	9.95	7.69	9.87
Book Value per Share	9.99	10.46	10.67	11.21	12.39	14.18	14.55	15.5	15.11	16.67	16.44	16	18.3	19.32	19.3
Tangible Book Value per Share	1.26	1.71	1.52	1.74	2.76	-4.05	-4.53	-3.99	-4.68	-4.09	-4.34	-4.61	-3.49	-3.92	-5.38