Cintas Corporation Financial Ratios — CIT 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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Return on Common Equity (%)	13.4	14.53	17.04	20.88	36.74	23.19	31.68	29.41	28.09	32.09	35.33	37.59	38.42	40.27	40.71
Return on Assets (%)	6.99	7.41	8.5	9.95	16.73	8.79	12.21	12.3	11.6	13.97	15.08	16.15	17.74	19.08	19.65
Return on Capital (%)	9.76	10.3	11.87	14.02	23.06	12.56	17.21	16.95	16.34	19.37	20.65	22.43	24.44	26.44	27.46
Return on Invested Capital (%)	9.73	10.23	10.59	12.42	15.14	12.04	16.17	16	16.39	19.4	20.68	22.44	24.38	26.41	27.42
Gross Margin (%)	42.38	41.29	41.72	43.32	43.82	44.71	44.91	45.39	45.64	46.58	46.24	47.34	48.83	50.04	50.67
EBITDA Margin (%)	17.89	17.79	18.92	19.19	19.48	18.23	18.98	21.67	21.76	24.92	25.3	25.2	26.32	27.6	27.69
Operating Margin (%)	13.16	13.33	14.37	15.65	16.03	16.02	15.31	16.66	16.41	19.47	20.21	20.45	21.56	22.82	23.27
Incremental Operating Margin (%)	34.05	18.3	- -	46.02	20.02	15.92	12.04	37.58	7.65	713.63	27.35	22.4	34.06	39.15	28.33
Pretax Margin (%)	11.48	11.79	12.81	14.66	14.71	12.91	12.99	15.99	14.94	18.1	19.08	19.21	20.57	21.9	22.24
Profit Margin (%)	7.26	7.43	8.93	9.85	14.46	9.03	13.01	12.84	12.36	15.61	15.73	15.29	16.38	17.53	17.75
Net Income to Common Margin (%)	7.26	7.43	8.93	9.85	14.46	9.03	13.01	12.84	12.36	15.61	15.73	15.29	16.38	17.53	17.75
Effective Tax Rate (%)	36.8	36.77	37.12	37.16	36.4	33.48	6.79	19.94	17.19	13.73	17.55	20.38	20.37	19.96	20.17
Dvd Payout Ratio (%)	23.79	25.19	27.63	50.15	25.7	31.15	22.4	25.01	30.58	40.62	30.36	33.38	33.78	33.75	35.07
Sustainable Growth Rate (%)	10.21	10.87	12.33	10.41	27.3	15.97	24.58	22.05	19.5	19.06	24.6	25.04	25.44	26.68	26.43

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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Total Debt	1,285	1,309	1,301	1,300	1,294	3,134	2,535	2,850	2,705	2,717	2,968	2,668	2,668	2,654	2,706
ST Debt	226	8	1	- -	250	363	- -	312	43	943	355	44	495	51	1,055
LT Debt	1,059	1,301	1,300	1,300	1,044	2,771	2,535	2,538	2,662	1,774	2,613	2,625	2,173	2,604	1,650
Total Debt/EBITDA	1.75	1.73	1.64	1.55	1.39	3.23	2.06	1.91	1.75	1.53	1.49	1.2	1.06	0.93	0.87
Net Debt/EBITDA	1.29	1.27	0.99	1.05	1.24	3.06	1.95	1.84	1.55	1.15	1.36	1.06	0.84	0.76	0.69
Total Debt/EBIT	2.38	2.31	2.16	1.9	1.68	4.05	2.67	2.51	2.33	1.96	1.87	1.48	1.29	1.12	1.04
Net Debt/EBIT	1.75	1.69	1.31	1.29	1.5	3.83	2.52	2.43	2.06	1.48	1.7	1.31	1.03	0.92	0.82
EBITDA to Interest Expense	10.39	11.49	12.06	12.87	14.48	11.21	11.16	14.68	14.63	18.06	22.37	19.98	25.07	28.23	29.35
EBITDA-CapEx/Interest Expense	10.39	11.49	12.06	12.87	14.48	11.21	11.16	14.68	14.63	18.06	22.37	19.98	25.07	28.23	29.35
EBIT to Interest Expense	7.64	8.61	9.16	10.49	11.92	9.86	9	11.28	11.03	14.11	17.87	16.21	20.53	23.34	24.67
Interest Expense	71	66	66	65	65	87	110	102	105	98	89	111	101	101	106
Common Equity/Total Assets	51.35	50.66	49.14	46.09	44.96	33.65	43.35	40.38	42.18	44.77	40.61	45.21	47.08	47.68	48.82
Long-Term Debt/Equity (%)	49.51	59.1	59.31	67.27	56.68	120.32	84.05	84.51	82.29	48.09	78.99	67.93	50.34	55.58	32.11
Long-Term Debt/Capital (%)	30.93	37.06	37.22	40.22	33.29	50.97	45.67	43.36	44.82	27.69	41.63	40.18	31.11	35.48	21.04
Long-Term Debt/Total Assets (%)	25.43	29.94	29.14	31.01	25.48	40.48	36.44	34.12	34.71	21.53	32.07	30.71	23.7	26.5	15.68
Total Debt/Equity (%)	60.06	59.47	59.33	67.27	70.25	136.07	84.05	94.91	83.62	73.66	89.73	69.06	61.81	56.67	52.65
Total Debt/Capital (%)	37.52	37.29	37.24	40.22	41.26	57.64	45.67	48.69	45.54	42.42	47.29	40.85	38.2	36.17	34.49
Total Debt/Total Assets (%)	30.84	30.13	29.15	31.01	31.58	45.78	36.44	38.32	35.27	32.98	36.43	31.22	29.1	27.02	25.7
Net Debt to Equity	44.18	43.47	35.92	45.69	62.68	128.72	79.45	91.69	74.01	55.54	81.77	61.14	49.43	46.13	41.62
Net Debt/Capital (%)	30.64	30.3	26.43	31.36	38.53	56.28	44.27	47.83	41.32	34.65	43.73	36.86	32.12	30.54	28.31
EBITDA	734	755	794	839	934	970	1,229	1,494	1,542	1,773	1,987	2,222	2,526	2,854	3,119
EBITDA-CapEx	734	755	794	839	934	970	1,229	1,494	1,542	1,773	1,987	2,222	2,526	2,854	3,119
Operating Income (Loss)	540	566	603	684	769	853	992	1,148	1,163	1,385	1,587	1,803	2,069	2,360	2,622

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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Cash Ratio	0.5	0.64	0.81	0.85	0.26	0.17	0.18	0.09	0.16	0.26	0.06	0.1	0.19	0.16	0.11
Current Ratio	2.28	2.92	2.87	3.41	1.95	1.73	2.55	1.98	2.61	1.47	1.84	2.39	1.74	2.09	1.43
Quick Ratio	1.2	1.55	1.62	1.83	0.93	0.86	1.24	0.9	1.15	0.73	0.78	1.04	0.87	1.02	0.69
CFO/Avg Current Liab	0.85	0.9	1.02	1.02	0.7	0.78	1.01	1.12	1.28	0.97	0.91	1.19	1.35	1.25	1.05
Common Equity/Total Assets	51.35	50.66	49.14	46.09	44.96	33.65	43.35	40.38	42.18	44.77	40.61	45.21	47.08	47.68	48.82
Long-Term Debt/Equity (%)	49.51	59.1	59.31	67.27	56.68	120.32	84.05	84.51	82.29	48.09	78.99	67.93	50.34	55.58	32.11
Long-Term Debt/Capital (%)	30.93	37.06	37.22	40.22	33.29	50.97	45.67	43.36	44.82	27.69	41.63	40.18	31.11	35.48	21.04
Long-Term Debt/Total Assets (%)	25.43	29.94	29.14	31.01	25.48	40.48	36.44	34.12	34.71	21.53	32.07	30.71	23.7	26.5	15.68
Total Debt/Equity (%)	60.06	59.47	59.33	67.27	70.25	136.07	84.05	94.91	83.62	73.66	89.73	69.06	61.81	56.67	52.65
Total Debt/Capital (%)	37.52	37.29	37.24	40.22	41.26	57.64	45.67	48.69	45.54	42.42	47.29	40.85	38.2	36.17	34.49
Total Debt/Total Assets (%)	30.84	30.13	29.15	31.01	31.58	45.78	36.44	38.32	35.27	32.98	36.43	31.22	29.1	27.02	25.7
CFO/Total Liabilities	23.19	25.78	26.7	25.68	20.65	16.82	24.46	24.08	29.12	29.91	31.78	33.88	42.63	42.13	42.24
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	6.17	6.13	7.3	8.09	6.49	8.44	8.32	8.72	9.72	10.7	12.04	14.33	16.66	13.54

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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Accounts Receivable Turnover	9.32	8.97	8.35	8.7	9.2	8.3	8.41	8.04	7.96	8.03	8.23	8.17	8.01	7.77	7.58
Days Sales Outstanding	39.15	40.7	43.71	41.96	39.68	43.97	43.41	45.4	45.86	45.45	44.33	44.7	45.59	46.98	48.16
Inventory Turnover	4.96	3.46	3.27	3.26	3.48	3.46	3.76	3.58	3.35	3.08	3.15	3.19	3.31	3.4	3.36
Days Inventory Outstanding	73.64	105.52	111.63	111.85	104.84	105.51	97	101.89	108.89	118.63	115.87	114.29	110.35	107.22	108.62
Accounts Payable Turnover	27.47	23.4	18.18	19.09	24.68	21.32	18.55	17.68	17.12	16.95	17.91	17.23	15.1	12.86	12.04
Accounts Payable Turnover Days	13.29	15.6	20.07	19.12	14.79	17.12	19.68	20.64	21.32	21.53	20.38	21.18	24.18	28.38	30.32
Cash Conversion Cycle	99.51	130.62	135.27	134.69	129.73	132.36	120.74	126.65	133.44	142.55	139.83	137.81	131.76	125.82	126.45
Inventory to Cash Days	-34.49	-64.82	-67.92	-69.9	-65.16	-61.55	-53.59	-56.49	-63.03	-73.19	-71.54	-69.59	-64.76	-60.25	-60.46
Inventories	704	737	758	760	788	914	983	1,119	1,179	1,292	1,389	1,519	1,450	1,585	1,723
Raw Materials	19	20	18	17	18	18	17	18	19	15	19	28	17	22	17
Work In Process	13	17	14	17	15	18	27	29	29	38	34	56	48	43	42
Finished Goods	672	700	725	726	755	878	938	1,072	1,131	1,239	1,336	1,434	1,385	1,520	1,663
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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Market Capitalization	- -	5,584	7,275	9,631	9,893	13,138	19,383	22,966	25,653	37,004	40,544	48,033	68,644	91,211	68,498
- Cash & Cash Equivalents	340	352	513	417	139	169	139	97	145	494	90	124	342	264	289
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1,285	1,309	1,301	1,300	1,294	3,134	2,535	2,850	2,705	2,717	2,968	2,668	2,668	2,654	2,706
Enterprise Value	- -	6,535	8,063	10,498	10,977	16,081	21,779	25,719	28,213	39,227	43,422	50,577	70,970	93,602	70,915
Total Capital	3,424	3,511	3,494	3,232	3,137	5,436	5,552	5,852	5,941	6,404	6,277	6,532	6,984	7,339	7,846
Total Debt/Capital (%)	37.52	37.29	37.24	40.22	41.26	57.64	45.67	48.69	45.54	42.42	47.29	40.85	38.2	36.17	34.49
Total Debt / EV	- -	0.2	0.16	0.12	0.12	0.19	0.12	0.11	0.1	0.07	0.07	0.05	0.04	0.03	0.04
EV/Sales	- -	1.54	1.92	2.4	2.29	3.02	3.36	3.73	3.98	5.51	5.53	5.74	7.4	9.05	6.3
EV/EBITDA	- -	8.65	10.16	12.52	11.75	16.57	17.72	17.22	18.3	22.12	21.85	22.76	28.1	32.8	22.73
EV/EBIT	- -	11.55	13.38	15.36	14.28	20.78	22.93	22.69	24.27	28.31	27.35	28.06	34.31	39.67	27.21
EV/Cash Flow to Firm	- -	11	12.45	16.9	21.66	19.58	20.41	22.38	20.46	27.14	26.96	30.2	33.03	41.66	30.03
EV/Free Cash Flow to Firm	- -	11	12.45	16.9	21.66	19.58	20.41	22.38	20.46	27.14	26.96	30.2	33.03	41.66	30.03
Diluted Market Cap	- -	5,686	7,561	10,135	10,438	13,588	20,018	24,347	26,545	38,300	42,063	48,810	70,078	92,872	69,534
Diluted Enterprise Value	- -	6,638	8,349	11,002	11,523	16,531	22,414	27,100	29,105	40,523	44,941	51,354	72,404	95,263	71,951
EV per Share	- -	13.36	17.22	23.5	26.33	38.58	51.21	62.25	68.2	94.24	106.73	124.29	175.23	232.29	177.22
TTM Sales	4,102	4,246	4,194	4,370	4,796	5,323	6,477	6,892	7,085	7,116	7,854	8,816	9,597	10,340	11,265
TTM EBITDA	734	755	794	839	934	970	1,229	1,494	1,542	1,773	1,987	2,222	2,526	2,854	3,119
TTM Operating Income	540	566	603	684	769	853	992	1,148	1,163	1,385	1,587	1,803	2,069	2,360	2,622
TTM Cash Flow to Firm	514	594	647	621	507	821	1,067	1,149	1,379	1,445	1,611	1,675	2,149	2,247	2,361
TTM Free Cash Flow to Firm	514	594	647	621	507	821	1,067	1,149	1,379	1,445	1,611	1,675	2,149	2,247	2,361

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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Price/Free Cash Flow	- -	10.29	12.48	17.47	22.41	17.79	20.76	22.8	20.55	28.15	27.36	30.77	33.88	42.88	30.55
EV/EBIT	- -	11.55	13.38	15.36	14.28	20.78	22.93	22.69	24.27	28.31	27.35	28.06	34.31	39.67	27.21
Enterprise Value	- -	6,535	8,063	10,498	10,977	16,081	21,779	25,719	28,213	39,227	43,422	50,577	70,970	93,602	70,915
Low Price	- -	9.86	11.22	15.55	20.07	22.92	30.82	39.2	38.6	62.43	84.29	86.83	117.88	164.88	161.21
EV/Sales	- -	1.54	1.92	2.4	2.29	3.02	3.36	3.73	3.98	5.51	5.53	5.74	7.4	9.05	6.3
EV/EBITDA	- -	8.65	10.16	12.52	11.75	16.57	17.72	17.22	18.3	22.12	21.85	22.76	28.1	32.8	22.73
Price/Earnings	- -	17.94	19.98	23.21	14.81	27.53	23.06	26.65	29.4	33.57	33.28	35.6	43.85	50.4	34.35
Price/Earnings Average	- -	16.92	17.16	19.53	13.72	24.74	19.3	23.6	29.69	31.08	33.32	32.28	36.57	44.72	39.39
Price/Earnings High	- -	18.07	19.98	23.44	14.87	27.99	23.49	27.31	36.15	34.79	38.58	36.09	45.86	51.41	46.15
Price/Earnings Low	- -	15.5	14.43	16.74	12.53	20.02	15.59	18.8	18.3	23.57	28.15	26.19	30.5	36.71	32.35
Price/Book Value	- -	2.54	3.32	4.98	5.37	5.71	6.43	7.65	7.93	10.03	12.26	12.43	15.9	19.47	13.33
Price/Book Value Average	- -	2.39	2.85	4.19	4.97	5.13	5.38	6.77	8.01	9.29	12.27	11.27	13.26	17.28	15.28
Price/Book Value High	- -	2.55	3.32	5.03	5.39	5.8	6.54	7.84	9.75	10.4	14.21	12.6	16.63	19.86	17.91
Price/Book Value Low	- -	2.19	2.4	3.6	4.54	4.15	4.34	5.39	4.93	7.05	10.37	9.14	11.06	14.18	12.55
Price/Tangible Book Value	- -	9.44	8.36	13.87	20.26	-11.93	-46.71	-68.7	-297.09	101.01	-320.71	104.15	87.77	93.6	52.38
Price/Tangible Book Value Average	- -	8.9	7.18	11.67	18.77	-10.72	-39.09	-60.84	-300.05	93.52	-321.1	94.43	73.19	83.05	60.07
Price/Tangible Book Value High	- -	9.5	8.36	14.01	20.34	-12.13	-47.58	-70.39	-365.35	104.7	-371.78	105.57	91.8	95.47	70.38
Price/Tangible Book Value Low	- -	8.15	6.04	10.01	17.13	-8.68	-31.59	-48.44	-184.9	70.94	-271.25	76.61	61.05	68.18	49.33
Price/Sales	- -	1.33	1.78	2.29	2.14	2.49	3	3.42	3.63	5.24	5.24	5.44	7.18	8.83	6.1
Price/Sales Average	- -	1.26	1.53	1.92	1.98	2.23	2.51	3.03	3.67	4.85	5.24	4.94	5.99	7.84	6.99
Price/Sales High	- -	1.34	1.78	2.31	2.15	2.53	3.06	3.51	4.47	5.43	6.07	5.52	7.51	9.01	8.19
Price/Sales Low	- -	1.15	1.29	1.65	1.81	1.81	2.03	2.41	2.26	3.68	4.43	4	4.99	6.43	5.74
Price/Cash Flow	- -	10.24	12.35	17.22	22.05	17.32	20.15	22.09	19.94	27.41	26.75	30.26	33.32	42.17	30.18
Price/Cash Flow Average	- -	9.66	10.6	14.49	20.43	15.57	16.86	19.56	20.14	25.37	26.78	27.43	27.78	37.42	34.61
Price/Cash Flow High	- -	10.31	12.35	17.4	22.14	17.61	20.53	22.63	24.52	28.41	31.01	30.67	34.84	43.01	40.55
Price/Cash Flow Low	- -	8.85	8.92	12.42	18.65	12.6	13.63	15.58	12.41	19.25	22.62	22.26	23.17	30.72	28.42
Price/Free Cash Flow Average	- -	9.7	10.72	14.7	20.76	15.99	17.37	20.19	20.76	26.06	27.39	27.9	28.25	38.04	35.03
Price/Free Cash Flow High	- -	10.36	12.48	17.64	22.5	18.09	21.15	23.36	25.28	29.17	31.71	31.19	35.43	43.73	41.05
Price/Free Cash Flow Low	- -	8.89	9.01	12.6	18.95	12.94	14.04	16.08	12.79	19.77	23.14	22.64	23.56	31.23	28.77
EV/Sales Average	- -	1.46	1.68	2.05	2.14	2.77	2.87	3.35	4.02	5.13	5.53	5.23	6.21	8.06	7.19
EV/Sales High	- -	1.55	1.92	2.43	2.3	3.06	3.42	3.81	4.81	5.7	6.35	5.81	7.72	9.23	8.39
EV/Sales Low	- -	1.36	1.44	1.79	1.97	2.35	2.39	2.75	2.61	3.96	4.73	4.3	5.22	6.66	5.94
EV/EBITDA Average	- -	8.23	8.87	10.7	10.97	15.2	15.14	15.46	18.46	20.57	21.88	20.75	23.59	29.19	25.96
EV/EBITDA High	- -	8.7	10.16	12.63	11.79	16.8	18.01	17.6	22.12	22.88	25.1	23.06	29.35	33.43	30.28
EV/EBITDA Low	- -	7.65	7.61	9.32	10.11	12.88	12.61	12.69	12.02	15.91	18.71	17.05	19.83	24.12	21.46
EV/EBIT Average	- -	10.99	11.67	13.12	13.33	19.07	19.6	20.37	24.48	26.33	27.39	25.57	28.8	35.31	31.07
EV/EBIT High	- -	11.61	13.38	15.5	14.33	21.07	23.31	23.19	29.33	29.29	31.42	28.42	35.83	40.44	36.24
EV/EBIT Low	- -	10.2	10.02	11.43	12.29	16.15	16.32	16.72	15.93	20.36	23.42	21.01	24.2	29.17	25.68
Last Price	- -	11.42	15.54	21.56	23.73	31.52	45.57	55.59	62.01	88.9	99.65	118.04	169.49	226.36	171.18
High Price	- -	11.49	15.54	21.78	23.83	32.05	46.42	56.96	76.26	92.15	115.52	119.65	177.25	230.87	230.03
Enterprise Value Average	- -	6,218	7,035	8,970	10,250	14,751	18,614	23,092	28,468	36,483	43,471	46,098	59,568	83,317	80,973
Enterprise Value High	- -	6,573	8,063	10,597	11,018	16,300	22,139	26,287	34,107	40,578	49,877	51,233	74,115	95,417	94,463
Enterprise Value Low	- -	5,775	6,042	7,814	9,450	12,498	15,503	18,949	18,526	28,209	37,169	37,878	50,069	68,830	66,926

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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Shares Outstanding	506	489	468	447	417	417	425	413	414	416	407	407	405	403	400
Diluted Weighted Avg Shares	520	498	487	470	440	431	439	438	428	431	422	414	413	410	406
Basic Weighted Avg Shares	520	496	482	464	433	420	426	424	415	419	413	407	407	404	401
Revenue per Share	7.9	8.56	8.71	9.43	11.08	12.68	15.19	16.24	17.06	16.96	19.03	21.68	23.6	25.62	28.07
EBITDA per Share	1.41	1.52	1.65	1.81	2.16	2.31	2.88	3.52	3.71	4.23	4.81	5.47	6.21	7.07	7.77
Operating Income per Share	1.04	1.14	1.25	1.47	1.78	2.03	2.33	2.71	2.8	3.3	3.85	4.43	5.09	5.85	6.53
Basic EPS, GAAP	0.57	0.64	0.78	0.93	1.6	1.14	1.98	2.09	2.11	2.65	2.99	3.32	3.87	4.49	4.98
Basic EPS from Cont Ops	0.57	0.64	0.7	0.87	1.04	1.09	1.84	2.08	2.11	2.65	2.99	3.32	3.87	4.49	4.98
Diluted EPS, GAAP	0.57	0.63	0.77	0.92	1.58	1.11	1.92	2.02	2.05	2.58	2.93	3.26	3.8	4.42	4.92
Diluted EPS from Cont Ops	0.57	0.64	0.69	0.86	1.02	1.06	1.78	2.02	2.05	2.58	2.93	3.26	3.8	4.42	4.92
Dividend per Share	0.14	0.16	0.19	0.44	0.27	0.34	0.41	0.52	0.65	1.08	0.91	1.11	1.31	1.52	1.75
Cash Flow per Share	0.9	1.11	1.26	1.25	1.08	1.82	2.26	2.52	3.11	3.24	3.73	3.9	5.09	5.37	5.67
Free Cash Flow per Basic Share	0.9	1.11	1.26	1.25	1.08	1.82	2.26	2.52	3.11	3.24	3.73	3.9	5.09	5.37	5.67
Cash & Equivalents per Share	0.67	0.73	1.1	0.97	0.5	0.46	0.33	0.23	0.35	1.19	0.22	0.31	0.84	0.66	0.72
Book Value per Share	4.23	4.5	4.68	4.32	4.42	5.52	7.09	7.27	7.82	8.86	8.13	9.5	10.66	11.63	12.84
Tangible Book Value per Share	1.14	1.21	1.86	1.55	1.17	-2.64	-0.98	-0.81	-0.21	0.88	-0.31	1.13	1.93	2.42	3.27