Dollar Tree, Inc. Financial Ratios — DT3 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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Return on Common Equity (%)	34.83	41.12	42.05	40.55	9.12	18.3	27.27	-24.81	13.9	19.82	17.7	19.62	-12.43	-53.68	33.17
Return on Assets (%)	20.74	24.38	21.6	19.13	2.91	5.67	10.7	-10.66	5	6.66	6.26	7.22	-4.43	-14.9	7.99
Return on Capital (%)	29.39	35	31.26	29.47	9.28	9.8	- -	- -	7.25	8.77	8.51	9.36	-5.44	-22.27	11.91
Return on Invested Capital (%)	27.69	30.99	29.86	28.62	9.15	9.63	- -	- -	7.13	8.6	8.33	8.57	7.93	8.18	10.81
Gross Margin (%)	35.87	35.87	35.58	35.27	30.05	30.86	31.57	30.44	29.82	30.53	29.4	37.51	35.87	35.81	36.4
EBITDA Margin (%)	14.27	14.81	14.81	14.49	9.92	11.3	11.73	-1.4	8.08	10.09	9.6	15.99	12.96	11.31	11.85
Operating Margin (%)	11.8	12.44	12.38	12.09	6.77	8.23	9.07	7.83	6.67	7.4	6.88	13.62	10.57	8.32	8.52
Incremental Operating Margin (%)	20.33	18.06	11.26	9.17	0.14	12.55	20.49	- -	- -	16.47	- -	- -	- -	- -	10.42
Pretax Margin (%)	11.76	13.24	12.17	11.09	2.89	6.42	7.66	-5.74	4.65	6.82	6.2	12.79	9.9	7.87	8.39
Profit Margin (%)	7.36	8.38	7.61	6.97	1.82	4.33	7.71	-6.97	3.5	5.26	5.04	10.48	-5.95	-17.24	6.61
Net Income to Common Margin (%)	7.36	8.38	7.61	6.97	1.82	4.33	7.71	-6.97	3.5	5.26	5.04	10.48	-5.95	-17.24	6.61
Effective Tax Rate (%)	37.36	36.74	37.47	37.2	36.99	32.59	- -	- -	24.73	22.87	18.64	23.92	23.83	24.65	24.81
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	34.83	41.12	42.05	40.55	9.12	18.3	27.27	-24.81	13.9	19.82	17.7	19.62	-12.43	-53.68	33.17

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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Total Debt	266	271	770	683	7,346	6,322	5,678	4,265	10,031	9,640	9,970	10,127	7,368	7,831	7,056
ST Debt	16	14	13	- -	108	152	916	- -	1,529	1,348	1,408	1,450	900	1,961	1,000
LT Debt	250	257	757	683	7,238	6,170	4,762	4,265	8,502	8,292	8,563	8,677	6,469	5,870	6,055
Total Debt/EBITDA	0.28	0.25	0.66	0.55	4.78	2.7	2.18	-13.4	5.26	3.74	3.94	4.11	3.39	3.94	3.07
Net Debt/EBITDA	-0.02	-0.12	0.43	-0.15	4.3	2.33	1.75	-12.07	1.69	0.7	0.96	1.13	1.38	1.09	0.74
Total Debt/EBIT	0.34	0.29	0.79	0.66	7	3.71	2.84	-4.54	7.95	5.11	5.5	4.82	4.15	5.36	4.27
Net Debt/EBIT	-0.03	-0.14	0.52	-0.17	6.3	3.2	2.29	-4.09	2.56	0.96	1.34	1.32	1.69	1.49	1.04
EBITDA to Interest Expense	326.21	391.21	75.38	15.56	2.56	6.24	8.65	-0.86	11.77	17.48	14.13	19.38	19.33	18.5	26.91
EBITDA-CapEx/Interest Expense	326.21	391.21	75.36	15.56	2.56	6.24	8.65	-0.86	11.77	17.48	14.12	19.34	19.28	18.5	26.91
EBIT to Interest Expense	269.69	328.61	63.01	12.99	1.75	4.54	6.69	4.83	9.72	12.82	10.13	16.5	15.77	13.6	19.33
Interest Expense	3	3	15	80	599	376	302	370	162	147	179	127	113	108	86
Common Equity/Total Assets	57.74	60.59	42.23	51.11	27.71	34.32	43.97	41.8	31.95	35.2	35.53	38.01	33.21	21.33	27.88
Long-Term Debt/Equity (%)	18.59	15.41	64.66	38.25	164.25	114.48	66.3	75.59	135.92	113.81	110.93	99.15	88.45	147.58	161.27
Long-Term Debt/Capital (%)	15.53	13.26	39.01	27.67	61.59	52.68	37.03	43.05	52.2	48.99	48.41	45.96	44.06	49.71	56.01
Long-Term Debt/Total Assets (%)	10.74	9.34	27.31	19.55	45.52	39.29	29.16	31.59	43.43	40.06	39.42	37.69	29.37	31.48	44.97
Total Debt/Equity (%)	19.75	16.27	65.76	38.25	166.7	117.3	79.06	75.59	160.37	132.32	129.17	115.71	100.76	196.88	187.9
Total Debt/Capital (%)	16.49	13.99	39.67	27.67	62.5	53.98	44.15	43.05	61.59	56.96	56.37	53.64	50.19	66.32	65.27
Total Debt/Total Assets (%)	11.4	9.86	27.77	19.55	46.2	40.26	34.76	31.59	51.24	46.58	45.9	43.99	33.46	42	52.39
Net Debt to Equity	-1.7	-7.71	42.89	-10.16	150	101.22	63.77	68.11	51.69	24.84	31.51	31.75	41.04	54.68	45.64
Net Debt/Capital (%)	-1.72	-8.36	30.02	-11.31	60	50.3	38.94	40.51	20.53	11.67	14.56	15.24	21.05	20.61	16.98
EBITDA	946	1,095	1,161	1,246	1,537	2,342	2,610	-318	1,908	2,575	2,527	2,465	2,175	1,989	2,301
EBITDA-CapEx	946	1,095	1,161	1,246	1,537	2,341	2,610	-318	1,908	2,575	2,526	2,460	2,169	1,989	2,301
Operating Income (Loss)	782	920	970	1,040	1,050	1,705	2,018	1,788	1,575	1,888	1,811	2,099	1,775	1,462	1,653

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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Cash Ratio	0.5	0.59	0.39	1	0.35	0.41	0.38	0.2	0.15	0.38	0.24	0.15	0.09	0.15	0.22
Current Ratio	2.08	2.18	2.01	2.31	1.88	1.87	1.6	2.05	1.2	1.35	1.34	1.51	1.31	1.06	1.07
Quick Ratio	0.5	0.59	0.39	1.02	0.43	0.48	0.42	0.25	0.18	0.38	0.24	0.15	0.09	0.15	0.22
CFO/Avg Current Liab	1.23	1.08	1.17	1.22	0.54	0.8	0.61	0.71	0.66	0.75	0.36	0.38	0.6	0.43	0.43
Common Equity/Total Assets	57.74	60.59	42.23	51.11	27.71	34.32	43.97	41.8	31.95	35.2	35.53	38.01	33.21	21.33	27.88
Long-Term Debt/Equity (%)	18.59	15.41	64.66	38.25	164.25	114.48	66.3	75.59	135.92	113.81	110.93	99.15	88.45	147.58	161.27
Long-Term Debt/Capital (%)	15.53	13.26	39.01	27.67	61.59	52.68	37.03	43.05	52.2	48.99	48.41	45.96	44.06	49.71	56.01
Long-Term Debt/Total Assets (%)	10.74	9.34	27.31	19.55	45.52	39.29	29.16	31.59	43.43	40.06	39.42	37.69	29.37	31.48	44.97
Total Debt/Equity (%)	19.75	16.27	65.76	38.25	166.7	117.3	79.06	75.59	160.37	132.32	129.17	115.71	100.76	196.88	187.9
Total Debt/Capital (%)	16.49	13.99	39.67	27.67	62.5	53.98	44.15	43.05	61.59	56.96	56.37	53.64	50.19	66.32	65.27
Total Debt/Total Assets (%)	11.4	9.86	27.77	19.55	46.2	40.26	34.76	31.59	51.24	46.58	45.9	43.99	33.46	42	52.39
CFO/Total Liabilities	69.77	62.53	49.59	55.21	6.98	16.23	16.5	22.47	14.04	20.25	10.22	11.32	18.25	19.52	26.09
CFO/CapEx	- -	- -	2,647	- -	- -	1,859.22	- -	- -	- -	- -	894.69	322.96	426.11	- -	- -
Altman's Z-Score	- -	10.29	9.14	9.82	4.34	5.66	6.58	6.32	3.35	3.66	3.86	3.42	2.75	2.21	3.78

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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Accounts Receivable Turnover	- -	- -	- -	- -	403.08	312.04	304.11	238.61	220.46	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	0.91	1.17	1.2	1.53	1.66	- -	- -	- -	- -	- -	- -
Inventory Turnover	5.09	5.16	5.03	5.38	5.53	4.98	5.05	4.74	4.7	5.1	4.77	1.96	2.71	4.37	4.78
Days Inventory Outstanding	71.7	70.78	72.52	67.88	66.01	73.27	72.35	77.08	77.74	71.56	76.54	186.03	134.74	83.58	76.39
Accounts Payable Turnover	15.75	15.31	13.81	13.46	15.06	12.06	13.53	12.54	12.03	12.51	11.61	5.66	5.09	7.98	7.52
Accounts Payable Turnover Days	23.17	23.85	26.42	27.12	24.24	30.26	26.97	29.11	30.35	29.17	31.45	64.47	71.68	45.75	48.54
Cash Conversion Cycle	- -	- -	- -	- -	42.67	44.19	46.58	49.5	49.05	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	-65.1	-72.1	-71.15	-75.55	-76.08	- -	- -	- -	- -	- -	- -
Inventories	867	972	1,035	1,036	2,886	2,866	3,169	3,536	3,522	3,427	4,367	5,449	2,496	2,672	2,495
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	867	972	1,035	1,036	2,886	2,866	3,169	3,536	3,522	3,427	4,367	5,449	2,496	2,672	2,495
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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Market Capitalization	- -	8,985	10,520	14,375	19,102	18,234	27,307	23,059	20,628	23,732	29,565	33,199	28,506	15,752	23,347
- Cash & Cash Equivalents	288	400	268	864	736	866	1,098	422	539	1,417	985	643	425	1,257	718
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	266	271	770	683	7,346	6,322	5,678	4,265	10,031	9,640	9,970	10,127	7,368	7,831	7,056
Enterprise Value	- -	8,856	11,022	14,194	25,709	23,685	31,887	26,902	30,120	31,955	38,550	42,683	35,449	22,326	29,685
Total Capital	1,610	1,939	1,941	2,468	11,753	11,711	12,860	9,908	16,286	16,925	17,689	18,878	14,682	11,808	10,811
Total Debt/Capital (%)	16.49	13.99	39.67	27.67	62.5	53.98	44.15	43.05	61.59	56.96	56.37	53.64	50.19	66.32	65.27
Total Debt / EV	- -	0.03	0.07	0.05	0.29	0.27	0.18	0.16	0.33	0.3	0.26	0.24	0.21	0.35	0.24
EV/Sales	- -	1.2	1.41	1.65	1.66	1.14	1.43	1.18	1.28	1.25	1.46	2.77	2.11	1.27	1.53
EV/EBITDA	- -	8.08	9.5	11.39	16.72	10.11	12.22	- -	15.79	12.41	15.25	17.32	16.3	11.23	12.9
EV/EBIT	- -	9.63	11.36	13.65	24.49	13.89	15.95	- -	23.86	16.93	21.28	20.33	19.98	15.27	17.96
EV/Cash Flow to Firm	- -	13.02	13.71	14.29	21.78	12.29	- -	- -	15.12	11.29	24.44	24.94	12.8	7.58	11.42
EV/Free Cash Flow to Firm	- -	13.02	13.72	14.29	21.78	12.3	- -	- -	15.12	11.29	24.47	25.01	12.83	7.58	11.42
Diluted Market Cap	- -	9,230	11,075	14,467	18,170	18,285	27,350	23,118	20,765	24,130	30,077	33,631	28,714	15,812	24,264
Diluted Enterprise Value	- -	9,101	11,577	14,286	24,776	23,736	31,930	26,962	30,257	32,354	39,062	43,115	35,657	22,386	30,601
EV per Share	- -	39.43	52.96	69.01	109.41	100.3	134.36	112.99	127.23	136.92	171.26	192.94	162.68	103.8	149.54
TTM Sales	6,631	7,395	7,840	8,602	15,498	20,719	22,246	22,823	23,611	25,509	26,321	15,412	16,781	17,579	19,412
TTM EBITDA	946	1,095	1,161	1,246	1,537	2,342	2,610	-318	1,908	2,575	2,527	2,465	2,175	1,989	2,301
TTM Operating Income	782	920	970	1,040	1,050	1,705	2,018	1,788	1,575	1,888	1,811	2,099	1,775	1,462	1,653
TTM Cash Flow to Firm	688	680	804	993	1,180	1,926	- -	- -	1,992	2,830	1,577	1,712	2,770	2,943	2,598
TTM Free Cash Flow to Firm	688	680	803	993	1,180	1,926	- -	- -	1,992	2,830	1,575	1,707	2,764	2,943	2,598

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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Price/Free Cash Flow	- -	13.61	13.95	15.35	22.64	10.93	18.11	13.09	11.11	8.88	21.03	20.89	10.72	5.52	9.58
EV/EBIT	- -	9.63	11.36	13.65	24.49	13.89	15.95	- -	23.86	16.93	21.28	20.33	19.98	15.27	17.96
Enterprise Value	- -	8,856	11,022	14,194	25,709	23,685	31,887	26,902	30,120	31,955	38,550	42,683	35,449	22,326	29,685
Low Price	- -	37.33	39.05	49.81	61.22	70.75	66.05	78.63	85.84	64.13	84.5	125.13	102.94	60.74	61.18
EV/Sales	- -	1.2	1.41	1.65	1.66	1.14	1.43	1.18	1.28	1.25	1.46	2.77	2.11	1.27	1.53
EV/EBITDA	- -	8.08	9.5	11.39	16.72	10.11	12.22	- -	15.79	12.41	15.25	17.32	16.3	11.23	12.9
Price/Earnings	- -	14.81	18.48	24.03	64.05	20.31	15.89	- -	24.99	17.91	22.54	20.74	- -	- -	18.87
Price/Earnings Average	- -	15.08	18.42	19.86	59.55	21.97	11.75	- -	29.49	16.26	18.95	21	- -	- -	15.62
Price/Earnings High	- -	17.99	22.06	24.89	67.26	25.87	16.18	- -	34.04	20.23	25.35	24.45	- -	- -	22.79
Price/Earnings Low	- -	13.82	14.27	17.12	48.24	18.61	9.12	- -	24.62	11.3	14.5	17.29	- -	- -	9.82
Price/Book Value	- -	5.39	8.99	8.05	4.33	3.38	3.8	4.09	3.3	3.26	3.83	3.79	3.9	3.96	6.22
Price/Book Value Average	- -	5.49	8.96	6.66	4.03	3.66	2.81	3.83	3.89	2.96	3.22	3.84	4.02	5.32	5.15
Price/Book Value High	- -	6.55	10.73	8.34	4.55	4.31	3.87	4.84	4.49	3.68	4.31	4.47	4.84	8.17	7.51
Price/Book Value Low	- -	5.03	6.94	5.74	3.26	3.1	2.18	3.32	3.25	2.05	2.46	3.16	3.07	3.28	3.23
Price/Tangible Book Value	- -	6.01	10.53	8.88	-4.45	-5.68	-20.72	-543.83	17.61	10.78	11.22	9.05	4.14	4.43	7.01
Price/Tangible Book Value Average	- -	6.12	10.5	7.34	-4.14	-6.15	-15.31	-510.08	20.78	9.79	9.43	9.17	4.27	5.95	5.8
Price/Tangible Book Value High	- -	7.31	12.58	9.2	-4.68	-7.24	-21.09	-644.76	23.98	12.18	12.62	10.67	5.13	9.14	8.46
Price/Tangible Book Value Low	- -	5.61	8.14	6.33	-3.35	-5.21	-11.89	-441.51	17.35	6.8	7.22	7.55	3.26	3.67	3.65
Price/Sales	- -	1.24	1.41	1.67	1.17	0.88	1.22	1.01	0.88	0.94	1.14	2.17	1.71	0.9	1.25
Price/Sales Average	- -	1.26	1.4	1.38	1.09	0.95	0.91	0.95	1.03	0.86	0.96	2.2	1.77	1.21	1.03
Price/Sales High	- -	1.51	1.68	1.73	1.23	1.12	1.25	1.2	1.19	1.06	1.28	2.56	2.12	1.85	1.51
Price/Sales Low	- -	1.16	1.09	1.19	0.88	0.8	0.7	0.82	0.86	0.59	0.73	1.81	1.35	0.75	0.65
Price/Cash Flow	- -	13.52	13.88	15.27	22.54	10.88	18.04	13.05	11.05	8.85	20.91	20.74	10.7	5.52	9.55
Price/Cash Flow Average	- -	13.77	13.84	12.62	20.96	11.77	13.33	12.24	13.04	8.03	17.57	21.01	11.04	7.42	7.91
Price/Cash Flow High	- -	16.43	16.58	15.82	23.67	13.86	18.37	15.47	15.05	10	23.52	24.46	13.27	11.39	11.53
Price/Cash Flow Low	- -	12.62	10.72	10.88	16.97	9.97	10.36	10.59	10.89	5.58	13.45	17.3	8.42	4.58	4.97
Price/Free Cash Flow Average	- -	13.85	13.91	12.68	21.05	11.83	13.39	12.28	13.1	8.07	17.68	21.16	11.06	7.43	7.92
Price/Free Cash Flow High	- -	16.53	16.66	15.9	23.78	13.93	18.44	15.52	15.12	10.03	23.66	24.63	13.31	11.4	11.56
Price/Free Cash Flow Low	- -	12.7	10.78	10.94	17.05	10.02	10.4	10.63	10.94	5.6	13.53	17.42	8.44	4.58	4.98
EV/Sales Average	- -	1.22	1.4	1.36	1.57	1.22	1.11	1.12	1.43	1.17	1.29	2.8	2.17	1.58	1.32
EV/Sales High	- -	1.46	1.67	1.71	1.72	1.38	1.46	1.37	1.59	1.37	1.6	3.16	2.52	2.22	1.78
EV/Sales Low	- -	1.12	1.1	1.17	1.35	1.07	0.91	0.99	1.26	0.91	1.06	2.41	1.75	1.12	0.95
EV/EBITDA Average	- -	8.23	9.47	9.39	15.85	10.75	9.49	- -	17.74	11.56	13.39	17.49	16.72	13.95	11.15
EV/EBITDA High	- -	9.85	11.26	11.8	17.35	12.24	12.4	- -	19.7	13.61	16.71	19.73	19.46	19.65	15
EV/EBITDA Low	- -	7.54	7.43	8.08	13.65	9.46	7.76	- -	15.63	9.01	11.08	15.08	13.51	9.87	8.03
EV/EBIT Average	- -	9.8	11.32	11.25	23.21	14.77	12.39	- -	26.8	15.77	18.68	20.53	20.49	18.98	15.52
EV/EBIT High	- -	11.72	13.47	14.14	25.4	16.82	16.2	- -	29.78	18.55	23.32	23.16	23.85	26.73	20.89
EV/EBIT Low	- -	8.97	8.89	9.67	20	13	10.13	- -	23.62	12.28	15.46	17.7	16.55	13.43	11.18
Last Price	- -	40.01	50.55	69.89	81.3	77.22	115.06	96.85	87.14	101.69	131.34	150.07	130.82	73.24	117.61
High Price	- -	48.6	60.36	72.4	85.37	98.36	117.13	114.83	118.67	114.85	147.72	176.93	162.34	151.16	142.01
Enterprise Value Average	- -	9,019	10,988	11,701	24,365	25,177	24,763	25,470	33,833	29,770	33,834	43,106	36,360	27,748	25,661
Enterprise Value High	- -	10,786	13,066	14,710	26,666	28,678	32,379	31,181	37,584	35,028	42,238	48,624	42,319	39,085	34,528
Enterprise Value Low	- -	8,255	8,629	10,063	20,992	22,159	20,256	22,563	29,813	23,190	28,007	37,166	29,375	19,639	18,482

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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Shares Outstanding	231	225	208	206	235	236	237	238	237	233	225	221	218	215	199
Diluted Weighted Avg Shares	242	231	219	207	224	237	238	239	238	237	229	224	220	216	206
Basic Weighted Avg Shares	241	229	218	206	223	236	237	238	237	236	228	223	220	216	206
Revenue per Share	27.56	32.25	35.95	41.76	69.66	87.9	93.94	95.94	99.54	107.91	115.49	69.05	76.45	81.5	94.32
EBITDA per Share	3.93	4.78	5.32	6.05	6.91	9.94	11.02	-1.34	8.04	10.89	11.09	11.04	9.91	9.22	11.18
Operating Income per Share	3.25	4.01	4.45	5.05	4.72	7.23	8.52	7.51	6.64	7.99	7.95	9.41	8.08	6.78	8.03
Basic EPS, GAAP	2.03	2.7	2.74	2.91	1.27	3.8	7.24	-6.69	3.49	5.68	5.83	7.24	-4.55	-14.05	6.23
Basic EPS from Cont Ops	2.03	2.7	2.74	2.91	1.27	3.8	7.24	-6.69	3.49	5.68	5.83	6.72	5.77	4.83	5.95
Diluted EPS, GAAP	2.01	2.68	2.72	2.89	1.26	3.78	7.21	-6.66	3.47	5.65	5.8	7.21	-4.55	-14.03	6.22
Diluted EPS from Cont Ops	2.01	2.68	2.72	2.89	1.26	3.78	7.21	-6.66	3.47	5.65	5.8	6.69	5.77	4.83	5.94
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	2.85	2.96	3.64	4.58	3.61	7.1	6.38	7.42	7.88	11.49	6.28	7.23	12.23	13.27	12.31
Free Cash Flow per Basic Share	2.85	2.96	3.64	4.58	3.61	7.1	6.38	7.42	7.88	11.49	6.27	7.21	12.2	13.27	12.31
Cash & Equivalents per Share	1.25	1.78	1.29	4.2	3.15	3.69	4.63	1.77	2.28	6.07	4.38	2.91	1.95	5.84	3.62
Book Value per Share	5.82	7.42	5.62	8.68	18.76	22.82	30.26	23.7	26.42	31.22	34.29	39.56	33.56	18.49	18.92
Tangible Book Value per Share	5.07	6.65	4.8	7.87	-18.26	-13.58	-5.55	-0.18	4.95	9.43	11.7	16.58	31.62	16.53	16.78