Expedia Group, Inc. Financial Ratios — E3X1 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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	19.39	12.55	11.51	26.5	28.16	6.76	8.76	9.47	14.08	-98.39	-3.08	16.22	41.76	79.84	91.09
Return on Assets (%)	7.18	4.11	3.13	4.75	6.24	1.8	2.2	2.22	2.86	-13.03	0.06	1.63	3.69	5.61	5.53
Return on Capital (%)	13.7	9.88	8.3	12.43	13.95	5.29	5.68	5.76	6.72	- -	- -	4.75	10.92	15.41	16.75
Return on Invested Capital (%)	9.84	10.34	6.91	10.17	4.94	4.92	5.78	5.91	6.51	- -	- -	6.13	7.13	11.22	16.75
Gross Margin (%)	77.93	77.7	78.24	79.54	80.37	81.8	82.53	83.39	82.88	68.28	82.3	85.8	87.75	89.46	90.12
EBITDA Margin (%)	18.4	15.57	13.61	14.93	13.59	14.71	15.05	15.28	15.02	-35.12	11.63	16.09	14.33	15.75	18.72
Operating Margin (%)	14.51	13.62	10.7	10.2	6.31	6.61	6.63	6.98	7.96	-29.37	3.05	10.19	11.95	12.2	14.68
Incremental Operating Margin (%)	- -	8.31	- -	7.79	- -	7.56	6.77	9.97	21.09	36.23	52.63	30.21	29.44	15.96	47.31
Pretax Margin (%)	11.66	8.69	6.3	8.06	13.88	3.16	4.15	4.32	6.42	-60.61	-0.44	4.61	7.93	11.26	10.8
Profit Margin (%)	13.69	6.95	4.88	6.91	11.46	3.21	3.76	3.62	4.68	-50.24	0.14	3.02	6.21	9.01	8.78
Net Income to Common Margin (%)	13.69	6.95	4.88	6.91	11.46	3.21	3.76	3.62	4.68	-51.68	-0.64	3.02	6.21	9.01	8.78
Effective Tax Rate (%)	18.84	13.45	28.05	19.73	21.95	5.78	10.79	17.94	26.19	- -	- -	36.25	32.42	20.62	18.23
Dvd Payout Ratio (%)	23.29	43.01	37.91	24.35	15.94	62.5	48.09	47.69	33.68	-1.64	- -	- -	- -	- -	15.29
Sustainable Growth Rate (%)	14.87	7.15	7.14	20.04	23.67	2.54	4.55	4.95	9.34	-100.01	-3.08	16.22	41.76	79.84	77.17

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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	1,249	1,249	1,249	1,747	3,183	3,159	4,249	3,717	5,470	8,729	8,810	6,552	6,567	6,531	6,415
ST Debt	- -	- -	- -	- -	- -	- -	500	- -	749	- -	735	- -	- -	1,043	1,692
LT Debt	1,249	1,249	1,249	1,747	3,183	3,159	3,749	3,717	4,721	8,729	8,075	6,552	6,567	5,488	4,723
Total Debt/EBITDA	1.97	1.99	1.92	2.03	3.51	2.45	2.81	2.17	3.02	-4.78	8.81	3.49	3.57	3.03	2.33
Net Debt/EBITDA	0.88	-0.07	0.35	0.4	1.66	1.06	0.93	0.74	0.9	-2.66	4.34	1.14	1.1	0.97	0.27
Total Debt/EBIT	2.6	2.89	3.41	3.37	7.7	6.84	6.8	5.21	6.06	-3.21	47.37	6.04	6.36	4.95	3.43
Net Debt/EBIT	1.17	-0.1	0.62	0.66	3.64	2.95	2.24	1.78	1.8	-1.78	23.33	1.98	1.96	1.58	0.4
EBITDA to Interest Expense	6.99	7.15	7.44	8.77	7.18	7.46	8.32	9.03	10.48	-5.07	2.85	6.78	7.51	8.77	9.22
EBITDA-CapEx/Interest Expense	6.99	7.15	7.44	8.77	7.18	7.46	8.32	9.03	10.48	-5.07	2.85	6.78	7.51	8.77	9.22
EBIT to Interest Expense	5.52	6.25	5.84	5.99	3.34	3.35	3.66	4.12	5.55	-4.24	0.75	4.29	6.26	6.79	7.23
Interest Expense	91	88	87	98	126	173	182	190	173	360	351	277	245	246	299
Common Equity/Total Assets	33.82	31.78	23.01	13.57	27.16	26.19	24.31	22.59	18.45	8.08	9.55	10.59	7.09	6.95	5.25
Long-Term Debt/Equity (%)	54.19	51.99	47.62	71.19	56.96	55.49	60.95	65.43	85.28	216.82	227.34	175.75	235.71	196.07	185.43
Long-Term Debt/Capital (%)	35.15	34.21	32.26	41.58	36.29	35.69	36.05	39.55	42.89	68.44	65.32	63.74	70.21	58.82	52.7
Long-Term Debt/Total Assets (%)	19.2	17.52	16.14	19.36	20.56	20.02	20.25	20.61	22.04	46.7	37.47	30.39	30.34	24.51	19.32
Total Debt/Equity (%)	54.19	51.99	47.62	71.19	56.96	55.49	69.08	65.43	98.81	216.82	248.03	175.75	235.71	233.33	251.86
Total Debt/Capital (%)	35.15	34.21	32.26	41.58	36.29	35.69	40.86	39.55	49.7	68.44	71.27	63.74	70.21	70	71.58
Total Debt/Total Assets (%)	19.2	17.52	16.14	19.36	20.56	20.02	22.95	20.61	25.54	46.7	40.89	30.39	30.34	29.17	26.24
Net Debt to Equity	24.3	-1.82	8.7	14.02	26.96	23.93	22.79	22.43	29.32	120.54	122.16	57.51	72.79	74.42	29.37
Net Debt/Capital (%)	19.55	-1.86	8.01	12.3	21.24	19.31	18.56	18.32	21.1	51.67	52.59	34.67	39.55	40.47	21.08
EBITDA	635	628	650	860	907	1,291	1,514	1,715	1,813	-1,826	1,000	1,877	1,840	2,157	2,758
EBITDA-CapEx	635	628	650	860	907	1,291	1,514	1,715	1,813	-1,826	1,000	1,877	1,840	2,157	2,758
Operating Income (Loss)	500	549	510	588	421	580	667	783	961	-1,527	262	1,189	1,534	1,670	2,163

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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.52	0.64	0.41	0.42	0.29	0.31	0.42	0.31	0.36	0.63	0.46	0.38	0.36	0.33	0.34
Current Ratio	0.89	0.88	0.67	0.7	0.5	0.56	0.7	0.64	0.72	1.04	0.87	0.82	0.78	0.72	0.73
Quick Ratio	0.66	0.81	0.61	0.61	0.47	0.53	0.66	0.58	0.6	0.78	0.6	0.58	0.6	0.57	0.6
CFO/Avg Current Liab	0.37	0.44	0.24	0.37	0.27	0.26	0.26	0.25	0.29	-0.48	0.5	0.34	0.24	0.24	0.26
Common Equity/Total Assets	33.82	31.78	23.01	13.57	27.16	26.19	24.31	22.59	18.45	8.08	9.55	10.59	7.09	6.95	5.25
Long-Term Debt/Equity (%)	54.19	51.99	47.62	71.19	56.96	55.49	60.95	65.43	85.28	216.82	227.34	175.75	235.71	196.07	185.43
Long-Term Debt/Capital (%)	35.15	34.21	32.26	41.58	36.29	35.69	36.05	39.55	42.89	68.44	65.32	63.74	70.21	58.82	52.7
Long-Term Debt/Total Assets (%)	19.2	17.52	16.14	19.36	20.56	20.02	20.25	20.61	22.04	46.7	37.47	30.39	30.34	24.51	19.32
Total Debt/Equity (%)	54.19	51.99	47.62	71.19	56.96	55.49	69.08	65.43	98.81	216.82	248.03	175.75	235.71	233.33	251.86
Total Debt/Capital (%)	35.15	34.21	32.26	41.58	36.29	35.69	40.86	39.55	49.7	68.44	71.27	63.74	70.21	70	71.58
Total Debt/Total Assets (%)	19.2	17.52	16.14	19.36	20.56	20.02	22.95	20.61	25.54	46.7	40.89	30.39	30.34	29.17	26.24
CFO/Total Liabilities	19.66	26.16	14.92	20.82	13.82	15.36	14.92	15.99	17.42	-26.15	20.83	19.29	14.27	15.75	17.71
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	1.86	2.48	2.69	2.66	2.27	2.43	2.14	2.21	1.71	0.56	1.36	1.29	1.68	1.78	2.09

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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	10.33	10.06	8.87	8.27	7.17	7.23	6.27	5.59	5.16	3.22	8.75	6.98	5.28	4.56	3.99
Days Sales Outstanding	35.34	36.27	41.17	44.11	50.89	50.45	58.22	65.32	70.7	113.21	41.71	52.28	69.14	79.97	91.4
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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	3,924	8,100	8,927	11,126	19,106	17,032	18,389	16,576	15,466	18,822	28,012	13,166	20,889	23,724	35,162
- Cash & Cash Equivalents	689	1,293	1,021	1,403	1,676	1,797	2,847	2,443	3,315	3,363	4,111	4,096	4,225	4,183	5,413
+ Preferred Equity and Hybrid Capital	- -	13	365	560	658	- -	22	30	15	1,022	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	105	123	478	670	724	1,561	1,628	1,577	1,569	1,494	1,495	1,445	1,252	1,242	1,263
+ Total Debt	1,249	1,249	1,249	1,747	3,183	3,159	4,249	3,717	5,470	8,729	8,810	6,552	6,567	6,531	6,415
Enterprise Value	3,941	7,547	9,673	12,344	21,961	19,883	20,973	19,429	18,679	26,680	34,006	17,019	24,455	27,014	37,107
Total Capital	3,554	3,652	3,873	4,201	8,771	8,852	10,400	9,398	11,006	12,755	12,362	10,280	9,353	9,330	8,962
Total Debt/Capital (%)	35.15	34.21	32.26	41.58	36.29	35.69	40.86	39.55	49.7	68.44	71.27	63.74	70.21	70	71.58
Total Debt / EV	0.32	0.17	0.13	0.14	0.14	0.16	0.2	0.19	0.29	0.33	0.26	0.38	0.27	0.24	0.17
EV/Sales	1.14	1.87	2.03	2.14	3.29	2.27	2.08	1.73	1.55	5.13	3.96	1.46	1.9	1.97	2.52
EV/EBITDA	6.21	12.02	14.89	14.35	24.22	15.4	13.85	11.33	10.3	- -	34.01	9.07	13.29	12.52	13.45
EV/EBIT	8.22	17.48	26.42	23.84	53.1	43.04	33.56	27.21	20.69	- -	182.83	15.69	23.67	20.48	19.83
EV/Cash Flow to Firm	4.38	5.75	11.71	8.54	14.97	11.61	10.45	9.12	6.45	- -	- -	4.71	8.56	8.24	9
EV/Free Cash Flow to Firm	4.38	5.75	11.71	8.54	14.97	11.61	10.45	9.12	6.45	- -	- -	4.71	8.56	8.24	9
Diluted Market Cap	4,075	8,375	9,608	11,660	17,041	17,541	18,952	17,224	16,256	18,536	26,948	13,894	22,898	25,404	37,873
Diluted Enterprise Value	4,091	7,822	10,355	12,878	19,896	20,392	21,536	20,077	19,469	26,394	32,942	17,747	26,464	28,694	39,818
EV per Share	29.5	55.77	74.59	97.15	146.15	132.52	138.22	132.05	130.99	185.8	218.48	111.03	178.44	209.74	302.92
TTM Sales	3,449	4,030	4,771	5,763	6,672	8,774	10,060	11,223	12,067	5,199	8,598	11,667	12,839	13,691	14,733
TTM EBITDA	635	628	650	860	907	1,291	1,514	1,715	1,813	-1,826	1,000	1,877	1,840	2,157	2,758
TTM Operating Income	500	549	510	588	421	580	667	783	961	-1,527	262	1,189	1,534	1,670	2,163
TTM Cash Flow to Firm	899	1,313	826	1,446	1,467	1,712	2,007	2,131	2,895	- -	- -	3,617	2,856	3,280	4,124
TTM Free Cash Flow to Firm	899	1,313	826	1,446	1,467	1,712	2,007	2,131	2,895	- -	- -	3,617	2,856	3,280	4,124

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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	4.93	6.77	12.59	8.53	12.46	11.32	10.27	8.72	5.87	-4.83	7.19	4.04	8.51	8.23	9.76
EV/EBIT	8.22	17.48	26.42	23.84	53.1	43.04	33.56	27.21	20.69	- -	182.83	15.69	23.67	20.48	19.83
Enterprise Value	3,941	7,547	9,673	12,344	21,961	19,883	20,973	19,429	18,679	26,680	34,006	17,019	24,455	27,014	37,107
Low Price	27.6	28.57	45.45	62.76	77.15	91.15	112.15	99.06	93.6	44.31	121.89	82.47	86.58	108.29	131.69
EV/Sales	1.14	1.87	2.03	2.14	3.29	2.27	2.08	1.73	1.55	5.13	3.96	1.46	1.9	1.97	2.52
EV/EBITDA	6.21	12.02	14.89	14.35	24.22	15.4	13.85	11.33	10.3	- -	34.01	9.07	13.29	12.52	13.45
Price/Earnings	8.45	28.67	39.88	28.35	21.65	60.53	48.61	41.61	28.26	- -	- -	38.23	27.72	19.62	27.81
Price/Earnings Average	8.37	21.83	33.88	25.24	18.34	59.81	53.87	44.4	32.17	- -	- -	58.08	19.79	15.11	19.12
Price/Earnings High	8.6	29.55	40.79	29.51	23.33	70.08	64.87	50.77	36.67	- -	- -	95.06	28.24	20.39	28.23
Price/Earnings Low	7.94	13.68	26.33	20.32	13.14	48.61	44.98	36.59	24.38	- -	- -	36.71	15.75	11.53	12.76
Price/Book Value	1.78	3.57	5.01	9.09	4.54	4.12	4.09	4.07	3.91	12.47	13.62	5.77	13.62	15.24	27.38
Price/Book Value Average	1.77	2.72	4.26	8.09	3.85	4.07	4.53	4.34	4.46	8.81	12.25	8.76	9.72	11.74	18.83
Price/Book Value High	1.82	3.68	5.13	9.46	4.9	4.77	5.45	4.96	5.08	12.65	14.29	14.34	13.87	15.84	27.8
Price/Book Value Low	1.68	1.71	3.31	6.51	2.76	3.31	3.78	3.58	3.38	4.21	9.22	5.54	7.74	8.96	12.56
Price/Tangible Book Value	-2.76	-5.16	-2.98	-2.77	-2.9	-2.72	-3.05	-2.75	-2.59	-2.55	-4.3	-2.17	-3.3	-3.89	-5.49
Price/Tangible Book Value Average	-2.73	-3.93	-2.53	-2.46	-2.46	-2.69	-3.38	-2.93	-2.95	-1.8	-3.87	-3.3	-2.35	-2.99	-3.77
Price/Tangible Book Value High	-2.81	-5.32	-3.05	-2.88	-3.13	-3.15	-4.07	-3.35	-3.36	-2.59	-4.52	-5.39	-3.36	-4.04	-5.57
Price/Tangible Book Value Low	-2.59	-2.46	-1.97	-1.98	-1.76	-2.19	-2.82	-2.41	-2.23	-0.86	-2.92	-2.08	-1.87	-2.28	-2.52
Price/Sales	1.16	1.99	1.95	1.96	2.48	1.95	1.83	1.51	1.32	3.57	3.13	1.15	1.72	1.77	2.44
Price/Sales Average	1.15	1.52	1.65	1.74	2.1	1.92	2.02	1.61	1.51	2.52	2.82	1.75	1.23	1.36	1.68
Price/Sales High	1.18	2.05	1.99	2.04	2.67	2.25	2.44	1.84	1.72	3.62	3.29	2.87	1.75	1.84	2.48
Price/Sales Low	1.09	0.95	1.29	1.4	1.51	1.56	1.69	1.32	1.14	1.21	2.12	1.11	0.98	1.04	1.12
Price/Cash Flow	4.83	6.49	12.17	8.26	12.1	11.02	9.96	8.55	5.77	-4.83	7.19	3.91	8.21	7.85	9.27
Price/Cash Flow Average	4.79	4.94	10.34	7.35	10.25	10.89	11.04	9.13	6.57	-3.42	6.47	5.94	5.86	6.04	6.38
Price/Cash Flow High	4.92	6.69	12.45	8.59	13.04	12.76	13.29	10.44	7.49	-4.91	7.54	9.73	8.37	8.16	9.41
Price/Cash Flow Low	4.54	3.1	8.03	5.92	7.34	8.85	9.22	7.52	4.98	-1.63	4.87	3.76	4.67	4.61	4.25
Price/Free Cash Flow Average	4.89	5.15	10.7	7.59	10.55	11.19	11.38	9.31	6.69	-3.42	6.47	6.14	6.08	6.34	6.71
Price/Free Cash Flow High	5.02	6.98	12.88	8.88	13.42	13.11	13.71	10.64	7.63	-4.91	7.54	10.04	8.67	8.56	9.91
Price/Free Cash Flow Low	4.64	3.23	8.31	6.11	7.56	9.09	9.51	7.67	5.07	-1.63	4.87	3.88	4.84	4.84	4.48
EV/Sales Average	1.13	1.39	1.75	1.93	2.85	2.24	2.28	1.83	1.73	4.07	3.63	2.04	1.44	1.57	1.77
EV/Sales High	1.16	1.93	2.07	2.22	3.51	2.57	2.7	2.06	1.93	5.19	4.12	3.14	1.93	2.04	2.55
EV/Sales Low	1.07	0.82	1.39	1.59	2.17	1.88	1.95	1.55	1.37	2.74	2.9	1.41	1.2	1.26	1.23
EV/EBITDA Average	6.15	8.94	12.82	12.93	21	15.24	15.17	11.98	11.49	- -	31.2	12.71	10.04	10	9.47
EV/EBITDA High	6.32	12.42	15.21	14.87	25.86	17.48	17.92	13.46	12.84	- -	35.39	19.49	13.5	12.96	13.65
EV/EBITDA Low	5.84	5.28	10.22	10.68	15.94	12.8	12.95	10.16	9.13	- -	24.97	8.79	8.39	7.99	6.55
EV/EBIT Average	8.14	13	22.75	21.48	46.04	42.6	36.74	28.77	23.06	- -	167.73	21.99	17.88	16.35	13.96
EV/EBIT High	8.36	18.05	26.98	24.71	56.69	48.85	43.4	32.32	25.79	- -	190.26	33.72	24.05	21.19	20.12
EV/EBIT Low	7.72	7.67	18.14	17.75	34.94	35.77	31.36	24.41	18.34	- -	134.22	15.2	14.94	13.07	9.66
Last Price	29.38	59.85	68.83	87.56	127.15	113.52	121.19	112.66	108.46	131.08	179.97	85.9	152.42	184.2	287.04
High Price	29.89	61.68	70.41	91.12	137.03	131.44	161.73	137.47	140.77	133.01	188.85	213.57	155.25	191.49	291.37
Enterprise Value Average	3,902	5,614	8,329	11,124	19,042	19,679	22,964	20,540	20,824	21,166	31,197	23,855	18,475	21,562	26,120
Enterprise Value High	4,009	7,794	9,877	12,796	23,445	22,571	27,125	23,079	23,286	26,958	35,388	36,588	24,843	27,952	37,637
Enterprise Value Low	3,704	3,313	6,640	9,192	14,449	16,527	19,601	17,428	16,560	14,221	24,965	16,495	15,432	17,237	18,077

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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	134	135	130	127	150	150	152	147	143	144	156	153	137	129	122
Diluted Weighted Avg Shares	139	140	140	133	134	155	156	153	150	141	150	162	150	138	132
Basic Weighted Avg Shares	136	134	135	129	130	150	152	150	147	141	150	157	145	131	125
Revenue per Share	25.38	30.03	35.37	44.71	51.26	58.35	66.35	74.84	81.98	36.76	57.42	74.47	88.56	104.17	117.52
EBITDA per Share	4.67	4.68	4.81	6.67	6.97	8.59	9.99	11.44	12.32	-12.91	6.68	11.98	12.69	16.41	22
Operating Income per Share	3.68	4.09	3.78	4.56	3.23	3.86	4.4	5.22	6.53	-10.8	1.75	7.59	10.58	12.71	17.25
Basic EPS, GAAP	3.48	2.09	1.73	3.09	5.87	1.88	2.49	2.71	3.84	-19	-0.37	2.25	5.5	9.39	10.32
Basic EPS from Cont Ops	2.4	2.26	1.6	2.89	5.55	1.74	2.45	2.65	3.89	-19.29	0.1	2.19	4.75	9.31	10.38
Diluted EPS, GAAP	3.41	2	1.67	2.99	5.7	1.83	2.42	2.66	3.77	-19	-0.37	2.18	5.31	8.95	9.81
Diluted EPS from Cont Ops	2.35	2.17	1.55	2.8	5.39	1.69	2.38	2.6	3.82	-19.29	0.1	2.12	4.58	8.87	9.86
Dividend per Share	0.56	0.97	0.56	0.66	0.83	1	1.16	1.24	1.32	0.87	0.45	- -	- -	- -	1.6
Cash Flow per Share	6.08	9.22	5.66	10.6	10.51	10.3	12.17	13.17	18.8	-27.11	25.03	21.96	18.56	23.47	30.95
Free Cash Flow per Basic Share	6.08	9.22	5.66	10.6	10.51	10.3	12.17	13.17	18.8	-27.11	25.03	21.96	18.56	23.47	30.95
Cash & Equivalents per Share	10.02	14.32	10.38	13.84	11.38	12.46	21.85	16.79	26.94	23.59	27.7	27.04	31.03	34.81	46.8
Book Value per Share	16.47	16.75	13.73	9.63	27.99	27.54	29.66	27.69	27.71	10.52	13.22	14.89	11.19	12.09	10.48
Tangible Book Value per Share	-10.64	-11.6	-23.09	-31.65	-43.8	-41.7	-39.79	-41.04	-41.93	-51.43	-41.81	-39.59	-46.25	-47.39	-52.3