eBay Inc. Financial Ratios — EBAY 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
Return on Common Equity (%)	27.42	17.75	16.39	0.24	12.96	64.09	-7.04	16.65	10.44	27.83	46.09	-3.6	7.81	5.3	5.25
Return on Assets (%)	13.09	8.1	7.27	0.11	5.49	34.93	-4.08	10.37	8.71	30.24	59.25	-5.35	13.03	9.64	10.99
Return on Capital (%)	23.69	14.79	13.48	0.03	8.98	- -	-4.79	11.5	7.96	20.63	35.93	- -	6.7	4.86	4.86
Return on Invested Capital (%)	10.44	10.65	7.39	-3.07	8.66	- -	-5.34	9.78	11.37	16.73	11.53	- -	9.54	13.44	14.55
Gross Margin (%)	70.3	70.04	81.93	81.08	79.39	78.45	77.63	76.61	78.66	79.8	74.57	72.64	71.98	71.99	71.45
EBITDA Margin (%)	28.43	29.05	37.71	35.93	33.57	32.34	29.62	27.6	31.9	36.19	32.87	28.5	23.18	25.69	24.18
Operating Margin (%)	20.37	20.52	29.72	28.17	25.57	25.01	22.81	20.25	23.83	29.64	28.05	23.99	19.2	22.54	20.51
Incremental Operating Margin (%)	12.78	21.28	7.46	4.13	140.91	18.13	-9.7	40.09	-1.47	59.11	18.81	91.68	-129.02	220.47	-5.02
Pretax Margin (%)	33.56	21.92	31.14	28.61	28	39.27	22.92	26	22.24	37.61	3.82	-16.35	36.66	22.15	20.78
Profit Margin (%)	27.71	18.54	34.59	0.52	20.08	78.15	-10.24	29.25	24.04	63.72	130.6	-12.96	27.36	19.21	18.3
Net Income to Common Margin (%)	27.71	18.54	34.59	0.52	20.08	78.15	-10.24	29.25	24.04	63.72	130.6	-12.96	27.36	19.21	18.3
Effective Tax Rate (%)	17.42	15.4	19.6	134.39	19.08	- -	144.53	5.38	13.26	25.65	36.68	- -	25.14	13.04	13.48
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	33.01	17.97	184.92	-38.38	19.03	26.91	26.6
Sustainable Growth Rate (%)	27.42	17.75	16.39	0.24	12.96	64.09	-7.04	16.65	6.99	22.83	-39.14	-4.99	6.32	3.88	3.85

Credit (USD)

API Chat

	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
Total Debt	2,090	4,519	4,123	7,627	6,749	8,960	10,015	9,231	8,219	8,205	9,432	9,420	8,228	7,863	7,180
ST Debt	565	413	6	850	- -	1,451	781	1,546	1,020	159	1,505	1,281	868	1,791	869
LT Debt	1,525	4,106	4,117	6,777	6,749	7,509	9,234	7,685	7,199	8,046	7,927	8,139	7,360	6,072	6,311
Total Debt/EBITDA	0.63	1.11	1.32	2.42	2.34	2.98	3.41	3.87	3.47	2.55	2.75	3.37	3.51	2.98	2.68
Net Debt/EBITDA	-0.79	-0.56	-0.12	1.12	1.7	2.38	2.69	2.94	2.89	2.06	2.25	2.41	2.45	1.89	1.82
Total Debt/EBIT	0.88	1.56	1.68	3.08	3.07	3.85	4.42	5.27	4.64	3.11	3.23	4.01	4.24	3.39	3.15
Net Debt/EBIT	-1.11	-0.8	-0.15	1.42	2.24	3.07	3.49	4.01	3.87	2.52	2.64	2.86	2.96	2.15	2.14
EBITDA to Interest Expense	132.52	64.89	32.78	28.97	20.03	13.36	10.07	6.98	7.62	10.59	12.73	11.88	8.91	10.2	10.91
EBITDA-CapEx/Interest Expense	94	44.94	25.64	23.27	15.39	10.58	7.79	5.16	5.99	9.07	11.08	9.97	7.18	8.43	8.78
EBIT to Interest Expense	94.92	45.84	25.83	22.72	15.26	10.33	7.75	5.12	5.69	8.67	10.87	10	7.38	8.95	9.26
Interest Expense	25	63	95	109	144	225	292	342	311	304	269	235	263	259	246
Common Equity/Total Assets	49.02	43.16	45.45	41.88	43.45	62.74	53.61	72.14	97.7	118.92	135.55	164.59	168.98	195.99	223.91
Long-Term Debt/Equity (%)	8.51	19.68	17.41	34.05	102.63	71.25	114.72	122.35	250.84	225.95	81.07	157.95	115.07	117.72	136.75
Long-Term Debt/Capital (%)	9.85	20.01	17.92	25.55	46.66	31.39	38.56	29.91	27.72	25.81	17.41	18.61	16.44	13.25	13.54
Long-Term Debt/Total Assets (%)	5.58	11.08	9.92	15.02	38.01	31.49	35.53	33.68	39.61	41.67	29.77	39.04	34.04	31.36	35.84
Total Debt/Equity (%)	11.66	21.66	17.44	38.32	102.63	85.02	124.43	146.97	286.38	230.41	96.46	182.81	128.64	152.44	155.58
Total Debt/Capital (%)	13.5	22.02	17.94	28.75	46.66	37.46	41.82	35.93	31.64	26.33	20.72	21.54	18.38	17.16	15.4
Total Debt/Total Assets (%)	7.65	12.19	9.94	16.9	38.01	37.57	38.54	40.45	45.22	42.49	35.42	45.18	38.06	40.6	40.77
Net Debt to Equity	-14.66	-11.01	-1.57	17.69	74.77	67.79	98.09	111.91	238.92	186.32	78.78	130.35	89.71	96.78	105.72
Net Debt/Capital (%)	-24.37	-16.77	-2.01	15.71	38.92	32.32	36.17	29.92	27.35	22.07	17.45	16.15	13.41	11.51	10.9
EBITDA	3,313	4,088	3,114	3,158	2,884	3,007	2,940	2,387	2,370	3,219	3,425	2,792	2,344	2,642	2,684
EBITDA-CapEx	2,350	2,831	2,436	2,536	2,216	2,381	2,274	1,764	1,862	2,756	2,981	2,343	1,888	2,184	2,159
Operating Income (Loss)	2,373	2,888	2,454	2,476	2,197	2,325	2,264	1,752	1,770	2,636	2,923	2,350	1,941	2,318	2,277

Liquidity (USD)

API Chat

	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
Cash Ratio	0.88	0.86	0.71	0.45	2.71	1.86	1.65	1.1	0.68	0.87	1.58	1.75	1.99	0.97	0.63
Current Ratio	1.88	1.96	1.84	1.51	3.49	2.31	2.18	1.6	1.16	1.8	1.97	2.18	2.44	1.24	1.1
Quick Ratio	1.8	1.88	1.74	0.48	2.98	2.17	2.03	1.41	0.97	1.04	1.78	1.98	2.26	1.16	0.98
CFO/Avg Current Liab	0.58	0.43	0.42	0.38	0.41	0.93	0.85	0.66	0.73	0.6	0.62	0.51	0.55	0.45	0.36
Common Equity/Total Assets	49.02	43.16	45.45	41.88	43.45	62.74	53.61	72.14	97.7	118.92	135.55	164.59	168.98	195.99	223.91
Long-Term Debt/Equity (%)	8.51	19.68	17.41	34.05	102.63	71.25	114.72	122.35	250.84	225.95	81.07	157.95	115.07	117.72	136.75
Long-Term Debt/Capital (%)	9.85	20.01	17.92	25.55	46.66	31.39	38.56	29.91	27.72	25.81	17.41	18.61	16.44	13.25	13.54
Long-Term Debt/Total Assets (%)	5.58	11.08	9.92	15.02	38.01	31.49	35.53	33.68	39.61	41.67	29.77	39.04	34.04	31.36	35.84
Total Debt/Equity (%)	11.66	21.66	17.44	38.32	102.63	85.02	124.43	146.97	286.38	230.41	96.46	182.81	128.64	152.44	155.58
Total Debt/Capital (%)	13.5	22.02	17.94	28.75	46.66	37.46	41.82	35.93	31.64	26.33	20.72	21.54	18.38	17.16	15.4
Total Debt/Total Assets (%)	7.65	12.19	9.94	16.9	38.01	37.57	38.54	40.45	45.22	42.49	35.42	45.18	38.06	40.6	40.77
CFO/Total Liabilities	34.87	23.68	28	22.5	36.08	21.24	17.54	16.07	20.35	15.36	15.77	14.36	15.94	16.99	15.08
CFO/CapEx	3.4	3.05	7.37	9.13	6.04	4.51	4.72	4.27	6.13	5.22	5.98	5.02	5.32	5.27	3.73
Altman's Z-Score	3.54	3.06	2.68	1.98	4.14	3.65	3.2	3.22	3.96	4.83	4.84	5.17	5.24	6.12	7.5

Working Capital (USD)

API Chat

	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
Accounts Receivable Turnover	20.51	18.71	9.6	11.73	14.1	15.36	15.41	12.29	11.73	19.4	45.3	104.2	30.41	14.22	10.97
Days Sales Outstanding	17.8	19.51	38.04	31.12	25.89	23.77	23.68	29.71	31.12	18.82	8.06	3.5	12	25.66	33.26
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	14.82	14.46	4.89	8	7.77	6.34	7.25	6.57	6.16	7.09	9.81	10.25	10.73	10.99	12.7
Accounts Payable Turnover Days	24.62	25.24	74.61	45.65	46.99	57.55	50.37	55.57	59.3	51.49	37.19	35.61	34.01	33.2	28.74
Cash Conversion Cycle	-6.82	-5.73	-36.58	-14.53	-21.1	-33.79	-26.69	-25.86	-28.17	-32.67	-29.13	-32.11	-22.01	-7.54	4.52
Inventory to Cash Days	17.8	19.51	38.04	31.12	25.89	23.77	23.68	29.71	31.12	18.82	8.06	3.5	12	25.66	33.26
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	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
Market Capitalization	14,906	25,052	27,014	26,696	29,995	30,398	36,282	24,853	28,119	33,192	40,789	22,180	22,679	30,727	39,979
- Cash & Cash Equivalents	4,691	6,817	4,494	4,105	1,832	1,816	2,120	2,202	901	1,101	1,379	2,154	1,985	2,433	1,867
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2,090	4,519	4,123	7,627	6,749	8,960	10,015	9,231	8,219	8,205	9,432	9,420	8,228	7,863	7,180
Enterprise Value	11,067	20,163	22,112	26,488	30,613	32,209	40,434	29,169	33,587	37,904	42,898	24,130	21,915	32,700	44,240
Total Capital	15,481	20,519	22,979	26,529	14,464	23,921	23,946	25,692	25,975	31,168	45,524	43,737	44,761	45,816	46,610
Total Debt/Capital (%)	13.5	22.02	17.94	28.75	46.66	37.46	41.82	35.93	31.64	26.33	20.72	21.54	18.38	17.16	15.4
Total Debt / EV	0.19	0.22	0.19	0.29	0.22	0.28	0.25	0.32	0.24	0.22	0.22	0.39	0.38	0.24	0.16
EV/Sales	0.95	1.43	2.68	3.01	3.56	3.46	4.07	3.37	4.52	4.26	4.12	2.46	2.17	3.18	3.99
EV/EBITDA	3.34	4.93	7.1	8.39	10.61	10.71	13.75	12.22	14.17	11.78	12.52	8.64	9.35	12.38	16.48
EV/EBIT	4.66	6.98	9.01	10.7	13.93	13.85	17.86	16.65	18.98	14.38	14.68	10.27	11.29	14.11	19.43
EV/Cash Flow to Firm	3.36	5.18	4.36	4.7	7.38	9.84	13.41	9.78	9.93	14.33	15.17	9.89	8.36	12.39	20.37
EV/Free Cash Flow to Firm	2.6	3.92	3.85	4.23	6.35	8.26	10.98	8.09	8.63	12.2	13.11	8.35	7.12	10.56	16.4
Diluted Market Cap	15,138	25,459	27,389	26,696	30,293	30,694	36,282	25,132	28,334	33,566	41,477	22,180	22,807	31,037	40,763
Diluted Enterprise Value	12,537	23,161	27,018	30,218	35,210	37,838	44,177	32,161	35,652	40,670	49,530	29,446	29,050	36,467	46,076
EV per Share	8.56	15.61	17.07	21.17	25.34	28.43	38	29.76	39.56	53.39	65.79	43.24	41.35	65.93	96.38
TTM Sales	11,652	14,072	8,257	8,790	8,592	9,298	9,927	8,650	7,429	8,894	10,420	9,795	10,112	10,283	11,100
TTM EBITDA	3,313	4,088	3,114	3,158	2,884	3,007	2,940	2,387	2,370	3,219	3,425	2,792	2,344	2,642	2,684
TTM Operating Income	2,373	2,888	2,454	2,476	2,197	2,325	2,264	1,752	1,770	2,636	2,923	2,350	1,941	2,318	2,277
TTM Cash Flow to Firm	3,295	3,891	5,071	5,640	4,150	3,275	3,016	2,982	3,384	2,645	2,827	2,441	2,623	2,639	2,172
TTM Free Cash Flow to Firm	4,258	5,148	5,749	6,262	4,818	3,901	3,682	3,605	3,892	3,108	3,271	2,890	3,079	3,097	2,697

Multiples (USD)

API Chat

	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
Price/Free Cash Flow	3.57	5	4.83	4.24	6.44	8.89	9.52	7.66	7.82	11.65	13.38	8.21	7.91	10.81	16.41
EV/EBIT	4.66	6.98	9.01	10.7	13.93	13.85	17.86	16.65	18.98	14.38	14.68	10.27	11.29	14.11	19.43
Enterprise Value	11,067	20,163	22,112	26,488	30,613	32,209	40,434	29,169	33,587	37,904	42,898	24,130	21,915	32,700	44,240
Low Price	11.3	12.44	20.23	19.5	22.11	21.52	29.51	26.01	27.56	26.02	50.45	35.92	37.17	40.16	58.71
EV/Sales	0.95	1.43	2.68	3.01	3.56	3.46	4.07	3.37	4.52	4.26	4.12	2.46	2.17	3.18	3.99
EV/EBITDA	3.34	4.93	7.1	8.39	10.61	10.71	13.75	12.22	14.17	11.78	12.52	8.64	9.35	12.38	16.48
Price/Earnings	4.62	9.6	9.46	580.36	17.39	4.18	- -	9.82	15.74	5.86	3	- -	8.2	15.56	19.68
Price/Earnings Average	4.75	7.95	9.22	552.44	16.36	3.81	-33.14	12.62	16.08	5.32	2.96	-20.08	8.17	13.63	17.7
Price/Earnings High	5.96	11.08	11.08	683.43	20.89	5.18	-41.1	18.2	19.97	7.65	3.89	-29.68	10	17.03	22.86
Price/Earnings Low	4.52	6.16	9.17	530.32	15.48	3.36	-30.87	10.08	13.1	3.26	2.42	-15.79	7.12	10.09	13.27
Price/Book Value	1.11	1.57	1.43	1.41	3.89	2.03	2.6	1.51	1.58	1.45	1.13	0.65	0.62	0.81	1.01
Price/Book Value Average	1.15	1.3	1.4	1.34	3.66	1.85	2.42	1.94	1.62	1.31	1.12	0.74	0.62	0.71	0.91
Price/Book Value High	1.44	1.81	1.68	1.66	4.67	2.51	3	2.8	2.01	1.89	1.47	1.1	0.76	0.89	1.18
Price/Book Value Low	1.09	1	1.39	1.29	3.46	1.63	2.25	1.55	1.32	0.8	0.91	0.58	0.54	0.52	0.68
Price/Tangible Book Value	1.83	2.24	2.01	1.77	14.74	5.12	11.31	24.15	-16.52	-45.1	7.28	24.89	10.65	34.56	270.13
Price/Tangible Book Value Average	1.88	1.85	1.96	1.68	13.87	4.67	10.51	31.03	-16.88	-40.95	7.2	28.6	10.62	30.29	242.93
Price/Tangible Book Value High	2.36	2.58	2.35	2.08	17.71	6.33	13.03	44.75	-20.95	-58.9	9.45	42.27	13	37.83	313.7
Price/Tangible Book Value Low	1.79	1.44	1.95	1.62	13.12	4.11	9.79	24.77	-13.75	-25.1	5.87	22.5	9.25	22.41	182.08
Price/Sales	1.28	1.78	3.27	3.04	3.49	3.27	3.65	2.87	3.79	3.73	3.91	2.26	2.24	2.99	3.6
Price/Sales Average	1.32	1.47	3.19	2.89	3.28	2.98	3.4	3.69	3.87	3.39	3.87	2.6	2.24	2.62	3.24
Price/Sales High	1.65	2.05	3.83	3.58	4.19	4.04	4.21	5.32	4.8	4.87	5.08	3.84	2.74	3.27	4.18
Price/Sales Low	1.25	1.14	3.17	2.78	3.11	2.62	3.16	2.95	3.15	2.08	3.16	2.05	1.95	1.94	2.43
Price/Cash Flow	4.55	6.53	5.41	4.7	7.44	10.76	11.53	9.35	9.03	13.72	15.35	9.84	9.35	12.73	20.41
Price/Cash Flow Average	4.69	5.41	5.27	4.48	7	9.81	10.71	12.01	9.23	12.46	15.17	11.31	9.32	11.15	18.35
Price/Cash Flow High	5.88	7.53	6.33	5.54	8.93	13.31	13.28	17.33	11.45	17.92	19.92	16.71	11.41	13.93	23.7
Price/Cash Flow Low	4.46	4.19	5.24	4.3	6.62	8.63	9.98	9.59	7.51	7.64	12.38	8.89	8.12	8.25	13.76
Price/Free Cash Flow Average	3.68	4.14	4.71	4.03	6.06	8.11	8.84	9.84	7.99	10.58	13.21	9.43	7.89	9.47	14.76
Price/Free Cash Flow High	4.61	5.76	5.65	4.99	7.74	11	10.96	14.19	9.92	15.21	17.36	13.93	9.66	11.83	19.06
Price/Free Cash Flow Low	3.5	3.21	4.68	3.87	5.74	7.13	8.24	7.86	6.51	6.48	10.79	7.42	6.87	7.01	11.06
EV/Sales Average	1.09	1.31	3.14	3.29	3.86	3.75	4.19	4.5	4.85	4.19	4.64	3.34	2.85	3.15	3.72
EV/Sales High	1.43	1.89	3.79	3.98	4.77	4.81	5.01	6.14	5.78	5.67	5.85	4.59	3.35	3.8	4.66
EV/Sales Low	1.03	0.98	3.13	3.18	3.68	3.39	3.96	3.76	4.13	2.88	3.93	2.79	2.57	2.47	2.91
EV/EBITDA Average	3.85	4.51	8.34	9.16	11.49	11.59	14.15	16.32	15.21	11.57	14.12	11.73	12.31	12.25	15.37
EV/EBITDA High	5.02	6.51	10.04	11.07	14.2	14.88	16.9	22.24	18.13	15.67	17.81	16.09	14.47	14.78	19.28
EV/EBITDA Low	3.62	3.37	8.29	8.84	10.97	10.48	13.37	13.62	12.96	7.95	11.96	9.78	11.07	9.59	12.02
EV/EBIT Average	5.37	6.39	10.58	11.69	15.08	14.99	18.38	22.24	20.36	14.13	16.54	13.94	14.86	13.96	18.12
EV/EBIT High	7.01	9.21	12.74	14.12	18.64	19.25	21.95	30.3	24.28	19.14	20.87	19.12	17.48	16.85	22.72
EV/EBIT Low	5.06	4.77	10.52	11.27	14.4	13.56	17.36	18.56	17.35	9.7	14.01	11.62	13.37	10.94	14.17
Last Price	11.53	19.39	20.86	21.34	24.83	26.83	34.1	25.36	33.12	46.75	62.56	39.75	42.79	61.95	87.1
High Price	14.88	22.37	24.43	25.13	29.83	33.19	39.28	46.99	42	61.06	81.19	67.49	52.23	67.8	101.15
Enterprise Value Average	12,747	18,450	25,959	28,934	33,134	34,854	41,603	38,961	36,045	37,242	48,348	32,750	28,848	32,354	41,266
Enterprise Value High	16,635	26,604	31,266	34,960	40,952	44,748	49,689	53,079	42,976	50,457	60,989	44,925	33,925	39,059	51,741
Enterprise Value Low	12,007	13,774	25,827	27,916	31,626	31,526	39,294	32,519	30,716	25,578	40,946	27,309	25,943	25,349	32,261

	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
Shares Outstanding	1,286	1,294	1,294	1,224	1,184	1,087	1,029	915	796	684	594	539	517	471	449
Diluted Weighted Avg Shares	1,313	1,313	1,313	1,251	1,220	1,144	1,064	991	856	718	663	558	533	501	468
Basic Weighted Avg Shares	1,293	1,292	1,295	1,251	1,208	1,133	1,064	980	849	710	652	558	530	496	459
Revenue per Share	9.01	10.89	6.38	7.03	7.11	8.21	9.33	8.83	8.75	12.53	15.98	17.55	19.08	20.73	24.18
EBITDA per Share	2.56	3.16	2.4	2.52	2.39	2.65	2.76	2.44	2.79	4.53	5.25	5	4.42	5.33	5.85
Operating Income per Share	1.84	2.24	1.89	1.98	1.82	2.05	2.13	1.79	2.08	3.71	4.48	4.21	3.66	4.67	4.96
Basic EPS, GAAP	2.5	2.02	2.21	0.04	1.43	6.41	-0.96	2.58	2.1	7.98	20.87	-2.27	5.22	3.98	4.42
Basic EPS from Cont Ops	2.5	2.02	1.6	-0.69	1.61	6.43	-0.95	2.17	1.69	3.5	0.39	-2.28	5.24	3.99	4.35
Diluted EPS, GAAP	2.46	1.99	2.18	0.04	1.41	6.35	-0.96	2.55	2.09	7.89	20.52	-2.27	5.19	3.94	4.34
Diluted EPS from Cont Ops	2.46	1.99	1.57	-0.69	1.6	6.37	-0.95	2.15	1.68	3.46	0.38	-2.28	5.21	3.95	4.26
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	0.56	0.63	0.71	0.88	1	1.07	1.16
Cash Flow per Share	2.53	2.97	3.86	4.54	3.34	2.49	2.96	2.71	3.67	3.41	4.08	4.04	4.58	4.87	4.27
Free Cash Flow per Basic Share	1.79	2	3.33	4.04	2.79	1.94	2.33	2.08	3.07	2.75	3.39	3.23	3.72	3.94	3.12
Cash & Equivalents per Share	4.59	7.28	6.97	6.26	5.08	6.31	5.51	5.02	3.24	4.92	11.23	13.39	16.97	11.88	6.36
Book Value per Share	10.36	12.38	14.56	15.11	6.39	13.2	13.09	16.8	20.91	32.34	55.36	61.5	68.93	76.52	85.9
Tangible Book Value per Share	6.31	8.67	10.38	12.07	1.68	5.24	3.01	1.05	-2	-1.04	8.59	1.6	4.02	1.79	0.32

eBay Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)