Advanced Micro Devices, Inc. Financial Ratios — 4AMD 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 (%)	37.73	-111.18	-15.34	-110.26	- -	- -	-6.52	36.2	16.66	57.48	47.43	4.24	1.54	2.89	7.19
Return on Assets (%)	9.9	-26.42	-1.99	-9.95	-19.27	-15.55	-0.96	8.31	6.44	33.22	29.58	3.3	1.26	2.39	5.93
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	14.07	- -	43.94	- -	- -	2.89	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	19.06	- -	43.2	- -	- -	2.59	- -
Gross Margin (%)	44.76	22.78	37.33	33.4	27.06	23.22	34.02	37.79	42.61	44.53	48.25	44.93	46.12	49.35	49.52
EBITDA Margin (%)	10.43	-14.68	6.4	0.87	-7.87	-5.56	5.16	9.59	13.21	17.65	25.02	23.41	16.99	19.25	19.34
Operating Margin (%)	7.1	-17.63	1.6	2.71	-8.82	-8.87	2.42	6.97	9.37	14.02	22.2	5.36	1.77	8.09	10.66
Incremental Operating Margin (%)	- -	124.08	- -	30.92	33.07	- -	54.6	26.51	70.31	24.34	34.16	- -	93.7	54.27	18.16
Pretax Margin (%)	-0.02	-22.45	-1.4	-7.23	-16.19	-10.4	-0.15	5.1	5.53	13.06	22.33	5.02	2.17	7.71	11.95
Profit Margin (%)	7.48	-21.82	-1.57	-7.32	-16.54	-11.53	-0.63	5.2	5.07	25.5	19.24	5.59	3.77	6.36	12.51
Net Income to Common Margin (%)	7.48	-21.82	-1.57	-7.32	-16.54	-11.53	-0.63	5.2	5.07	25.5	19.24	5.59	3.77	6.36	12.51
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	8.33	- -	13.98	- -	- -	19.16	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	37.73	-111.18	-15.34	-110.26	- -	- -	-6.52	36.2	16.66	57.48	47.43	4.24	1.54	2.89	7.19

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	2,016	2,042	2,058	2,212	2,237	1,435	1,395	1,250	728	531	661	2,863	3,003	2,212	3,847
ST Debt	489	5	60	177	230	- -	70	136	43	- -	312	- -	751	- -	874
LT Debt	1,527	2,037	1,998	2,035	2,007	1,435	1,325	1,114	685	531	349	2,863	2,252	2,212	2,973
Total Debt/EBITDA	2.94	-2.57	6.07	46.08	-7.12	-5.98	5.15	2.01	0.82	0.31	0.16	0.52	0.78	0.45	0.57
Net Debt/EBITDA	1.67	-1.88	3.51	29.31	-4.62	-0.71	0.77	0.28	-1.1	-0.73	-0.54	-0.43	-0.38	-0.42	-0.35
Total Debt/EBIT	5.48	-1.93	19.98	-14.27	-4.65	-3.85	10.98	2.77	1.15	0.39	0.18	2.27	7.49	1.16	1.04
Net Debt/EBIT	3.12	-1.41	11.54	-9.08	-3.02	-0.46	1.65	0.38	-1.55	-0.92	-0.61	-1.87	-3.65	-1.09	-0.63
EBITDA to Interest Expense	3.81	-4.55	1.92	0.27	-1.96	-1.54	2.15	5.13	9.46	36.66	120.91	62.8	36.36	53.96	51.13
EBITDA-CapEx/Interest Expense	2.42	-5.31	1.44	-0.27	-2.56	-2.03	1.25	3.79	7.15	30.4	112.06	57.68	31.21	47.04	43.69
EBIT to Interest Expense	2.59	-5.46	0.48	0.84	-2.2	-2.46	1.01	3.73	6.71	29.13	107.29	14.36	3.78	22.67	28.2
Interest Expense	180	175	177	177	160	156	126	121	94	47	34	88	106	92	131
Common Equity/Total Assets	32.1	13.45	12.54	4.96	-13.36	12.53	16.78	27.79	46.9	65.13	60.37	81.02	82.33	83.16	81.9
Long-Term Debt/Equity (%)	96.04	378.62	367.28	1,088.24	- -	344.95	222.32	87.99	24.23	9.1	4.66	5.23	4.03	3.84	4.72
Long-Term Debt/Capital (%)	42.35	78.95	76.79	84.83	109.97	77.53	66.55	44.28	19.27	8.34	4.28	4.97	3.82	3.7	4.45
Long-Term Debt/Total Assets (%)	30.82	50.93	46.07	54.02	65.08	43.21	37.3	24.45	11.36	5.93	2.81	4.24	3.32	3.2	3.86
Total Debt/Equity (%)	126.79	379.55	378.31	1,182.89	-542.96	344.95	234.06	98.74	25.75	9.1	8.82	5.23	5.37	3.84	6.11
Total Debt/Capital (%)	55.91	79.15	79.09	92.21	122.58	77.53	70.07	49.68	20.48	8.34	8.1	4.97	5.1	3.7	5.76
Total Debt/Total Assets (%)	40.69	51.05	47.45	58.72	72.54	43.21	39.27	27.44	12.08	5.93	5.32	4.24	4.42	3.2	5
Net Debt to Equity	72.14	277.51	218.57	752.41	-352.43	41.11	35.23	13.59	-34.67	-21.67	-29.64	-4.33	-2.62	-3.59	-3.68
Net Debt/Capital (%)	41.91	73.51	68.61	88.27	139.62	29.13	26.05	11.96	-46.91	-26.5	-39.52	-4.49	-2.67	-3.69	-3.78
EBITDA	685	-796	339	48	-314	-240	271	621	889	1,723	4,111	5,526	3,854	4,964	6,698
EBITDA-CapEx	435	-929	255	-47	-410	-317	158	458	672	1,429	3,810	5,076	3,308	4,328	5,724
Operating Income (Loss)	466	-956	85	149	-352	-383	127	451	631	1,369	3,648	1,264	401	2,086	3,694

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	0.99	0.72	0.68	0.72	0.56	0.94	0.78	0.58	0.64	0.95	0.85	0.92	0.86	0.7	1.12
Current Ratio	1.82	1.62	1.78	1.9	1.65	1.88	1.74	1.78	1.95	2.54	2.02	2.36	2.51	2.62	2.85
Quick Ratio	1.51	1.17	1.19	1.37	0.96	1.19	1.11	1.22	1.43	1.81	1.49	1.57	1.67	1.56	1.78
CFO/Avg Current Liab	0.22	-0.21	-0.1	-0.06	-0.16	0.06	0.01	0.02	0.23	0.45	1.06	0.67	0.26	0.44	0.92
Common Equity/Total Assets	32.1	13.45	12.54	4.96	-13.36	12.53	16.78	27.79	46.9	65.13	60.37	81.02	82.33	83.16	81.9
Long-Term Debt/Equity (%)	96.04	378.62	367.28	1,088.24	- -	344.95	222.32	87.99	24.23	9.1	4.66	5.23	4.03	3.84	4.72
Long-Term Debt/Capital (%)	42.35	78.95	76.79	84.83	109.97	77.53	66.55	44.28	19.27	8.34	4.28	4.97	3.82	3.7	4.45
Long-Term Debt/Total Assets (%)	30.82	50.93	46.07	54.02	65.08	43.21	37.3	24.45	11.36	5.93	2.81	4.24	3.32	3.2	3.86
Total Debt/Equity (%)	126.79	379.55	378.31	1,182.89	-542.96	344.95	234.06	98.74	25.75	9.1	8.82	5.23	5.37	3.84	6.11
Total Debt/Capital (%)	55.91	79.15	79.09	92.21	122.58	77.53	70.07	49.68	20.48	8.34	8.1	4.97	5.1	3.7	5.76
Total Debt/Total Assets (%)	40.69	51.05	47.45	58.72	72.54	43.21	39.27	27.44	12.08	5.93	5.32	4.24	4.42	3.2	5
CFO/Total Liabilities	11.36	-9.76	-3.9	-2.74	-6.46	2.79	0.41	1.03	15.4	34.27	71.54	27.79	13.9	26.09	55.35
CFO/CapEx	1.53	-2.54	-1.76	-1.03	-2.35	1.05	0.11	0.21	2.27	3.64	11.7	7.92	3.05	4.78	7.91
Altman's Z-Score	- -	- -	-0.03	-0.21	-2	-0.09	0.79	3.1	10.18	22.82	24.31	6.82	13.72	12.36	17.29

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	6.96	7	7.25	6.67	5.91	10.23	13.73	7.67	4.35	4.97	6.89	6.91	5.37	4.9	5.54
Days Sales Outstanding	52.43	52.14	50.35	54.69	61.78	35.66	26.58	47.61	83.89	73.37	52.99	52.83	67.99	74.42	65.89
Inventory Turnover	6.55	8.07	4.59	4.67	4.27	4.64	4.8	5.23	4.23	4.55	5.07	4.54	3.01	2.59	2.56
Days Inventory Outstanding	55.74	45.24	79.46	78.09	85.45	78.65	76.09	69.73	86.31	80.23	71.97	80.4	121.3	140.93	142.5
Accounts Payable Turnover	7.36	13.33	9.14	7.43	8.37	9.43	8.27	6.86	4.39	8.01	10.13	7.77	5.63	6.39	7.29
Accounts Payable Turnover Days	49.62	27.38	39.93	49.15	43.61	38.72	44.11	53.19	83.13	45.55	36.03	46.99	64.84	57.13	50.05
Cash Conversion Cycle	58.55	70	89.89	83.63	103.62	75.59	58.55	64.14	87.07	108.05	88.93	86.24	124.44	158.22	158.34
Inventory to Cash Days	-3.3	6.89	-29.11	-23.4	-23.67	-42.98	-49.51	-22.12	-2.42	-6.86	-18.98	-27.57	-53.31	-66.5	-76.6
Inventories	476	562	884	685	678	751	694	845	982	1,399	1,955	3,771	4,351	5,734	7,920
Raw Materials	25	29	30	40	16	11	34	134	94	93	82	231	279	351	909
Work In Process	295	357	727	431	482	564	446	354	691	1,139	1,676	2,648	3,260	4,289	4,768
Finished Goods	156	176	127	214	180	176	214	357	197	167	197	892	812	1,094	2,243
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	- -	- -	2,813	2,062	2,364	10,732	10,205	17,760	52,812	111,281	177,461	103,669	240,821	201,948	350,323
- Cash & Cash Equivalents	869	549	869	805	785	1,264	1,185	1,078	1,466	1,595	2,535	4,835	3,933	3,787	5,539
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2,016	2,042	2,058	2,212	2,237	1,435	1,395	1,250	728	531	661	2,863	3,003	2,212	3,847
Enterprise Value	- -	- -	3,774	3,234	3,816	10,903	10,415	17,854	52,037	109,522	174,514	100,677	238,051	199,028	343,618
Total Capital	3,606	2,580	2,602	2,399	1,825	1,851	1,991	2,516	3,555	6,368	8,158	57,613	58,895	59,780	66,846
Total Debt/Capital (%)	55.91	79.15	79.09	92.21	122.58	77.53	70.07	49.68	20.48	8.34	8.1	4.97	5.1	3.7	5.76
Total Debt / EV	- -	- -	0.55	0.68	0.59	0.13	0.13	0.07	0.01	- -	- -	0.03	0.01	0.01	0.01
EV/Sales	- -	- -	0.71	0.59	0.96	2.52	1.98	2.76	7.73	11.22	10.62	4.27	10.5	7.72	9.92
EV/EBITDA	- -	- -	11.13	67.37	- -	- -	38.43	28.75	58.53	63.56	42.45	18.22	61.77	40.09	51.3
EV/EBIT	- -	- -	36.64	- -	- -	- -	82.01	39.59	82.47	80	47.84	79.65	593.64	104.75	93.02
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	89.85	- -	49.16	- -	- -	63.89	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	143.68	- -	53.71	- -	- -	80.27	- -
Diluted Market Cap	- -	- -	2,925	2,040	2,337	9,585	10,965	18,803	50,555	110,914	180,695	101,033	242,162	203,816	351,612
Diluted Enterprise Value	- -	- -	3,886	3,212	3,789	9,756	11,175	18,897	49,780	109,155	177,748	98,041	239,392	200,896	344,907
EV per Share	- -	- -	5.21	4.17	4.82	11.66	10.77	17.77	44.48	90.44	144.58	62.45	147.31	122.71	210.81
TTM Sales	6,568	5,422	5,299	5,506	3,991	4,319	5,253	6,475	6,731	9,763	16,434	23,601	22,680	25,785	34,639
TTM EBITDA	685	-796	339	48	-314	-240	271	621	889	1,723	4,111	5,526	3,854	4,964	6,698
TTM Operating Income	466	-956	85	149	-352	-383	127	451	631	1,369	3,648	1,264	401	2,086	3,694
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	579	- -	3,550	- -	- -	3,115	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	362	- -	3,249	- -	- -	2,479	- -

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	- -	- -	-12.61	-10.57	-7.26	2,396.14	-108.57	-145.76	183.17	142.75	56.12	32.43	216.02	84.75	52.21
EV/EBIT	- -	- -	36.64	- -	- -	- -	82.01	39.59	82.47	80	47.84	79.65	593.64	104.75	93.02
Enterprise Value	- -	- -	3,774	3,234	3,816	10,903	10,415	17,854	52,037	109,522	174,514	100,677	238,051	199,028	343,618
Low Price	- -	- -	3.18	2.44	1.65	1.84	9.36	9.13	17.42	38.49	73.67	56.31	61.88	118.7	77.82
EV/Sales	- -	- -	0.71	0.59	0.96	2.52	1.98	2.76	7.73	11.22	10.62	4.27	10.5	7.72	9.92
EV/EBITDA	- -	- -	11.13	67.37	- -	- -	38.43	28.75	58.53	63.56	42.45	18.22	61.77	40.09	51.3
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	51.5	144.42	43.69	56.4	76.05	281.64	122.91	80.52
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	50.29	95.25	31.16	38.8	107.67	194.3	156.2	56.8
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	98.86	151.46	46.54	60.95	178.42	283.73	223.99	99.33
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	26.6	55.72	18.3	28.26	66.59	116.95	117.18	29.15
Price/Book Value	- -	- -	5.17	11.03	-5.74	25.8	17.12	14.03	18.68	19.06	23.67	1.89	4.31	3.51	5.56
Price/Book Value Average	- -	- -	4.76	15.29	-4.47	11.82	20.15	13.7	12.32	13.6	16.28	2.68	2.97	4.46	3.92
Price/Book Value High	- -	- -	5.68	19.88	-6.16	28.23	25.41	26.93	19.59	20.31	25.58	4.44	4.34	6.39	6.86
Price/Book Value Low	- -	- -	4.24	10.11	-3.16	4.13	15.18	7.25	7.21	7.99	11.86	1.66	1.79	3.34	2.01
Price/Tangible Book Value	- -	- -	-7.66	-4.94	-2.69	-100.3	150.08	23.65	22.69	20.92	25.77	16.06	23.46	14.63	16.55
Price/Tangible Book Value Average	- -	- -	-7.06	-6.86	-2.1	-45.96	176.62	23.09	14.96	14.92	17.73	22.74	16.18	18.6	11.68
Price/Tangible Book Value High	- -	- -	-8.43	-8.91	-2.89	-109.75	222.72	45.4	23.79	22.28	27.85	37.68	23.63	26.67	20.42
Price/Tangible Book Value Low	- -	- -	-6.29	-4.53	-1.48	-16.04	133.06	12.22	8.75	8.76	12.91	14.06	9.74	13.95	5.99
Price/Sales	- -	- -	0.55	0.37	0.59	2.22	1.91	2.68	7.32	11.14	10.85	4.25	10.61	7.82	10.08
Price/Sales Average	- -	- -	0.51	0.51	0.46	1.02	2.25	2.62	4.83	7.95	7.46	6.02	7.32	9.94	7.11
Price/Sales High	- -	- -	0.61	0.67	0.63	2.43	2.84	5.15	7.67	11.87	11.73	9.98	10.68	14.25	12.43
Price/Sales Low	- -	- -	0.45	0.34	0.32	0.35	1.7	1.38	2.82	4.67	5.44	3.72	4.4	7.46	3.65
Price/Cash Flow	- -	- -	-19.77	-20.82	-10.34	118.33	837.24	510.41	99.89	101.59	50.65	28.16	144.29	66.33	45.28
Price/Cash Flow Average	- -	- -	-18.2	-28.87	-8.06	54.22	985.33	498.45	65.88	72.45	34.84	39.87	99.54	84.29	31.94
Price/Cash Flow High	- -	- -	-21.73	-37.54	-11.1	129.48	1,242.53	979.86	104.76	108.2	54.74	66.06	145.35	120.87	55.86
Price/Cash Flow Low	- -	- -	-16.22	-19.1	-5.7	18.93	742.3	263.7	38.54	42.56	25.38	24.66	59.91	63.24	16.39
Price/Free Cash Flow Average	- -	- -	-11.61	-14.66	-5.66	1,097.87	-127.77	-142.34	120.81	101.81	38.6	45.92	149.03	107.7	36.83
Price/Free Cash Flow High	- -	- -	-13.86	-19.06	-7.79	2,621.88	-161.12	-279.82	192.1	152.04	60.64	76.09	217.62	154.44	64.41
Price/Free Cash Flow Low	- -	- -	-10.35	-9.7	-4	383.25	-96.25	-75.3	70.67	59.8	28.12	28.4	89.7	80.8	18.9
EV/Sales Average	- -	- -	0.67	0.73	0.83	1.18	2.33	2.69	5.06	7.95	7.25	6.09	7.2	9.84	6.94
EV/Sales High	- -	- -	0.76	0.89	1	2.76	2.92	5.28	8.11	11.96	11.49	10.18	10.57	14.16	12.28
EV/Sales Low	- -	- -	0.62	0.56	0.69	0.44	1.76	1.43	2.91	4.59	5.23	3.72	4.29	7.35	3.47
EV/EBITDA Average	- -	- -	10.47	83.97	- -	- -	45.09	28.08	38.31	45.04	28.98	26.02	42.39	51.11	35.9
EV/EBITDA High	- -	- -	11.96	101.86	- -	- -	56.66	55.06	61.43	67.77	45.93	43.47	62.23	73.55	63.52
EV/EBITDA Low	- -	- -	9.64	63.81	- -	- -	34.16	14.93	22.05	26.03	20.91	15.88	25.23	38.2	17.94
EV/EBIT Average	- -	- -	34.47	- -	- -	- -	96.22	38.67	53.97	56.69	32.65	113.74	407.4	133.53	65.09
EV/EBIT High	- -	- -	39.35	- -	- -	- -	120.91	75.81	86.55	85.29	51.76	190.05	598.09	192.16	115.18
EV/EBIT Low	- -	- -	31.74	- -	- -	- -	72.9	20.55	31.06	32.77	23.57	69.44	242.47	99.8	32.52
Last Price	- -	- -	3.88	2.66	2.99	11.48	10.55	17.67	45.14	91.89	147.03	64.31	149.02	124.51	214.92
High Price	- -	- -	4.27	4.79	3.21	12.56	15.66	33.93	47.34	97.87	158.88	150.88	150.13	226.89	265.15
Enterprise Value Average	- -	- -	3,551	4,031	3,295	5,088	12,220	17,438	34,056	77,606	119,118	143,774	163,368	253,716	240,453
Enterprise Value High	- -	- -	4,053	4,889	3,990	11,914	15,355	34,190	54,612	116,764	188,826	240,220	239,835	365,095	425,483
Enterprise Value Low	- -	- -	3,269	3,063	2,755	1,888	9,258	9,270	19,601	44,858	85,972	87,777	97,232	189,615	120,142

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	698	713	725	776	792	935	967	1,005	1,170	1,211	1,207	1,612	1,616	1,622	1,630
Diluted Weighted Avg Shares	742	741	754	768	783	835	1,039	1,064	1,120	1,207	1,229	1,571	1,625	1,637	1,636
Basic Weighted Avg Shares	727	741	754	768	783	835	952	982	1,091	1,184	1,213	1,561	1,614	1,620	1,624
Revenue per Share	9.03	7.32	7.03	7.17	5.1	5.17	5.52	6.59	6.17	8.25	13.55	15.12	14.05	15.92	21.33
EBITDA per Share	0.94	-1.07	0.45	0.06	-0.4	-0.29	0.28	0.63	0.81	1.46	3.39	3.54	2.39	3.06	4.12
Operating Income per Share	0.64	-1.29	0.11	0.19	-0.45	-0.46	0.13	0.46	0.58	1.16	3.01	0.81	0.25	1.29	2.27
Basic EPS, GAAP	0.68	-1.6	-0.11	-0.52	-0.84	-0.6	-0.03	0.34	0.31	2.1	2.61	0.85	0.53	1.01	2.67
Basic EPS from Cont Ops	0.68	-1.6	-0.11	-0.52	-0.84	-0.6	-0.03	0.34	0.31	2.1	2.61	0.85	0.53	1.01	2.63
Diluted EPS, GAAP	0.66	-1.6	-0.11	-0.52	-0.84	-0.6	-0.03	0.32	0.3	2.06	2.57	0.84	0.53	1	2.65
Diluted EPS from Cont Ops	0.67	-1.6	-0.11	-0.52	-0.84	-0.6	-0.03	0.32	0.3	2.06	2.57	0.84	0.53	1	2.61
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.53	-0.46	-0.2	-0.13	-0.29	0.1	0.01	0.03	0.45	0.9	2.9	2.28	1.03	1.88	4.75
Free Cash Flow per Basic Share	0.18	-0.64	-0.31	-0.25	-0.41	- -	-0.11	-0.13	0.25	0.66	2.65	2	0.69	1.48	4.15
Cash & Equivalents per Share	2.53	1.41	1.51	1.34	0.99	1.35	1.23	1.15	1.28	1.89	2.99	3.63	3.57	3.16	6.47
Book Value per Share	2.28	0.75	0.75	0.24	-0.52	0.44	0.62	1.26	2.42	4.82	6.21	33.96	34.59	35.49	38.65
Tangible Book Value per Share	1.8	-0.37	-0.51	-0.54	-1.11	-0.11	0.07	0.75	1.99	4.39	5.7	4	6.35	8.51	12.99