GoDaddy Inc. Financial Ratios — 38D 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 (%)	- -	- -	-21.89	-23.44	-18.08	-3.34	26.01	12.05	17.51	- -	- -	- -	- -	248.42	192.9
Return on Assets (%)	- -	- -	-6.41	-4.43	-2.24	-0.45	2.86	1.3	2.21	-7.78	3.5	4.89	18.91	11.86	10.76
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.72	12.73	- -	- -	23.19
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.72	12.54	- -	- -	21.94
Gross Margin (%)	58.57	52.76	58.09	62.63	64.79	64.4	65.25	66.4	65.64	65.07	64.04	63.72	63.01	63.88	63.61
EBITDA Margin (%)	-25.63	-7.01	0.77	6.55	7.95	11.38	12.22	14.42	13.8	14.32	15.24	16.95	16.89	22.5	25.12
Operating Margin (%)	-31.33	-22.23	-11.66	-4.46	-1.93	2.03	8.52	6.18	7.07	-10.82	10.01	12.58	15	20.4	22.99
Incremental Operating Margin (%)	- -	141.55	32.11	27.29	14.05	28.51	39.71	- -	14.27	- -	148.44	48.15	75.98	92.35	54.38
Pretax Margin (%)	-31.37	-30.66	-17.78	-10.53	-7.5	-1.16	4.79	2.74	4.23	-14.94	6.65	8.71	9.49	16.74	20.6
Profit Margin (%)	-31.34	-30.63	-17.68	-10.33	-4.7	-0.89	6.11	2.9	4.58	-14.93	6.35	8.61	32.32	20.49	17.67
Net Income to Common Margin (%)	-31.34	-30.63	-17.68	-10.33	-4.7	-0.89	6.11	2.9	4.58	-14.93	6.35	8.61	32.32	20.49	17.67
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.26	1.01	- -	- -	14.22
Dvd Payout Ratio (%)	- -	- -	- -	-243.55	-0.48	-68.86	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-21.89	-80.51	-18.17	-5.64	26.01	12.05	17.51	- -	- -	- -	- -	248.42	192.9

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	- -	989	1,085	1,421	1,056	1,047	2,428	2,411	2,628	3,323	4,062	3,981	3,936	3,895	3,863
ST Debt	- -	2	2	11	16	11	17	17	58	66	61	52	47	39	35
LT Debt	- -	988	1,084	1,410	1,040	1,036	2,411	2,394	2,570	3,257	4,001	3,929	3,889	3,856	3,827
Total Debt/EBITDA	- -	-15.49	124.76	15.64	8.26	4.98	8.9	6.28	6.37	7	6.98	5.74	5.48	3.79	3.11
Net Debt/EBITDA	- -	-14.56	113.8	14.04	5.45	2.25	6.76	3.85	3.23	4.95	4.52	4.41	4.67	2.63	2.17
Total Debt/EBIT	- -	-4.89	-8.23	-22.96	-34.06	20.89	36.29	16.11	12.97	12.21	10.63	7.98	7.19	4.36	3.43
Net Debt/EBIT	- -	-4.59	-7.51	-20.61	-22.45	9.45	27.58	9.88	6.58	8.63	6.87	6.13	6.13	3.03	2.39
EBITDA to Interest Expense	-74.67	-0.81	0.12	1.07	1.85	3.67	3.29	3.9	4.48	5.2	4.62	4.74	4.02	6.5	8.24
EBITDA-CapEx/Interest Expense	-98.75	-1.37	-0.61	0.27	0.7	2.58	1.66	2.91	3.47	4.31	2.61	4.33	3.58	6.33	8.08
EBIT to Interest Expense	-91.27	-2.56	-1.86	-0.73	-0.45	0.66	2.29	1.67	2.29	-3.93	3.03	3.52	3.57	5.89	7.54
Interest Expense	3	79	71	85	69	57	83	98	92	91	126	146	179	158	151
Common Equity/Total Assets	- -	33.48	25.29	12.59	12.17	14.85	8.48	13.03	12.25	-0.2	1.1	-4.76	0.82	8.4	2.68
Long-Term Debt/Equity (%)	- -	97.44	133.41	343.66	152.69	145.02	441.13	290.38	328.56	- -	4,808.77	- -	6,251.93	557.12	1,779.27
Long-Term Debt/Capital (%)	- -	49.31	57.11	77	59.86	58.82	81.06	74	75.36	98.37	96.52	107.61	97.27	84.06	93.86
Long-Term Debt/Total Assets (%)	- -	32.63	33.73	43.25	29.72	27.35	42.01	39.36	40.78	50.63	53.94	56.35	51.4	46.82	47.63
Total Debt/Equity (%)	- -	97.59	133.59	346.35	155.07	146.54	444.19	292.4	335.97	-28,157.63	4,882.09	-1,208.9	6,327.49	562.74	1,795.72
Total Debt/Capital (%)	- -	49.39	57.19	77.6	60.79	59.44	81.62	74.52	77.06	100.36	97.99	109.02	98.44	84.91	94.72
Total Debt/Total Assets (%)	- -	32.68	33.78	43.59	30.18	27.64	42.3	39.63	41.7	51.65	54.76	57.09	52.03	47.29	48.07
Net Debt to Equity	- -	91.73	121.85	310.87	102.2	66.31	337.57	179.31	170.36	-19,908.47	3,156.97	-928.36	5,398.07	390.98	1,254.95
Net Debt/Capital (%)	- -	47.84	54.92	75.37	50.11	39.64	77.15	64.2	56.77	92.28	90.9	106.24	94.87	77.36	90.08
EBITDA	-221	-64	9	91	128	210	273	384	412	475	582	693	719	1,029	1,244
EBITDA-CapEx	-292	-108	-43	23	49	147	138	287	320	393	329	633	641	1,002	1,220
Operating Income (Loss)	-270	-203	-132	-62	-31	38	190	165	211	-359	382	515	638	933	1,138

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	- -	0.09	0.11	0.15	0.32	0.45	0.33	0.5	0.54	0.33	0.52	0.31	0.19	0.4	0.36
Current Ratio	- -	0.49	0.47	0.47	0.62	0.74	0.59	0.76	0.79	0.56	0.78	0.64	0.47	0.72	0.61
Quick Ratio	- -	0.1	0.12	0.15	0.32	0.46	0.34	0.52	0.56	0.35	0.54	0.34	0.21	0.44	0.39
CFO/Avg Current Liab	- -	- -	0.2	0.2	0.25	0.33	0.31	0.3	0.37	0.35	0.35	0.4	0.41	0.48	0.56
Common Equity/Total Assets	- -	33.48	25.29	12.59	12.17	14.85	8.48	13.03	12.25	-0.2	1.1	-4.76	0.82	8.4	2.68
Long-Term Debt/Equity (%)	- -	97.44	133.41	343.66	152.69	145.02	441.13	290.38	328.56	- -	4,808.77	- -	6,251.93	557.12	1,779.27
Long-Term Debt/Capital (%)	- -	49.31	57.11	77	59.86	58.82	81.06	74	75.36	98.37	96.52	107.61	97.27	84.06	93.86
Long-Term Debt/Total Assets (%)	- -	32.63	33.73	43.25	29.72	27.35	42.01	39.36	40.78	50.63	53.94	56.35	51.4	46.82	47.63
Total Debt/Equity (%)	- -	97.59	133.59	346.35	155.07	146.54	444.19	292.4	335.97	-28,157.63	4,882.09	-1,208.9	6,327.49	562.74	1,795.72
Total Debt/Capital (%)	- -	49.39	57.19	77.6	60.79	59.44	81.62	74.52	77.06	100.36	97.99	109.02	98.44	84.91	94.72
Total Debt/Total Assets (%)	- -	32.68	33.78	43.59	30.18	27.64	42.3	39.63	41.7	51.65	54.76	57.09	52.03	47.29	48.07
CFO/Total Liabilities	- -	5.27	6.39	6.34	9.2	12.58	9.16	10.64	13.11	11.86	11.31	13.42	13.96	17.07	20.45
CFO/CapEx	2.08	2.4	2.94	2.66	3.27	6.15	3.52	5.77	7.84	9.38	3.28	16.3	13.53	48.41	66.92
Altman's Z-Score	- -	- -	- -	- -	1.34	1.71	2.11	2.7	2.62	0.9	2.08	1.56	1.68	3.32	2.29

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	- -	- -	293.14	315.91	387.3	288.73	169.08	118.75	105.59	92.13	72.4	66.15	62.24	54.54	56.84
Days Sales Outstanding	- -	- -	1.25	1.16	0.94	1.26	2.16	3.07	3.46	3.96	5.04	5.52	5.86	6.69	6.42
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	- -	- -	- -	- -	2,220	3,024	6,650	10,495	11,880	13,927	13,905	11,530	14,897	28,371	16,781
- Cash & Cash Equivalents	- -	59	95	139	348	566	583	932	1,063	765	1,256	774	459	1,089	1,081
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	255	152	60	32	10	1	2	3	- -	- -	- -
+ Total Debt	- -	989	1,085	1,421	1,056	1,047	2,428	2,411	2,628	3,323	4,062	3,981	3,936	3,895	3,863
Enterprise Value	- -	- -	- -	- -	3,179	3,649	8,543	11,986	13,431	16,486	16,713	14,740	18,334	31,177	19,562
Total Capital	- -	2,003	1,898	1,832	1,737	1,761	2,974	3,235	3,410	3,311	4,145	3,652	3,998	4,587	4,078
Total Debt/Capital (%)	- -	49.39	57.19	77.6	60.79	59.44	81.62	74.52	77.06	100.36	97.99	109.02	98.44	84.91	94.72
Total Debt / EV	- -	- -	- -	- -	0.33	0.29	0.28	0.2	0.2	0.2	0.24	0.27	0.21	0.12	0.2
EV/Sales	- -	- -	- -	- -	1.98	1.97	3.83	4.51	4.49	4.97	4.38	3.6	4.31	6.82	3.95
EV/EBITDA	- -	- -	- -	- -	24.87	17.36	31.33	31.24	32.58	34.71	28.73	21.26	25.51	30.3	15.73
EV/EBIT	- -	- -	- -	- -	- -	72.84	127.7	80.12	66.3	60.56	43.74	29.55	33.49	34.89	17.35
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.59	13.11	- -	- -	11.31
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.99	13.85	- -	- -	11.47
Diluted Market Cap	- -	- -	- -	- -	1,942	2,726	8,854	11,292	12,489	13,884	14,255	12,102	15,882	29,190	17,514
Diluted Enterprise Value	- -	- -	- -	- -	2,901	3,351	10,746	12,783	14,040	16,443	17,063	15,311	19,319	31,996	20,295
EV per Share	- -	- -	- -	- -	47.39	41.21	64.24	71.11	77.7	97.46	100.14	95.82	129.06	220.79	145.19
TTM Sales	863	911	1,131	1,387	1,607	1,848	2,232	2,660	2,988	3,317	3,816	4,091	4,254	4,573	4,951
TTM EBITDA	-221	-64	9	91	128	210	273	384	412	475	582	693	719	1,029	1,244
TTM Operating Income	-270	-203	-132	-62	-31	38	190	165	211	-359	382	515	638	933	1,138
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	950	1,125	- -	- -	1,729
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	697	1,064	- -	- -	1,705

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	- -	- -	- -	- -	10.79	8.42	26.01	24.4	19.79	20.33	24.74	13.16	16.37	23.15	11.12
EV/EBIT	- -	- -	- -	- -	- -	72.84	127.7	80.12	66.3	60.56	43.74	29.55	33.49	34.89	17.35
Enterprise Value	- -	- -	- -	- -	3,179	3,649	8,543	11,986	13,431	16,486	16,713	14,740	18,334	31,177	19,562
Low Price	- -	- -	- -	- -	21.47	24.27	34.24	48.97	59.82	40.34	65.99	65.11	68.89	99.12	122.19
EV/Sales	- -	- -	- -	- -	1.98	1.97	3.83	4.51	4.49	4.97	4.38	3.6	4.31	6.82	3.95
EV/EBITDA	- -	- -	- -	- -	24.87	17.36	31.33	31.24	32.58	34.71	28.73	21.26	25.51	30.3	15.73
Price/Earnings	- -	- -	- -	- -	- -	- -	39.88	125.36	87	- -	57.73	33.79	11.31	30.29	19.66
Price/Earnings Average	- -	- -	- -	- -	- -	- -	32.99	136.1	88.32	- -	53.91	34.36	8.41	21.62	25.61
Price/Earnings High	- -	- -	- -	- -	- -	- -	40.63	171.47	104.03	- -	64.35	39.79	11.52	31.99	34.25
Price/Earnings Low	- -	- -	- -	- -	- -	- -	27.3	98.61	75.73	- -	45.73	29.35	7.43	14.94	19.29
Price/Book Value	- -	- -	- -	- -	5.21	5.38	13.67	13.24	15.39	-1,079.62	170.2	-34.75	239.5	40.99	78.01
Price/Book Value Average	- -	- -	- -	- -	4.36	5.02	11.31	14.37	15.62	-948.9	158.92	-35.33	177.97	29.26	101.63
Price/Book Value High	- -	- -	- -	- -	5.35	5.79	13.93	18.11	18.4	-1,197.53	189.71	-40.92	243.97	43.3	135.93
Price/Book Value Low	- -	- -	- -	- -	3.38	3.82	9.36	10.41	13.4	-529.03	134.8	-30.18	157.32	20.22	76.54
Price/Tangible Book Value	- -	- -	- -	- -	-1.13	-1.61	-1.8	-3.12	-3.6	-3.07	-2.87	-2.25	-3.19	-7.31	-3.81
Price/Tangible Book Value Average	- -	- -	- -	- -	-0.94	-1.51	-1.49	-3.38	-3.65	-2.69	-2.68	-2.29	-2.37	-5.22	-4.96
Price/Tangible Book Value High	- -	- -	- -	- -	-1.15	-1.74	-1.83	-4.26	-4.3	-3.4	-3.2	-2.65	-3.25	-7.72	-6.64
Price/Tangible Book Value Low	- -	- -	- -	- -	-0.73	-1.15	-1.23	-2.45	-3.13	-1.5	-2.27	-1.96	-2.1	-3.61	-3.74
Price/Sales	- -	- -	- -	- -	1.21	1.48	2.44	3.63	3.99	4.19	3.67	2.91	3.66	6.21	3.47
Price/Sales Average	- -	- -	- -	- -	1.01	1.38	2.02	3.94	4.05	3.68	3.42	2.96	2.72	4.43	4.53
Price/Sales High	- -	- -	- -	- -	1.24	1.59	2.48	4.97	4.77	4.64	4.09	3.43	3.72	6.55	6.05
Price/Sales Low	- -	- -	- -	- -	0.78	1.05	1.67	2.86	3.47	2.05	2.9	2.53	2.4	3.06	3.41
Price/Cash Flow	- -	- -	- -	- -	7.49	7.05	11.44	17.27	16.48	18.16	16.87	12.15	14.84	22.04	10.75
Price/Cash Flow Average	- -	- -	- -	- -	6.27	6.59	9.46	18.74	16.73	15.96	15.75	12.35	11.03	15.73	14.01
Price/Cash Flow High	- -	- -	- -	- -	7.68	7.6	11.65	23.62	19.7	20.14	18.8	14.31	15.12	23.28	18.74
Price/Cash Flow Low	- -	- -	- -	- -	4.86	5.01	7.83	13.58	14.34	8.9	13.36	10.55	9.75	10.87	10.55
Price/Free Cash Flow Average	- -	- -	- -	- -	9.03	7.87	21.52	26.49	20.09	17.86	23.11	13.38	12.16	16.52	14.48
Price/Free Cash Flow High	- -	- -	- -	- -	11.07	9.07	26.5	33.37	23.66	22.55	27.58	15.5	16.68	24.45	19.37
Price/Free Cash Flow Low	- -	- -	- -	- -	7	5.99	17.81	19.19	17.23	9.96	19.6	11.43	10.75	11.42	10.91
EV/Sales Average	- -	- -	- -	- -	1.75	1.87	3.31	4.84	4.56	4.46	4.14	3.65	3.41	5.04	4.98
EV/Sales High	- -	- -	- -	- -	2.01	2.1	3.88	5.96	5.27	5.43	4.8	4.1	4.38	7.17	6.47
EV/Sales Low	- -	- -	- -	- -	1.49	1.5	2.89	3.66	3.98	2.83	3.62	3.23	3.11	3.67	3.89
EV/EBITDA Average	- -	- -	- -	- -	22.03	16.41	27.12	33.58	33.01	31.16	27.15	21.53	20.18	22.41	19.81
EV/EBITDA High	- -	- -	- -	- -	25.32	18.47	31.78	41.3	38.22	37.92	31.47	24.21	25.9	31.85	25.74
EV/EBITDA Low	- -	- -	- -	- -	18.77	13.2	23.64	25.4	28.85	19.76	23.76	19.07	18.4	16.33	15.47
EV/EBIT Average	- -	- -	- -	- -	- -	68.86	110.53	86.13	67.18	54.37	41.33	29.94	26.5	25.8	21.86
EV/EBIT High	- -	- -	- -	- -	- -	77.48	129.56	105.92	77.78	66.15	47.91	33.65	34	36.68	28.4
EV/EBIT Low	- -	- -	- -	- -	- -	55.38	96.35	65.15	58.7	34.47	36.17	26.51	24.15	18.81	17.07
Last Price	- -	- -	- -	- -	33.09	34.14	50.01	62.26	68.72	82.33	83.31	74.95	104.87	200.92	124.54
High Price	- -	- -	- -	- -	33.94	36.77	50.94	85.17	82.18	91.32	92.86	88.26	106.83	212.21	217.01
Enterprise Value Average	- -	- -	- -	- -	2,816	3,450	7,394	12,885	13,612	14,799	15,792	14,932	14,506	23,056	24,641
Enterprise Value High	- -	- -	- -	- -	3,236	3,882	8,668	15,846	15,758	18,007	18,307	16,787	18,612	32,771	32,020
Enterprise Value Low	- -	- -	- -	- -	2,399	2,775	6,446	9,746	11,893	9,383	13,821	13,225	13,222	16,803	19,246

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	61	61	61	61	67	89	133	169	173	169	167	154	142	141	135
Diluted Weighted Avg Shares	129	126	129	61	59	80	177	181	182	169	171	161	151	145	141
Basic Weighted Avg Shares	129	126	129	61	59	80	109	155	173	169	168	159	148	141	138
Revenue per Share	6.71	7.22	8.8	22.81	27.39	23.15	20.52	17.14	17.23	19.67	22.73	25.77	28.69	32.38	35.85
EBITDA per Share	-1.72	-0.51	0.07	1.49	2.18	2.63	2.51	2.47	2.38	2.82	3.46	4.37	4.85	7.28	9.01
Operating Income per Share	-2.1	-1.61	-1.03	-1.02	-0.53	0.47	1.75	1.06	1.22	-2.13	2.27	3.24	4.3	6.6	8.24
Basic EPS, GAAP	-2.1	-2.21	-1.55	-2.36	-1.29	-0.21	1.25	0.5	0.79	-2.94	1.44	2.22	9.27	6.63	6.34
Basic EPS from Cont Ops	-2.1	-2.21	-1.55	-2.36	-2.05	-0.27	1.16	0.53	0.8	-2.93	1.45	2.22	9.28	6.63	6.34
Diluted EPS, GAAP	-2.1	-2.21	-1.55	-2.36	-1.29	-0.21	0.77	0.43	0.75	-2.94	1.42	2.18	9.08	6.45	6.22
Diluted EPS from Cont Ops	-2.1	-2.21	-1.55	-2.36	-2.05	-0.27	0.71	0.45	0.76	-2.93	1.42	2.19	9.08	6.45	6.22
Dividend per Share	- -	- -	- -	5.74	0.01	0.24	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.15	0.84	1.19	2.97	4.42	4.84	4.37	3.61	4.17	4.53	4.94	6.17	7.06	9.12	11.58
Free Cash Flow per Basic Share	0.6	0.49	0.79	1.85	3.07	4.05	3.13	2.98	3.64	4.05	3.43	5.79	6.54	8.93	11.41
Cash & Equivalents per Share	- -	1.03	1.62	2.33	5.25	6.47	4.47	5.64	6.28	4.52	7.52	5.03	3.51	7.71	8.02
Book Value per Share	- -	16.67	13.36	6.75	6.35	6.35	3.66	4.7	4.47	-0.08	0.49	-2.16	0.44	4.9	1.6
Tangible Book Value per Share	- -	-22.49	-27.15	-32.89	-29.41	-21.14	-27.82	-19.98	-19.1	-26.86	-29.02	-33.29	-32.85	-27.5	-32.69