Under Armour, Inc. Financial Ratios — U9R 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	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	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Return on Common Equity (%)	17.72	17.36	17.31	15.41	13.89	-2.38	-2.29	4.42	-28.71	19.13	- -	20.27	11.27	-9.95	-30
Return on Assets (%)	12.4	11.87	11.33	9.38	7.89	-1.26	-1.12	2.03	-11.12	7.19	- -	8.07	4.84	-4.44	-11.37
Return on Capital (%)	16.58	15.75	14.88	12.16	10.59	- -	- -	3.43	- -	9.9	- -	- -	6.55	- -	- -
Return on Invested Capital (%)	16.66	15.86	15.18	12.41	10.7	- -	- -	5.12	- -	12.32	- -	- -	5.75	- -	- -
Gross Margin (%)	47.92	48.74	49.03	48.08	46.52	45.13	45.07	46.9	48.27	50.35	- -	44.79	46.13	47.92	45.48
EBITDA Margin (%)	13.72	13.54	13.81	12.86	11.63	4.04	3.02	8.03	-10.02	11.04	- -	6.76	6.53	-0.96	-1.08
Operating Margin (%)	11.37	11.37	11.48	10.31	8.64	3.04	3.04	4.5	-0.26	9.27	- -	4.47	4.03	-2.46	-0.71
Incremental Operating Margin (%)	12.68	11.35	11.81	6.21	1.03	- -	3.06	106.34	31.37	44.56	- -	- -	16.81	66.41	- -
Pretax Margin (%)	11.09	11.19	11.09	9.76	8.03	-0.21	-1.31	3.98	-11.01	6.88	- -	4.54	4.6	-3.96	-4.04
Profit Margin (%)	7.02	6.96	6.75	5.87	5.32	-0.97	-0.89	1.75	-12.27	6.34	- -	6.34	4.07	-3.9	-9.98
Net Income to Common Margin (%)	7.02	6.96	6.75	5.87	5.32	-0.97	-0.89	1.75	-12.27	6.34	- -	6.34	4.07	-3.9	-9.98
Effective Tax Rate (%)	36.7	37.8	39.21	39.85	33.82	- -	- -	33.37	- -	8.21	- -	- -	11.45	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	1.14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	17.72	17.36	17.31	15.41	13.74	-2.38	-2.29	4.42	-28.71	19.13	- -	20.27	11.27	-9.95	-30

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	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	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Total Debt	62	153	284	666	817	917	729	1,299	2,006	1,504	1,476	1,521	1,443	1,299	1,940
ST Debt	9	105	29	42	27	152	25	126	163	139	135	141	220	130	753
LT Debt	53	48	255	624	790	765	704	1,173	1,843	1,366	1,341	1,380	1,223	1,169	1,187
Total Debt/EBITDA	0.25	0.48	0.67	1.31	1.45	4.55	4.65	3.07	-4.47	2.4	- -	3.81	3.87	-26.3	-36.26
Net Debt/EBITDA	-1.11	-0.62	-0.73	1.05	1.01	3	1.09	-0.46	1.15	-1.6	- -	-0.09	-0.49	-1.9	-16.48
Total Debt/EBIT	0.3	0.58	0.8	1.63	1.96	32.94	-29.13	5.49	-3.27	3.09	- -	5.77	6.28	-7.02	-11.89
Net Debt/EBIT	-1.34	-0.73	-0.87	1.31	1.36	21.71	-6.85	-0.83	0.84	-2.07	- -	-0.14	-0.8	-0.51	-5.4
EBITDA to Interest Expense	48.58	107.62	79.86	34.83	21.27	5.84	4.67	19.92	-9.49	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	38.81	77.67	53.52	14.39	6.64	-2.31	-0.41	13.06	-11.44	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	40.27	90.38	66.35	27.93	15.79	4.4	4.71	11.15	-0.25	- -	- -	- -	- -	- -	- -
Interest Expense	5	3	5	15	26	35	34	21	47	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	70.6	66.76	64.45	58.21	55.73	50.39	47.51	44.39	33.32	41.85	38.83	40.73	45.23	43.95	32.03
Long-Term Debt/Equity (%)	6.46	4.55	18.9	37.41	38.92	37.9	34.9	54.57	109.96	65.37	77.58	70.2	56.78	61.86	83.91
Long-Term Debt/Capital (%)	6	3.98	15.62	26.73	27.75	26.06	25.63	34.02	50.06	38.01	41.85	39.58	34	36.66	35.38
Long-Term Debt/Total Assets (%)	4.56	3.04	12.18	21.78	21.69	19.1	16.58	24.22	36.63	27.36	30.12	28.59	25.68	27.19	26.88
Total Debt/Equity (%)	7.58	14.52	21.05	39.93	40.25	45.43	36.14	60.43	119.66	72.01	85.38	77.37	67	68.74	137.14
Total Debt/Capital (%)	7.04	12.68	17.39	28.53	28.7	31.24	26.54	37.67	54.48	41.86	46.06	43.62	40.12	40.74	57.83
Total Debt/Total Assets (%)	5.35	9.69	13.57	23.24	22.43	22.89	17.17	26.82	39.87	30.14	33.15	31.51	30.31	30.21	43.93
Net Debt to Equity	-34.27	-18.47	-22.88	32.14	27.91	29.95	8.5	-9.09	-30.66	-48.2	-19.48	-1.85	-8.49	4.96	62.31
Net Debt/Capital (%)	-52.14	-22.66	-29.67	24.32	21.82	23.05	7.83	-7.34	-23.74	-52.34	-15.34	-1.31	-6.68	3.49	28.94
EBITDA	252	316	426	509	562	202	157	423	-448	627	- -	399	372	-49	-53
EBITDA-CapEx	201	228	286	211	175	-80	-14	277	-541	558	- -	241	222	-218	-141
Operating Income (Loss)	209	265	354	409	417	152	158	237	-12	527	- -	264	230	-127	-35

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	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	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Cash Ratio	1.36	0.81	1.41	0.27	0.37	0.29	0.42	0.55	1.07	1.15	0.78	0.52	0.74	0.45	0.18
Current Ratio	3.58	2.65	3.67	3.13	2.87	2.2	1.97	1.9	2.28	2.3	2.18	2.17	2.46	2.1	1.62
Quick Ratio	2.05	1.31	2.07	1.18	1.27	0.87	0.92	1.05	1.45	1.54	1.32	1.08	1.39	1.06	0.59
CFO/Avg Current Liab	0.92	0.35	0.52	0.03	0.63	0.27	0.53	0.37	0.15	0.46	- -	-0.03	0.28	-0.05	-0.05
Common Equity/Total Assets	70.6	66.76	64.45	58.21	55.73	50.39	47.51	44.39	33.32	41.85	38.83	40.73	45.23	43.95	32.03
Long-Term Debt/Equity (%)	6.46	4.55	18.9	37.41	38.92	37.9	34.9	54.57	109.96	65.37	77.58	70.2	56.78	61.86	83.91
Long-Term Debt/Capital (%)	6	3.98	15.62	26.73	27.75	26.06	25.63	34.02	50.06	38.01	41.85	39.58	34	36.66	35.38
Long-Term Debt/Total Assets (%)	4.56	3.04	12.18	21.78	21.69	19.1	16.58	24.22	36.63	27.36	30.12	28.59	25.68	27.19	26.88
Total Debt/Equity (%)	7.58	14.52	21.05	39.93	40.25	45.43	36.14	60.43	119.66	72.01	85.38	77.37	67	68.74	137.14
Total Debt/Capital (%)	7.04	12.68	17.39	28.53	28.7	31.24	26.54	37.67	54.48	41.86	46.06	43.62	40.12	40.74	57.83
Total Debt/Total Assets (%)	5.35	9.69	13.57	23.24	22.43	22.89	17.17	26.82	39.87	30.14	33.15	31.51	30.31	30.21	43.93
CFO/Total Liabilities	58.73	22.9	29.41	1.21	22.72	11.95	28.2	18.9	6.35	22.91	- -	-1.39	13.58	-2.46	-2.5
CFO/CapEx	3.94	1.37	1.56	0.05	0.95	0.84	3.69	3.49	2.31	9.53	- -	-0.25	2.35	-0.35	-0.86
Altman's Z-Score	18.22	20.97	24.75	19.63	7.83	4.57	4.54	4.28	3.01	4.5	- -	3.16	3.06	2.56	2.13

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	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	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Accounts Receivable Turnover	11.85	12.1	12.59	11.11	9.15	8.1	8.23	7.74	7.24	10.37	- -	8.08	7.52	7.21	7.32
Days Sales Outstanding	30.79	30.17	28.98	32.85	39.89	45.08	44.36	47.17	50.41	35.2	- -	45.16	48.52	50.65	49.89
Inventory Turnover	2.97	3.03	3.13	3.12	3.04	2.64	2.62	2.93	2.59	3.31	- -	3.24	2.87	2.82	2.91
Days Inventory Outstanding	122.93	120.35	116.75	117.05	120.07	138.39	139.34	124.76	141	110.42	- -	112.55	127.39	129.22	125.41
Accounts Payable Turnover	7.78	8.7	8.73	11.22	8.91	6.14	4.84	4.53	3.88	4.6	- -	5.99	5.02	5.86	6.3
Accounts Payable Turnover Days	46.89	41.94	41.83	32.55	40.95	59.47	75.46	80.61	94.01	79.29	- -	60.93	72.64	62.29	57.96
Cash Conversion Cycle	106.83	108.57	103.89	117.35	119	123.99	108.24	91.31	97.41	66.34	- -	96.78	103.27	117.57	117.34
Inventory to Cash Days	-92.14	-90.18	-87.77	-84.19	-80.18	-93.31	-94.98	-77.59	-90.59	-75.21	- -	-67.39	-78.87	-78.57	-75.52
Inventories	319	469	537	783	917	1,159	1,019	892	896	811	824	1,186	958	946	915
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	319	469	537	783	917	1,159	1,019	892	896	811	824	1,186	958	946	915

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	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	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Market Capitalization	8,365	15,300	26,384	31,911	12,569	6,699	7,868	9,400	7,506	9,794	8,021	4,129	3,163	2,613	2,466
- Cash & Cash Equivalents	342	347	593	130	250	312	557	788	1,517	1,669	1,009	711	859	501	309
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	62	153	284	666	817	917	729	1,299	2,006	1,504	1,476	1,521	1,443	1,299	1,940
Enterprise Value	8,086	15,105	26,075	32,447	13,136	7,303	8,040	9,911	7,994	9,629	8,488	4,939	3,747	3,411	4,097
Total Capital	879	1,206	1,635	2,334	2,848	2,936	2,746	3,449	3,682	3,593	3,205	3,487	3,596	3,190	3,354
Total Debt/Capital (%)	7.04	12.68	17.39	28.53	28.7	31.24	26.54	37.67	54.48	41.86	46.06	43.62	40.12	40.74	57.83
Total Debt / EV	0.01	0.01	0.01	0.02	0.06	0.13	0.09	0.13	0.25	0.16	0.17	0.31	0.39	0.38	0.47
EV/Sales	4.41	6.48	8.45	8.19	2.72	1.46	1.55	1.88	1.79	1.69	- -	0.84	0.66	0.66	0.82
EV/EBITDA	32.11	47.86	61.2	63.69	23.36	36.23	51.29	23.42	- -	15.35	- -	12.38	10.06	- -	- -
EV/EBIT	38.74	56.98	73.67	79.42	31.47	262.31	- -	41.86	- -	19.8	- -	18.74	16.31	- -	- -
EV/Cash Flow to Firm	39.82	123.92	117.31	1,390.24	34.2	- -	- -	18.94	- -	14.48	- -	- -	10.59	- -	- -
EV/Free Cash Flow to Firm	53.06	443.44	318.97	- -	- -	- -	- -	26.26	- -	16.18	- -	- -	18.4	- -	- -
Diluted Market Cap	13,223	18,192	29,592	35,440	12,755	6,678	7,820	9,452	7,491	9,638	8,021	4,287	3,272	2,652	2,468
Diluted Enterprise Value	12,943	17,997	29,283	35,976	13,322	7,283	7,991	9,963	7,979	9,473	8,488	5,097	3,856	3,450	4,099
EV per Share	23.27	42.49	68.11	83.36	30.62	16.88	18.31	22.42	17.95	20.66	18.79	11.35	8.78	8.18	9.82
TTM Sales	1,835	2,332	3,084	3,963	4,833	4,989	5,193	5,267	4,475	5,683	- -	5,903	5,702	5,164	4,966
TTM EBITDA	252	316	426	509	562	202	157	423	-448	627	- -	399	372	-49	-53
TTM Operating Income	209	265	354	409	417	152	158	237	-12	527	- -	264	230	-127	-35
TTM Cash Flow to Firm	203	122	222	23	384	- -	- -	523	- -	665	- -	- -	354	- -	- -
TTM Free Cash Flow to Firm	152	34	82	-276	-3	- -	- -	377	- -	595	- -	- -	204	- -	- -

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	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	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Price/Free Cash Flow	88.68	564.26	376.95	-124.62	-633.83	-152.2	17.08	26.02	62.13	16.2	- -	-21.65	16.07	-11.63	-15.22
EV/EBIT	38.74	56.98	73.67	79.42	31.47	262.31	- -	41.86	- -	19.8	- -	18.74	16.31	- -	- -
Enterprise Value	8,086	15,105	26,075	32,447	13,136	7,303	8,040	9,911	7,994	9,629	8,488	4,939	3,747	3,411	4,097
Low Price	11.3	22.8	40.95	63.63	29.1	11.37	12.46	16.8	7.41	16.82	13.78	6.57	6.33	5.65	4.12
EV/Sales	4.41	6.48	8.45	8.19	2.72	1.46	1.55	1.88	1.79	1.69	- -	0.84	0.66	0.66	0.82
EV/EBITDA	32.11	47.86	61.2	63.69	23.36	36.23	51.29	23.42	- -	15.35	- -	12.38	10.06	- -	- -
Price/Earnings	102.68	109.34	138.25	148.68	48.68	- -	- -	101.83	- -	26.59	- -	11.2	13.77	- -	- -
Price/Earnings Average	105.39	83.32	119.75	154.68	80.73	- -	- -	102.4	- -	27.87	- -	11.73	14.49	- -	- -
Price/Earnings High	127.68	109.93	147.33	192.59	143.68	- -	- -	133.05	- -	34.17	- -	20.02	18.09	- -	- -
Price/Earnings Low	48.22	57.92	82.15	115.4	48.35	- -	- -	80.47	- -	21.28	- -	7.76	11.75	- -	- -
Price/Book Value	10.24	14.52	19.54	19.13	6.19	3.32	3.9	4.37	4.48	4.69	4.64	2.1	1.47	1.38	1.74
Price/Book Value Average	10.51	11.07	16.92	19.9	10.26	4.09	4.19	4.4	3.41	4.91	5.56	2.2	1.55	1.7	1.71
Price/Book Value High	12.73	14.6	20.82	24.78	18.27	6.68	5.4	5.71	5.78	6.03	7.06	3.75	1.93	2.62	2.42
Price/Book Value Low	4.81	7.7	11.61	14.85	6.15	2.44	2.71	3.45	1.97	3.75	3.6	1.45	1.25	1.25	1.22
Price/Tangible Book Value	10.3	16.87	21.97	31.68	8.96	4.73	5.51	6.01	6.47	6.19	6.54	2.8	1.9	1.87	2.69
Price/Tangible Book Value Average	10.57	12.85	19.03	32.96	14.86	5.83	5.92	6.04	4.93	6.49	7.83	2.93	2	2.3	2.63
Price/Tangible Book Value High	12.8	16.96	23.42	41.03	26.44	9.53	7.63	7.85	8.35	7.95	9.94	5	2.49	3.54	3.72
Price/Tangible Book Value Low	4.83	8.94	13.06	24.59	8.9	3.47	3.83	4.75	2.84	4.95	5.07	1.94	1.62	1.68	1.88
Price/Sales	7.21	7.61	9.33	8.72	2.59	1.34	1.51	1.78	1.67	1.68	- -	0.71	0.56	0.51	0.5
Price/Sales Average	7.4	5.8	8.08	9.08	4.29	1.65	1.62	1.79	1.28	1.77	- -	0.74	0.59	0.63	0.49
Price/Sales High	8.96	7.65	9.94	11.3	7.64	2.7	2.08	2.33	2.16	2.16	- -	1.27	0.74	0.97	0.69
Price/Sales Low	3.38	4.03	5.54	6.77	2.57	0.98	1.05	1.41	0.74	1.35	- -	0.49	0.48	0.46	0.35
Price/Cash Flow	66.2	147.82	131.32	2,378	34.12	28.12	12.45	18.43	35.19	14.4	- -	-105.12	9.02	-44.7	-32.87
Price/Cash Flow Average	67.94	112.64	113.74	2,474.02	56.59	34.67	13.38	18.53	26.82	15.09	- -	-110.14	9.5	-55.04	-32.19
Price/Cash Flow High	82.31	148.62	139.94	3,080.39	100.71	56.63	17.23	24.08	45.44	18.51	- -	-187.94	11.86	-84.64	-45.53
Price/Cash Flow Low	31.08	78.31	78.02	1,845.74	33.89	20.66	8.65	14.57	15.47	11.52	- -	-72.82	7.7	-40.27	-22.92
Price/Free Cash Flow Average	91.02	430	326.49	-129.65	-1,051.26	-187.63	18.36	26.17	47.35	16.98	- -	-22.69	16.92	-14.32	-14.91
Price/Free Cash Flow High	110.27	567.33	401.71	-161.43	-1,870.89	-306.46	23.65	34	80.22	20.82	- -	-38.72	21.11	-22.02	-21.08
Price/Free Cash Flow Low	41.64	298.94	223.97	-96.73	-629.55	-111.78	11.87	20.56	27.32	12.96	- -	-15	13.71	-10.48	-10.61
EV/Sales Average	4.53	4.92	7.31	8.51	4.43	1.78	1.66	1.89	1.39	1.78	- -	0.87	0.69	0.78	0.81
EV/Sales High	5.52	6.51	9.02	10.56	7.79	2.82	2.13	2.43	2.27	2.19	- -	1.39	0.83	1.11	1.02
EV/Sales Low	1.99	3.39	4.98	6.38	2.7	1.11	1.09	1.51	0.85	1.35	- -	0.62	0.58	0.61	0.67
EV/EBITDA Average	32.99	36.32	52.91	66.21	38.09	43.96	55.05	23.54	- -	16.1	- -	12.87	10.51	- -	- -
EV/EBITDA High	40.2	48.12	65.27	82.19	67	69.91	70.59	30.23	- -	19.8	- -	20.53	12.73	- -	- -
EV/EBITDA Low	14.49	25.06	36.07	49.67	23.21	27.4	35.97	18.76	- -	12.23	- -	9.2	8.82	- -	- -
EV/EBIT Average	39.8	43.25	63.69	82.57	51.29	318.31	- -	42.08	- -	20.77	- -	19.49	17.04	- -	- -
EV/EBIT High	48.5	57.29	78.56	102.49	90.23	506.16	- -	54.03	- -	25.55	- -	31.08	20.63	- -	- -
EV/EBIT Low	17.48	29.84	43.42	61.94	31.26	198.42	- -	33.53	- -	15.78	- -	13.92	14.29	- -	- -
Last Price	24.07	43.04	68.92	81.98	29.3	15.48	17.92	21.26	16.86	21.02	17.76	9.49	7.41	6.27	5.91
High Price	29.93	43.27	73.45	106.2	86.47	31.18	24.82	27.78	21.77	27.01	27.01	16.97	9.74	11.87	8.19
Enterprise Value Average	8,306	11,465	22,544	33,735	21,414	8,863	8,629	9,963	6,208	10,100	10,078	5,136	3,914	4,016	4,046
Enterprise Value High	10,122	15,189	27,808	41,872	37,668	14,093	11,065	12,792	10,180	12,424	12,668	8,192	4,739	5,746	5,046
Enterprise Value Low	3,648	7,911	15,368	25,304	13,051	5,525	5,639	7,939	3,789	7,673	6,692	3,670	3,283	3,153	3,350

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	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	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Shares Outstanding	348	355	383	389	429	433	439	442	445	466	452	435	427	417	417
Diluted Weighted Avg Shares	549	423	429	432	435	431	436	445	444	459	452	452	441	423	417
Basic Weighted Avg Shares	549	412	417	422	427	431	436	441	444	456	452	442	431	423	417
Revenue per Share	3.34	5.66	7.39	9.4	11.32	11.57	11.9	11.94	10.07	12.48	- -	13.36	13.23	12.21	11.9
EBITDA per Share	0.46	0.77	1.02	1.21	1.32	0.47	0.36	0.96	-1.01	1.38	- -	0.9	0.86	-0.12	-0.13
Operating Income per Share	0.38	0.64	0.85	0.97	0.98	0.35	0.36	0.54	-0.03	1.16	- -	0.6	0.53	-0.3	-0.08
Basic EPS, GAAP	0.23	0.39	0.5	0.55	0.6	-0.11	-0.11	0.21	-1.24	0.79	- -	0.85	0.54	-0.48	-1.19
Basic EPS from Cont Ops	0.23	0.39	0.5	0.55	0.6	-0.11	-0.11	0.21	-1.24	0.79	- -	0.85	0.54	-0.48	-1.19
Diluted EPS, GAAP	0.23	0.38	0.48	0.54	0.59	-0.11	-0.11	0.21	-1.24	0.79	- -	0.83	0.53	-0.48	-1.19
Diluted EPS from Cont Ops	0.23	0.38	0.48	0.54	0.59	-0.11	-0.11	0.21	-1.24	0.79	- -	0.83	0.53	-0.48	-1.19
Dividend per Share	- -	- -	- -	- -	0.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.36	0.29	0.52	0.03	0.86	0.55	1.44	1.15	0.48	1.46	- -	-0.09	0.82	-0.14	-0.18
Free Cash Flow per Basic Share	0.27	0.08	0.19	-0.67	-0.05	-0.1	1.05	0.82	0.27	1.31	- -	-0.45	0.47	-0.54	-0.39
Cash & Equivalents per Share	0.98	0.98	1.55	0.33	0.58	0.72	1.27	1.78	3.41	3.58	2.23	1.63	2.01	1.2	0.74
Book Value per Share	2.35	2.96	3.53	4.29	4.73	4.67	4.59	4.86	3.76	4.48	3.83	4.52	5.05	4.53	3.39
Tangible Book Value per Share	2.34	2.55	3.14	2.59	3.27	3.27	3.25	3.54	2.61	3.4	2.72	3.39	3.91	3.35	2.2