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	1.87	2.48	2.69	2.66	2.27	2.43	2.13	2.21	1.71	0.56	1.36	1.3	1.67	1.78	2.08

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	3,950	8,128	8,895	11,148	19,096	17,013	18,375	16,714	15,495	18,868	28,114	13,301	20,783	23,828	34,889
- 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	3,966	7,575	9,641	12,366	21,951	19,864	20,959	19,567	18,708	26,726	34,108	17,154	24,349	27,118	36,834
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	0.31	0.16	0.13	0.14	0.15	0.16	0.2	0.19	0.29	0.33	0.26	0.38	0.27	0.24	0.17
EV/Sales	1.15	1.88	2.02	2.15	3.29	2.26	2.08	1.74	1.55	5.14	3.97	1.47	1.9	1.98	2.5
EV/EBITDA	6.25	12.07	14.84	14.37	24.21	15.39	13.84	11.41	10.32	- -	34.11	9.14	13.23	12.57	13.36
EV/EBIT	8.27	17.55	26.34	23.88	53.08	43	33.53	27.4	20.72	- -	183.38	15.81	23.57	20.56	19.69
EV/Cash Flow to Firm	4.41	5.77	11.67	8.55	14.97	11.6	10.44	9.18	6.46	- -	- -	4.74	8.53	8.27	8.93
EV/Free Cash Flow to Firm	4.41	5.77	11.67	8.55	14.97	11.6	10.44	9.18	6.46	- -	- -	4.74	8.53	8.27	8.93
Diluted Market Cap	4,101	8,404	9,575	11,683	17,032	17,521	18,937	17,368	16,286	18,581	27,046	14,036	22,782	25,516	37,578
Diluted Enterprise Value	4,118	7,852	10,321	12,901	19,887	20,372	21,521	20,221	19,499	26,439	33,040	17,889	26,348	28,806	39,523
EV per Share	29.69	55.98	74.34	97.32	146.09	132.4	138.12	132.99	131.19	186.12	219.14	111.91	177.67	210.55	300.69
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	4.97	6.79	12.55	8.55	12.45	11.31	10.26	8.79	5.89	-4.85	7.22	4.08	8.47	8.27	9.69
EV/EBIT	8.27	17.55	26.34	23.88	53.08	43	33.53	27.4	20.72	- -	183.38	15.81	23.57	20.56	19.69
Enterprise Value	3,966	7,575	9,641	12,366	21,951	19,864	20,959	19,567	18,708	26,726	34,108	17,154	24,349	27,118	36,834
Low Price	28.81	28.31	45.56	62.75	76.36	91.83	111.93	99.04	93.63	44.11	122.91	82.99	86.24	108.57	132.16
EV/Sales	1.15	1.88	2.02	2.15	3.29	2.26	2.08	1.74	1.55	5.14	3.97	1.47	1.9	1.98	2.5
EV/EBITDA	6.25	12.07	14.84	14.37	24.21	15.39	13.84	11.41	10.32	- -	34.11	9.14	13.23	12.57	13.36
Price/Earnings	8.51	28.77	39.74	28.41	21.64	60.46	48.57	41.96	28.31	- -	- -	38.62	27.58	19.71	27.59
Price/Earnings Average	8.46	21.83	34	25.25	18.19	59.76	53.88	44.29	32.04	- -	- -	58.03	19.66	15.04	19.11
Price/Earnings High	8.62	29.62	40.94	29.51	23.26	69.93	64.17	50.74	36.34	- -	- -	96.54	28.01	20.42	28.16
Price/Earnings Low	8.29	13.56	26.4	20.32	13	48.97	44.9	36.58	24.39	- -	- -	36.94	15.69	11.56	12.8
Price/Book Value	1.8	3.59	5	9.11	4.54	4.12	4.08	4.1	3.92	12.5	13.67	5.83	13.55	15.3	27.17
Price/Book Value Average	1.79	2.72	4.27	8.09	3.82	4.07	4.53	4.33	4.44	8.84	12.25	8.75	9.66	11.68	18.82
Price/Book Value High	1.82	3.69	5.15	9.46	4.88	4.76	5.39	4.96	5.03	12.5	14.2	14.56	13.76	15.86	27.73
Price/Book Value Low	1.75	1.69	3.32	6.51	2.73	3.33	3.77	3.58	3.38	4.19	9.3	5.57	7.7	8.98	12.61
Price/Tangible Book Value	-2.78	-5.18	-2.97	-2.77	-2.9	-2.72	-3.04	-2.77	-2.59	-2.55	-4.32	-2.19	-3.28	-3.9	-5.45
Price/Tangible Book Value Average	-2.76	-3.93	-2.54	-2.46	-2.44	-2.69	-3.38	-2.92	-2.93	-1.81	-3.87	-3.29	-2.34	-2.98	-3.77
Price/Tangible Book Value High	-2.81	-5.33	-3.06	-2.88	-3.12	-3.14	-4.02	-3.35	-3.33	-2.55	-4.49	-5.48	-3.33	-4.04	-5.56
Price/Tangible Book Value Low	-2.71	-2.44	-1.97	-1.98	-1.74	-2.2	-2.81	-2.41	-2.23	-0.86	-2.94	-2.1	-1.86	-2.29	-2.53
Price/Sales	1.16	2	1.94	1.96	2.48	1.94	1.83	1.52	1.33	3.57	3.15	1.17	1.71	1.78	2.42
Price/Sales Average	1.16	1.52	1.66	1.74	2.08	1.92	2.02	1.6	1.5	2.53	2.82	1.75	1.22	1.36	1.68
Price/Sales High	1.18	2.06	2	2.04	2.66	2.25	2.41	1.84	1.7	3.57	3.27	2.91	1.74	1.84	2.47
Price/Sales Low	1.14	0.94	1.29	1.4	1.49	1.57	1.69	1.32	1.14	1.2	2.14	1.11	0.97	1.04	1.12
Price/Cash Flow	4.87	6.52	12.12	8.27	12.09	11.01	9.95	8.63	5.78	-4.85	7.22	3.95	8.17	7.88	9.2
Price/Cash Flow Average	4.84	4.94	10.37	7.35	10.17	10.88	11.04	9.1	6.54	-3.43	6.47	5.94	5.83	6.02	6.37
Price/Cash Flow High	4.93	6.71	12.49	8.59	13	12.73	13.15	10.43	7.42	-4.85	7.5	9.88	8.3	8.17	9.39
Price/Cash Flow Low	4.74	3.07	8.05	5.92	7.27	8.91	9.2	7.52	4.98	-1.63	4.91	3.78	4.65	4.63	4.27
Price/Free Cash Flow Average	4.94	5.15	10.73	7.59	10.47	11.18	11.39	9.28	6.66	-3.43	6.47	6.13	6.04	6.31	6.71
Price/Free Cash Flow High	5.03	6.99	12.92	8.88	13.38	13.08	13.56	10.64	7.56	-4.85	7.5	10.2	8.6	8.57	9.88
Price/Free Cash Flow Low	4.84	3.2	8.33	6.11	7.48	9.16	9.49	7.67	5.07	-1.63	4.91	3.9	4.82	4.85	4.49
EV/Sales Average	1.14	1.39	1.75	1.93	2.83	2.24	2.28	1.83	1.72	4.08	3.63	2.04	1.43	1.57	1.77
EV/Sales High	1.16	1.94	2.08	2.22	3.5	2.57	2.67	2.06	1.91	5.14	4.1	3.18	1.92	2.04	2.55
EV/Sales Low	1.12	0.81	1.39	1.59	2.15	1.9	1.95	1.55	1.37	2.73	2.92	1.42	1.2	1.26	1.23
EV/EBITDA Average	6.22	8.94	12.87	12.93	20.86	15.23	15.17	11.95	11.45	- -	31.19	12.7	9.99	9.96	9.47
EV/EBITDA High	6.33	12.45	15.26	14.87	25.79	17.45	17.74	13.45	12.74	- -	35.21	19.76	13.41	12.97	13.62
EV/EBITDA Low	6.09	5.22	10.24	10.68	15.8	12.88	12.92	10.16	9.14	- -	25.12	8.83	8.36	8.01	6.58
EV/EBIT Average	8.23	13	22.83	21.49	45.73	42.57	36.75	28.71	22.98	- -	167.71	21.97	17.79	16.29	13.96
EV/EBIT High	8.37	18.1	27.07	24.71	56.54	48.76	42.97	32.31	25.59	- -	189.3	34.19	23.88	21.21	20.07
EV/EBIT Low	8.06	7.59	18.18	17.75	34.65	35.99	31.31	24.41	18.34	- -	135.08	15.28	14.89	13.1	9.69
Last Price	29.57	60.06	68.59	87.73	127.09	113.4	121.09	113.6	108.66	131.4	180.63	86.78	151.65	185.01	284.81
High Price	29.94	61.84	70.65	91.12	136.61	131.14	159.98	137.38	139.5	131.4	187.71	216.89	153.97	191.7	290.67
Enterprise Value Average	3,945	5,614	8,357	11,124	18,913	19,665	22,966	20,496	20,752	21,206	31,193	23,838	18,381	21,481	26,114
Enterprise Value High	4,016	7,816	9,909	12,796	23,383	22,526	26,859	23,067	23,105	26,726	35,210	37,098	24,667	27,980	37,552
Enterprise Value Low	3,865	3,279	6,654	9,192	14,330	16,629	19,568	17,426	16,564	14,192	25,124	16,574	15,385	17,273	18,134

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