Meta Platforms, Inc. Financial Ratios — FB2A 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 (%)	34.3	0.66	11.02	11.4	9.18	19.76	23.86	27.91	19.96	25.42	31.1	18.52	28.04	37.14	30.24
Return on Assets (%)	21.46	0.49	9.09	10.16	8.25	17.87	21.32	24.32	16.02	19.92	24.21	13.19	18.83	24.66	18.83
Return on Capital (%)	24.96	0.59	10.18	11.3	9.16	19.72	23.81	27.77	18.88	23.29	28.37	16.04	23.03	29.85	23
Return on Invested Capital (%)	25.32	0.59	10.18	11.46	9.18	19.56	23.31	27.2	18.16	22.71	27.72	15.82	22.1	28.53	21.77
Gross Margin (%)	76.83	73.2	76.18	82.73	84.01	86.29	86.58	83.25	81.94	80.58	80.79	78.35	80.76	81.67	82
EBITDA Margin (%)	56.02	23.32	48.46	50.03	45.57	53.44	57.14	52.34	42.05	45.99	46.4	32.27	42.94	51.6	50.7
Operating Margin (%)	47.32	10.57	35.62	40.06	34.72	44.96	49.7	44.62	41	38.01	39.65	24.82	34.66	42.18	41.44
Incremental Operating Margin (%)	41.68	- -	81.42	47.67	22.54	63.87	59.75	31.02	27.41	24.14	44.06	1,349.17	97.34	76.45	38.11
Pretax Margin (%)	45.68	9.71	34.98	39.39	34.55	45.29	50.66	45.42	35.1	38.6	40.1	24.71	35.16	42.96	42.76
Profit Margin (%)	26.95	1.04	19.05	23.58	20.57	36.97	39.2	39.6	26.15	33.9	33.38	19.9	28.98	37.91	30.08
Net Income to Common Margin (%)	26.95	1.04	19.05	23.58	20.57	36.97	39.2	39.6	26.15	33.9	33.38	19.9	28.98	37.91	30.08
Effective Tax Rate (%)	41	89.27	45.53	40.12	40.46	18.38	22.63	12.81	25.5	12.16	16.74	19.5	17.56	11.75	29.64
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.13	8.81
Sustainable Growth Rate (%)	34.3	0.66	11.02	11.4	9.18	19.76	23.86	27.91	19.96	25.42	31.1	18.52	28.04	34.12	27.58

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	677	2,356	476	233	315	- -	340	500	10,324	10,654	13,873	26,591	37,234	49,060	83,897
ST Debt	279	365	239	114	208	- -	340	500	800	1,023	1,127	1,367	1,623	1,942	2,213
LT Debt	398	1,991	237	119	107	- -	- -	- -	9,524	9,631	12,746	25,224	35,611	47,118	81,684
Total Debt/EBITDA	0.33	1.98	0.12	0.04	0.04	- -	0.01	0.02	0.35	0.27	0.25	0.71	0.64	0.58	0.82
Net Debt/EBITDA	-0.73	-0.74	-0.87	-0.69	-0.58	-0.6	-0.33	-0.33	-0.63	-0.44	-0.3	-0.13	-0.41	-0.18	0.22
Total Debt/EBIT	0.39	4.38	0.17	0.05	0.05	- -	0.02	0.02	0.43	0.33	0.3	0.92	0.8	0.71	1.01
Net Debt/EBIT	-0.86	-1.64	-1.19	-0.86	-0.76	-0.72	-0.38	-0.38	-0.78	-0.54	-0.36	-0.16	-0.5	-0.22	0.27
EBITDA to Interest Expense	49.5	23.27	68.13	271.17	355.22	1,476.9	3,871.33	3,247.56	1,486.35	- -	2,379.13	203.41	129.89	118.71	87.46
EBITDA-CapEx/Interest Expense	35.07	-0.94	43.8	191.57	245.52	1,027.8	2,749.17	1,701.44	731.25	- -	1,566.52	34.83	69.25	66.6	27.64
EBIT to Interest Expense	41.81	10.55	50.07	217.13	270.65	1,242.7	3,367.17	2,768.11	1,449.3	- -	2,032.74	156.45	104.82	97.03	71.48
Interest Expense	42	51	56	23	23	10	6	9	20	- -	23	185	446	715	1,165
Common Equity/Total Assets	67.67	77.83	86.45	90.32	89.5	91.12	87.96	86.43	75.77	80.53	75.23	67.69	66.7	66.16	59.35
Long-Term Debt/Equity (%)	8.12	16.94	1.53	0.33	0.24	- -	- -	- -	9.42	7.51	10.21	20.06	23.25	25.8	37.6
Long-Term Debt/Capital (%)	7.14	14.11	1.49	0.33	0.24	- -	- -	- -	8.55	6.93	9.19	16.56	18.7	20.34	27.12
Long-Term Debt/Total Assets (%)	6.29	13.18	1.32	0.3	0.22	- -	- -	- -	7.14	6.05	7.68	13.58	15.51	17.07	22.32
Total Debt/Equity (%)	13.82	20.04	3.08	0.65	0.71	- -	0.46	0.59	10.22	8.3	11.11	21.15	24.31	26.86	38.62
Total Debt/Capital (%)	12.14	16.7	2.99	0.64	0.71	- -	0.46	0.59	9.27	7.67	10	17.46	19.56	21.17	27.86
Total Debt/Total Assets (%)	10.69	15.6	2.66	0.58	0.64	- -	0.4	0.51	7.74	6.69	8.36	14.32	16.22	17.77	22.92
Net Debt to Equity	-30.86	-7.52	-21.48	-11.95	-10.64	-15.04	-10.41	-11.32	-18.61	-13.7	-13.29	-3.78	-15.33	-8.25	10.53
Net Debt/Capital (%)	-37.2	-7.54	-26.32	-13.48	-11.88	-17.7	-11.62	-12.76	-20.37	-14.48	-13.59	-3.46	-15.81	-8.02	8.62
EBITDA	2,079	1,187	3,815	6,237	8,170	14,769	23,228	29,228	29,727	39,533	54,720	37,630	57,929	84,878	101,892
EBITDA-CapEx	1,473	-48	2,453	4,406	5,647	10,278	16,495	15,313	14,625	24,370	36,030	6,444	30,884	47,622	32,201
Operating Income (Loss)	1,756	538	2,804	4,994	6,225	12,427	20,203	24,913	28,986	32,671	46,753	28,944	46,751	69,380	83,276

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	4.35	9.15	10.41	7.86	9.58	10.24	11.09	5.86	3.64	4.14	2.27	1.51	2.05	2.32	1.95
Current Ratio	5.12	10.71	11.88	9.4	11.25	11.97	12.92	7.19	4.4	5.05	3.15	2.2	2.67	2.98	2.6
Quick Ratio	4.96	10.26	11.42	9.04	10.91	11.63	12.64	6.94	4.28	4.89	2.94	2.01	2.55	2.82	2.42
CFO/Avg Current Liab	2.41	1.65	3.92	5.81	6.16	6.71	7.3	5.43	3.29	2.58	3.19	2.1	2.41	2.79	3.07
Common Equity/Total Assets	67.67	77.83	86.45	90.32	89.5	91.12	87.96	86.43	75.77	80.53	75.23	67.69	66.7	66.16	59.35
Long-Term Debt/Equity (%)	8.12	16.94	1.53	0.33	0.24	- -	- -	- -	9.42	7.51	10.21	20.06	23.25	25.8	37.6
Long-Term Debt/Capital (%)	7.14	14.11	1.49	0.33	0.24	- -	- -	- -	8.55	6.93	9.19	16.56	18.7	20.34	27.12
Long-Term Debt/Total Assets (%)	6.29	13.18	1.32	0.3	0.22	- -	- -	- -	7.14	6.05	7.68	13.58	15.51	17.07	22.32
Total Debt/Equity (%)	13.82	20.04	3.08	0.65	0.71	- -	0.46	0.59	10.22	8.3	11.11	21.15	24.31	26.86	38.62
Total Debt/Capital (%)	12.14	16.7	2.99	0.64	0.71	- -	0.46	0.59	9.27	7.67	10	17.46	19.56	21.17	27.86
Total Debt/Total Assets (%)	10.69	15.6	2.66	0.58	0.64	- -	0.4	0.51	7.74	6.69	8.36	14.32	16.22	17.77	22.92
CFO/Total Liabilities	108.17	48.15	174.1	189.3	198.88	279.31	237.95	221.66	112.35	124.89	140.32	84.11	93.01	97.76	77.83
CFO/CapEx	2.56	1.31	3.1	4	4.09	3.59	3.6	2.1	2.4	2.56	3.09	1.62	2.63	2.45	1.66
Altman's Z-Score	- -	12.58	36.91	37.23	37.74	38.12	33.79	20.45	13.7	18	16.69	5.21	9.44	12.1	8.82

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	8.07	8.04	8.61	8.95	8.46	8.44	8.28	8.32	8.27	8.24	9.3	8.48	9.1	9.92	10.93
Days Sales Outstanding	45.24	45.4	42.38	40.8	43.13	43.26	44.11	43.86	44.16	44.27	39.27	43.05	40.09	36.79	33.38
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	- -	61,479	140,203	221,591	303,109	336,679	518,119	379,673	593,019	792,168	944,305	313,210	915,955	1,507,078	1,655,515
- Cash & Cash Equivalents	1,512	2,384	3,323	4,315	4,907	8,903	8,079	10,019	19,079	17,576	16,601	14,681	41,862	43,889	35,873
+ Preferred Equity and Hybrid Capital	615	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	677	2,356	476	233	315	- -	340	500	10,324	10,654	13,873	26,591	37,234	49,060	83,897
Enterprise Value	- -	54,209	129,230	210,625	284,990	307,230	476,748	339,059	548,488	740,868	910,180	299,063	887,786	1,478,323	1,657,820
Total Capital	5,576	14,111	15,946	36,329	44,533	59,194	74,687	84,627	111,378	138,944	138,752	152,304	190,402	231,697	301,140
Total Debt/Capital (%)	12.14	16.7	2.99	0.64	0.71	- -	0.46	0.59	9.27	7.67	10	17.46	19.56	21.17	27.86
Total Debt / EV	- -	0.04	- -	- -	- -	- -	- -	- -	0.02	0.01	0.02	0.09	0.04	0.03	0.05
EV/Sales	- -	10.65	16.42	16.9	15.9	11.12	11.73	6.07	7.76	8.62	7.72	2.56	6.58	8.99	8.25
EV/EBITDA	- -	45.67	33.87	33.77	34.88	20.8	20.52	11.6	18.45	18.74	16.63	7.95	15.33	17.42	16.27
EV/EBIT	- -	100.76	46.09	42.18	45.78	24.72	23.6	13.61	22.87	22.68	19.47	10.33	18.99	21.31	19.91
EV/Cash Flow to Firm	- -	33.51	30.39	28.7	27.58	19.06	19.68	11.58	15.1	19.12	15.77	5.91	12.42	16.08	14.22
EV/Free Cash Flow to Firm	- -	141.73	44.71	38.23	36.49	26.43	27.26	22.06	25.84	31.41	23.33	15.39	19.98	27.02	35.33
Diluted Market Cap	- -	56,140	138,551	212,498	305,142	340,521	527,033	388,586	598,010	803,012	984,957	323,754	940,276	1,554,359	1,684,547
Diluted Enterprise Value	- -	48,870	127,578	201,532	287,023	311,072	485,662	347,972	553,479	751,712	950,832	309,607	912,107	1,525,604	1,686,852
EV per Share	- -	22.85	50.74	75.82	100.56	106.23	164.06	118.8	192.32	260.04	332.06	114.41	346.66	583.28	655.36
TTM Sales	3,711	5,089	7,872	12,466	17,928	27,638	40,653	55,838	70,697	85,965	117,929	116,609	134,902	164,501	200,966
TTM EBITDA	2,079	1,187	3,815	6,237	8,170	14,769	23,228	29,228	29,727	39,533	54,720	37,630	57,929	84,878	101,892
TTM Operating Income	1,756	538	2,804	4,994	6,225	12,427	20,203	24,913	28,986	32,671	46,753	28,944	46,751	69,380	83,276
TTM Cash Flow to Firm	1,574	1,617	4,253	7,340	10,334	16,116	24,221	29,282	36,329	38,747	57,702	50,624	71,481	91,959	116,620
TTM Free Cash Flow to Firm	968	382	2,891	5,509	7,811	11,625	17,488	15,367	21,227	23,584	39,012	19,438	44,436	54,703	46,929

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	- -	148.91	48.44	38.67	39.14	29.31	30.15	25.3	28.19	34.05	25.26	16.78	21.34	28.75	36.53
EV/EBIT	- -	100.76	46.09	42.18	45.78	24.72	23.6	13.61	22.87	22.68	19.47	10.33	18.99	21.31	19.91
Enterprise Value	- -	54,209	129,230	210,625	284,990	307,230	476,748	339,059	548,488	740,868	910,180	299,063	887,786	1,478,323	1,657,820
Low Price	- -	18	22.79	52.65	73.42	92.51	114.09	127.6	127.56	139.72	244.29	89.18	119.32	342.84	459.34
EV/Sales	- -	10.65	16.42	16.9	15.9	11.12	11.73	6.07	7.76	8.62	7.72	2.56	6.58	8.99	8.25
EV/EBITDA	- -	45.67	33.87	33.77	34.88	20.8	20.52	11.6	18.45	18.74	16.63	7.95	15.33	17.42	16.27
Price/Earnings	- -	981	88.81	70.92	81.29	32.62	32.46	17.39	32.1	27.2	24.63	13.88	23.55	24.16	27.29
Price/Earnings Average	- -	933.25	58.86	60.95	67.36	32.77	28.44	22.47	27.96	22.99	22.97	20.93	17.15	20.64	27.96
Price/Earnings High	- -	1,635.51	93.08	72.48	83.75	37.61	33.32	28.49	32.32	29.69	27.39	39.36	23.66	25.84	33.06
Price/Earnings Low	- -	681.33	36.77	46.81	55.8	25.92	20.77	16.68	19.69	13.67	17.47	10.33	7.86	13.93	19.15
Price/Book Value	- -	5.23	9.06	6.14	6.85	5.69	6.97	4.51	5.87	6.17	7.56	2.49	5.98	8.25	7.62
Price/Book Value Average	- -	4.98	6.01	5.28	5.68	5.71	6.11	5.83	5.11	5.22	7.05	3.76	4.36	7.05	7.81
Price/Book Value High	- -	8.72	9.5	6.27	7.06	6.56	7.15	7.39	5.91	6.74	8.41	7.07	6.01	8.82	9.23
Price/Book Value Low	- -	3.63	3.75	4.05	4.71	4.52	4.46	4.33	3.6	3.1	5.36	1.85	1.99	4.76	5.35
Price/Tangible Book Value	- -	5.93	10.2	15.62	13.21	8.74	9.55	5.88	7.28	7.29	8.99	3	6.95	9.36	8.76
Price/Tangible Book Value Average	- -	5.64	6.76	13.42	10.95	8.78	8.37	7.6	6.34	6.16	8.38	4.52	5.07	7.99	8.97
Price/Tangible Book Value High	- -	9.89	10.69	15.96	13.61	10.07	9.81	9.64	7.33	7.96	10	8.5	6.99	10.01	10.61
Price/Tangible Book Value Low	- -	4.12	4.22	10.31	9.07	6.94	6.11	5.64	4.47	3.66	6.37	2.23	2.32	5.39	6.15
Price/Sales	- -	10.22	16.92	16.73	16.72	12.06	12.72	6.89	8.39	9.22	8.22	2.76	6.82	9.16	8.21
Price/Sales Average	- -	9.72	11.22	14.37	13.86	12.12	11.15	8.9	7.31	7.79	7.67	4.16	4.97	7.82	8.41
Price/Sales High	- -	17.03	17.74	17.09	17.23	13.9	13.06	11.28	8.45	10.07	9.14	7.83	6.86	9.8	9.95
Price/Sales Low	- -	7.1	7.01	11.04	11.48	9.58	8.14	6.6	5.15	4.63	5.83	2.06	2.28	5.28	5.76
Price/Cash Flow	- -	32.25	31.55	28.46	29.05	20.69	21.36	13.13	16.34	20.46	16.81	6.38	12.95	16.5	14.25
Price/Cash Flow Average	- -	30.68	20.91	24.46	24.07	20.79	18.71	16.97	14.23	17.29	15.68	9.62	9.43	14.09	14.6
Price/Cash Flow High	- -	53.77	33.07	29.09	29.93	23.86	21.93	21.52	16.45	22.34	18.7	18.09	13.01	17.64	17.26
Price/Cash Flow Low	- -	22.4	13.06	18.78	19.94	16.44	13.67	12.6	10.03	10.28	11.92	4.75	4.32	9.51	10
Price/Free Cash Flow Average	- -	141.66	32.11	33.23	32.43	29.45	26.41	32.7	24.55	28.78	23.56	25.31	15.54	24.55	37.44
Price/Free Cash Flow High	- -	248.27	50.78	39.52	40.32	33.79	30.95	41.45	28.38	37.17	28.09	47.6	21.44	30.74	44.27
Price/Free Cash Flow Low	- -	103.42	20.06	25.52	26.86	23.29	19.29	24.27	17.29	17.11	17.91	12.49	7.12	16.57	25.64
EV/Sales Average	- -	10.06	10.41	14.4	13	11.17	10.15	8.06	6.68	7.19	7.18	3.93	4.74	7.65	8.45
EV/Sales High	- -	18.71	17.27	17.29	16.41	12.98	12.07	10.41	7.82	9.46	8.62	7.5	6.61	9.62	9.99
EV/Sales Low	- -	6.96	5.98	10.85	10.6	8.62	7.14	5.79	4.52	4.03	5.39	1.88	2.06	5.11	5.79
EV/EBITDA Average	- -	43.15	21.48	28.77	28.52	20.91	17.76	15.4	15.87	15.64	15.47	12.18	11.03	14.83	16.67
EV/EBITDA High	- -	80.23	35.64	34.55	36	24.29	21.12	19.89	18.59	20.58	18.57	23.23	15.4	18.65	19.71
EV/EBITDA Low	- -	29.85	12.34	21.69	23.25	16.12	12.49	11.07	10.74	8.77	11.61	5.82	4.79	9.9	11.43
EV/EBIT Average	- -	95.2	29.23	35.94	37.44	24.85	20.42	18.06	19.67	18.92	18.11	15.83	13.67	18.14	20.4
EV/EBIT High	- -	177	48.49	43.15	47.25	28.87	24.28	23.34	23.04	24.9	21.73	30.2	19.08	22.82	24.11
EV/EBIT Low	- -	65.85	16.79	27.09	30.51	19.16	14.36	12.99	13.31	10.61	13.59	7.57	5.93	12.11	13.98
Last Price	- -	25.92	55.05	79.77	106.95	116.42	178.29	133.03	207.93	278.05	344.51	119.82	357.66	594.63	654.45
High Price	- -	43.21	57.69	81.52	110.19	134.22	183.04	217.97	209.34	303.56	383.11	339.81	359.32	635.91	792.95
Enterprise Value Average	- -	51,217	81,947	179,466	233,042	308,793	412,523	450,046	471,904	618,195	846,477	458,240	639,079	1,258,533	1,698,663
Enterprise Value High	- -	95,228	135,976	215,489	294,151	358,714	490,529	581,480	552,521	813,539	1,015,973	874,105	892,040	1,582,940	2,008,182
Enterprise Value Low	- -	35,429	47,076	135,287	189,948	238,104	290,188	323,570	319,266	346,770	635,482	218,979	277,400	840,165	1,164,265

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	2,142	2,372	2,547	2,778	2,834	2,892	2,906	2,854	2,852	2,849	2,741	2,614	2,561	2,534	2,530
Diluted Weighted Avg Shares	2,517	2,166	2,517	2,664	2,853	2,925	2,956	2,921	2,876	2,888	2,859	2,702	2,629	2,614	2,574
Basic Weighted Avg Shares	2,420	2,006	2,420	2,614	2,803	2,863	2,901	2,890	2,854	2,851	2,815	2,687	2,574	2,534	2,521
Revenue per Share	1.53	2.54	3.25	4.77	6.4	9.65	14.01	19.32	24.77	30.15	41.89	43.4	52.41	64.92	79.72
EBITDA per Share	0.86	0.59	1.58	2.39	2.91	5.16	8.01	10.11	10.42	13.87	19.44	14	22.51	33.5	40.42
Operating Income per Share	0.73	0.27	1.16	1.91	2.22	4.34	6.96	8.62	10.16	11.46	16.61	10.77	18.16	27.38	33.03
Basic EPS, GAAP	0.41	0.03	0.62	1.12	1.32	3.57	5.49	7.65	6.48	10.22	13.99	8.63	15.19	24.61	23.98
Basic EPS from Cont Ops	0.41	0.03	0.62	1.12	1.32	3.57	5.49	7.65	6.48	10.22	13.99	8.63	15.19	24.61	23.98
Diluted EPS, GAAP	0.4	0.02	0.6	1.1	1.29	3.49	5.39	7.57	6.43	10.09	13.77	8.59	14.87	23.86	23.49
Diluted EPS from Cont Ops	0.4	0.02	0.6	1.1	1.29	3.49	5.39	7.57	6.43	10.09	13.77	8.59	14.87	23.86	23.49
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	2.11
Cash Flow per Share	0.64	0.8	1.74	2.8	3.68	5.63	8.35	10.13	12.72	13.59	20.49	18.78	27.63	36.04	45.93
Free Cash Flow per Basic Share	0.39	0.19	1.18	2.1	2.78	4.06	6.03	5.31	7.43	8.27	13.85	7.18	17.12	21.34	18.29
Cash & Equivalents per Share	1.82	4.06	4.5	4.03	6.5	10.18	14.35	14.41	19.23	21.75	17.51	15.58	25.54	30.7	32.25
Book Value per Share	2	4.96	6.07	12.99	15.6	20.47	25.58	29.48	35.43	45.03	45.56	48.09	59.81	72.06	85.88
Tangible Book Value per Share	1.92	4.37	5.4	5.11	8.1	13.33	18.67	22.61	28.56	38.12	38.32	39.98	51.44	63.55	74.72