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	- -	- -	- -	- -	1.35	1.73	2.12	2.72	2.62	0.92	2.09	1.56	1.7	3.34	2.31

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	- -	- -	- -	- -	2,259	3,121	6,757	10,718	11,907	14,179	13,992	11,530	15,053	28,665	17,097
- 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	- -	- -	- -	- -	3,218	3,747	8,650	12,210	13,459	16,737	16,800	14,740	18,490	31,471	19,879
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	0.28	0.28	0.2	0.2	0.2	0.24	0.27	0.21	0.12	0.19
EV/Sales	- -	- -	- -	- -	2	2.03	3.88	4.59	4.5	5.05	4.4	3.6	4.35	6.88	4.02
EV/EBITDA	- -	- -	- -	- -	25.18	17.83	31.72	31.82	32.64	35.24	28.88	21.26	25.73	30.59	15.98
EV/EBIT	- -	- -	- -	- -	- -	74.79	129.3	81.62	66.43	61.49	43.97	29.55	33.78	35.22	17.63
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.69	13.11	- -	- -	11.5
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.11	13.85	- -	- -	11.66
Diluted Market Cap	- -	- -	- -	- -	1,976	2,814	8,996	11,533	12,517	14,135	14,344	12,102	16,050	29,493	17,844
Diluted Enterprise Value	- -	- -	- -	- -	2,935	3,439	10,889	13,024	14,068	16,694	17,152	15,311	19,487	32,299	20,626
EV per Share	- -	- -	- -	- -	47.97	42.31	65.04	72.44	77.85	98.95	100.66	95.82	130.17	222.87	147.54
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	- -	- -	- -	- -	10.98	8.69	26.43	24.92	19.83	20.69	24.9	13.16	16.54	23.39	11.33
EV/EBIT	- -	- -	- -	- -	- -	74.79	129.3	81.62	66.43	61.49	43.97	29.55	33.78	35.22	17.63
Enterprise Value	- -	- -	- -	- -	3,218	3,747	8,650	12,210	13,459	16,737	16,800	14,740	18,490	31,471	19,879
Low Price	- -	- -	- -	- -	24.12	24.63	34.84	49.51	60.51	40.81	66.61	65.78	69.35	100.22	124.3
EV/Sales	- -	- -	- -	- -	2	2.03	3.88	4.59	4.5	5.05	4.4	3.6	4.35	6.88	4.02
EV/EBITDA	- -	- -	- -	- -	25.18	17.83	31.72	31.82	32.64	35.24	28.88	21.26	25.73	30.59	15.98
Price/Earnings	- -	- -	- -	- -	- -	- -	40.52	128.04	87.2	- -	58.09	33.79	11.43	30.6	20.03
Price/Earnings Average	- -	- -	- -	- -	- -	- -	33.15	136.27	88.34	- -	54.21	34.37	8.45	21.74	25.86
Price/Earnings High	- -	- -	- -	- -	- -	- -	40.56	168.39	103.38	- -	63.66	39.24	11.64	31.52	33.89
Price/Earnings Low	- -	- -	- -	- -	- -	- -	27.78	99.69	76.61	- -	46.16	29.65	7.48	15.11	19.62
Price/Book Value	- -	- -	- -	- -	5.31	5.55	13.89	13.52	15.42	-1,099.14	171.26	-34.75	242.02	41.42	79.49
Price/Book Value Average	- -	- -	- -	- -	4.37	5.06	11.36	14.39	15.63	-958.2	159.81	-35.35	178.95	29.42	102.65
Price/Book Value High	- -	- -	- -	- -	5.37	5.8	13.9	17.78	18.29	-1,161.18	187.67	-40.35	246.49	42.65	134.48
Price/Book Value Low	- -	- -	- -	- -	3.8	3.88	9.52	10.53	13.55	-535.19	136.08	-30.5	158.39	20.45	77.86
Price/Tangible Book Value	- -	- -	- -	- -	-1.15	-1.67	-1.83	-3.18	-3.61	-3.12	-2.89	-2.25	-3.23	-7.38	-3.88
Price/Tangible Book Value Average	- -	- -	- -	- -	-0.94	-1.52	-1.49	-3.39	-3.65	-2.72	-2.7	-2.29	-2.39	-5.24	-5.01
Price/Tangible Book Value High	- -	- -	- -	- -	-1.16	-1.74	-1.83	-4.19	-4.27	-3.3	-3.17	-2.61	-3.29	-7.6	-6.57
Price/Tangible Book Value Low	- -	- -	- -	- -	-0.82	-1.16	-1.25	-2.48	-3.17	-1.52	-2.3	-1.98	-2.11	-3.64	-3.8
Price/Sales	- -	- -	- -	- -	1.23	1.52	2.48	3.71	4	4.26	3.69	2.91	3.69	6.27	3.54
Price/Sales Average	- -	- -	- -	- -	1.01	1.39	2.03	3.95	4.05	3.72	3.44	2.96	2.73	4.45	4.57
Price/Sales High	- -	- -	- -	- -	1.24	1.59	2.48	4.88	4.74	4.5	4.04	3.38	3.76	6.46	5.99
Price/Sales Low	- -	- -	- -	- -	0.88	1.06	1.7	2.89	3.51	2.08	2.93	2.55	2.42	3.1	3.47
Price/Cash Flow	- -	- -	- -	- -	7.62	7.28	11.62	17.63	16.51	18.49	16.97	12.15	15	22.27	10.96
Price/Cash Flow Average	- -	- -	- -	- -	6.28	6.64	9.51	18.77	16.73	16.12	15.84	12.36	11.09	15.82	14.15
Price/Cash Flow High	- -	- -	- -	- -	7.71	7.6	11.63	23.19	19.58	19.53	18.6	14.11	15.28	22.93	18.54
Price/Cash Flow Low	- -	- -	- -	- -	5.46	5.09	7.97	13.73	14.51	9	13.49	10.66	9.82	10.99	10.73
Price/Free Cash Flow Average	- -	- -	- -	- -	9.05	7.92	21.62	26.52	20.09	18.04	23.23	13.39	12.23	16.61	14.63
Price/Free Cash Flow High	- -	- -	- -	- -	11.11	9.08	26.45	32.77	23.51	21.86	27.29	15.28	16.85	24.08	19.16
Price/Free Cash Flow Low	- -	- -	- -	- -	7.87	6.07	18.12	19.4	17.42	10.08	19.78	11.55	10.83	11.55	11.09
EV/Sales Average	- -	- -	- -	- -	1.75	1.88	3.32	4.85	4.56	4.5	4.16	3.65	3.42	5.07	5.02
EV/Sales High	- -	- -	- -	- -	2.02	2.1	3.88	5.86	5.24	5.29	4.75	4.06	4.41	7.07	6.4
EV/Sales Low	- -	- -	- -	- -	1.6	1.52	2.92	3.7	4.02	2.85	3.65	3.26	3.12	3.71	3.94
EV/EBITDA Average	- -	- -	- -	- -	22.07	16.51	27.21	33.62	33.02	31.42	27.27	21.54	20.27	22.52	19.99
EV/EBITDA High	- -	- -	- -	- -	25.38	18.49	31.74	40.62	38	36.93	31.19	23.94	26.11	31.42	25.49
EV/EBITDA Low	- -	- -	- -	- -	20.16	13.35	23.93	25.64	29.13	19.93	23.94	19.22	18.49	16.48	15.7
EV/EBIT Average	- -	- -	- -	- -	- -	69.28	110.92	86.22	67.2	54.81	41.52	29.95	26.61	25.93	22.05
EV/EBIT High	- -	- -	- -	- -	- -	77.57	129.39	104.2	77.33	64.43	47.48	33.28	34.29	36.18	28.13
EV/EBIT Low	- -	- -	- -	- -	- -	56.02	97.55	65.75	59.29	34.76	36.45	26.72	24.28	18.98	17.32
Last Price	- -	- -	- -	- -	33.68	35.25	50.81	63.59	68.88	83.82	83.83	74.95	105.97	203	126.89
High Price	- -	- -	- -	- -	34.06	36.82	50.86	83.63	81.66	88.55	91.87	87.03	107.93	209.06	214.7
Enterprise Value Average	- -	- -	- -	- -	2,821	3,471	7,421	12,899	13,615	14,919	15,864	14,937	14,567	23,169	24,862
Enterprise Value High	- -	- -	- -	- -	3,244	3,886	8,656	15,588	15,668	17,538	18,141	16,598	18,768	32,326	31,709
Enterprise Value Low	- -	- -	- -	- -	2,577	2,807	6,526	9,837	12,012	9,462	13,926	13,328	13,289	16,957	19,529

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