Hilton Worldwide Holdings Inc. Financial Ratios — HI91 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 (%)	- -	16.89	12.45	14.77	26.15	5.69	28.58	68.24	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	1.29	1.55	2.55	5.43	1.3	5.36	5.41	6.09	-4.51	2.55	8.11	7.38	9.62	8.75
Return on Capital (%)	- -	3.83	4.43	6.18	- -	2.16	- -	12.69	14.17	- -	7.35	17.71	17.68	25.32	23.71
Return on Invested Capital (%)	- -	3.77	4.14	5.96	- -	-0.19	- -	12.7	14.34	- -	7.79	17.54	18.78	26.07	24.29
Gross Margin (%)	22.49	23.33	25.2	26.59	23.95	25.67	24.14	25.28	25.76	13.54	28.59	30.75	28.63	27.41	28.2
EBITDA Margin (%)	17.52	17.79	17.51	21.91	22.32	23.43	18.05	19.73	21.19	-2.02	20.7	25.72	23.18	22.52	23.84
Operating Margin (%)	11.33	12.44	11.32	15.93	10.33	13.08	13.92	16.08	16.67	-2.76	17.57	23.87	22.11	21.17	22.37
Incremental Operating Margin (%)	58.46	32.25	- -	74.45	27.78	- -	17.49	38.71	26.37	32.94	76.7	36.08	11.56	10.86	37.92
Pretax Margin (%)	2.23	6.18	7.17	10.92	7.47	8.21	9.26	12.1	13.16	-21.45	9.68	19.77	16.53	15.96	17.21
Profit Margin (%)	2.88	3.79	4.26	6.41	19.68	5.14	13.33	8.58	9.32	-16.6	7.08	14.31	11.15	13.74	12.1
Net Income to Common Margin (%)	2.88	3.79	4.26	6.41	19.68	5.14	13.33	8.58	9.32	-16.6	7.08	14.31	11.15	13.74	12.1
Effective Tax Rate (%)	- -	37.35	34.1	40.54	- -	103.15	- -	28.66	28.78	- -	27.32	27.51	31.97	13.68	29.49
Dvd Payout Ratio (%)	- -	- -	- -	- -	15.45	-27,700	17.82	23.39	19.3	-5.79	- -	9.77	13.61	9.72	9.76
Sustainable Growth Rate (%)	- -	16.89	12.45	14.77	22.11	1,581.35	23.48	52.29	- -	- -	- -	- -	- -	- -	- -

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	16,792	15,995	12,723	11,692	10,453	6,616	6,602	7,282	9,163	11,628	9,776	9,691	10,120	11,886	13,093
ST Debt	384	407	52	137	204	33	46	16	170	226	194	151	155	535	25
LT Debt	16,408	15,588	12,671	11,555	10,249	6,583	6,556	7,266	8,993	11,402	9,582	9,540	9,965	11,351	13,068
Total Debt/EBITDA	10.91	9.69	7.46	5.08	6.57	4.29	4.5	4.14	4.57	-133.66	8.16	4.3	4.27	4.72	4.56
Net Debt/EBITDA	10.4	9.24	7.11	4.84	6.18	3.6	4.11	3.8	3.6	-80.66	5.95	3.34	3.54	3.91	3.99
Total Debt/EBIT	17.22	14.54	11.55	6.99	11.61	7.62	5.83	5.09	5.53	-27.82	9.68	4.63	4.55	5.02	4.86
Net Debt/EBIT	16.42	13.85	11.01	6.65	10.94	6.4	5.33	4.66	4.35	-16.79	7.06	3.6	3.77	4.16	4.25
EBITDA to Interest Expense	2.39	2.9	2.75	3.72	4.22	4.61	4.18	4.74	4.84	-0.2	3.02	5.44	5.11	4.42	4.63
EBITDA-CapEx/Interest Expense	2.31	2.85	2.68	3.62	4.12	4.45	3.97	4.74	4.84	-0.2	3.02	5.44	5.11	4.42	4.63
EBIT to Interest Expense	1.55	2.03	1.78	2.71	1.95	2.57	3.23	3.86	3.81	-0.28	2.56	5.05	4.88	4.16	4.34
Interest Expense	643	569	620	618	377	334	351	371	414	429	397	415	464	569	620
Common Equity/Total Assets	6.84	8.5	16.43	18.19	23.36	22.51	11.86	3.94	-3.22	-8.89	-5.32	-7.1	-15.32	-22.56	-32.12
Long-Term Debt/Equity (%)	964.04	723.34	296.33	245.12	172.22	112.55	387.7	1,302.15	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	88.72	85.88	74.54	70.43	62.48	52.81	79.05	92.68	103.47	112.42	106.98	111.02	128.2	138.48	168.68
Long-Term Debt/Total Assets (%)	60.08	57.59	47.7	44.23	40	25.12	46.08	51.92	60.13	68.05	62.06	61.5	64.7	68.7	77.91
Total Debt/Equity (%)	986.6	742.23	297.54	248.03	175.65	113.11	390.42	1,305.02	-1,941.31	-782.5	-1,193.65	-882.6	-431.19	-322.2	-244.91
Total Debt/Capital (%)	90.8	88.13	74.85	71.27	63.72	53.08	79.61	92.88	105.43	114.65	109.14	112.78	130.19	145	169.01
Total Debt/Total Assets (%)	61.48	59.1	47.9	44.75	40.8	25.24	46.4	52.03	61.26	69.4	63.31	62.47	65.71	71.94	78.06
Net Debt to Equity	940.72	707.19	283.65	236.02	165.42	94.96	356.71	1,195.34	-1,527.54	-472.21	-870.7	-686.52	-357.73	-267.01	-214.09
Net Debt/Capital (%)	90.39	87.61	73.93	70.24	62.32	48.71	78.1	89.69	88.43	101.34	94.7	102.09	120.41	142.84	167.59
EBITDA	1,539	1,650	1,705	2,301	1,592	1,541	1,468	1,757	2,003	-87	1,198	2,256	2,372	2,516	2,870
EBITDA-CapEx	1,486	1,619	1,661	2,236	1,555	1,486	1,393	1,757	2,003	-87	1,198	2,256	2,372	2,516	2,870
Operating Income (Loss)	995	1,154	1,102	1,673	737	860	1,132	1,432	1,576	-119	1,017	2,094	2,263	2,365	2,693

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	0.35	0.32	0.28	0.25	0.25	0.4	0.23	0.15	0.19	1.32	0.47	0.36	0.21	0.28	0.2
Current Ratio	1.37	1.2	1.11	1.11	1.06	1.33	0.82	0.76	0.73	1.73	0.95	0.85	0.7	0.7	0.66
Quick Ratio	0.69	0.68	0.71	0.74	0.7	0.68	0.65	0.59	0.63	1.64	0.83	0.75	0.61	0.61	0.58
CFO/Avg Current Liab	- -	0.49	0.94	0.59	0.62	0.51	0.33	0.49	0.5	0.27	0.04	0.53	0.55	0.48	0.46
Common Equity/Total Assets	6.84	8.5	16.43	18.19	23.36	22.51	11.86	3.94	-3.22	-8.89	-5.32	-7.1	-15.32	-22.56	-32.12
Long-Term Debt/Equity (%)	964.04	723.34	296.33	245.12	172.22	112.55	387.7	1,302.15	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	88.72	85.88	74.54	70.43	62.48	52.81	79.05	92.68	103.47	112.42	106.98	111.02	128.2	138.48	168.68
Long-Term Debt/Total Assets (%)	60.08	57.59	47.7	44.23	40	25.12	46.08	51.92	60.13	68.05	62.06	61.5	64.7	68.7	77.91
Total Debt/Equity (%)	986.6	742.23	297.54	248.03	175.65	113.11	390.42	1,305.02	-1,941.31	-782.5	-1,193.65	-882.6	-431.19	-322.2	-244.91
Total Debt/Capital (%)	90.8	88.13	74.85	71.27	63.72	53.08	79.61	92.88	105.43	114.65	109.14	112.78	130.19	145	169.01
Total Debt/Total Assets (%)	61.48	59.1	47.9	44.75	40.8	25.24	46.4	52.03	61.26	69.4	63.31	62.47	65.71	71.94	78.06
CFO/Total Liabilities	4.56	4.46	9.43	6.1	7.35	6.43	6.77	9.34	8.97	3.88	0.67	10.12	10.96	9.96	9.62
CFO/CapEx	22.02	35.81	47.75	20.11	39.08	23.82	11.32	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	1.77	2.37	2.66	0.41	1.62	2.92	4	4.41	5.24

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	- -	13.67	13.18	12.62	8.01	8.06	9.24	8.27	7.84	4.24	6.29	7.33	7.27	7.28	7.36
Days Sales Outstanding	- -	26.7	27.69	28.92	45.59	45.26	39.5	44.16	46.55	86.1	57.99	49.82	50.18	50.14	49.62
Inventory Turnover	- -	14.71	17.96	19.27	12.83	9.95	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	24.81	20.33	18.94	28.46	36.7	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	24.05	24.01	24.98	17.34	15.46	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	15.18	15.2	14.61	21.05	23.6	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	36.34	32.81	33.24	53.01	58.36	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	1.88	7.36	9.98	17.13	8.56	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	552	415	396	404	442	541	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	552	415	396	404	442	541	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	25,347	20,658	31,252	30,054	43,301	33,770	45,653	59,910	67,551
- Cash & Cash Equivalents	781	755	594	566	609	1,062	570	403	538	3,218	1,427	1,209	800	1,301	918
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	-166	-146	-87	-38	-34	-50	3	7	10	4	2	4	13	38	42
+ Total Debt	16,792	15,995	12,723	11,692	10,453	6,616	6,602	7,282	9,163	11,628	9,776	9,691	10,120	11,886	13,093
Enterprise Value	- -	- -	- -	- -	- -	- -	31,382	27,544	39,887	38,468	51,652	42,256	54,986	70,533	79,768
Total Capital	18,494	18,150	16,999	16,406	16,404	12,465	8,293	7,840	8,691	10,142	8,957	8,593	7,773	8,197	7,747
Total Debt/Capital (%)	90.8	88.13	74.85	71.27	63.72	53.08	79.61	92.88	105.43	114.65	109.14	112.78	130.19	145	169.01
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.21	0.26	0.23	0.3	0.19	0.23	0.18	0.17	0.16
EV/Sales	- -	- -	- -	- -	- -	- -	3.86	3.09	4.22	8.93	8.92	4.82	5.37	6.31	6.63
EV/EBITDA	- -	- -	- -	- -	- -	- -	21.38	15.68	19.91	- -	43.11	18.73	23.18	28.03	27.79
EV/EBIT	- -	- -	- -	- -	- -	- -	27.72	19.23	24.07	- -	51.14	20.18	24.71	29.76	29.62
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	18.12	23.76	- -	129.93	21.32	24.31	28.17	31.08
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	18.12	23.76	- -	129.93	21.32	24.31	28.17	31.08
Diluted Market Cap	- -	- -	- -	- -	- -	- -	26,112	21,371	32,486	30,207	43,597	34,922	47,546	61,940	69,770
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	32,147	28,257	41,121	38,621	51,948	43,408	56,879	72,563	81,987
EV per Share	- -	- -	- -	- -	- -	- -	98.87	93.43	142.97	138.58	185.07	157.75	216.92	291.69	346.17
TTM Sales	8,783	9,276	9,735	10,502	7,133	6,576	8,131	8,906	9,452	4,307	5,788	8,773	10,235	11,174	12,039
TTM EBITDA	1,539	1,650	1,705	2,301	1,592	1,541	1,468	1,757	2,003	-87	1,198	2,256	2,372	2,516	2,870
TTM Operating Income	995	1,154	1,102	1,673	737	860	1,132	1,432	1,576	-119	1,017	2,094	2,263	2,365	2,693
TTM Cash Flow to Firm	- -	1,466	2,510	1,674	- -	1,299	- -	1,520	1,679	- -	398	1,982	2,262	2,504	2,566
TTM Free Cash Flow to Firm	- -	1,435	2,466	1,609	- -	1,244	- -	1,520	1,679	- -	398	1,982	2,262	2,504	2,566

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	- -	- -	- -	- -	- -	- -	33.74	17.03	23.47	42.66	399.97	20.77	24.43	30.77	32.77
EV/EBIT	- -	- -	- -	- -	- -	- -	27.72	19.23	24.07	- -	51.14	20.18	24.71	29.76	29.62
Enterprise Value	- -	- -	- -	- -	- -	- -	31,382	27,544	39,887	38,468	51,652	42,256	54,986	70,533	79,768
Low Price	- -	- -	- -	- -	- -	- -	55.36	64.72	68.63	55.98	98.82	109.68	125.41	179.56	197.86
EV/Sales	- -	- -	- -	- -	- -	- -	3.86	3.09	4.22	8.93	8.92	4.82	5.37	6.31	6.63
EV/EBITDA	- -	- -	- -	- -	- -	- -	21.38	15.68	19.91	- -	43.11	18.73	23.18	28.03	27.79
Price/Earnings	- -	- -	- -	- -	- -	- -	23.87	27.7	36.49	- -	105.58	27.63	41.35	40.03	47.48
Price/Earnings Average	- -	- -	- -	- -	- -	- -	19.22	31.11	29.61	- -	86.82	29.77	34.19	34.77	41.72
Price/Earnings High	- -	- -	- -	- -	- -	- -	23.91	34.57	36.49	- -	105.58	35.52	41.61	41.63	47.67
Price/Earnings Low	- -	- -	- -	- -	- -	- -	16.55	25.58	22.36	- -	67.25	24.03	28.8	29.01	32.05
Price/Book Value	- -	- -	- -	- -	- -	- -	15.02	37.49	-64.84	-20.17	-52.74	-30.64	-19.34	-16.07	-12.54
Price/Book Value Average	- -	- -	- -	- -	- -	- -	12.09	42.11	-52.6	-16.56	-43.37	-33.02	-15.99	-13.96	-11.02
Price/Book Value High	- -	- -	- -	- -	- -	- -	15.05	46.8	-64.84	-21.27	-52.74	-39.4	-19.46	-16.72	-12.59
Price/Book Value Low	- -	- -	- -	- -	- -	- -	10.41	34.63	-39.72	-10.43	-33.59	-26.66	-13.47	-11.65	-8.46
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	-2.59	-1.92	-2.67	-2.42	-3.69	-2.81	-3.38	-3.95	-3.93
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	-2.09	-2.16	-2.16	-1.99	-3.04	-3.03	-2.8	-3.43	-3.46
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	-2.6	-2.4	-2.67	-2.55	-3.69	-3.61	-3.4	-4.1	-3.95
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	-1.8	-1.77	-1.63	-1.25	-2.35	-2.44	-2.36	-2.86	-2.66
Price/Sales	- -	- -	- -	- -	- -	- -	3.18	2.38	3.4	6.96	7.48	3.95	4.61	5.5	5.75
Price/Sales Average	- -	- -	- -	- -	- -	- -	2.56	2.67	2.76	5.72	6.15	4.26	3.81	4.78	5.05
Price/Sales High	- -	- -	- -	- -	- -	- -	3.19	2.97	3.4	7.34	7.48	5.08	4.64	5.72	5.77
Price/Sales Low	- -	- -	- -	- -	- -	- -	2.21	2.19	2.08	3.6	4.76	3.44	3.21	3.99	3.88
Price/Cash Flow	- -	- -	- -	- -	- -	- -	30.47	16.86	23.23	42.36	397.12	20.62	24.25	30.52	32.5
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	24.55	18.94	18.85	34.77	326.56	22.22	20.05	26.51	28.55
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	30.53	21.05	23.23	44.67	397.12	26.52	24.4	31.75	32.62
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	21.13	15.58	14.23	21.9	252.95	17.94	16.89	22.12	21.93
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	27.17	19.13	19.04	35.02	328.9	22.38	20.2	26.72	28.79
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	33.8	21.25	23.47	44.99	399.97	26.71	24.58	32	32.9
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	23.39	15.73	14.38	22.06	254.77	18.07	17.01	22.3	22.12
EV/Sales Average	- -	- -	- -	- -	- -	- -	3.25	3.38	3.6	7.68	7.59	5.11	4.6	5.61	5.94
EV/Sales High	- -	- -	- -	- -	- -	- -	3.87	3.67	4.22	9.31	8.92	5.92	5.4	6.53	6.65
EV/Sales Low	- -	- -	- -	- -	- -	- -	2.9	2.92	2.94	5.56	6.21	4.32	4.02	4.84	4.8
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	18.02	17.12	16.97	- -	36.69	19.89	19.85	24.9	24.94
EV/EBITDA High	- -	- -	- -	- -	- -	- -	21.41	18.59	19.91	- -	43.11	23.01	23.3	28.99	27.88
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	16.08	14.78	13.87	- -	29.99	16.78	17.34	21.48	20.14
EV/EBIT Average	- -	- -	- -	- -	- -	- -	23.37	21.01	20.51	- -	43.52	21.43	21.16	26.44	26.58
EV/EBIT High	- -	- -	- -	- -	- -	- -	27.77	22.81	24.07	- -	51.14	24.79	24.84	30.77	29.72
EV/EBIT Low	- -	- -	- -	- -	- -	- -	20.86	18.13	16.77	- -	35.58	18.08	18.48	22.8	21.47
Last Price	- -	- -	- -	- -	- -	- -	79.85	70.07	112.02	108.27	155.15	126.07	180.1	247.76	293.15
High Price	- -	- -	- -	- -	- -	- -	80.01	87.46	112.02	114.18	155.15	162.11	181.22	257.68	294.28
Enterprise Value Average	- -	- -	- -	- -	- -	- -	26,451	30,088	33,991	33,086	43,957	44,872	47,074	62,655	71,572
Enterprise Value High	- -	- -	- -	- -	- -	- -	31,432	32,670	39,887	40,109	51,652	51,908	55,269	72,932	80,028
Enterprise Value Low	- -	- -	- -	- -	- -	- -	23,608	25,968	27,781	23,954	35,932	37,864	41,124	54,041	57,811

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	328	328	328	328	329	329	317	295	279	278	279	268	253	242	230
Diluted Weighted Avg Shares	307	307	307	329	330	330	327	305	290	279	281	277	264	250	238
Basic Weighted Avg Shares	307	307	307	328	329	329	324	302	287	277	279	275	262	248	236
Revenue per Share	28.61	30.22	31.67	31.99	21.7	19.99	25.1	29.49	32.93	15.55	20.75	31.9	39.06	45.06	51.01
EBITDA per Share	5.01	5.37	5.55	7.01	4.84	4.68	4.53	5.82	6.98	-0.31	4.29	8.2	9.05	10.15	12.16
Operating Income per Share	3.24	3.76	3.58	5.1	2.24	2.61	3.49	4.74	5.49	-0.43	3.65	7.61	8.64	9.54	11.41
Basic EPS, GAAP	0.82	1.15	1.35	2.05	4.27	1.03	3.35	2.53	3.07	-2.58	1.47	4.56	4.35	6.19	6.17
Basic EPS from Cont Ops	0.83	1.17	1.5	2.08	2.68	-0.05	3.36	2.55	3.09	-2.6	1.46	4.57	4.39	6.21	6.19
Diluted EPS, GAAP	0.82	1.15	1.35	2.05	4.26	1.02	3.31	2.5	3.04	-2.56	1.46	4.53	4.32	6.14	6.12
Diluted EPS from Cont Ops	0.83	1.17	1.5	2.08	2.67	-0.05	3.33	2.52	3.06	-2.58	1.45	4.54	4.36	6.16	6.14
Dividend per Share	- -	- -	- -	- -	0.42	0.84	0.6	0.6	0.6	0.15	- -	0.45	0.6	0.6	0.61
Cash Flow per Share	3.8	3.62	6.83	3.98	4.4	3.98	2.62	4.16	4.82	2.56	0.39	6.11	7.43	8.12	9.02
Free Cash Flow per Basic Share	3.63	3.51	6.69	3.78	4.29	3.81	2.39	4.16	4.82	2.56	0.39	6.11	7.43	8.12	9.02
Cash & Equivalents per Share	2.38	2.3	1.81	1.72	1.85	3.22	1.8	1.37	1.93	11.59	5.11	4.51	3.16	5.38	3.98
Book Value per Share	5.69	7.01	13.29	14.48	18.18	17.91	5.32	1.87	-1.73	-5.37	-2.94	-4.11	-9.31	-15.41	-23.38
Tangible Book Value per Share	-35.9	-34.34	-27.64	-25.43	-19.92	-16.93	-30.8	-36.51	-42.01	-44.7	-42.02	-44.88	-53.24	-62.78	-74.51