Expand Energy Corporation Financial Ratios — CS1 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 (%)	12.19	-7.21	4.35	13.04	- -	- -	- -	- -	-25.3	- -	- -	66.73	24.37	-5.05	10.07
Return on Assets (%)	4.41	-1.84	1.74	4.65	-50.17	-28.94	-3.97	1.8	-2.13	-85.47	- -	37.29	16.21	-3.38	6.48
Return on Capital (%)	6.16	- -	2.13	6.21	- -	- -	- -	- -	- -	- -	- -	- -	19.88	- -	8.55
Return on Invested Capital (%)	6.3	- -	4.14	7.3	- -	- -	- -	- -	- -	- -	- -	- -	19.27	- -	8.34
Gross Margin (%)	26.45	18.16	15.82	16.99	1.1	-8.28	11.36	12.46	4.66	11.9	- -	71.28	64.81	27.03	50.85
EBITDA Margin (%)	41.63	9.07	26.06	27.64	-130.76	-41.97	16.42	20.71	26.3	-145.99	- -	48.35	60.05	21.94	44.72
Operating Margin (%)	21.74	13.81	13.42	14.59	-3.5	-17.53	2.11	7.97	-0.6	-5.12	- -	32.57	30.46	-16.51	22.73
Incremental Operating Margin (%)	- -	- -	12.71	20.07	36.87	19.07	97.29	83.67	49.71	6.59	- -	- -	37.05	86.24	43.52
Pretax Margin (%)	24.75	-7.91	7.56	13.84	-149.62	-58.3	-5.27	2.13	-7.53	-187.5	- -	31.91	40.09	-19.92	18.72
Profit Margin (%)	14.97	-6.24	3.79	8.29	-114.13	-55.77	-5.32	2.21	-3.63	-186.83	- -	43.14	31.11	-16.92	14.92
Net Income to Common Margin (%)	13.49	-7.63	2.9	7.55	-115.47	-57	-6.21	1.31	-4.7	-187.26	- -	43.14	31.11	-16.92	14.92
Effective Tax Rate (%)	38.99	- -	38	35.75	- -	- -	- -	- -	- -	- -	- -	- -	22.39	- -	20.29
Dvd Payout Ratio (%)	12.94	-38.47	26.09	11.56	-0.79	2.15	-16.78	- -	- -	- -	- -	24.55	20.13	-54.34	42.06
Sustainable Growth Rate (%)	10.61	-9.99	3.21	11.53	- -	- -	- -	- -	-25.3	- -	- -	50.34	19.46	-7.79	5.83

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	10,769	12,795	12,917	11,565	10,721	10,441	9,973	7,722	9,467	1,953	2,307	3,179	2,112	5,751	5,060
ST Debt	- -	463	- -	381	381	503	52	381	394	1,953	29	86	84	460	51
LT Debt	10,769	12,332	12,917	11,184	10,340	9,938	9,921	7,341	9,073	- -	2,278	3,093	2,028	5,291	5,009
Total Debt/EBITDA	2.22	11.45	2.6	1.81	-0.64	-3.16	6.4	3.64	4.24	-0.26	- -	0.57	0.45	6.21	0.93
Net Debt/EBITDA	2.12	11.04	2.42	1.16	-0.59	-2.89	6.39	3.64	4.23	-0.22	- -	0.54	0.2	5.79	0.81
Total Debt/EBIT	3.69	-7.55	6.24	3.33	-0.57	-2.37	-72.27	20.21	-305.39	-0.22	- -	0.84	0.67	-7.16	2.05
Net Debt/EBIT	3.52	-7.28	5.82	2.14	-0.52	-2.17	-72.23	20.2	-304.9	-0.19	- -	0.78	0.3	-6.68	1.78
EBITDA to Interest Expense	161.47	13.3	29.42	36.95	-50.27	-11.16	2.11	3.35	3.43	-15.98	- -	34.58	44.89	7.12	23.2
EBITDA-CapEx/Interest Expense	-71.3	-55.89	17.56	25.17	-52.31	-13.95	1.96	3.11	3.3	-16.04	- -	34.58	44.89	7.12	22.37
EBIT to Interest Expense	84.33	20.25	15.15	19.5	-1.35	-4.66	0.27	1.29	-0.08	-0.56	- -	23.29	22.77	-5.36	11.79
Interest Expense	30	84	169	173	332	296	738	633	651	476	- -	160	104	130	235
Common Equity/Total Assets	32.42	30.06	30.95	33.96	-5.34	-23.81	-17.44	3.31	16.88	-105.89	51.51	58.99	74.63	62.97	65.68
Long-Term Debt/Equity (%)	59.96	68.91	71.21	61.43	431.37	- -	- -	344.16	206.16	- -	40.17	33.9	18.9	30.12	26.96
Long-Term Debt/Capital (%)	37.48	40.18	41.59	37.57	78.82	107.58	103.33	74.49	65.42	- -	28.55	25.14	15.79	22.69	21.19
Long-Term Debt/Total Assets (%)	25.74	29.64	30.92	27.44	59.72	76.28	79.85	57.64	56.03	- -	20.69	20	14.11	18.97	17.71
Total Debt/Equity (%)	59.96	71.5	71.21	63.53	447.27	-867.91	-2,680.91	362.03	215.11	-36.57	40.68	34.84	19.68	32.74	27.24
Total Debt/Capital (%)	37.48	41.69	41.59	38.85	81.73	113.02	103.87	78.36	68.27	-57.64	28.92	25.84	16.45	24.67	21.41
Total Debt/Total Assets (%)	25.74	30.75	30.92	28.38	61.92	80.14	80.27	60.64	58.46	29.66	20.96	20.55	14.69	20.62	17.89
Net Debt to Equity	57.21	68.91	66.42	40.8	411.64	-794.6	-2,679.57	361.84	214.77	-30.89	24.21	32.47	8.85	30.53	23.65
Net Debt/Capital (%)	36.21	40.56	39.87	28.94	80.27	114.4	103.88	78.35	68.19	-45	19.41	24.34	8.07	23.32	19.08
EBITDA	4,844	1,117	4,972	6,392	-16,690	-3,304	1,559	2,119	2,233	-7,606	- -	5,533	4,669	926	5,451
EBITDA-CapEx	-2,139	-4,695	2,968	4,355	-17,366	-4,129	1,450	1,970	2,150	-7,637	- -	5,533	4,669	926	5,256
Operating Income (Loss)	2,530	1,701	2,561	3,373	-447	-1,380	200	815	-51	-267	- -	3,727	2,368	-697	2,771

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	0.05	0.05	0.15	0.73	0.22	0.24	- -	- -	- -	0.09	0.37	0.05	0.82	0.1	0.21
Current Ratio	0.45	0.47	0.66	1.32	0.67	0.59	0.65	0.55	0.52	0.36	0.86	1	1.99	0.64	1.01
Quick Ratio	0.4	0.4	0.55	1.12	0.53	0.53	0.56	0.43	0.42	0.33	0.83	0.64	1.27	0.49	0.76
CFO/Avg Current Liab	1.02	0.43	0.78	0.83	0.26	-0.06	0.16	0.66	0.61	0.42	- -	1.6	1.18	0.71	1.52
Common Equity/Total Assets	32.42	30.06	30.95	33.96	-5.34	-23.81	-17.44	3.31	16.88	-105.89	51.51	58.99	74.63	62.97	65.68
Long-Term Debt/Equity (%)	59.96	68.91	71.21	61.43	431.37	- -	- -	344.16	206.16	- -	40.17	33.9	18.9	30.12	26.96
Long-Term Debt/Capital (%)	37.48	40.18	41.59	37.57	78.82	107.58	103.33	74.49	65.42	- -	28.55	25.14	15.79	22.69	21.19
Long-Term Debt/Total Assets (%)	25.74	29.64	30.92	27.44	59.72	76.28	79.85	57.64	56.03	- -	20.69	20	14.11	18.97	17.71
Total Debt/Equity (%)	59.96	71.5	71.21	63.53	447.27	-867.91	-2,680.91	362.03	215.11	-36.57	40.68	34.84	19.68	32.74	27.24
Total Debt/Capital (%)	37.48	41.69	41.59	38.85	81.73	113.02	103.87	78.36	68.27	-57.64	28.92	25.84	16.45	24.67	21.41
Total Debt/Total Assets (%)	25.74	30.75	30.92	28.38	61.92	80.14	80.27	60.64	58.46	29.66	20.96	20.55	14.69	20.62	17.89
CFO/Total Liabilities	24.73	11.96	19.52	20.55	8.27	-1.43	3.71	16.32	13.76	9.76	- -	65.02	65.26	15.15	47.12
CFO/CapEx	0.85	0.49	2.3	2.27	1.83	-0.25	4.36	11.61	19.55	37.55	- -	- -	- -	- -	23.46
Altman's Z-Score	- -	0.62	1.06	1.29	-0.38	-1.49	-0.95	-0.52	-0.71	-4.79	- -	3.04	3.35	1.53	2.66

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	7.49	9.43	12.34	15.67	12.54	10.25	10.56	10.57	9.91	7.86	- -	10.93	9.86	5.89	10.2
Days Sales Outstanding	48.72	38.72	29.57	23.29	29.11	35.61	34.57	34.52	36.83	46.45	- -	33.38	37.02	62	35.8
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	- -	10,488	16,963	13,079	2,905	6,365	3,717	2,053	1,734	257	- -	12,694	10,160	22,632	26,924
- Cash & Cash Equivalents	351	287	837	4,108	825	882	5	4	6	279	905	130	1,079	317	616
+ Preferred Equity and Hybrid Capital	3,062	3,062	3,062	3,062	3,062	1,771	1,671	1,671	1,631	1,631	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1,337	2,327	2,145	1,302	259	128	124	41	37	- -	- -	- -	- -	- -	- -
+ Total Debt	10,769	12,795	12,917	11,565	10,721	10,441	9,973	7,722	9,467	1,953	2,307	3,179	2,112	5,751	5,060
Enterprise Value	- -	28,385	34,250	24,900	16,122	17,823	15,480	11,483	12,863	3,562	- -	15,743	11,193	28,066	31,368
Total Capital	28,730	30,691	31,057	29,770	13,118	9,238	9,601	9,855	13,868	-3,388	7,978	12,303	12,841	23,316	23,638
Total Debt/Capital (%)	37.48	41.69	41.59	38.85	81.73	113.02	103.87	78.36	68.27	-57.64	28.92	25.84	16.45	24.67	21.41
Total Debt / EV	- -	0.45	0.38	0.46	0.66	0.59	0.64	0.67	0.74	0.55	- -	0.2	0.19	0.2	0.16
EV/Sales	- -	2.3	1.8	1.08	1.26	2.26	1.63	1.12	1.52	0.68	- -	1.38	1.44	6.65	2.57
EV/EBITDA	- -	25.41	6.89	3.9	- -	- -	9.93	5.42	5.76	- -	- -	2.85	2.4	30.31	5.75
EV/EBIT	- -	- -	16.55	7.16	- -	- -	- -	30.06	- -	- -	- -	4.16	3.56	- -	12.69
EV/Cash Flow to Firm	- -	- -	7.26	5.25	- -	- -	- -	- -	- -	- -	- -	- -	4.55	- -	6.59
EV/Free Cash Flow to Firm	- -	- -	12.62	9.19	- -	- -	- -	- -	- -	- -	- -	- -	4.55	- -	6.87
Diluted Market Cap	- -	10,152	16,677	15,222	2,899	5,433	3,715	2,050	1,481	256	- -	13,754	11,106	15,330	27,050
Diluted Enterprise Value	- -	28,049	33,964	27,043	16,116	16,891	15,478	11,480	12,610	3,561	- -	16,803	12,139	20,764	31,494
EV per Share	- -	8,545.62	10,313.38	7,507.72	4,860.77	3,982.56	3,415.3	2,522.42	1,319.77	364.16	- -	116.86	85.58	121.09	131.11
TTM Sales	11,635	12,316	19,080	23,125	12,764	7,872	9,496	10,231	8,489	5,210	- -	11,443	7,775	4,221	12,189
TTM EBITDA	4,844	1,117	4,972	6,392	-16,690	-3,304	1,559	2,119	2,233	-7,606	- -	5,533	4,669	926	5,451
TTM Operating Income	2,530	1,701	2,561	3,373	-447	-1,380	200	815	-51	-267	- -	3,727	2,368	-697	2,771
TTM Cash Flow to Firm	5,921	- -	4,719	4,745	- -	- -	- -	- -	- -	- -	- -	- -	2,461	- -	4,762
TTM Free Cash Flow to Firm	-1,062	- -	2,715	2,708	- -	- -	- -	- -	- -	- -	- -	- -	2,461	- -	4,567

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	- -	-3.41	6.39	5.86	5.2	-5.28	10.15	1.3	0.96	0.23	- -	3.33	4.67	9.8	6.18
EV/EBIT	- -	- -	16.55	7.16	- -	- -	- -	30.06	- -	- -	- -	4.16	3.56	- -	12.69
Enterprise Value	- -	28,385	34,250	24,900	16,122	17,823	15,480	11,483	12,863	3,562	- -	15,743	11,193	28,066	31,368
Low Price	- -	3,093.16	3,101.5	3,317.21	727.07	317.06	684.46	352.51	110.91	24.6	- -	62.98	70.96	70.18	91.59
EV/Sales	- -	2.3	1.8	1.08	1.26	2.26	1.63	1.12	1.52	0.68	- -	1.38	1.44	6.65	2.57
EV/EBITDA	- -	25.41	6.89	3.9	- -	- -	9.93	5.42	5.76	- -	- -	2.85	2.4	30.31	5.75
Price/Earnings	- -	- -	30.16	7.44	- -	- -	- -	15.3	- -	- -	- -	2.4	4.27	- -	14.68
Price/Earnings Average	- -	- -	24.64	9.15	- -	- -	- -	26.02	- -	- -	- -	2.3	4.53	- -	13.91
Price/Earnings High	- -	- -	31.88	11.15	- -	- -	- -	37.84	- -	- -	- -	2.73	5.24	- -	16.2
Price/Earnings Low	- -	- -	18.31	6.26	- -	- -	- -	11.96	- -	- -	- -	1.6	3.9	- -	11.95
Price/Book Value	- -	0.84	1.31	0.94	-3.14	-2.05	-1.72	4.88	0.63	-0.04	- -	1.39	0.95	1.29	1.45
Price/Book Value Average	- -	0.92	1.07	1.16	-8.29	-1.49	-2.06	8.29	1.41	-0.12	- -	1.33	1.01	1.11	1.37
Price/Book Value High	- -	1.1	1.39	1.42	-15.16	-2.44	-3.04	12.06	2.52	-0.27	- -	1.58	1.16	1.34	1.6
Price/Book Value Low	- -	0.82	0.8	0.79	-2.61	-0.46	-1.43	3.81	0.4	-0.03	- -	0.93	0.86	0.93	1.18
Price/Tangible Book Value	- -	0.84	1.31	0.94	-3.14	-2.05	-1.72	4.88	0.63	-0.04	- -	1.39	0.95	1.29	1.45
Price/Tangible Book Value Average	- -	0.92	1.07	1.16	-8.29	-1.49	-2.06	8.29	1.41	-0.12	- -	1.33	1.01	1.11	1.37
Price/Tangible Book Value High	- -	1.1	1.39	1.42	-15.16	-2.44	-3.04	12.06	2.52	-0.27	- -	1.58	1.16	1.34	1.6
Price/Tangible Book Value Low	- -	0.82	0.8	0.79	-2.61	-0.46	-1.43	3.81	0.4	-0.03	- -	0.93	0.86	0.93	1.18
Price/Sales	- -	0.82	0.87	0.56	0.23	0.69	0.39	0.2	0.17	0.05	- -	1.04	1.33	3.63	2.19
Price/Sales Average	- -	0.9	0.71	0.69	0.6	0.5	0.47	0.34	0.39	0.15	- -	0.99	1.41	3.13	2.08
Price/Sales High	- -	1.08	0.92	0.84	1.1	0.82	0.69	0.5	0.69	0.36	- -	1.18	1.63	3.78	2.42
Price/Sales Low	- -	0.81	0.53	0.47	0.19	0.15	0.33	0.16	0.11	0.05	- -	0.69	1.21	2.61	1.78
Price/Cash Flow	- -	3.58	3.61	2.8	2.35	-26.63	7.82	1.18	0.91	0.22	- -	2.87	4.34	9.8	5.84
Price/Cash Flow Average	- -	3.92	2.95	3.45	6.19	-19.34	9.39	2.02	2.03	0.69	- -	2.75	4.6	8.45	5.53
Price/Cash Flow High	- -	4.69	3.82	4.2	11.33	-31.71	13.86	2.93	3.63	1.61	- -	3.27	5.33	10.2	6.44
Price/Cash Flow Low	- -	3.51	2.19	2.36	1.95	-5.94	6.53	0.93	0.57	0.21	- -	1.92	3.96	7.04	4.75
Price/Free Cash Flow Average	- -	-3.74	5.22	7.21	13.69	-3.83	12.19	2.21	2.14	0.71	- -	3.19	4.95	8.45	5.85
Price/Free Cash Flow High	- -	-4.47	6.75	8.78	25.05	-6.29	17.99	3.21	3.82	1.66	- -	3.79	5.74	10.2	6.82
Price/Free Cash Flow Low	- -	-3.34	3.88	4.93	4.31	-1.18	8.47	1.01	0.6	0.21	- -	2.23	4.26	7.04	5.03
EV/Sales Average	- -	2.39	1.63	1.21	1.64	2.04	1.71	1.26	1.77	0.79	- -	1.33	1.52	5.91	2.46
EV/Sales High	- -	2.57	1.85	1.36	2.13	2.42	1.93	1.42	2.12	1	- -	1.53	1.74	6.87	2.8
EV/Sales Low	- -	2.29	1.45	0.99	1.22	1.64	1.57	1.08	1.44	0.68	- -	1.01	1.33	5.14	2.16
EV/EBITDA Average	- -	26.31	6.26	4.37	- -	- -	10.41	6.1	6.71	- -	- -	2.75	2.53	26.94	5.5
EV/EBITDA High	- -	28.32	7.08	4.91	- -	- -	11.77	6.85	8.07	- -	- -	3.16	2.9	31.33	6.27
EV/EBITDA Low	- -	25.22	5.55	3.57	- -	- -	9.54	5.21	5.47	- -	- -	2.08	2.21	23.43	4.84
EV/EBIT Average	- -	- -	15.05	8.02	- -	- -	- -	33.83	- -	- -	- -	4.02	3.76	- -	12.12
EV/EBIT High	- -	- -	17.02	9.03	- -	- -	- -	37.98	- -	- -	- -	4.62	4.3	- -	13.82
EV/EBIT Low	- -	- -	13.33	6.56	- -	- -	- -	28.89	- -	- -	- -	3.05	3.28	- -	10.67
Last Price	- -	3,157.55	5,107.95	3,943.58	875.89	1,422.28	820.03	450.96	177.93	26.24	- -	94.23	77.68	97.65	112.54
High Price	- -	4,136.78	5,399.15	5,905.79	4,223.03	1,693.4	1,453.11	1,115.55	707.29	192.18	- -	107.08	95.49	101.72	124.2
Enterprise Value Average	- -	29,391	31,148	27,902	20,874	16,080	16,226	12,922	14,986	4,108	- -	15,212	11,817	24,949	29,954
Enterprise Value High	- -	31,638	35,217	31,408	27,224	19,036	18,349	14,508	18,023	5,185	- -	17,475	13,522	29,010	34,160
Enterprise Value Low	- -	28,171	27,587	22,823	15,629	12,877	14,865	11,035	12,210	3,546	- -	11,534	10,313	21,700	26,357

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	3	3	3	3	3	4	5	5	10	10	118	135	131	232	239
Diluted Weighted Avg Shares	4	3	3	4	3	4	5	5	8	10	118	146	143	157	240
Basic Weighted Avg Shares	3	3	3	3	3	4	5	5	8	10	118	126	133	157	237
Revenue per Share	3,653.06	3,830.79	5,843.8	7,018.21	3,856.19	2,060.73	2,096.25	2,251.05	1,019.7	533.1	- -	90.97	58.53	26.89	51.37
EBITDA per Share	1,520.88	347.43	1,522.82	1,939.91	-5,042.3	-864.92	344.15	466.23	268.23	-778.27	- -	43.99	35.15	5.9	22.97
Operating Income per Share	794.35	529.08	784.38	1,023.67	-135.05	-361.26	44.15	179.32	-6.13	-27.32	- -	29.63	17.83	-4.44	11.68
Basic EPS, GAAP	492.94	-292.38	169.37	529.89	-4,452.57	-1,174.61	-130.24	29.48	-47.93	-998.26	- -	39.24	18.21	-4.55	7.67
Basic EPS from Cont Ops	551.65	-184.76	273.81	623.98	-4,421.45	-1,151.57	-110.82	50.17	-37	-997.65	- -	39.24	18.21	-4.55	7.67
Diluted EPS, GAAP	417.55	-292.38	169.37	452.33	-4,452.57	-1,174.61	-130.24	29.48	-47.93	-998.26	- -	33.82	16.92	-4.55	7.57
Diluted EPS from Cont Ops	467.29	-184.76	273.81	532.64	-4,421.45	-1,151.57	-110.82	50.17	-37	-997.65	- -	33.82	16.92	-4.55	7.57
Dividend per Share	119	123.79	123.74	122.91	87.31	- -	40.4	20.24	10.93	2.25	- -	9.64	3.67	2.47	3.22
Cash Flow per Share	1,853.38	882.43	1,413.17	1,406.37	372.81	-53.4	104.86	380.64	194.95	119.1	- -	32.79	17.92	9.97	19.28
Free Cash Flow per Basic Share	-339.09	-925.35	799.39	788.16	168.58	-269.37	80.79	347.85	184.98	115.93	- -	32.79	17.92	9.97	18.46
Cash & Equivalents per Share	106.47	86.4	252.04	1,238.6	248.73	197.08	1.1	0.88	0.62	28.53	7.67	0.96	8.25	1.37	2.57
Book Value per Share	4,113.84	3,765.36	3,894.37	4,173.19	-278.58	-693.14	-478.11	92.48	280.41	-712.86	48.09	67.73	82.03	75.79	77.65
Tangible Book Value per Share	4,113.84	3,765.36	3,894.37	4,173.19	-278.58	-693.14	-478.11	92.48	280.41	-712.86	48.09	67.73	82.03	75.79	77.65