VAC Ratios and Metrics

Market cap in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Year	Current	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013 - 2009
Market Capitalization	3,554	3,015	5,158	7,198	5,635	5,413	3,317	3,582	2,291	1,769	2,424	Upgrade
Market Cap Growth	-	-41.54%	-28.35%	27.74%	4.09%	63.22%	-7.42%	56.38%	29.48%	-27.02%	29.94%	Upgrade
Enterprise Value	8,130	7,586	9,330	10,882	8,911	8,799	6,521	4,186	2,815	2,199	2,671	Upgrade
PE Ratio	16.10	11.87	13.19	146.89	-20.49	39.23	60.30	15.24	18.78	14.41	30.02	Upgrade
PS Ratio	0.75	0.64	1.11	1.85	1.95	1.27	1.12	1.64	1.15	0.98	1.41	Upgrade
PB Ratio	1.49	1.27	2.07	2.42	2.13	1.79	0.96	3.44	2.52	1.81	2.25	Upgrade
P/FCF Ratio	31.22	26.45	11.29	24.32	21.84	16.11	58.19	30.88	21.61	50.52	8.78	Upgrade
P/OCF Ratio	15.34	13.00	9.88	20.98	18.84	14.17	34.19	25.23	16.25	14.94	8.32	Upgrade
EV/Sales Ratio	1.72	1.60	2.00	2.80	3.09	2.07	2.20	1.92	1.41	1.21	1.56	Upgrade
EV/EBITDA Ratio	11.96	11.16	11.21	25.13	-103.61	17.81	29.37	15.45	12.35	9.11	14.76	Upgrade
EV/EBIT Ratio	14.92	13.92	13.33	37.92	-42.63	24.93	40.75	16.75	13.60	10.03	16.46	Upgrade
EV/FCF Ratio	71.32	66.54	20.41	36.76	34.54	26.19	114.40	36.09	26.56	62.80	9.67	Upgrade
Debt / Equity Ratio	2.16	2.16	2.01	1.51	1.61	1.35	1.10	1.05	0.81	0.70	0.65	Upgrade
Debt / EBITDA Ratio	7.57	7.57	6.04	10.36	-49.63	8.27	17.20	4.04	3.23	2.81	3.88	Upgrade
Debt / FCF Ratio	45.13	45.13	11.00	15.16	16.54	12.16	66.98	9.44	6.95	19.38	2.55	Upgrade
Asset Turnover	0.50	0.50	0.49	0.40	0.32	0.47	0.50	0.84	0.86	0.75	0.70	Upgrade
Interest Coverage	3.76	3.76	5.93	1.75	-1.39	2.67	2.96	25.00	23.00	17.12	13.88	Upgrade
Return on Equity (ROE)	10.40%	10.40%	14.60%	1.70%	-10.20%	4.30%	2.40%	24.20%	13.80%	11.90%	7.10%	Upgrade
Return on Assets (ROA)	2.70%	2.70%	4.10%	0.50%	-3.00%	1.50%	0.90%	9.00%	5.20%	5.10%	3.30%	Upgrade
Return on Capital (ROIC)	4.21%	4.21%	5.89%	1.81%	-2.37%	2.99%	1.00%	11.23%	7.49%	7.83%	4.71%	Upgrade
Earnings Yield	7.14%	8.42%	7.58%	0.68%	-4.88%	2.55%	1.66%	6.56%	5.33%	6.94%	3.33%	Upgrade
FCF Yield	3.20%	3.78%	8.86%	4.11%	4.58%	6.21%	1.72%	3.24%	4.63%	1.98%	11.39%	Upgrade
Dividend Yield	3.01%	3.40%	1.90%	0.60%	0.40%	1.50%	2.30%	1.10%	1.50%	1.80%	0.30%	Upgrade
Payout Ratio	48.41%	42.00%	26.60%	93.90%	-8.10%	60.40%	100.60%	16.70%	28.60%	26.90%	10.40%	Upgrade
Buyback Yield / Dilution	7.31%	7.31%	10.04%	-3.73%	2.33%	10.62%	-77.54%	4.98%	11.65%	7.12%	5.42%	Upgrade
Total Shareholder Return	10.32%	10.71%	11.94%	-3.13%	2.73%	12.12%	-75.24%	6.08%	13.15%	8.92%	5.72%	Upgrade

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).