CBRE Group Inc Financial Ratios — RF6 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 (%)	23.22	23.46	18.43	23.32	22.01	20.01	19.56	23.49	22.96	11.3	23.54	17.18	12.23	11.61	13.38
Return on Assets (%)	3.88	4.2	4.28	6.65	5.89	5.26	6.2	8.45	8.65	4.39	9.16	6.61	4.58	4.13	4.19
Return on Capital (%)	6.33	8.32	7.5	11.66	10.31	9.35	11	14.96	14.76	7.33	14.87	10.84	7.27	6.25	6.01
Return on Invested Capital (%)	6.04	6.98	7.96	11.55	8.93	7.68	9.26	11.05	13.05	6.94	9.9	10.03	6.86	8.29	8.08
Gross Margin (%)	41.46	42.55	41.69	38	34.75	22.73	23.21	22.92	21.78	20.06	22.22	21.37	19.64	19.45	18.66
EBITDA Margin (%)	9.82	11.61	11.24	11.68	10.59	6.82	7.97	7.22	7.11	6.18	7.8	6.89	5.44	5.83	6.12
Operating Margin (%)	7.62	9.2	9.75	8.12	7.6	4.61	5.68	5.03	5.57	4.07	5.64	4.3	3.41	3.55	3.19
Incremental Operating Margin (%)	1.37	24.5	15.16	1.82	5.02	- -	20.47	0.53	10.05	529.05	15.19	- -	- -	4.74	0.48
Pretax Margin (%)	7.27	7.51	7.08	8.59	8.1	5.08	6.29	6.46	5.7	4.07	8.69	5.38	4	3.41	3.93
Profit Margin (%)	4.05	4.84	4.41	5.35	5.04	3.3	3.74	4.98	5.37	3.16	6.62	4.56	3.09	2.71	2.85
Net Income to Common Margin (%)	4.05	4.84	4.41	5.35	5.04	3.3	3.74	4.98	5.37	3.16	6.62	4.56	3.09	2.71	2.85
Effective Tax Rate (%)	44.02	37.86	36.78	33.93	36.47	33.66	39.93	22.7	5.13	22.07	23.57	14.11	19.58	14.94	19.89
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	23.22	23.46	18.43	23.32	22.01	20.01	19.56	23.49	22.96	11.3	23.54	17.18	12.23	11.61	13.38

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	3,604	3,751	2,488	2,357	4,430	3,803	2,910	3,099	3,971	4,096	4,197	3,493	4,826	5,694	9,991
ST Debt	972	1,208	621	548	1,785	1,255	911	1,332	1,152	1,599	1,543	1,327	933	1,142	2,820
LT Debt	2,632	2,544	1,867	1,809	2,645	2,548	2,000	1,767	2,819	2,497	2,655	2,166	3,893	4,552	7,171
Total Debt/EBITDA	6.22	4.96	3.08	2.23	3.85	3.21	1.96	2.01	2.34	2.78	1.94	1.64	2.78	2.73	4.03
Net Debt/EBITDA	4.33	3.52	2.47	1.53	3.38	2.57	1.45	1.51	1.04	0.59	0.19	0.41	1.28	1.47	2.31
Total Debt/EBIT	7.79	6.41	4.04	2.98	5.3	4.66	2.7	2.85	3.15	4.22	2.56	2.31	4.32	4.03	5.7
Net Debt/EBIT	5.42	4.55	3.24	2.04	4.65	3.72	2	2.13	1.41	0.9	0.25	0.57	2	2.17	3.26
EBITDA to Interest Expense	3.86	4.32	5.98	9.44	9.67	8.17	11.69	15.6	19.81	21.72	42.96	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	3.86	4.32	5.98	9.44	9.67	8.17	11.69	15.6	19.81	21.72	42.96	- -	- -	- -	- -
EBIT to Interest Expense	2.99	3.42	5.19	6.56	6.94	5.53	8.34	10.87	15.51	14.33	31.1	- -	- -	- -	- -
Interest Expense	150	175	135	112	119	145	127	99	86	68	50	- -	- -	- -	- -
Common Equity/Total Assets	15.95	19.71	27.09	29.86	24.62	27.96	35.11	36.7	38.48	39.24	38.64	38.28	36.66	34.5	28.75
Long-Term Debt/Equity (%)	185.7	151.25	96.43	78.59	95.87	83.35	47.9	35.28	44.94	33.27	28.36	25.17	42.94	49.52	74.5
Long-Term Debt/Capital (%)	52.41	46.82	42.2	38.82	36.79	37.14	28.22	21.79	27.52	21.52	19.58	17.9	28.02	30.58	36.56
Long-Term Debt/Total Assets (%)	36.45	32.57	26.68	23.9	24.01	23.64	17.06	13.13	17.4	13.84	12.03	10.56	17.27	18.67	23.22
Total Debt/Equity (%)	254.3	223.06	128.52	102.42	160.57	124.39	69.72	61.86	63.3	54.58	44.85	40.59	53.23	61.95	103.79
Total Debt/Capital (%)	71.78	69.05	56.24	50.6	61.62	55.43	41.08	38.22	38.76	35.31	30.96	28.87	34.74	38.25	50.93
Total Debt/Total Assets (%)	49.92	48.04	35.55	31.15	40.21	35.28	24.84	23.03	24.52	22.71	19.01	17.03	21.4	23.35	32.36
Net Debt to Equity	177.16	158.29	103.12	70.23	140.99	99.44	51.71	46.35	28.26	11.66	4.46	10.05	24.59	33.43	59.44
Net Debt/Capital (%)	63.92	61.28	50.77	41.25	58.5	49.86	34.08	31.67	19.12	9.01	3.75	8.02	17.66	22.31	32.23
EBITDA	580	756	807	1,057	1,150	1,184	1,485	1,540	1,699	1,471	2,163	2,125	1,739	2,087	2,482
EBITDA-CapEx	580	756	807	1,057	1,150	1,184	1,485	1,540	1,699	1,471	2,163	2,125	1,739	2,087	2,482
Operating Income (Loss)	450	599	701	735	825	801	1,059	1,073	1,330	971	1,566	1,327	1,090	1,271	1,294

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	0.47	0.4	0.21	0.27	0.11	0.17	0.16	0.13	0.15	0.27	0.29	0.16	0.15	0.12	0.15
Current Ratio	1.33	1.37	1.11	1.15	1.06	1.13	1.19	1.16	1.17	1.24	1.2	1.03	1.17	1.07	1.09
Quick Ratio	1.17	1.18	0.93	1.06	0.97	1.04	1.09	1.06	1.06	1.14	1.1	0.92	1.08	0.99	1.01
CFO/Avg Current Liab	0.16	0.1	0.27	0.24	0.16	0.13	0.19	0.22	0.2	0.27	0.3	0.2	0.06	0.19	0.14
Common Equity/Total Assets	15.95	19.71	27.09	29.86	24.62	27.96	35.11	36.7	38.48	39.24	38.64	38.28	36.66	34.5	28.75
Long-Term Debt/Equity (%)	185.7	151.25	96.43	78.59	95.87	83.35	47.9	35.28	44.94	33.27	28.36	25.17	42.94	49.52	74.5
Long-Term Debt/Capital (%)	52.41	46.82	42.2	38.82	36.79	37.14	28.22	21.79	27.52	21.52	19.58	17.9	28.02	30.58	36.56
Long-Term Debt/Total Assets (%)	36.45	32.57	26.68	23.9	24.01	23.64	17.06	13.13	17.4	13.84	12.03	10.56	17.27	18.67	23.22
Total Debt/Equity (%)	254.3	223.06	128.52	102.42	160.57	124.39	69.72	61.86	63.3	54.58	44.85	40.59	53.23	61.95	103.79
Total Debt/Capital (%)	71.78	69.05	56.24	50.6	61.62	55.43	41.08	38.22	38.76	35.31	30.96	28.87	34.74	38.25	50.93
Total Debt/Total Assets (%)	49.92	48.04	35.55	31.15	40.21	35.28	24.84	23.03	24.52	22.71	19.01	17.03	21.4	23.35	32.36
CFO/Total Liabilities	6.23	4.75	14.72	12.57	7.89	7.99	11.86	13.39	12.33	17.38	18.59	13.68	3.56	11.24	7.34
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	2.48	2.74	3.95	4.51	3.45	4.64	5.15	4.82	4.63	4.17	4.89	4.78	4.54	4.84	4.25

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	5.69	5.43	5.23	5.62	5.16	6.84	6.52	6.29	5.87	5.38	5.81	5.88	5.46	5.35	5.3
Days Sales Outstanding	64.14	67.19	69.83	64.99	70.74	53.35	56.02	57.99	62.14	67.88	62.79	62.03	66.82	68.25	68.81
Inventory Turnover	94.57	39.96	56	488.4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	3.86	9.13	6.52	0.75	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	6.86	6.59	5.83	6.8	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	53.24	55.35	62.64	53.65	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	14.76	20.98	13.71	12.09	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	60.28	58.05	63.32	64.24	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	57	130	19	4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	57	130	19	4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	4,931	6,398	8,654	11,541	11,626	10,422	14,837	13,373	20,249	21,055	36,203	24,144	28,608	39,305	48,298
- Cash & Cash Equivalents	1,093	1,089	492	741	540	763	752	777	972	1,896	2,431	1,318	1,265	1,114	1,864
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	266	143	40	42	46	43	60	71	40	427	831	753	800	781	748
+ Total Debt	3,604	3,751	2,488	2,357	4,430	3,803	2,910	3,099	3,971	4,096	4,197	3,493	4,826	5,694	9,991
Enterprise Value	7,553	9,101	10,632	13,136	15,562	13,505	17,056	15,766	23,289	23,683	38,800	27,072	32,969	44,666	57,173
Total Capital	5,021	5,433	4,424	4,658	7,189	6,860	7,085	8,109	10,244	11,602	13,556	12,099	13,893	14,886	19,617
Total Debt/Capital (%)	71.78	69.05	56.24	50.6	61.62	55.43	41.08	38.22	38.76	35.31	30.96	28.87	34.74	38.25	50.93
Total Debt / EV	0.48	0.41	0.23	0.18	0.28	0.28	0.17	0.2	0.17	0.17	0.11	0.13	0.15	0.13	0.17
EV/Sales	1.28	1.4	1.48	1.45	1.43	0.78	0.92	0.74	0.97	0.99	1.4	0.88	1.03	1.25	1.41
EV/EBITDA	13.03	12.04	13.17	12.42	13.53	11.41	11.49	10.24	13.71	16.09	17.94	12.74	18.96	21.4	23.04
EV/EBIT	16.32	15.56	17.26	16.58	18.62	16.53	15.81	14.49	18.49	24.42	23.7	17.91	29.52	31.61	32.61
EV/Cash Flow to Firm	16.96	22.76	12.8	17.85	21.39	18.94	17.57	13.06	17.85	12.57	16.15	16.62	68.68	26.15	36.67
EV/Free Cash Flow to Firm	16.96	22.76	12.8	17.85	21.39	18.94	17.57	13.06	17.85	12.57	16.15	16.62	68.68	26.15	36.67
Diluted Market Cap	4,867	6,340	8,649	11,582	11,702	10,457	14,895	13,620	20,598	21,233	36,947	25,440	29,326	40,083	49,118
Diluted Enterprise Value	7,489	9,042	10,627	13,177	15,638	13,540	17,114	16,013	23,638	23,860	39,544	28,368	33,687	45,444	57,993
EV per Share	23.03	27.57	32.03	39.45	46.56	40.04	50.24	46.8	69.57	70.58	116.56	87.05	108.13	147.88	193.33
TTM Sales	5,905	6,514	7,185	9,050	10,856	17,369	18,629	21,340	23,894	23,826	27,746	30,828	31,949	35,767	40,550
TTM EBITDA	580	756	807	1,057	1,150	1,184	1,485	1,540	1,699	1,471	2,163	2,125	1,739	2,087	2,482
TTM Operating Income	450	599	701	735	825	801	1,059	1,073	1,330	971	1,566	1,327	1,090	1,271	1,294
TTM Cash Flow to Firm	445	400	831	736	727	713	971	1,208	1,305	1,884	2,402	1,629	480	1,708	1,559
TTM Free Cash Flow to Firm	445	400	831	736	727	713	971	1,208	1,305	1,884	2,402	1,629	480	1,708	1,559

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	13.47	21.78	11.61	17.5	17.95	16.95	16.65	12.04	16.84	11.6	15.63	15.62	61.1	23.47	31.51
EV/EBIT	16.32	15.56	17.26	16.58	18.62	16.53	15.81	14.49	18.49	24.42	23.7	17.91	29.52	31.61	32.61
Enterprise Value	7,553	9,101	10,632	13,136	15,562	13,505	17,056	15,766	23,289	23,683	38,800	27,072	32,969	44,666	57,173
Low Price	12.63	15.07	19.77	25.2	30.6	23.12	29.8	38.07	37.49	30.63	59.29	67.54	64.99	83.11	107.89
EV/Sales	1.28	1.4	1.48	1.45	1.43	0.78	0.92	0.74	0.97	0.99	1.4	0.88	1.03	1.25	1.41
EV/EBITDA	13.03	12.04	13.17	12.42	13.53	11.41	11.49	10.24	13.71	16.09	17.94	12.74	18.96	21.4	23.04
Price/Earnings	20.02	19.8	27.02	23.65	21.15	18.09	21.17	12.67	15.84	27.97	19.85	17.81	29.35	41.12	42.09
Price/Earnings Average	27.73	18.08	24.03	20.16	21.53	16.66	17.7	14.5	13.34	22.32	16.06	18.99	24.83	33.03	37.06
Price/Earnings High	38.73	21.19	27.02	23.69	23.61	20	21.29	15.95	16.1	29.89	19.85	25.43	29.52	44.75	44.02
Price/Earnings Low	16.82	15.39	20.49	17.19	18.6	13.53	14.43	12.15	9.82	13.65	10.82	15.5	20.33	26.26	27.8
Price/Book Value	4.28	4.16	4.56	5.11	4.29	3.46	3.61	2.71	3.25	2.97	4.25	3.07	3.46	4.67	5.44
Price/Book Value Average	5.93	3.8	4.06	4.35	4.36	3.18	3.01	3.1	2.74	2.37	3.44	3.28	2.93	3.75	4.79
Price/Book Value High	8.28	4.45	4.56	5.12	4.79	3.82	3.63	3.41	3.3	3.18	4.25	4.39	3.48	5.09	5.69
Price/Book Value Low	3.6	3.23	3.46	3.71	3.77	2.59	2.46	2.6	2.01	1.45	2.31	2.67	2.4	2.98	3.59
Price/Tangible Book Value	-3.35	-5.63	-7	-13.17	-6.37	-7.56	-27.51	-86.38	18.41	11.15	32.22	30.49	27.06	79.89	-42.18
Price/Tangible Book Value Average	-4.64	-5.14	-6.23	-11.22	-6.49	-6.97	-22.99	-98.89	15.51	8.9	26.08	32.51	22.9	64.18	-37.15
Price/Tangible Book Value High	-6.48	-6.02	-7	-13.19	-7.12	-8.36	-27.66	-108.74	18.72	11.91	32.22	43.53	27.22	86.94	-44.12
Price/Tangible Book Value Low	-2.82	-4.37	-5.31	-9.57	-5.61	-5.66	-18.75	-82.86	11.41	5.44	17.57	26.52	18.75	51.02	-27.86
Price/Sales	0.81	0.96	1.19	1.27	1.07	0.6	0.79	0.63	0.85	0.88	1.31	0.81	0.91	1.11	1.2
Price/Sales Average	1.12	0.88	1.06	1.08	1.09	0.55	0.66	0.72	0.72	0.7	1.06	0.87	0.77	0.89	1.06
Price/Sales High	1.57	1.03	1.19	1.27	1.19	0.66	0.8	0.79	0.86	0.94	1.31	1.16	0.91	1.21	1.26
Price/Sales Low	0.68	0.75	0.9	0.92	0.94	0.45	0.54	0.61	0.53	0.43	0.72	0.71	0.63	0.71	0.79
Price/Cash Flow	13.26	21.46	11.48	17.32	17.75	16.8	16.5	11.91	16.6	11.49	15.42	15.38	60.29	23.3	31.23
Price/Cash Flow Average	18.36	19.6	10.21	14.76	18.07	15.47	13.79	13.63	13.98	9.17	12.48	16.4	51	18.72	27.51
Price/Cash Flow High	25.64	22.97	11.48	17.35	19.82	18.57	16.59	14.99	16.88	12.28	15.42	21.97	60.65	25.36	32.67
Price/Cash Flow Low	11.13	16.68	8.71	12.59	15.61	12.57	11.25	11.42	10.29	5.61	8.41	13.38	41.76	14.88	20.63
Price/Free Cash Flow Average	18.66	19.89	10.32	14.92	18.28	15.61	13.92	13.78	14.18	9.26	12.65	16.65	51.69	18.85	27.75
Price/Free Cash Flow High	26.07	23.31	11.61	17.53	20.04	18.74	16.74	15.16	17.11	12.4	15.63	22.3	61.46	25.54	32.95
Price/Free Cash Flow Low	11.32	16.93	8.8	12.72	15.79	12.68	11.35	11.55	10.44	5.66	8.52	13.59	42.32	14.99	20.81
EV/Sales Average	1.6	1.31	1.35	1.26	1.45	0.73	0.78	0.83	0.84	0.82	1.15	0.93	0.89	1.03	1.27
EV/Sales High	2.06	1.47	1.48	1.45	1.56	0.84	0.92	0.9	0.99	1.05	1.4	1.21	1.04	1.35	1.46
EV/Sales Low	1.15	1.18	1.19	1.1	1.3	0.63	0.66	0.71	0.65	0.54	0.8	0.78	0.76	0.85	1.01
EV/EBITDA Average	16.3	11.3	11.98	10.81	13.72	10.71	9.85	11.5	11.83	13.21	14.75	13.49	16.42	17.7	20.71
EV/EBITDA High	20.98	12.63	13.17	12.44	14.71	12.34	11.54	12.49	13.9	17.08	17.94	17.6	19.06	23.07	23.93
EV/EBITDA Low	11.67	10.15	10.58	9.44	12.32	9.19	8.31	9.88	9.18	8.77	10.33	11.26	13.9	14.6	16.43
EV/EBIT Average	20.42	14.6	15.7	14.43	18.87	15.53	13.55	16.27	15.95	20.04	19.48	18.96	25.57	26.14	29.33
EV/EBIT High	26.28	16.32	17.26	16.61	20.24	17.88	15.89	17.67	18.75	25.92	23.7	24.74	29.67	34.07	33.88
EV/EBIT Low	14.61	13.12	13.86	12.6	16.94	13.32	11.43	13.99	12.38	13.31	13.64	15.83	21.64	21.56	23.26
Last Price	15.04	19.38	26.07	34.66	34.78	30.9	43.71	39.69	60.49	62.75	108.76	77.63	93.83	130.13	163.32
High Price	29.09	20.74	26.07	34.72	38.84	34.17	43.95	49.97	61.48	67.07	108.76	110.86	94.38	141.62	170.81
Enterprise Value Average	9,452	8,545	9,675	11,431	15,776	12,682	14,621	17,703	20,092	19,434	31,896	28,673	28,562	36,939	51,408
Enterprise Value High	12,162	9,550	10,632	13,156	16,918	14,606	17,136	19,229	23,620	25,132	38,800	37,407	33,137	48,137	59,389
Enterprise Value Low	6,764	7,676	8,540	9,984	14,165	10,882	12,333	15,221	15,591	12,905	22,335	23,934	24,176	30,464	40,780

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	330	332	333	334	337	339	337	335	336	333	311	305	302	296
Diluted Weighted Avg Shares	324	327	332	334	336	338	341	343	341	338	340	328	313	308	301
Basic Weighted Avg Shares	318	322	328	331	333	335	338	339	336	335	335	323	308	306	298
Revenue per Share	18.54	20.21	21.9	27.37	32.64	51.78	55.17	62.89	71.16	71.08	82.77	95.5	103.59	116.94	136
EBITDA per Share	1.82	2.35	2.46	3.2	3.46	3.53	4.4	4.54	5.06	4.39	6.45	6.58	5.64	6.82	8.32
Operating Income per Share	1.41	1.86	2.14	2.22	2.48	2.39	3.14	3.16	3.96	2.9	4.67	4.11	3.53	4.16	4.34
Basic EPS, GAAP	0.75	0.98	0.96	1.47	1.64	1.71	2.06	3.13	3.82	2.24	5.48	4.36	3.2	3.16	3.88
Basic EPS from Cont Ops	0.76	0.94	0.98	1.55	1.68	1.74	2.08	3.14	3.85	2.26	5.49	4.41	3.33	3.39	4.28
Diluted EPS, GAAP	0.74	0.96	0.95	1.45	1.63	1.69	2.05	3.1	3.77	2.22	5.41	4.29	3.15	3.14	3.85
Diluted EPS from Cont Ops	0.74	0.93	0.97	1.54	1.66	1.73	2.06	3.11	3.79	2.23	5.42	4.35	3.29	3.36	4.25
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.13	0.9	2.27	2	1.96	1.84	2.65	3.33	3.64	5.46	7.05	5.05	1.56	5.58	5.23
Free Cash Flow per Basic Share	1.13	0.9	2.27	2	1.96	1.84	2.65	3.33	3.64	5.46	7.05	5.05	1.56	5.58	5.23
Cash & Equivalents per Share	3.8	3.61	1.66	2.42	1.62	2.26	2.21	2.31	2.9	5.65	7.3	4.24	4.15	3.69	6.3
Book Value per Share	3.51	4.66	5.71	6.79	8.12	8.94	12.12	14.66	18.62	21.09	25.62	25.25	27.11	27.85	30.02
Tangible Book Value per Share	-4.49	-3.45	-3.72	-2.63	-5.46	-4.09	-1.59	-0.46	3.28	5.63	3.38	2.55	3.47	1.63	-3.87