The Cigna Group Financial Ratios — CGN 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 (%)	17.21	18.27	14.52	19.7	18.36	14.5	16.31	9.63	11.82	17.68	4.5	5.75	11.36	7.87	14.4
Return on Assets (%)	2.61	3.11	2.73	3.81	3.71	3.21	3.69	2.45	3.3	5.44	0.95	1.2	3.48	2.23	3.8
Return on Capital (%)	12.35	11.52	9.51	13.22	12.68	11.43	12.62	5.83	7.69	11.5	2.62	3.23	8.31	5.47	9.23
Return on Invested Capital (%)	- -	- -	9.54	- -	- -	- -	12.84	6	7.61	7.76	2.67	2.92	11.28	9.52	11.03
Gross Margin (%)	- -	- -	- -	- -	- -	- -	31.69	31.48	15.57	14.43	12.41	12.46	12.37	10.15	8.95
EBITDA Margin (%)	- -	- -	8.56	- -	- -	- -	11.11	10.29	7.71	6.88	6.3	6.35	5.96	4.95	4.37
Operating Margin (%)	- -	- -	6.72	- -	- -	- -	6.69	5.68	4.39	4.34	3.71	4.07	3.8	3.43	2.98
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.82	3.18	- -	13.2	0.51	2.06	- -
Pretax Margin (%)	8.67	8.51	6.72	9.46	8.78	7.45	8.89	7.59	4.32	6.83	3.94	4.68	2.84	2.14	2.84
Profit Margin (%)	5.82	5.57	4.56	6.02	5.53	4.67	5.51	5.59	3.35	5.31	3.11	3.74	2.66	1.4	2.18
Net Income to Common Margin (%)	5.82	5.57	4.56	6.02	5.53	4.67	5.51	5.59	3.35	5.31	3.11	3.74	2.66	1.4	2.18
Effective Tax Rate (%)	32.78	34.44	32.08	36.62	37.57	38.13	38.1	26.11	22.07	21.89	20.18	19.23	2.56	28.3	19.19
Dvd Payout Ratio (%)	0.87	0.68	0.74	0.53	- -	- -	- -	- -	0.29	0.18	24.52	20.17	25.99	38.02	24.34
Sustainable Growth Rate (%)	17.06	18.15	14.41	19.6	18.36	14.5	16.31	9.63	11.78	17.65	3.39	4.59	8.41	4.88	10.89

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	5,094	5,187	5,247	5,126	5,169	5,032	5,439	42,478	37,407	32,919	207,110	31,093	30,930	31,972	31,463
ST Debt	104	201	233	147	149	276	240	2,955	5,514	3,374	20,360	2,993	2,775	3,035	592
LT Debt	4,990	4,986	5,014	4,979	5,020	4,756	5,199	39,523	31,893	29,545	186,750	28,100	28,155	28,937	30,871
Total Debt/EBITDA	- -	- -	1.89	- -	- -	- -	1.21	8.75	3.19	3	19.06	2.73	2.67	2.62	2.63
Net Debt/EBITDA	- -	- -	0.88	- -	- -	- -	0.55	7.96	2.8	2.08	18.13	2.21	2	2	1.99
Total Debt/EBIT	- -	- -	2.41	- -	- -	- -	1.38	10.21	4.63	4.04	26.08	3.68	3.62	3.4	3.42
Net Debt/EBIT	- -	- -	1.13	- -	- -	- -	0.63	9.28	4.06	2.79	24.8	2.98	2.71	2.59	2.59
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	17.89	9.75	6.97	7.62	8.99	9.27	8	8.5	8.5
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	16.02	8.69	6.35	6.86	8.04	8.22	6.91	7.52	7.64
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	10.78	5.38	3.98	4.8	5.29	5.94	5.1	5.88	5.79
Interest Expense	202	- -	- -	- -	- -	278	252	498	1,682	1,438	1,208	1,228	1,446	1,435	1,408
Common Equity/Total Assets	15.77	18.18	19.45	19.28	21.08	23.12	22.2	26.78	29.1	32.37	19.34	31.05	30.26	26.32	26.41
Long-Term Debt/Equity (%)	62.42	50.45	46.96	45.77	41.44	34.5	37.78	96.23	70.28	58.64	98.95	62.79	60.74	70.16	73.72
Long-Term Debt/Capital (%)	38.13	33.09	31.49	31.11	29.05	25.28	27.08	47.3	38.52	35.47	47.18	37.05	36.43	39.52	42.09
Long-Term Debt/Total Assets (%)	9.84	9.28	9.23	8.91	8.79	8.01	8.42	25.79	20.47	19.01	19.15	19.53	18.43	18.56	19.55
Total Debt/Equity (%)	63.72	52.48	49.14	47.12	42.67	36.5	39.53	103.42	82.43	65.33	109.74	69.48	66.73	77.52	75.14
Total Debt/Capital (%)	38.92	34.42	32.95	32.03	29.91	26.74	28.33	50.84	45.19	39.52	52.32	40.99	40.02	43.67	42.9
Total Debt/Total Assets (%)	10.05	9.65	9.66	9.17	9.05	8.48	8.81	27.72	24.01	21.18	21.24	21.61	20.25	20.51	19.92
Net Debt to Equity	5.05	22.35	22.97	34.07	26.43	13.4	17.93	94.04	72.25	45.13	104.35	56.24	49.85	59.21	56.81
Net Debt/Capital (%)	4.81	18.27	18.68	25.41	20.9	11.82	15.2	48.46	41.95	31.09	51.06	36	33.27	37.19	36.23
EBITDA	- -	- -	2,773	- -	- -	- -	4,508	4,855	11,728	10,955	10,864	11,387	11,571	12,192	11,975
EBITDA-CapEx	- -	- -	2,246	- -	- -	- -	4,037	4,327	10,678	9,861	9,710	10,092	9,998	10,786	10,763
Operating Income (Loss)	- -	- -	2,176	- -	- -	- -	2,716	2,680	6,687	6,909	6,392	7,295	7,370	8,444	8,154

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	- -	- -	- -	- -	- -	- -	- -	0.18	0.14	0.32	0.14	0.16	0.18	0.14	0.15
Current Ratio	- -	- -	- -	- -	- -	- -	- -	0.64	0.74	0.77	0.83	0.73	0.77	0.84	0.85
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	0.51	0.41	0.66	0.83	0.58	0.54	0.56	0.67
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	0.26	0.27	0.12	0.13	0.26	0.19	0.17
Common Equity/Total Assets	15.77	18.18	19.45	19.28	21.08	23.12	22.2	26.78	29.1	32.37	19.34	31.05	30.26	26.32	26.41
Long-Term Debt/Equity (%)	62.42	50.45	46.96	45.77	41.44	34.5	37.78	96.23	70.28	58.64	98.95	62.79	60.74	70.16	73.72
Long-Term Debt/Capital (%)	38.13	33.09	31.49	31.11	29.05	25.28	27.08	47.3	38.52	35.47	47.18	37.05	36.43	39.52	42.09
Long-Term Debt/Total Assets (%)	9.84	9.28	9.23	8.91	8.79	8.01	8.42	25.79	20.47	19.01	19.15	19.53	18.43	18.56	19.55
Total Debt/Equity (%)	63.72	52.48	49.14	47.12	42.67	36.5	39.53	103.42	82.43	65.33	109.74	69.48	66.73	77.52	75.14
Total Debt/Capital (%)	38.92	34.42	32.95	32.03	29.91	26.74	28.33	50.84	45.19	39.52	52.32	40.99	40.02	43.67	42.9
Total Debt/Total Assets (%)	10.05	9.65	9.66	9.17	9.05	8.48	8.81	27.72	24.01	21.18	21.24	21.61	20.25	20.51	19.92
CFO/Total Liabilities	3.49	5.36	1.65	4.8	6.52	8.83	8.51	3.36	8.59	9.85	0.91	8.73	11.1	9.04	8.27
CFO/CapEx	3.53	5.76	1.36	4.56	5.75	8.73	8.68	7.14	9.03	9.46	6.23	6.68	7.51	7.37	7.92
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	1.27	2.96	3.22	0.67	4.31	3.88	4.34	4.61

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	2.8	3.72	3.74	3.65	3.72	3.99	4.45	4.93	14.36	13.9	8.15	7.57	11.11	11.74	10.34
Days Sales Outstanding	130.16	98.07	97.64	99.98	98.02	91.52	81.95	74.05	25.41	26.27	44.78	48.19	32.85	31.1	35.32
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	21.2	46.88	46.75	28.49	25.7	32.64	35.85	35.54
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	17.22	7.79	7.81	12.81	14.2	11.18	10.18	10.27
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	3.12	6.06	6.13	3.95	3.64	5.33	5.77	5.56
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	116.87	60.21	59.54	92.42	100.29	68.47	63.27	65.59
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	-25.6	-27.01	-25.47	-34.83	-37.89	-24.43	-21.98	-20.01
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	56.84	17.62	18.46	31.97	33.98	21.67	20.92	25.05
Inventories	- -	- -	- -	- -	- -	- -	228	2,821	2,661	3,165	7,444	4,777	5,645	6,692	7,338
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	228	2,821	2,661	3,165	7,444	4,777	5,645	6,692	7,338

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	12,089	15,205	23,844	26,955	38,009	34,811	50,161	68,219	75,817	72,019	74,563	98,711	86,857	75,829	72,142
- Cash & Cash Equivalents	4,690	2,978	2,795	1,420	1,968	3,185	2,972	3,855	4,619	10,182	10,162	5,924	7,822	7,550	7,676
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	114	110	105	78	62	49	44	41	65	144	79	128	210	161
+ Total Debt	5,094	5,187	5,247	5,126	5,169	5,032	5,439	42,478	37,407	32,919	207,110	31,093	30,930	31,972	31,463
Enterprise Value	12,268	17,374	25,775	30,603	40,907	36,029	50,541	104,873	107,709	93,503	269,895	123,121	109,350	99,796	95,120
Total Capital	13,088	15,070	15,924	16,005	17,282	18,817	19,199	83,550	82,786	83,305	395,846	75,847	77,281	73,215	73,337
Total Debt/Capital (%)	38.92	34.42	32.95	32.03	29.91	26.74	28.33	50.84	45.19	39.52	52.32	40.99	40.02	43.67	42.9
Total Debt / EV	0.42	0.3	0.2	0.17	0.13	0.14	0.11	0.41	0.35	0.35	0.77	0.25	0.28	0.32	0.33
EV/Sales	0.57	0.6	0.8	0.88	1.08	0.9	1.25	2.22	0.71	0.59	1.56	0.69	0.56	0.41	0.35
EV/EBITDA	- -	- -	9.29	- -	- -	- -	11.21	21.6	9.18	8.54	24.84	10.81	9.45	8.19	7.94
EV/EBIT	- -	- -	11.84	- -	- -	- -	12.82	25.21	13.34	11.47	33.99	14.57	12.81	10.6	10.34
EV/Cash Flow to Firm	7.54	7.39	35.85	14.18	13.95	8.58	11.91	25.34	9.98	8.15	33.09	12.76	8.27	8.76	8.86
EV/Free Cash Flow to Firm	10.18	8.95	134.24	18.16	16.88	9.64	13.4	29.05	11.05	9.01	38.55	14.74	9.39	9.99	9.98
Diluted Market Cap	11,611	15,402	24,636	27,925	38,609	35,187	52,445	44,812	77,299	74,784	78,723	103,467	88,157	78,441	73,538
Diluted Enterprise Value	11,790	17,571	26,567	31,573	41,507	36,405	52,825	81,466	109,191	96,268	274,055	127,877	110,650	102,408	96,516
EV per Share	42.96	60.79	93.55	118.03	159.45	140.26	207.16	275.31	289.13	263.56	835.72	412.22	373.84	364.5	361.04
TTM Sales	21,631	29,119	32,380	34,914	37,876	40,007	40,580	47,170	152,176	159,157	172,520	179,363	194,099	246,148	273,854
TTM EBITDA	- -	- -	2,773	- -	- -	- -	4,508	4,855	11,728	10,955	10,864	11,387	11,571	12,192	11,975
TTM Operating Income	- -	- -	2,176	- -	- -	- -	2,716	2,680	6,687	6,909	6,392	7,295	7,370	8,444	8,154
TTM Cash Flow to Firm	1,627	2,350	719	2,158	2,933	4,198	4,242	4,138	10,796	11,473	8,155	9,648	13,222	11,392	10,739
TTM Free Cash Flow to Firm	1,205	1,942	192	1,685	2,423	3,737	3,771	3,610	9,746	10,379	7,001	8,353	11,649	9,986	9,527

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	10.86	7.93	128.31	16.57	15.93	9.87	14.51	13.82	9.16	8.08	13.04	14.06	8.61	8.76	8.77
EV/EBIT	- -	- -	11.84	- -	- -	- -	12.82	25.21	13.34	11.47	33.99	14.57	12.81	10.6	10.34
Enterprise Value	12,268	17,374	25,775	30,603	40,907	36,029	50,541	104,873	107,709	93,503	269,895	123,121	109,350	99,796	95,120
Low Price	36.92	39.71	54.09	75.62	100.17	115.74	131.82	163.31	144.07	128.24	191.22	215.58	239.98	260.77	242.48
EV/Sales	0.57	0.6	0.8	0.88	1.08	0.9	1.25	2.22	0.71	0.59	1.56	0.69	0.56	0.41	0.35
EV/EBITDA	- -	- -	9.29	- -	- -	- -	11.21	21.6	9.18	8.54	24.84	10.81	9.45	8.19	7.94
Price/Earnings	9.1	9.34	16.38	13.05	18.12	18.54	23.06	16.75	14.99	8.51	13.89	14.72	16.82	22.08	12.26
Price/Earnings Average	9.54	8.11	13.54	11.27	16.4	18.11	19.11	17.78	12.54	7.89	13.47	12.07	15.94	26.59	13.4
Price/Earnings High	11.29	9.5	16.72	13.14	20.82	19.96	23.59	21.3	15.09	9.33	15.95	15.17	18.69	29.37	15.2
Price/Earnings Low	7.93	6.97	10.24	9.49	12.25	15.83	14.78	15.27	10.61	5.38	11.5	9.6	13.59	20.79	10.86
Price/Book Value	1.51	1.56	2.26	2.5	3.16	2.54	3.66	1.66	1.67	1.43	0.4	2.21	1.88	1.85	1.73
Price/Book Value Average	1.59	1.35	1.87	2.16	2.86	2.48	3.03	1.77	1.4	1.33	0.38	1.81	1.78	2.23	1.89
Price/Book Value High	1.88	1.58	2.3	2.52	3.63	2.73	3.74	2.11	1.68	1.57	0.45	2.28	2.09	2.46	2.14
Price/Book Value Low	1.32	1.16	1.41	1.82	2.14	2.17	2.35	1.52	1.18	0.9	0.33	1.44	1.52	1.74	1.53
Price/Tangible Book Value	2.71	5.61	6.56	6.61	6.98	4.76	6.96	-1.61	-2.12	-2.44	-0.21	-2.94	-3.01	-2.32	-2.27
Price/Tangible Book Value Average	2.84	4.88	5.42	5.71	6.31	4.65	5.77	-1.7	-1.77	-2.26	-0.21	-2.41	-2.85	-2.79	-2.48
Price/Tangible Book Value High	3.36	5.71	6.7	6.66	8.01	5.12	7.13	-2.04	-2.13	-2.67	-0.24	-3.02	-3.34	-3.08	-2.82
Price/Tangible Book Value Low	2.36	4.19	4.1	4.81	4.72	4.06	4.47	-1.46	-1.5	-1.54	-0.18	-1.91	-2.43	-2.18	-2.01
Price/Sales	0.53	0.52	0.75	0.79	1	0.87	1.27	0.94	0.5	0.45	0.43	0.55	0.45	0.31	0.27
Price/Sales Average	0.56	0.45	0.62	0.68	0.91	0.85	1.05	0.99	0.42	0.42	0.42	0.45	0.42	0.37	0.29
Price/Sales High	0.66	0.53	0.76	0.79	1.15	0.93	1.3	1.19	0.51	0.5	0.5	0.57	0.5	0.41	0.33
Price/Sales Low	0.46	0.39	0.47	0.57	0.68	0.74	0.81	0.85	0.36	0.29	0.36	0.36	0.36	0.29	0.24
Price/Cash Flow	7.69	6.45	33.62	12.71	12.94	8.6	12.62	11.72	8.07	6.96	10.37	11.4	7.35	7.32	7.61
Price/Cash Flow Average	8.06	5.6	27.79	10.97	11.71	8.4	10.46	12.44	6.75	6.44	10.06	9.35	6.97	8.81	8.31
Price/Cash Flow High	9.54	6.56	34.32	12.8	14.86	9.25	12.92	14.9	8.12	7.62	11.91	11.75	8.17	9.73	9.43
Price/Cash Flow Low	6.7	4.81	21.01	9.25	8.75	7.34	8.09	10.68	5.71	4.4	8.59	7.44	5.94	6.89	6.74
Price/Free Cash Flow Average	11.39	6.89	106.08	14.31	14.42	9.64	12.02	14.67	7.67	7.48	12.65	11.52	8.16	10.55	9.58
Price/Free Cash Flow High	13.48	8.07	131.02	16.69	18.3	10.63	14.84	17.57	9.22	8.85	14.98	14.49	9.57	11.65	10.87
Price/Free Cash Flow Low	9.47	5.92	80.2	12.05	10.77	8.43	9.3	12.6	6.49	5.1	10.8	9.17	6.96	8.25	7.76
EV/Sales Average	0.59	0.53	0.67	0.77	0.98	0.88	1.03	2.31	0.63	0.55	1.55	0.59	0.54	0.47	0.37
EV/Sales High	0.7	0.61	0.81	0.88	1.23	0.97	1.27	2.62	0.71	0.63	1.63	0.7	0.61	0.51	0.41
EV/Sales Low	0.5	0.46	0.52	0.67	0.75	0.77	0.8	2.1	0.56	0.42	1.49	0.5	0.48	0.39	0.32
EV/EBITDA Average	- -	- -	7.81	- -	- -	- -	9.31	22.47	8.13	8.05	24.64	9.25	9.06	9.46	8.5
EV/EBITDA High	- -	- -	9.48	- -	- -	- -	11.47	25.41	9.23	9.16	25.86	11.08	10.29	10.24	9.39
EV/EBITDA Low	- -	- -	6.07	- -	- -	- -	7.22	20.36	7.3	6.11	23.66	7.8	8.01	7.82	7.25
EV/EBIT Average	- -	- -	9.95	- -	- -	- -	10.64	26.22	11.8	10.82	33.7	12.46	12.28	12.24	11.07
EV/EBIT High	- -	- -	12.08	- -	- -	- -	13.12	29.66	13.4	12.31	35.38	14.93	13.94	13.25	12.22
EV/EBIT Low	- -	- -	7.74	- -	- -	- -	8.25	23.76	10.59	8.22	32.37	10.51	10.86	10.13	9.44
Last Price	42.34	53.2	86.54	103.96	148.16	135.52	205.61	179.09	203.52	203	230.88	330.5	296.94	276.96	273.82
High Price	52.54	54.13	88.36	104.68	170.16	145.91	210.37	227.68	204.85	222.41	265.16	340.58	329.99	368.36	339.51
Enterprise Value Average	12,860	15,373	21,644	26,917	37,291	35,228	41,956	109,076	95,342	88,187	267,650	105,309	104,830	115,291	101,811
Enterprise Value High	15,181	17,641	26,277	30,789	46,553	38,698	51,703	123,382	108,205	100,388	280,965	126,134	119,017	124,821	112,426
Enterprise Value Low	10,721	13,520	16,835	23,253	28,595	30,948	32,539	98,861	85,564	66,981	257,087	88,798	92,688	95,362	86,863

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	286	286	276	259	257	257	244	381	373	355	323	299	293	274	263
Diluted Weighted Avg Shares	274	290	285	269	261	260	255	250	380	368	341	313	297	283	269
Basic Weighted Avg Shares	271	285	279	264	256	255	251	247	376	355	323	299	293	274	267
Revenue per Share	79.91	102.24	115.93	132.31	147.87	156.67	161.74	191.24	404.81	448.62	534.2	600.53	663.58	899.04	1,026.65
EBITDA per Share	- -	- -	9.93	- -	- -	- -	17.97	19.68	31.2	30.88	33.64	38.12	39.56	44.53	44.89
Operating Income per Share	- -	- -	7.79	- -	- -	- -	10.83	10.87	17.79	19.47	19.79	24.42	25.2	30.84	30.57
Basic EPS, GAAP	4.65	5.7	5.28	7.97	8.17	7.31	8.92	10.69	13.58	23.84	16.63	22.45	17.65	12.54	22.33
Basic EPS from Cont Ops	4.66	5.7	5.29	7.94	8.11	7.22	8.9	10.73	13.62	23.93	16.78	22.71	18.37	13.8	23.57
Diluted EPS, GAAP	4.59	5.61	5.18	7.83	8.04	7.19	8.77	10.54	13.44	22.96	15.75	21.41	17.39	12.12	22.18
Diluted EPS from Cont Ops	4.6	5.61	5.19	7.8	7.97	7.1	8.75	10.57	13.48	23.04	15.9	21.66	18.09	13.34	23.41
Dividend per Share	0.04	0.04	0.04	0.04	- -	- -	- -	- -	0.04	0.04	4.15	4.63	4.96	5.72	6.04
Cash Flow per Share	5.51	8.25	2.57	8.18	11.45	15.77	16.29	15.28	25.23	29.17	22.27	28.98	40.39	37.85	35.99
Free Cash Flow per Basic Share	3.95	6.82	0.69	6.39	9.46	13.96	14.41	13.14	22.44	26.09	18.69	24.65	35.01	32.71	31.45
Cash & Equivalents per Share	17.21	10.96	12.43	6.11	9.16	15.09	20.94	15.4	14.91	32.42	36.92	22.64	29.28	30	32.82
Book Value per Share	28	34.18	38.35	41.55	46.91	53.42	56.2	107.71	121.7	141.84	583.97	149.58	158.03	149.87	158.33
Tangible Book Value per Share	15.62	9.47	13.2	15.72	21.24	28.49	29.52	-111.52	-96.17	-83.17	-1,083.3	-112.59	-98.8	-119.63	-120.59