CRH PLC Financial Ratios — CRG 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 (%)	4.73	5.12	-3.48	5.14	5.65	8.93	15.06	14.71	9.19	5.8	13.19	18.22	14.67	16.29	16.36
Return on Assets (%)	2.33	2.59	-1.69	2.41	2.44	3.77	6.78	6.25	3.64	2.42	5.87	8.58	6.8	7.05	6.85
Return on Capital (%)	4.75	5.42	- -	4.69	4.6	6.45	10.99	9.28	5.63	3.95	8.39	12.25	10.28	10.58	10.3
Return on Invested Capital (%)	3.98	4.38	- -	3.93	4.19	5.94	9.43	5.33	5.69	3.89	7.72	8.81	9.4	10.37	10.17
Gross Margin (%)	27.11	27.22	27.05	29	30.64	33.17	34.07	33	32.96	33.08	33.65	33.05	34.23	35.71	36.13
EBITDA Margin (%)	9.04	8.49	4.58	8.42	9.2	12.05	13.85	13.78	16.28	14.37	16.7	16.46	16.65	18.9	20.28
Operating Margin (%)	4.82	4.45	0.55	4.85	5.4	7.7	8.9	8.91	9.93	7.83	11.26	11.49	12.84	13.84	14.21
Incremental Operating Margin (%)	1.45	- -	- -	- -	72.12	- -	17.74	8.81	50.81	34.18	38.07	13.36	32.7	69.82	21.39
Pretax Margin (%)	3.86	3.57	-1.19	4.02	4.37	6.54	7.78	7.17	7.75	5.62	10.62	10.58	11.49	13.25	12.83
Profit Margin (%)	3.21	2.98	-1.64	3.08	3.06	5.01	8.75	10.51	6.1	4.33	9	11.8	9.02	9.72	9.96
Net Income to Common Margin (%)	3.21	2.98	-1.64	3.08	3.06	5.01	8.75	10.51	6.1	4.33	9	11.8	9.02	9.72	9.96
Effective Tax Rate (%)	15.9	16.41	- -	23.26	29.43	26.6	0.71	23.73	24.48	30.61	20.95	22.02	23.04	23.02	21.66
Dvd Payout Ratio (%)	52.19	66.79	-124.83	60.24	51.63	28.95	27.64	41.1	39.09	67.21	35.35	33.64	31.44	47.6	25.87
Sustainable Growth Rate (%)	2.26	1.7	-7.83	2.04	2.73	6.34	10.89	8.66	5.6	1.9	8.53	12.09	10.06	8.54	12.12

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	6,252	6,359	10,523	8,633	10,948	8,628	11,489	17,172	17,524	13,850	12,158	10,874	13,022	15,564	19,705
ST Debt	602	856	1,825	658	898	305	455	7,213	6,920	1,553	846	1,729	2,121	3,331	1,577
LT Debt	5,650	5,503	8,697	7,975	10,051	8,323	11,033	9,959	10,604	12,297	11,312	9,145	10,901	12,233	18,128
Total Debt/EBITDA	2.91	3.13	6.72	3.68	4.24	2.61	2.66	4.54	3.83	3.72	2.49	2.02	2.24	2.32	2.59
Net Debt/EBITDA	2.15	1.99	3.64	1.64	3.08	1.79	1.95	2.11	1.29	1.21	0.96	0.69	0.91	1.52	1.78
Total Debt/EBIT	5.46	5.97	55.4	6.4	7.22	4.08	4.14	7.02	6.27	6.84	3.65	2.85	3.11	3.16	3.62
Net Debt/EBIT	4.03	3.8	30	2.84	5.25	2.8	3.04	3.26	2.12	2.22	1.41	0.97	1.27	2.08	2.49
EBITDA to Interest Expense	4.59	4.37	2.36	4.74	5.83	7.64	9.06	8.7	9.46	7.82	15.49	15.66	15.48	10.99	9.38
EBITDA-CapEx/Interest Expense	2.97	2.82	0.94	3.44	3.47	5.46	5.91	5.65	6.62	5.72	10.55	11.23	10.64	6.77	6.03
EBIT to Interest Expense	2.45	2.29	0.29	2.73	3.42	4.88	5.82	5.62	5.77	4.26	10.44	10.93	11.93	8.04	6.57
Interest Expense	468	464	663	494	443	433	477	435	484	476	315	344	376	612	810
Common Equity/Total Assets	50.67	50.49	47.29	46.22	40.66	43.98	45.81	39.23	39.96	43.73	45.29	48.89	43.93	42.69	41.15
Long-Term Debt/Equity (%)	40.72	39.3	47.27	53.14	62.5	52.03	51.15	52.55	54.01	60.43	54.09	39.69	50.42	53.54	71.15
Long-Term Debt/Capital (%)	28.07	27.02	30.07	33.73	37.18	33.8	33.37	27.57	28.54	35.96	34.2	26.97	31.47	31.85	40.12
Long-Term Debt/Total Assets (%)	20.71	19.91	22.41	24.61	26.45	23.79	24.22	21.29	22.27	27.36	25.32	20.18	22.96	24.17	31.08
Total Debt/Equity (%)	45.06	45.41	57.2	57.52	68.08	53.94	53.25	90.61	89.25	68.07	58.13	47.2	60.23	68.11	77.34
Total Debt/Capital (%)	31.06	31.23	36.39	36.52	40.51	35.04	34.75	47.54	47.16	40.5	36.76	32.06	37.59	40.52	43.61
Total Debt/Total Assets (%)	22.92	23	27.12	26.64	28.81	24.66	25.21	36.71	36.81	30.82	27.22	23.99	27.43	30.75	33.78
Net Debt to Equity	33.26	28.91	30.97	25.53	49.49	36.98	39.13	42.11	30.09	22.09	22.49	16.08	24.52	44.85	53.21
Net Debt/Capital (%)	24.96	22.42	23.65	20.34	33.11	27	28.13	29.63	21.69	16.97	17.24	13.24	18.73	29.54	33
EBITDA	2,148	2,030	1,567	2,343	2,582	3,309	4,320	3,783	4,580	3,720	4,878	5,386	5,819	6,723	7,596
EBITDA-CapEx	1,391	1,311	623	1,703	1,535	2,365	2,816	2,459	3,206	2,724	3,324	3,863	4,002	4,145	4,883
Operating Income (Loss)	1,144	1,065	190	1,349	1,516	2,113	2,776	2,446	2,793	2,026	3,289	3,759	4,487	4,922	5,323

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	0.36	0.48	0.63	0.84	0.4	0.42	0.35	0.68	0.77	1.03	0.76	0.74	0.63	0.38	0.47
Current Ratio	1.71	1.83	1.82	2.26	1.48	1.59	1.62	1.29	1.34	2.01	1.85	1.84	1.69	1.37	1.74
Quick Ratio	0.36	1.01	1.08	1.41	0.97	1.06	0.88	0.68	0.77	1.03	0.76	0.74	0.63	0.38	0.47
CFO/Avg Current Liab	0.24	0.27	0.33	0.27	0.4	0.37	0.41	0.2	0.29	0.39	0.53	0.49	0.56	0.49	0.59
Common Equity/Total Assets	50.67	50.49	47.29	46.22	40.66	43.98	45.81	39.23	39.96	43.73	45.29	48.89	43.93	42.69	41.15
Long-Term Debt/Equity (%)	40.72	39.3	47.27	53.14	62.5	52.03	51.15	52.55	54.01	60.43	54.09	39.69	50.42	53.54	71.15
Long-Term Debt/Capital (%)	28.07	27.02	30.07	33.73	37.18	33.8	33.37	27.57	28.54	35.96	34.2	26.97	31.47	31.85	40.12
Long-Term Debt/Total Assets (%)	20.71	19.91	22.41	24.61	26.45	23.79	24.22	21.29	22.27	27.36	25.32	20.18	22.96	24.17	31.08
Total Debt/Equity (%)	45.06	45.41	57.2	57.52	68.08	53.94	53.25	90.61	89.25	68.07	58.13	47.2	60.23	68.11	77.34
Total Debt/Capital (%)	31.06	31.23	36.39	36.52	40.51	35.04	34.75	47.54	47.16	40.5	36.76	32.06	37.59	40.52	43.61
Total Debt/Total Assets (%)	22.92	23	27.12	26.64	28.81	24.66	25.21	36.71	36.81	30.82	27.22	23.99	27.43	30.75	33.78
CFO/Total Liabilities	10.06	9.55	10.16	10.47	12.17	13.64	13.14	8.07	13.87	16.01	16.75	17.06	19.41	17.97	17.12
CFO/CapEx	1.78	1.81	2.2	2.84	2.55	2.74	2.1	1.7	2.82	3.95	2.56	2.5	2.76	1.94	2.07
Altman's Z-Score	2.62	2.64	2.38	2.6	2.3	2.75	2.54	1.99	2.22	2.45	3.21	3.22	3.28	3.7	3.83

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	7.08	8.55	12.38	9.37	9.46	8.66	9.44	6.69	6.83	7.25	7.7	8.25	9.33	9.61	9.22
Days Sales Outstanding	51.53	42.7	29.48	38.95	38.57	42.14	38.67	54.54	53.46	50.36	47.42	44.26	39.11	37.98	39.6
Inventory Turnover	5.12	5.85	6.78	5.2	5.78	5.5	5.74	4.96	5.73	5.59	5.76	5.61	5.42	5.06	4.78
Days Inventory Outstanding	71.22	62.37	53.81	70.26	63.17	66.31	63.6	73.59	63.72	65.29	63.36	65.02	67.37	72.18	76.34
Accounts Payable Turnover	3.9	6.4	10.95	7.44	7.51	6.28	6.93	4.18	4.76	7.49	8.13	7.95	7.59	7.34	7.55
Accounts Payable Turnover Days	93.62	57.07	33.34	49.07	48.63	58.15	52.66	87.22	76.73	48.75	44.92	45.9	48.06	49.71	48.36
Cash Conversion Cycle	29.13	48	49.96	60.14	53.11	50.29	49.62	40.9	40.46	66.9	65.86	63.37	58.42	60.45	67.58
Inventory to Cash Days	-19.7	-19.67	-24.33	-31.31	-24.59	-24.17	-24.93	-19.05	-10.26	-14.92	-15.95	-20.76	-28.26	-34.2	-36.75
Inventories	2,863	3,085	4,281	3,326	3,411	3,255	3,911	3,505	3,080	3,117	3,611	4,194	4,291	4,755	5,251
Raw Materials	840	831	1,151	901	993	909	1,275	1,314	1,283	1,403	1,737	1,988	1,865	2,074	2,295
Work In Process	114	115	163	118	126	104	133	125	144	144	136	181	186	267	360
Finished Goods	2,009	2,140	2,967	2,308	2,293	2,242	2,503	2,062	1,653	1,570	1,738	2,025	2,240	2,414	2,596
Other Inventory	-100	- -	- -	- -	- -	- -	- -	4	- -	- -	- -	- -	- -	- -	- -

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	14,245	14,588	18,764	17,879	24,065	28,273	30,072	21,365	31,888	33,709	41,235	29,705	37,263	62,780	84,414
- Cash & Cash Equivalents	1,637	2,310	4,825	4,800	2,990	2,712	3,046	9,191	9,918	7,721	5,783	5,931	6,341	3,720	4,096
+ Preferred Equity and Hybrid Capital	1	1	2	1	1	1	1	1	1	1	1	1	1	1	1
+ Minority/Non Controlling Interest	54	48	46	31	628	607	700	602	607	692	681	883	767	1,243	1,474
+ Total Debt	6,252	6,359	10,523	8,633	10,948	8,628	11,489	17,172	17,524	13,850	12,158	10,874	13,022	15,564	19,705
Enterprise Value	18,877	18,645	24,510	21,744	32,653	34,796	39,215	29,949	40,102	40,531	48,292	35,532	44,712	75,707	101,498
Total Capital	20,126	20,363	28,920	23,640	27,030	24,624	33,061	36,124	37,159	34,198	33,072	33,914	34,643	38,414	45,183
Total Debt/Capital (%)	31.06	31.23	36.39	36.52	40.51	35.04	34.75	47.54	47.16	40.5	36.76	32.06	37.59	40.52	43.61
Total Debt / EV	0.33	0.34	0.43	0.4	0.34	0.25	0.29	0.57	0.44	0.34	0.25	0.31	0.29	0.21	0.19
EV/Sales	0.79	0.78	0.72	0.78	1.16	1.27	1.26	1.09	1.43	1.57	1.65	1.09	1.28	2.13	2.71
EV/EBITDA	8.79	9.18	15.64	9.28	12.64	10.51	9.08	7.92	8.76	10.9	9.9	6.6	7.68	11.26	13.36
EV/EBIT	16.5	17.51	129.04	16.11	21.54	16.47	14.13	12.24	14.36	20.01	14.52	9.33	10.68	15.37	18.66
EV/Cash Flow to Firm	10.84	11.03	- -	9.88	10.96	11.96	10.81	11.62	9.44	9.5	11.42	8.73	8.43	13.87	16.21
EV/Free Cash Flow to Firm	19.17	19.2	- -	13.94	16.89	17.71	18.47	23.89	13.96	12.39	18.06	13.96	12.81	26.27	28.62
Diluted Market Cap	14,161	14,503	18,509	17,820	23,854	28,324	30,138	21,908	32,617	33,968	42,099	30,477	39,260	63,911	85,470
Diluted Enterprise Value	18,793	18,559	24,255	21,685	32,442	34,847	39,282	30,492	40,831	40,790	49,156	36,304	46,709	76,838	102,554
EV per Share	26.26	25.67	33.16	29.35	39.67	41.8	46.74	36.71	50.79	51.63	62.66	47.71	64.6	111.78	151.8
TTM Sales	23,757	23,916	34,248	27,832	28,063	27,454	31,189	27,449	28,132	25,888	29,206	32,723	34,949	35,572	37,447
TTM EBITDA	2,148	2,030	1,567	2,343	2,582	3,309	4,320	3,783	4,580	3,720	4,878	5,386	5,819	6,723	7,596
TTM Operating Income	1,144	1,065	190	1,349	1,516	2,113	2,776	2,446	2,793	2,026	3,289	3,759	4,487	4,922	5,323
TTM Cash Flow to Firm	1,741	1,691	- -	2,200	2,980	2,909	3,626	2,578	4,246	4,268	4,228	4,068	5,306	5,460	6,260
TTM Free Cash Flow to Firm	985	971	- -	1,560	1,933	1,965	2,123	1,254	2,872	3,272	2,674	2,545	3,489	2,882	3,547

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	23.95	24.87	16.38	15.1	14.72	17.2	18.27	23.76	13.01	11.55	17.36	13.38	12.27	26.51	29.35
EV/EBIT	16.5	17.51	129.04	16.11	21.54	16.47	14.13	12.24	14.36	20.01	14.52	9.33	10.68	15.37	18.66
Enterprise Value	18,877	18,645	24,510	21,744	32,653	34,796	39,215	29,949	40,102	40,531	48,292	35,532	44,712	75,707	101,498
Low Price	14.19	16.18	19.4	20.23	22.18	23.8	32.77	24.88	25.52	18.07	41.15	31.28	39.61	65.46	73.88
EV/Sales	0.79	0.78	0.72	0.78	1.16	1.27	1.26	1.09	1.43	1.57	1.65	1.09	1.28	2.13	2.71
EV/EBITDA	8.79	9.18	15.64	9.28	12.64	10.51	9.08	7.92	8.76	10.9	9.9	6.6	7.68	11.26	13.36
Price/Earnings	18.57	20.38	- -	20.79	27.63	20.42	10.97	7.56	18.85	30.05	15.87	7.83	12.36	18.32	22.79
Price/Earnings Average	18.47	19.27	- -	21.9	26.18	18.08	10.85	9.63	15.48	25.04	14.54	7.87	11.73	16.55	18.59
Price/Earnings High	22.98	22.68	- -	25.64	29.15	21.2	11.63	11.27	18.95	30.05	16.15	10.77	13.85	20.65	23.14
Price/Earnings Low	13.3	16.42	- -	17.42	20.95	14.31	10.03	7.18	11.91	12.64	12.21	6.14	9.09	12.94	13.33
Price/Book Value	1.03	1.05	1.02	1.19	1.56	1.84	1.44	1.16	1.68	1.72	2.04	1.34	1.79	2.91	3.52
Price/Book Value Average	1.02	0.99	0.89	1.26	1.48	1.63	1.42	1.48	1.38	1.43	1.87	1.35	1.7	2.63	2.87
Price/Book Value High	1.28	1.16	1.05	1.47	1.64	1.91	1.53	1.74	1.68	1.72	2.07	1.84	2	3.28	3.57
Price/Book Value Low	0.74	0.84	0.78	1	1.18	1.29	1.32	1.11	1.06	0.72	1.57	1.05	1.31	2.05	2.06
Price/Tangible Book Value	1.7	1.76	1.72	2.02	3.9	4.16	2.87	2.46	3.34	3.28	3.97	2.5	3.5	6.73	9.53
Price/Tangible Book Value Average	1.69	1.66	1.5	2.13	3.7	3.68	2.84	3.13	2.74	2.73	3.64	2.52	3.32	6.08	7.78
Price/Tangible Book Value High	2.11	1.95	1.76	2.5	4.12	4.32	3.04	3.66	3.36	3.28	4.04	3.44	3.92	7.58	9.68
Price/Tangible Book Value Low	1.22	1.41	1.31	1.7	2.96	2.92	2.62	2.34	2.11	1.38	3.05	1.96	2.57	4.75	5.58
Price/Sales	0.6	0.61	0.54	0.64	0.85	1.02	0.96	0.79	1.15	1.3	1.43	0.92	1.12	1.78	2.27
Price/Sales Average	0.59	0.57	0.47	0.67	0.8	0.91	0.95	1.01	0.94	1.09	1.31	0.93	1.06	1.61	1.85
Price/Sales High	0.74	0.67	0.55	0.79	0.89	1.06	1.02	1.18	1.16	1.3	1.45	1.27	1.25	2.01	2.31
Price/Sales Low	0.43	0.49	0.41	0.54	0.64	0.72	0.88	0.75	0.73	0.55	1.1	0.72	0.82	1.26	1.33
Price/Cash Flow	10.5	11.13	8.92	9.78	8.9	10.85	9.5	9.71	8.34	8.56	10.49	7.96	7.77	12.7	15.11
Price/Cash Flow Average	10.44	10.53	7.78	10.3	8.44	9.6	9.39	12.36	6.85	7.14	9.61	8	7.37	11.47	12.33
Price/Cash Flow High	12.99	12.39	9.13	12.07	9.39	11.26	10.07	14.47	8.38	8.56	10.67	10.95	8.71	14.32	15.35
Price/Cash Flow Low	7.52	8.97	6.82	8.2	6.75	7.6	8.68	9.22	5.27	3.6	8.07	6.24	5.72	8.97	8.84
Price/Free Cash Flow Average	23.81	23.52	14.28	15.91	13.95	15.22	18.07	30.27	10.68	9.62	15.9	13.46	11.65	23.95	23.94
Price/Free Cash Flow High	29.63	27.68	16.76	18.63	15.53	17.85	19.37	35.42	13.08	11.55	17.66	18.41	13.75	29.89	29.81
Price/Free Cash Flow Low	17.15	20.03	12.52	12.65	11.16	12.05	16.71	22.58	8.22	4.86	13.35	10.5	9.03	18.72	17.18
EV/Sales Average	0.79	0.75	0.65	0.82	1.12	1.15	1.25	1.3	1.22	1.35	1.53	1.09	1.23	1.96	2.3
EV/Sales High	0.94	0.85	0.73	0.93	1.21	1.31	1.32	1.47	1.43	1.57	1.68	1.43	1.41	2.35	2.75
EV/Sales Low	0.62	0.66	0.59	0.68	0.96	0.96	1.17	1.05	1.01	0.81	1.33	0.89	1	1.61	1.78
EV/EBITDA Average	8.75	8.8	14.11	9.69	12.16	9.53	9	9.46	7.51	9.39	9.19	6.63	7.36	10.36	11.31
EV/EBITDA High	10.36	10	15.92	11.06	13.16	10.84	9.5	10.69	8.79	10.9	10.05	8.67	8.46	12.45	13.54
EV/EBITDA Low	6.91	7.79	12.82	8.05	10.39	7.96	8.48	7.63	6.19	5.65	7.95	5.41	5.99	8.52	8.75
EV/EBIT Average	16.42	16.77	116.41	16.82	20.71	14.93	14.01	14.64	12.32	17.24	13.47	9.37	10.23	14.14	15.8
EV/EBIT High	19.45	19.06	131.33	19.21	22.41	16.97	14.78	16.53	14.42	20.01	14.73	12.26	11.76	17	18.9
EV/EBIT Low	12.96	14.85	105.75	13.97	17.7	12.46	13.2	11.81	10.15	10.37	11.65	7.65	8.33	11.63	12.22
Last Price	19.81	20.08	25.38	24.14	29.24	33.97	35.84	26.19	40.38	42.94	53.51	39.89	53.84	92.69	126.25
High Price	24.51	22.35	25.97	29.78	30.85	35.25	38	39.03	40.6	42.95	54.43	54.85	60.35	104.53	128.24
Enterprise Value Average	18,795	17,857	22,111	22,701	31,395	31,551	38,882	35,803	34,401	34,921	44,827	35,692	42,819	69,649	85,945
Enterprise Value High	22,254	20,293	24,945	25,923	33,977	35,866	41,024	40,430	40,272	40,539	49,001	46,679	49,215	83,722	102,828
Enterprise Value Low	14,834	15,809	20,087	18,850	26,841	26,331	36,637	28,883	28,362	21,007	38,767	29,125	34,862	57,264	66,481

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	719	726	739	741	823	832	839	816	790	785	771	745	692	677	669
Diluted Weighted Avg Shares	715	722	729	738	816	834	841	837	808	791	787	764	729	689	677
Basic Weighted Avg Shares	714	722	729	738	812	828	836	832	801	785	780	758	724	683	673
Revenue per Share	33.25	33.13	46.97	37.73	34.55	33.17	37.33	32.98	35.11	32.97	37.43	43.15	48.28	52.06	55.63
EBITDA per Share	3.01	2.81	2.15	3.18	3.18	4	5.17	4.54	5.72	4.74	6.25	7.1	8.04	9.84	11.28
Operating Income per Share	1.6	1.47	0.26	1.83	1.87	2.55	3.32	2.94	3.49	2.58	4.22	4.96	6.2	7.2	7.91
Basic EPS, GAAP	1.07	0.99	-0.77	1.16	1.06	1.66	3.27	3.46	2.14	1.43	3.37	5.09	4.36	5.06	5.54
Basic EPS from Cont Ops	1.08	0.99	-0.77	1.17	1.07	1.59	2.88	1.8	2.06	1.29	3.21	3.56	4.24	5.15	5.63
Diluted EPS, GAAP	1.07	0.99	-0.77	1.16	1.05	1.65	3.25	3.45	2.13	1.42	3.34	5.05	4.33	5.02	5.51
Diluted EPS from Cont Ops	1.08	0.99	-0.77	1.16	1.06	1.58	2.87	1.79	2.04	1.28	3.19	3.53	4.21	5.11	5.6
Dividend per Share	0.57	0.66	0.96	0.7	0.55	0.47	0.81	0.74	0.81	0.9	1.16	1.21	1.3	2.5	1.48
Cash Flow per Share	1.89	1.8	2.84	2.47	3.28	3.13	3.77	2.7	4.84	5.02	5.1	5.01	6.93	7.3	8.36
Free Cash Flow per Basic Share	0.83	0.81	1.55	1.6	2	1.99	1.97	1.11	3.13	3.75	3.11	3	4.42	3.53	4.33
Cash & Equivalents per Share	2.33	3.24	6.53	6.48	3.63	3.26	3.63	11.27	12.56	9.84	7.5	7.96	9.16	5.73	6.13
Book Value per Share	19.22	19.21	24.82	20.22	18.77	18.49	24.88	22.49	24.1	25.04	26.25	29.75	30.13	31.9	35.9
Tangible Book Value per Share	11.64	11.44	14.77	11.93	7.49	8.16	12.49	10.66	12.1	13.1	13.47	15.94	15.39	13.78	13.24