Brookfield Asset Management Inc

42.37

EUR

+1.60

(+3.92%)

1.64EPS

25.79P/E

62.76BMarket Cap

Nov 06Next Earn

Profitability (USD)

Profitability Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	0.31	82.6	40.04	29.46
Return on Assets (%)	- -	- -	0.13	57.78	24.97	15.93
Return on Capital (%)	- -	- -	-11.91	68.78	31.65	21.27
Return on Invested Capital (%)	- -	- -	-0.37	92.67	27.24	18.94
Gross Margin (%)	76.94	74.78	- -	71.78	71.07	70.2
EBITDA Margin (%)	60.91	74.53	- -	70.81	60.89	66.71
Operating Margin (%)	60.6	74.14	- -	70.44	60.54	65.84
Incremental Operating Margin (%)	- -	130.91	74.1	70.41	- -	100
Pretax Margin (%)	35.5	120.16	- -	68.77	63.83	63.48
Profit Margin (%)	17.68	67.04	- -	49.52	54.35	53.93
Net Income to Common Margin (%)	17.68	67.04	- -	49.52	54.35	53.93
Effective Tax Rate (%)	28.29	15.04	3,300	16.33	17.2	18.02
Dvd Payout Ratio (%)	168.98	36.49	328.59	86.28	121	121.94
Sustainable Growth Rate (%)	- -	- -	-0.71	11.33	-8.41	-6.46

Credit (USD)

Credit Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	461	6	256	1,148	3,622
ST Debt	- -	461	3	256	251	462
LT Debt	- -	- -	3	- -	897	3,160
Total Debt/EBITDA	- -	0.22	0.43	0.1	0.47	1.18
Net Debt/EBITDA	- -	-0.98	0.36	0.09	0.31	0.66
Total Debt/EBIT	- -	0.22	6	0.1	0.48	1.19
Net Debt/EBIT	- -	-0.98	5	0.09	0.31	0.67
EBITDA to Interest Expense	3.64	5.44	4.67	26.3	21.12	11.39
EBITDA-CapEx/Interest Expense	3.58	5.35	0.33	26.3	21.12	11.39
EBIT to Interest Expense	3.62	5.41	0.33	26.16	21	11.24
Interest Expense	377	382	3	100	115	270
Common Equity/Total Assets	- -	38.49	75.2	64.77	61.82	47.62
Long-Term Debt/Equity (%)	- -	- -	0.13	- -	8.02	30.65
Long-Term Debt/Capital (%)	- -	- -	0.13	- -	7.27	22.68
Long-Term Debt/Total Assets (%)	- -	- -	0.09	- -	6.34	18.54
Total Debt/Equity (%)	- -	3.2	0.25	12.28	10.26	35.13
Total Debt/Capital (%)	- -	3.1	0.25	10.94	9.3	26
Total Debt/Total Assets (%)	- -	1.8	0.19	7.99	8.11	21.25
Net Debt to Equity	- -	-14.12	0.21	11.85	6.65	19.78
Net Debt/Capital (%)	- -	-16.43	0.21	10.59	6.23	16.51
EBITDA	1,371	2,078	14	2,630	2,429	3,074
EBITDA-CapEx	1,351	2,043	1	2,630	2,429	3,074
Operating Income (Loss)	1,364	2,067	1	2,616	2,415	3,034

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.24	- -	0.01	0.26	0.79
Current Ratio	- -	0.96	1	0.8	3.2	3.45
Quick Ratio	- -	0.96	1	0.8	3.09	3.38
CFO/Avg Current Liab	- -	- -	-0.07	1.51	1.21	1.18
Common Equity/Total Assets	- -	38.49	75.2	64.77	61.82	47.62
Long-Term Debt/Equity (%)	- -	- -	0.13	- -	8.02	30.65
Long-Term Debt/Capital (%)	- -	- -	0.13	- -	7.27	22.68
Long-Term Debt/Total Assets (%)	- -	- -	0.09	- -	6.34	18.54
Total Debt/Equity (%)	- -	3.2	0.25	12.28	10.26	35.13
Total Debt/Capital (%)	- -	3.1	0.25	10.94	9.3	26
Total Debt/Total Assets (%)	- -	1.8	0.19	7.99	8.11	21.25
CFO/Total Liabilities	- -	12.84	-47.7	128.48	54.35	31.19
CFO/CapEx	89.3	41.23	-28.77	- -	- -	- -
Altman's Z-Score	- -	- -	- -	12.1	5.71	8.82

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -	27.84
Days Sales Outstanding	- -	- -	- -	- -	- -	13.11
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

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	15,586	22,757	85,992
- Cash & Cash Equivalents	- -	2,494	1	9	404	1,583
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	4,532	- -	9	2,439	2,192
+ Total Debt	- -	461	6	256	1,148	3,622
Enterprise Value	- -	- -	- -	15,842	25,940	90,223
Total Capital	- -	14,864	2,383	2,341	12,339	13,932
Total Debt/Capital (%)	- -	3.1	0.25	10.94	9.3	26
Total Debt / EV	- -	- -	- -	0.02	0.04	0.04
EV/Sales	- -	- -	- -	4.27	6.5	19.58
EV/EBITDA	- -	- -	- -	6.02	10.68	29.35
EV/EBIT	- -	- -	- -	6.06	10.74	29.74
EV/Cash Flow to Firm	- -	- -	- -	10.4	15.19	38.85
EV/Free Cash Flow to Firm	- -	- -	- -	10.4	15.19	38.85
Diluted Market Cap	- -	- -	- -	15,586	22,757	87,400
Diluted Enterprise Value	- -	- -	- -	15,842	25,940	91,631
EV per Share	- -	- -	- -	40.75	61.73	56.09
TTM Sales	2,251	2,788	- -	3,714	3,989	4,608
TTM EBITDA	1,371	2,078	14	2,630	2,429	3,074
TTM Operating Income	1,364	2,067	1	2,616	2,415	3,034
TTM Cash Flow to Firm	2,056	1,768	-470	1,523	1,707	2,322
TTM Free Cash Flow to Firm	2,036	1,733	-483	1,523	1,707	2,322

Multiples (USD)

Valuation Multiples API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	10.83	14.12	41.6
EV/EBIT	- -	- -	- -	6.06	10.74	29.74
Enterprise Value	- -	- -	- -	15,842	25,940	90,223
Low Price	- -	- -	- -	28.54	37.21	41.51
EV/Sales	- -	- -	- -	4.27	6.5	19.58
EV/EBITDA	- -	- -	- -	6.02	10.68	29.35
Price/Earnings	- -	- -	- -	8.48	10.5	34.71
Price/Earnings Average	- -	- -	- -	7.02	8.5	36.05
Price/Earnings High	- -	- -	- -	8.58	11.55	41.55
Price/Earnings Low	- -	- -	- -	6.03	7.21	26.96
Price/Book Value	- -	- -	- -	7.51	2.6	10.59
Price/Book Value Average	- -	- -	- -	6.22	2.1	11
Price/Book Value High	- -	- -	- -	7.6	2.86	12.68
Price/Book Value Low	- -	- -	- -	5.34	1.79	8.23
Price/Tangible Book Value	- -	- -	- -	7.51	2.69	11.24
Price/Tangible Book Value Average	- -	- -	- -	6.22	2.18	11.68
Price/Tangible Book Value High	- -	- -	- -	7.6	2.96	13.46
Price/Tangible Book Value Low	- -	- -	- -	5.34	1.85	8.73
Price/Sales	- -	- -	- -	4.2	5.71	18.72
Price/Sales Average	- -	- -	- -	3.48	4.62	19.44
Price/Sales High	- -	- -	- -	4.25	6.28	22.41
Price/Sales Low	- -	- -	- -	2.99	3.92	14.54
Price/Cash Flow	- -	- -	- -	10.83	14.12	41.06
Price/Cash Flow Average	- -	- -	- -	8.97	11.43	42.64
Price/Cash Flow High	- -	- -	- -	10.97	15.53	49.14
Price/Cash Flow Low	- -	- -	- -	7.71	9.7	31.88
Price/Free Cash Flow Average	- -	- -	- -	8.97	11.43	43.2
Price/Free Cash Flow High	- -	- -	- -	10.97	15.53	49.79
Price/Free Cash Flow Low	- -	- -	- -	7.71	9.7	32.3
EV/Sales Average	- -	- -	- -	3.55	5.42	20.3
EV/Sales High	- -	- -	- -	4.32	7.08	23.25
EV/Sales Low	- -	- -	- -	3.06	4.72	15.41
EV/EBITDA Average	- -	- -	- -	5.01	8.89	30.43
EV/EBITDA High	- -	- -	- -	6.1	11.62	34.86
EV/EBITDA Low	- -	- -	- -	4.32	7.75	23.1
EV/EBIT Average	- -	- -	- -	5.03	8.95	30.83
EV/EBIT High	- -	- -	- -	6.13	11.69	35.32
EV/EBIT Low	- -	- -	- -	4.34	7.79	23.4
Last Price	- -	- -	- -	40.09	54.15	53.46
High Price	- -	- -	- -	40.6	59.59	63.98
Enterprise Value Average	- -	- -	- -	13,169	21,605	93,528
Enterprise Value High	- -	- -	- -	16,038	28,225	107,150
Enterprise Value Low	- -	- -	- -	11,349	18,820	71,005

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	403	403	396	389	420	1,609
Diluted Weighted Avg Shares	403	403	396	389	420	1,635
Basic Weighted Avg Shares	403	403	396	389	420	1,614
Revenue per Share	5.59	6.92	- -	9.55	9.49	2.86
EBITDA per Share	3.4	5.16	0.04	6.77	5.78	1.91
Operating Income per Share	3.39	5.13	- -	6.73	5.75	1.88
Basic EPS, GAAP	0.99	4.64	0.05	4.73	5.16	1.54
Basic EPS from Cont Ops	1.42	7.07	0.05	5.5	5.02	1.49
Diluted EPS, GAAP	0.99	4.64	0.05	4.73	5.16	1.52
Diluted EPS from Cont Ops	1.42	7.07	0.05	5.5	5.02	1.47
Dividend per Share	3.14	3.46	8.04	5.4	5.9	1.75
Cash Flow per Share	4.43	3.58	-0.94	3.7	3.84	1.3
Free Cash Flow per Basic Share	4.39	3.5	-0.98	3.7	3.84	1.3
Cash & Equivalents per Share	- -	6.19	- -	0.02	0.96	0.98
Book Value per Share	- -	24.51	6	5.34	20.83	5.05
Tangible Book Value per Share	- -	23.73	5.22	5.34	20.14	4.75

Profitability (USD)

Profitability Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	0.31	82.6	40.04	29.46
Return on Assets (%)	- -	- -	0.13	57.78	24.97	15.93
Return on Capital (%)	- -	- -	-11.91	68.78	31.65	21.27
Return on Invested Capital (%)	- -	- -	-0.37	92.67	27.24	18.94
Gross Margin (%)	76.94	74.78	- -	71.78	71.07	70.2
EBITDA Margin (%)	60.91	74.53	- -	70.81	60.89	66.71
Operating Margin (%)	60.6	74.14	- -	70.44	60.54	65.84
Incremental Operating Margin (%)	- -	130.91	74.1	70.41	- -	100
Pretax Margin (%)	35.5	120.16	- -	68.77	63.83	63.48
Profit Margin (%)	17.68	67.04	- -	49.52	54.35	53.93
Net Income to Common Margin (%)	17.68	67.04	- -	49.52	54.35	53.93
Effective Tax Rate (%)	28.29	15.04	3,300	16.33	17.2	18.02
Dvd Payout Ratio (%)	168.98	36.49	328.59	86.28	121	121.94
Sustainable Growth Rate (%)	- -	- -	-0.71	11.33	-8.41	-6.46

Credit (USD)

Credit Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	461	6	256	1,148	3,622
ST Debt	- -	461	3	256	251	462
LT Debt	- -	- -	3	- -	897	3,160
Total Debt/EBITDA	- -	0.22	0.43	0.1	0.47	1.18
Net Debt/EBITDA	- -	-0.98	0.36	0.09	0.31	0.66
Total Debt/EBIT	- -	0.22	6	0.1	0.48	1.19
Net Debt/EBIT	- -	-0.98	5	0.09	0.31	0.67
EBITDA to Interest Expense	3.64	5.44	4.67	26.3	21.12	11.39
EBITDA-CapEx/Interest Expense	3.58	5.35	0.33	26.3	21.12	11.39
EBIT to Interest Expense	3.62	5.41	0.33	26.16	21	11.24
Interest Expense	377	382	3	100	115	270
Common Equity/Total Assets	- -	38.49	75.2	64.77	61.82	47.62
Long-Term Debt/Equity (%)	- -	- -	0.13	- -	8.02	30.65
Long-Term Debt/Capital (%)	- -	- -	0.13	- -	7.27	22.68
Long-Term Debt/Total Assets (%)	- -	- -	0.09	- -	6.34	18.54
Total Debt/Equity (%)	- -	3.2	0.25	12.28	10.26	35.13
Total Debt/Capital (%)	- -	3.1	0.25	10.94	9.3	26
Total Debt/Total Assets (%)	- -	1.8	0.19	7.99	8.11	21.25
Net Debt to Equity	- -	-14.12	0.21	11.85	6.65	19.78
Net Debt/Capital (%)	- -	-16.43	0.21	10.59	6.23	16.51
EBITDA	1,371	2,078	14	2,630	2,429	3,074
EBITDA-CapEx	1,351	2,043	1	2,630	2,429	3,074
Operating Income (Loss)	1,364	2,067	1	2,616	2,415	3,034

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.24	- -	0.01	0.26	0.79
Current Ratio	- -	0.96	1	0.8	3.2	3.45
Quick Ratio	- -	0.96	1	0.8	3.09	3.38
CFO/Avg Current Liab	- -	- -	-0.07	1.51	1.21	1.18
Common Equity/Total Assets	- -	38.49	75.2	64.77	61.82	47.62
Long-Term Debt/Equity (%)	- -	- -	0.13	- -	8.02	30.65
Long-Term Debt/Capital (%)	- -	- -	0.13	- -	7.27	22.68
Long-Term Debt/Total Assets (%)	- -	- -	0.09	- -	6.34	18.54
Total Debt/Equity (%)	- -	3.2	0.25	12.28	10.26	35.13
Total Debt/Capital (%)	- -	3.1	0.25	10.94	9.3	26
Total Debt/Total Assets (%)	- -	1.8	0.19	7.99	8.11	21.25
CFO/Total Liabilities	- -	12.84	-47.7	128.48	54.35	31.19
CFO/CapEx	89.3	41.23	-28.77	- -	- -	- -
Altman's Z-Score	- -	- -	- -	12.1	5.71	8.82

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -	27.84
Days Sales Outstanding	- -	- -	- -	- -	- -	13.11
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

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	15,586	22,757	85,992
- Cash & Cash Equivalents	- -	2,494	1	9	404	1,583
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	4,532	- -	9	2,439	2,192
+ Total Debt	- -	461	6	256	1,148	3,622
Enterprise Value	- -	- -	- -	15,842	25,940	90,223
Total Capital	- -	14,864	2,383	2,341	12,339	13,932
Total Debt/Capital (%)	- -	3.1	0.25	10.94	9.3	26
Total Debt / EV	- -	- -	- -	0.02	0.04	0.04
EV/Sales	- -	- -	- -	4.27	6.5	19.58
EV/EBITDA	- -	- -	- -	6.02	10.68	29.35
EV/EBIT	- -	- -	- -	6.06	10.74	29.74
EV/Cash Flow to Firm	- -	- -	- -	10.4	15.19	38.85
EV/Free Cash Flow to Firm	- -	- -	- -	10.4	15.19	38.85
Diluted Market Cap	- -	- -	- -	15,586	22,757	87,400
Diluted Enterprise Value	- -	- -	- -	15,842	25,940	91,631
EV per Share	- -	- -	- -	40.75	61.73	56.09
TTM Sales	2,251	2,788	- -	3,714	3,989	4,608
TTM EBITDA	1,371	2,078	14	2,630	2,429	3,074
TTM Operating Income	1,364	2,067	1	2,616	2,415	3,034
TTM Cash Flow to Firm	2,056	1,768	-470	1,523	1,707	2,322
TTM Free Cash Flow to Firm	2,036	1,733	-483	1,523	1,707	2,322

Multiples (USD)

Valuation Multiples API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	10.83	14.12	41.6
EV/EBIT	- -	- -	- -	6.06	10.74	29.74
Enterprise Value	- -	- -	- -	15,842	25,940	90,223
Low Price	- -	- -	- -	28.54	37.21	41.51
EV/Sales	- -	- -	- -	4.27	6.5	19.58
EV/EBITDA	- -	- -	- -	6.02	10.68	29.35
Price/Earnings	- -	- -	- -	8.48	10.5	34.71
Price/Earnings Average	- -	- -	- -	7.02	8.5	36.05
Price/Earnings High	- -	- -	- -	8.58	11.55	41.55
Price/Earnings Low	- -	- -	- -	6.03	7.21	26.96
Price/Book Value	- -	- -	- -	7.51	2.6	10.59
Price/Book Value Average	- -	- -	- -	6.22	2.1	11
Price/Book Value High	- -	- -	- -	7.6	2.86	12.68
Price/Book Value Low	- -	- -	- -	5.34	1.79	8.23
Price/Tangible Book Value	- -	- -	- -	7.51	2.69	11.24
Price/Tangible Book Value Average	- -	- -	- -	6.22	2.18	11.68
Price/Tangible Book Value High	- -	- -	- -	7.6	2.96	13.46
Price/Tangible Book Value Low	- -	- -	- -	5.34	1.85	8.73
Price/Sales	- -	- -	- -	4.2	5.71	18.72
Price/Sales Average	- -	- -	- -	3.48	4.62	19.44
Price/Sales High	- -	- -	- -	4.25	6.28	22.41
Price/Sales Low	- -	- -	- -	2.99	3.92	14.54
Price/Cash Flow	- -	- -	- -	10.83	14.12	41.06
Price/Cash Flow Average	- -	- -	- -	8.97	11.43	42.64
Price/Cash Flow High	- -	- -	- -	10.97	15.53	49.14
Price/Cash Flow Low	- -	- -	- -	7.71	9.7	31.88
Price/Free Cash Flow Average	- -	- -	- -	8.97	11.43	43.2
Price/Free Cash Flow High	- -	- -	- -	10.97	15.53	49.79
Price/Free Cash Flow Low	- -	- -	- -	7.71	9.7	32.3
EV/Sales Average	- -	- -	- -	3.55	5.42	20.3
EV/Sales High	- -	- -	- -	4.32	7.08	23.25
EV/Sales Low	- -	- -	- -	3.06	4.72	15.41
EV/EBITDA Average	- -	- -	- -	5.01	8.89	30.43
EV/EBITDA High	- -	- -	- -	6.1	11.62	34.86
EV/EBITDA Low	- -	- -	- -	4.32	7.75	23.1
EV/EBIT Average	- -	- -	- -	5.03	8.95	30.83
EV/EBIT High	- -	- -	- -	6.13	11.69	35.32
EV/EBIT Low	- -	- -	- -	4.34	7.79	23.4
Last Price	- -	- -	- -	40.09	54.15	53.46
High Price	- -	- -	- -	40.6	59.59	63.98
Enterprise Value Average	- -	- -	- -	13,169	21,605	93,528
Enterprise Value High	- -	- -	- -	16,038	28,225	107,150
Enterprise Value Low	- -	- -	- -	11,349	18,820	71,005

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	403	403	396	389	420	1,609
Diluted Weighted Avg Shares	403	403	396	389	420	1,635
Basic Weighted Avg Shares	403	403	396	389	420	1,614
Revenue per Share	5.59	6.92	- -	9.55	9.49	2.86
EBITDA per Share	3.4	5.16	0.04	6.77	5.78	1.91
Operating Income per Share	3.39	5.13	- -	6.73	5.75	1.88
Basic EPS, GAAP	0.99	4.64	0.05	4.73	5.16	1.54
Basic EPS from Cont Ops	1.42	7.07	0.05	5.5	5.02	1.49
Diluted EPS, GAAP	0.99	4.64	0.05	4.73	5.16	1.52
Diluted EPS from Cont Ops	1.42	7.07	0.05	5.5	5.02	1.47
Dividend per Share	3.14	3.46	8.04	5.4	5.9	1.75
Cash Flow per Share	4.43	3.58	-0.94	3.7	3.84	1.3
Free Cash Flow per Basic Share	4.39	3.5	-0.98	3.7	3.84	1.3
Cash & Equivalents per Share	- -	6.19	- -	0.02	0.96	0.98
Book Value per Share	- -	24.51	6	5.34	20.83	5.05
Tangible Book Value per Share	- -	23.73	5.22	5.34	20.14	4.75