Alliant Energy Corporation Financial Ratios — LNT 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 (%)	20.89	20.35	20.99	20.59	18.86	17.48	20.2	20.91	20.95	21.3	21.09	20.28	19.34	17.88	19.75
Return on Assets (%)	3.39	3.28	3.44	3.39	3.16	2.95	3.39	3.53	3.53	3.63	3.72	3.54	3.4	3.14	3.4
Return on Capital (%)	10.22	9.56	10	9.72	9.05	8.62	9.07	9.33	9.18	- -	- -	8.57	8.38	- -	- -
Return on Invested Capital (%)	7.12	6.44	6.72	6.63	6.28	6.45	6.39	6.24	6.09	- -	- -	6.21	6	- -	- -
Gross Margin (%)	28.95	30.71	30.65	30.83	33.26	34.27	36.62	36.93	39.91	42.83	42.41	40.64	43.06	44.71	45.67
EBITDA Margin (%)	27.73	29.33	28.84	29.43	30.45	31.05	33.5	33.98	36.87	39.67	39.57	38.03	40.2	41.65	42.89
Operating Margin (%)	15.93	16.79	16.29	16.23	17.73	18.79	19.85	19.64	21.33	21.66	21.67	22.07	23.42	22.26	23.5
Incremental Operating Margin (%)	114.74	-5.04	7.79	13.2	-34.54	70.63	76.05	15.02	73.68	16.38	21.74	24.81	-8.43	123.91	36.48
Pretax Margin (%)	12.75	13.9	13.31	13.13	14.18	13.36	15.75	16.13	17.43	16.6	16.35	16.84	17.56	14.47	15.15
Profit Margin (%)	9.99	10.85	11.48	11.74	11.94	11.5	13.82	14.77	15.54	18.27	18.37	16.31	17.46	17.33	18.57
Net Income to Common Margin (%)	9.42	10.33	10.93	11.43	11.62	11.19	13.52	14.49	15.27	17.97	17.96	16.31	17.46	17.33	18.57
Effective Tax Rate (%)	16.85	20.78	12.36	10.07	15.26	13.4	12.52	8.42	10.85	- -	- -	3.11	0.57	- -	- -
Dvd Payout Ratio (%)	57.75	61.34	52.28	55.93	62.28	68.57	61	58.98	58.71	59.77	58.88	62.39	64.86	71.3	64.32
Sustainable Growth Rate (%)	8.82	7.87	10.02	9.08	7.11	5.49	7.88	8.58	8.65	8.57	8.67	7.63	6.79	5.13	7.05

Credit (USD)

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	2,807	3,356	3,616	3,909	3,995	4,564	5,282	5,944	6,527	7,166	7,883	8,718	9,509	10,406	12,116
ST Debt	104	219	638	324	473	249	1,271	698	994	397	1,148	1,050	1,284	1,729	1,162
LT Debt	2,703	3,137	2,978	3,584	3,522	4,316	4,011	5,246	5,533	6,769	6,735	7,668	8,225	8,677	10,954
Total Debt/EBITDA	3.14	3.7	3.83	3.96	4.03	4.43	4.66	4.95	4.85	5.29	5.43	5.45	5.87	6.28	6.48
Net Debt/EBITDA	3.13	3.67	3.82	3.91	4.03	4.42	4.64	4.93	4.84	5.25	5.4	5.44	5.84	6.23	6.18
Total Debt/EBIT	5.47	6.46	6.77	7.19	6.92	7.32	7.87	8.56	8.39	9.68	9.92	9.39	10.08	11.74	11.82
Net Debt/EBIT	5.45	6.42	6.75	7.09	6.91	7.3	7.83	8.53	8.37	9.61	9.87	9.37	10.02	11.65	11.28
EBITDA to Interest Expense	5.49	5.52	5.16	5.13	4.96	4.76	4.89	4.42	4.48	4.66	5.11	4.92	4.4	3.87	3.85
EBITDA-CapEx/Interest Expense	1.75	5.52	5.16	5.13	4.96	4.76	4.89	4.42	4.48	4.66	5.11	3.78	2.46	1.01	3.85
EBIT to Interest Expense	3.15	3.16	2.91	2.83	2.89	2.88	2.9	2.55	2.59	2.54	2.8	2.86	2.56	2.07	2.11
Interest Expense	163	164	183	192	200	216	232	272	300	291	284	325	368	428	486
Common Equity/Total Assets	15.6	15.13	16.03	16.07	16.58	16.3	16.55	16.52	16.57	16.92	17.53	17.42	17.7	17.42	16.99
Long-Term Debt/Equity (%)	85.54	95.58	85.49	98.46	89.76	106.24	91.52	109.62	102.37	114.96	112.44	122.18	121.37	123.89	149.36
Long-Term Debt/Capital (%)	58.63	61.09	53.18	59.25	56.21	62.15	51.22	60.36	58.27	65.33	60.48	62.7	61.99	60.41	66.95
Long-Term Debt/Total Assets (%)	27.9	29.08	26.8	29.71	28.19	32.27	28.27	34.01	33.13	38.22	36.3	38.03	38.73	38.2	43.83
Total Debt/Equity (%)	88.84	102.25	103.8	107.36	101.82	112.37	120.52	124.2	120.76	121.71	131.6	138.91	140.31	148.57	165.2
Total Debt/Capital (%)	60.89	65.36	64.57	64.61	63.76	65.73	67.45	68.38	68.74	69.16	70.79	71.28	71.67	72.45	74.05
Total Debt/Total Assets (%)	28.98	31.11	32.54	32.4	31.98	34.13	37.23	38.53	39.08	40.46	42.49	43.24	44.78	45.81	48.48
Net Debt to Equity	88.48	101.6	103.52	105.8	101.67	112.16	119.88	123.77	120.46	120.79	130.95	138.59	139.4	147.42	157.62
Net Debt/Capital (%)	60.79	65.21	64.51	64.27	63.72	65.69	67.34	68.31	68.69	68.99	70.69	71.24	71.54	72.29	73.14
EBITDA	893	908	945	986	991	1,031	1,133	1,201	1,345	1,355	1,452	1,599	1,619	1,658	1,871
EBITDA-CapEx	285	908	945	986	991	1,031	1,133	1,201	1,345	1,355	1,452	1,227	907	434	1,871
Operating Income (Loss)	513	520	534	544	577	624	671	694	778	740	795	928	943	886	1,025

Liquidity (USD)

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	0.01	0.02	0.01	0.05	- -	0.01	0.01	0.01	0.01	0.04	0.02	0.01	0.03	0.03	0.26
Current Ratio	1.02	0.97	0.71	0.86	0.61	0.75	0.42	0.48	0.43	0.68	0.52	0.53	0.55	0.44	0.8
Quick Ratio	0.38	0.4	0.2	0.25	0.17	0.25	0.13	0.15	0.11	0.21	0.13	0.15	0.14	0.13	0.43
CFO/Avg Current Liab	0.82	0.9	0.6	0.67	0.68	0.31	0.32	0.28	0.36	0.3	0.35	0.22	0.37	0.47	0.48
Common Equity/Total Assets	15.6	15.13	16.03	16.07	16.58	16.3	16.55	16.52	16.57	16.92	17.53	17.42	17.7	17.42	16.99
Long-Term Debt/Equity (%)	85.54	95.58	85.49	98.46	89.76	106.24	91.52	109.62	102.37	114.96	112.44	122.18	121.37	123.89	149.36
Long-Term Debt/Capital (%)	58.63	61.09	53.18	59.25	56.21	62.15	51.22	60.36	58.27	65.33	60.48	62.7	61.99	60.41	66.95
Long-Term Debt/Total Assets (%)	27.9	29.08	26.8	29.71	28.19	32.27	28.27	34.01	33.13	38.22	36.3	38.03	38.73	38.2	43.83
Total Debt/Equity (%)	88.84	102.25	103.8	107.36	101.82	112.37	120.52	124.2	120.76	121.71	131.6	138.91	140.31	148.57	165.2
Total Debt/Capital (%)	60.89	65.36	64.57	64.61	63.76	65.73	67.45	68.38	68.74	69.16	70.79	71.28	71.67	72.45	74.05
Total Debt/Total Assets (%)	28.98	31.11	32.54	32.4	31.98	34.13	37.23	38.53	39.08	40.46	42.49	43.24	44.78	45.81	48.48
CFO/Total Liabilities	10.76	11.21	9.58	10.59	10.16	4.22	5.32	4.96	5.84	4.24	4.63	3.5	6	7.43	6.62
CFO/CapEx	1.16	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.31	1.22	0.95	- -
Altman's Z-Score	1.18	1.04	1.08	1.16	1.09	1.16	1.12	1.1	1.21	1.19	1.26	1.14	1.06	1.05	1.09

Working Capital (USD)

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	30.89	33.82	37.09	40.63	37.81	34.58	34.81	41.14	44.08	40.67	44.47	44.5	36.61	36.52	37.28
Days Sales Outstanding	11.82	10.79	9.84	8.98	9.65	10.55	10.48	8.87	8.28	8.98	8.21	8.2	9.97	9.99	9.79
Inventory Turnover	10.15	10.16	10.93	10.64	9.71	9.79	9.64	10.27	9.99	8.8	9.13	8.74	6.87	6.9	8.13
Days Inventory Outstanding	35.97	35.92	33.39	34.3	37.59	37.28	37.86	35.55	36.53	41.49	39.99	41.75	53.17	52.9	44.89
Accounts Payable Turnover	7.53	7.02	6.48	5.88	5.23	5.15	4.65	4.35	4.57	4.86	5.27	4.32	3.38	3.77	4.59
Accounts Payable Turnover Days	48.48	52.02	56.37	62.12	69.79	70.93	78.54	83.96	79.81	75.05	69.27	84.48	107.95	96.89	79.55
Cash Conversion Cycle	-0.7	-5.31	-13.14	-18.83	-22.54	-23.1	-30.2	-39.54	-35	-24.58	-21.07	-34.53	-44.82	-33.99	-24.87
Inventory to Cash Days	-24.15	-25.13	-23.54	-25.32	-27.94	-26.73	-27.38	-26.68	-28.25	-32.51	-31.78	-33.55	-43.2	-42.91	-35.1
Inventories	218	204	212	224	224	222	222	212	227	217	246	325	343	295	288
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	218	204	212	224	224	222	222	212	227	217	246	325	343	295	288

Enterprise Value (USD)

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	4,881	4,864	5,717	7,359	7,039	8,605	9,788	9,870	13,051	12,800	15,380	13,852	12,979	15,169	16,708
- Cash & Cash Equivalents	11	21	10	57	6	8	28	21	16	54	39	20	62	81	556
+ Preferred Equity and Hybrid Capital	145	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	147	147	202	202	200	200	200	200	200	200	- -	- -	- -	- -	- -
+ Total Debt	2,807	3,356	3,616	3,909	3,995	4,564	5,282	5,944	6,527	7,166	7,883	8,718	9,509	10,406	12,116
Enterprise Value	7,969	8,346	9,525	11,413	11,229	13,361	15,241	15,993	19,762	20,112	23,224	22,550	22,426	25,494	28,268
Total Capital	4,611	5,134	5,599	6,050	6,267	6,944	7,830	8,692	9,495	10,362	11,136	12,230	13,268	14,363	16,362
Total Debt/Capital (%)	60.89	65.36	64.57	64.61	63.76	65.73	67.45	68.38	68.74	69.16	70.79	71.28	71.67	72.45	74.05
Total Debt / EV	0.35	0.4	0.38	0.34	0.36	0.34	0.35	0.37	0.33	0.36	0.34	0.39	0.42	0.41	0.43
EV/Sales	2.47	2.7	2.91	3.41	3.45	4.02	4.51	4.53	5.42	5.89	6.33	5.36	5.57	6.4	6.48
EV/EBITDA	8.92	9.2	10.08	11.58	11.33	12.96	13.45	13.32	14.69	14.84	15.99	14.1	13.85	15.38	15.11
EV/EBIT	15.52	16.06	17.84	20.99	19.46	21.42	22.71	23.04	25.4	27.18	29.21	24.3	23.78	28.77	27.58
EV/Cash Flow to Firm	9.51	8.59	10.68	10.72	10.79	23.03	21.04	20.58	21.31	24.49	25.77	28.16	18.19	15.18	16.02
EV/Free Cash Flow to Firm	5.51	8.59	10.68	10.72	10.79	23.03	21.04	20.58	21.31	24.49	25.77	19.23	11.53	8.78	16.02
Diluted Market Cap	4,883	4,865	5,717	7,359	7,039	8,605	9,788	9,870	13,078	12,816	15,411	13,869	12,994	15,187	16,760
Diluted Enterprise Value	7,971	8,346	9,525	11,413	11,229	13,361	15,241	15,993	19,789	20,128	23,255	22,567	22,441	25,512	28,320
EV per Share	36.02	37.68	42.98	51.5	49.82	58.83	66.35	68.46	82.86	80.97	92.82	89.88	88.64	99.39	109.99
TTM Sales	3,221	3,094	3,277	3,350	3,254	3,320	3,382	3,534	3,648	3,416	3,669	4,205	4,027	3,981	4,362
TTM EBITDA	893	908	945	986	991	1,031	1,133	1,201	1,345	1,355	1,452	1,599	1,619	1,658	1,871
TTM Operating Income	513	520	534	544	577	624	671	694	778	740	795	928	943	886	1,025
TTM Cash Flow to Firm	838	971	892	1,065	1,040	580	724	777	927	821	901	801	1,233	1,680	1,765
TTM Free Cash Flow to Firm	1,446	971	892	1,065	1,040	580	724	777	927	821	901	1,173	1,945	2,904	1,765

Multiples (USD)

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	3.73	5.78	7.82	8.25	8.08	21.91	18.76	18.69	19.82	25.58	26.48	16.16	8.23	6.35	14.34
EV/EBIT	15.52	16.06	17.84	20.99	19.46	21.42	22.71	23.04	25.4	27.18	29.21	24.3	23.78	28.77	27.58
Enterprise Value	7,969	8,346	9,525	11,413	11,229	13,361	15,241	15,993	19,762	20,112	23,224	22,550	22,426	25,494	28,268
Low Price	16.95	20.93	21.87	25	27.14	30.38	36.56	36.84	40.75	37.66	45.99	47.19	45.15	46.8	56.3
EV/Sales	2.47	2.7	2.91	3.41	3.45	4.02	4.51	4.53	5.42	5.89	6.33	5.36	5.57	6.4	6.48
EV/EBITDA	8.92	9.2	10.08	11.58	11.33	12.96	13.45	13.32	14.69	14.84	15.99	14.1	13.85	15.38	15.11
Price/Earnings	16.08	15.21	15.96	19.21	18.61	23.16	21.4	19.28	23.43	20.85	23.34	20.19	18.46	21.98	20.63
Price/Earnings Average	14.47	15.31	15.52	16.67	18.22	22.48	20.6	19.12	21.11	21.18	21.17	21.36	18.75	20.15	20.16
Price/Earnings High	16.21	16.5	16.75	20.18	21.1	25.06	22.88	21.25	23.72	24.39	23.67	23.91	20.25	23.86	22.13
Price/Earnings Low	12.35	14.5	13.53	14.46	16.17	18.57	18.36	16.81	17.45	15.24	17.46	17.26	16.25	17.4	17.86
Price/Book Value	3.23	2.98	3.21	3.8	3.4	3.95	4.17	3.87	4.71	4.27	4.73	3.94	3.45	3.83	3.93
Price/Book Value Average	2.91	3	3.12	3.29	3.33	3.83	4.01	3.84	4.25	4.34	4.29	4.17	3.51	3.51	3.85
Price/Book Value High	3.26	3.23	3.37	3.99	3.85	4.27	4.46	4.27	4.77	5	4.8	4.67	3.79	4.16	4.22
Price/Book Value Low	2.48	2.84	2.72	2.86	2.95	3.17	3.58	3.38	3.51	3.12	3.54	3.37	3.04	3.03	3.41
Price/Tangible Book Value	1.62	1.48	1.64	2.02	1.79	2.12	2.23	2.06	2.41	2.17	2.57	2.21	1.92	2.17	2.28
Price/Tangible Book Value Average	1.46	1.49	1.6	1.75	1.76	2.06	2.15	2.05	2.18	2.21	2.33	2.33	1.95	1.99	2.23
Price/Tangible Book Value High	1.63	1.61	1.72	2.12	2.03	2.29	2.39	2.27	2.44	2.54	2.6	2.61	2.1	2.35	2.44
Price/Tangible Book Value Low	1.24	1.41	1.39	1.52	1.56	1.7	1.92	1.8	1.8	1.59	1.92	1.89	1.69	1.71	1.97
Price/Sales	1.52	1.57	1.74	2.2	2.16	2.59	2.89	2.79	3.58	3.75	4.19	3.29	3.22	3.81	3.83
Price/Sales Average	1.36	1.58	1.7	1.91	2.12	2.52	2.79	2.77	3.22	3.81	3.8	3.48	3.27	3.49	3.74
Price/Sales High	1.53	1.71	1.83	2.31	2.45	2.8	3.09	3.08	3.62	4.38	4.25	3.9	3.53	4.14	4.11
Price/Sales Low	1.16	1.5	1.48	1.65	1.88	2.08	2.48	2.44	2.66	2.74	3.14	2.82	2.84	3.02	3.32
Price/Cash Flow	6.95	5.78	7.82	8.25	8.08	21.91	18.76	18.69	19.77	25.55	26.43	28.5	14.97	13	14.29
Price/Cash Flow Average	6.25	5.82	7.61	7.16	7.91	21.26	18.06	18.54	17.81	25.96	23.97	30.15	15.21	11.91	13.97
Price/Cash Flow High	7.01	6.27	8.21	8.67	9.16	23.7	20.06	20.61	20.02	29.89	26.8	33.75	16.42	14.11	15.33
Price/Cash Flow Low	5.34	5.51	6.63	6.21	7.02	17.56	16.1	16.3	14.73	18.67	19.77	24.36	13.18	10.29	12.38
Price/Free Cash Flow Average	3.35	5.82	7.61	7.16	7.91	21.26	18.06	18.54	17.85	25.99	24.02	17.1	8.36	5.82	14.01
Price/Free Cash Flow High	3.76	6.27	8.21	8.67	9.16	23.7	20.06	20.61	20.06	29.92	26.86	19.14	9.03	6.89	15.38
Price/Free Cash Flow Low	2.86	5.51	6.63	6.21	7.02	17.56	16.1	16.3	14.76	18.69	19.81	13.82	7.24	5.03	12.42
EV/Sales Average	2.32	2.71	2.86	3.12	3.41	3.95	4.4	4.5	5.06	5.95	5.94	5.55	5.62	6.09	6.39
EV/Sales High	2.49	2.83	2.99	3.52	3.74	4.24	4.71	4.81	5.46	6.52	6.39	5.97	5.88	6.73	6.76
EV/Sales Low	2.12	2.62	2.64	2.86	3.17	3.51	4.1	4.17	4.5	4.88	5.27	4.88	5.18	5.61	5.97
EV/EBITDA Average	8.38	9.23	9.92	10.59	11.18	12.72	13.13	13.25	13.73	14.99	15.01	14.6	13.98	14.61	14.9
EV/EBITDA High	8.97	9.65	10.38	11.95	12.28	13.65	14.05	14.16	14.81	16.45	16.15	15.7	14.63	16.16	15.76
EV/EBITDA Low	7.65	8.94	9.16	9.73	10.4	11.31	12.23	12.26	12.22	12.3	13.33	12.84	12.89	13.47	13.91
EV/EBIT Average	14.58	16.12	17.55	19.21	19.2	21.01	22.16	22.93	23.74	27.46	27.42	25.16	24	27.35	27.21
EV/EBIT High	15.61	16.85	18.38	21.68	21.09	22.54	23.71	24.5	25.61	30.12	29.49	27.05	25.11	30.24	28.77
EV/EBIT Low	13.32	15.62	16.21	17.65	17.86	18.68	20.64	21.22	21.12	22.52	24.34	22.13	22.13	25.2	25.39
Last Price	22.06	21.96	25.8	33.21	31.23	37.89	42.61	42.25	54.72	51.53	61.47	55.21	51.3	59.14	65.01
High Price	22.25	23.82	27.09	34.89	35.4	40.99	45.55	46.58	55.4	60.28	62.35	65.37	56.26	64.19	69.75
Enterprise Value Average	7,482	8,378	9,370	10,441	11,080	13,108	14,875	15,911	18,468	20,318	21,797	23,349	22,632	24,229	27,886
Enterprise Value High	8,011	8,758	9,811	11,785	12,169	14,065	15,916	17,004	19,924	22,286	23,444	25,099	23,681	26,790	29,486
Enterprise Value Low	6,838	8,117	8,654	9,594	10,307	11,655	13,851	14,729	16,430	16,667	19,351	20,538	20,870	22,329	26,029

Shares Outstanding	222	222	222	222	227	228	231	236	245	250	250	251	256	257	257
Diluted Weighted Avg Shares	221	222	222	222	225	227	230	234	239	249	251	251	253	257	258
Basic Weighted Avg Shares	221	222	222	222	225	227	230	234	238	248	250	251	253	256	257
Revenue per Share	14.56	13.97	14.79	15.12	14.43	14.62	14.72	15.13	15.3	13.75	14.66	16.76	15.92	15.52	16.97
EBITDA per Share	4.04	4.1	4.26	4.45	4.4	4.54	4.93	5.14	5.64	5.45	5.8	6.37	6.4	6.46	7.28
Operating Income per Share	2.32	2.35	2.41	2.45	2.56	2.75	2.92	2.97	3.26	2.98	3.18	3.7	3.73	3.45	3.99
Basic EPS, GAAP	1.37	1.44	1.62	1.73	1.68	1.64	1.99	2.19	2.34	2.47	2.63	2.73	2.78	2.69	3.15
Basic EPS from Cont Ops	1.54	1.54	1.72	1.79	1.73	1.69	2.03	2.23	2.38	2.51	2.69	2.73	2.78	2.69	3.15
Diluted EPS, GAAP	1.37	1.44	1.62	1.73	1.68	1.64	1.99	2.19	2.33	2.47	2.63	2.73	2.78	2.69	3.14
Diluted EPS from Cont Ops	1.54	1.54	1.72	1.79	1.73	1.69	2.03	2.23	2.37	2.51	2.69	2.73	2.78	2.69	3.14
Dividend per Share	0.93	0.97	0.94	1.02	1.1	1.17	1.26	1.34	1.41	1.52	1.61	1.71	1.8	1.92	2.03
Cash Flow per Share	3.18	3.8	3.3	4.02	3.87	1.73	2.27	2.26	2.77	2.02	2.33	1.94	3.43	4.55	4.55
Free Cash Flow per Basic Share	0.43	3.8	3.3	4.02	3.87	1.73	2.27	2.26	2.77	2.02	2.33	0.45	0.61	-0.22	4.55
Cash & Equivalents per Share	0.05	0.1	0.04	0.26	0.03	0.04	0.12	0.09	0.07	0.22	0.16	0.08	0.25	0.32	2.16
Book Value per Share	6.83	7.37	8.04	8.75	9.19	9.6	10.22	10.91	11.61	12.06	13	14	14.86	15.43	16.52
Tangible Book Value per Share	13.63	14.82	15.72	16.43	17.41	17.89	19.08	20.49	22.66	23.7	23.94	25.01	26.79	27.31	28.54

Alliant Energy Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)