Realty Income Corporation Financial Ratios — O 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 (%)	7.75	6.36	6.19	4.67	4.52	4.61	4.58	4.7	4.89	3.81	1.99	3.23	2.83	2.38	2.7
Return on Assets (%)	3.95	3.23	3.2	2.59	2.48	2.52	2.34	2.48	2.58	2.01	1.13	1.87	1.62	1.36	1.49
Return on Capital (%)	6.65	5.7	5.59	4.66	4.54	4.36	4.21	4.38	4.37	3.59	2.13	2.91	3.13	2.95	3.06
Return on Invested Capital (%)	6.78	6.09	5.17	4.7	4.75	4.35	4.05	4.33	4.24	3.24	1.95	2.72	2.98	2.75	2.86
Gross Margin (%)	96.25	95.6	95.02	94.23	94.59	94.3	94.29	95	94.05	93.65	93.58	93.23	92.23	92.84	92.54
EBITDA Margin (%)	88.74	85.35	86.02	88.31	88.74	87.72	84.77	86.69	86.88	79.67	74.33	87.91	86.2	79.57	80.4
Operating Margin (%)	60.48	57.29	48.41	48.62	49.78	48.8	48.45	48.02	49.67	48.1	45.76	39.13	42.22	44.03	45.11
Incremental Operating Margin (%)	49.06	39.09	33.85	49.69	61.85	36.27	44.99	43.3	63.34	33.41	36.88	28.22	56.28	50.21	57.06
Pretax Margin (%)	34.22	29.5	23.45	29.2	28.15	28.98	26.76	27.86	29.81	24.97	18.86	27.44	22.77	17.72	20.09
Profit Margin (%)	38.08	32.84	31.47	28.99	27.73	28.61	26.22	27.38	29.33	24.01	17.28	26	21.39	16.33	18.41
Net Income to Common Margin (%)	32.2	24.4	26.1	25.02	25.08	26.15	25.9	27.38	29.33	24.01	17.28	26	21.39	16.18	18.41
Effective Tax Rate (%)	1.04	0.74	1.28	1.27	1.1	1.02	1.86	1.44	1.39	3.57	8.07	4.92	5.6	7.13	7.39
Dvd Payout Ratio (%)	190.08	232.6	293.56	205.88	205.99	210.3	218.9	208.32	194.34	242.54	322.9	207.15	239.56	310.77	270.21
Sustainable Growth Rate (%)	-6.98	-8.43	-11.98	-4.95	-4.79	-5.09	-5.45	-5.1	-4.61	-5.43	-4.45	-3.47	-3.95	-5.01	-4.6

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	2,090	2,870	4,167	4,935	4,826	5,845	6,117	6,506	8,030	8,938	15,948	18,600	21,990	26,757	29,346
ST Debt	237	158	128	223	238	1,120	110	252	704	- -	1,551	2,729	764	1,130	2,023
LT Debt	1,853	2,712	4,039	4,712	4,588	4,725	6,007	6,254	7,325	8,938	14,397	15,871	21,225	25,627	27,322
Total Debt/EBITDA	5.71	6.94	6.21	5.99	5.31	6.04	5.93	5.65	6.21	6.81	10.31	6.33	6.25	6.38	6.35
Net Debt/EBITDA	5.7	6.93	6.19	5.98	5.26	6.02	5.92	5.64	6.07	6.09	9.82	6.1	6.05	6.15	6.14
Total Debt/EBIT	8.38	10.78	11.43	10.97	9.67	11.29	11.5	10.64	11.49	14.07	24.59	14.66	13.57	14.87	13.99
Net Debt/EBIT	8.37	10.77	11.41	10.95	9.58	11.26	11.48	10.62	11.23	12.58	23.41	14.14	13.13	14.33	13.52
EBITDA to Interest Expense	3.55	3.56	3.88	4.07	4.16	4.58	4.36	4.47	4.66	4.47	4.85	6.6	4.51	4.2	4.18
EBITDA-CapEx/Interest Expense	3.55	3.56	3.88	4.07	4.16	4.58	4.36	4.47	4.66	4.47	4.85	6.6	4.51	4.2	4.18
EBIT to Interest Expense	2.42	2.39	2.18	2.24	2.33	2.55	2.49	2.48	2.66	2.7	2.98	2.94	2.21	2.33	2.34
Interest Expense	103	116	173	203	218	211	237	257	277	294	319	445	779	998	1,106
Common Equity/Total Assets	43.38	33.22	48.12	47.38	51.8	48.44	52.44	53	52.68	52.97	58.08	57.8	57.01	56.43	54.18
Long-Term Debt/Equity (%)	82.18	112.39	74.5	83.54	70.01	69.61	81.27	77.01	74.72	81.13	57.29	55.03	64.11	65.62	68.1
Long-Term Debt/Capital (%)	42.64	51.34	42.12	44.56	40.32	37.4	44.47	42.76	41.08	44.79	35.05	33.45	38.52	38.94	39.33
Long-Term Debt/Total Assets (%)	41.93	49.95	40.7	42.79	38.73	35.92	42.73	40.98	39.48	43.1	33.37	31.95	36.74	37.23	37.53
Total Debt/Equity (%)	92.71	118.94	76.86	87.49	73.64	86.11	82.76	80.11	81.9	81.13	63.46	64.49	66.42	68.52	73.14
Total Debt/Capital (%)	48.11	54.33	43.46	46.66	42.41	46.27	45.28	44.48	45.03	44.79	38.82	39.21	39.91	40.66	42.24
Total Debt/Total Assets (%)	47.3	52.86	41.99	44.82	40.74	44.44	43.51	42.63	43.28	43.1	36.97	37.45	38.06	38.87	40.31
Net Debt to Equity	92.52	118.73	76.67	87.34	72.95	85.9	82.6	79.91	80.04	72.55	60.42	62.2	64.3	66.02	70.68
Net Debt/Capital (%)	48.06	54.28	43.4	46.6	42.16	46.19	45.22	44.4	44.14	41.78	37.2	37.95	38.8	39.44	41.08
EBITDA	366	414	671	824	908	968	1,031	1,151	1,293	1,312	1,546	2,940	3,516	4,194	4,622
EBITDA-CapEx	366	414	671	824	908	968	1,031	1,151	1,293	1,312	1,546	2,940	3,516	4,194	4,622
Operating Income (Loss)	249	278	378	454	509	538	589	638	739	792	952	1,309	1,722	2,321	2,594

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	0.01	0.02	0.03	0.01	0.09	0.01	0.02	0.02	0.05	2.15	0.12	0.05	0.12	0.19	0.12
Current Ratio	0.21	0.44	0.5	0.36	0.38	0.12	0.42	0.33	0.43	3.37	0.52	0.51	1.53	1.68	1.42
Quick Ratio	0.17	0.33	0.39	0.2	0.31	0.09	0.35	0.28	0.31	3.23	0.46	0.48	1.49	1.59	1.35
CFO/Avg Current Liab	1.63	1.14	1.8	1.72	1.59	0.88	1	1.99	1.32	1.55	1.02	0.9	1.1	1.67	1.33
Common Equity/Total Assets	43.38	33.22	48.12	47.38	51.8	48.44	52.44	53	52.68	52.97	58.08	57.8	57.01	56.43	54.18
Long-Term Debt/Equity (%)	82.18	112.39	74.5	83.54	70.01	69.61	81.27	77.01	74.72	81.13	57.29	55.03	64.11	65.62	68.1
Long-Term Debt/Capital (%)	42.64	51.34	42.12	44.56	40.32	37.4	44.47	42.76	41.08	44.79	35.05	33.45	38.52	38.94	39.33
Long-Term Debt/Total Assets (%)	41.93	49.95	40.7	42.79	38.73	35.92	42.73	40.98	39.48	43.1	33.37	31.95	36.74	37.23	37.53
Total Debt/Equity (%)	92.71	118.94	76.86	87.49	73.64	86.11	82.76	80.11	81.9	81.13	63.46	64.49	66.42	68.52	73.14
Total Debt/Capital (%)	48.11	54.33	43.46	46.66	42.41	46.27	45.28	44.48	45.03	44.79	38.82	39.21	39.91	40.66	42.24
Total Debt/Total Assets (%)	47.3	52.86	41.99	44.82	40.74	44.44	43.51	42.63	43.28	43.1	36.97	37.45	38.06	38.87	40.31
CFO/Total Liabilities	13.81	10.82	11.52	11.69	13.11	12.56	13.14	13.18	12.22	11.47	7.34	12.31	11.99	12	12.23
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	1.26	1.06	1.05	1.2	1.44	1.27	1.39	1.51	1.57	1.35	1.34	1.15	1.08	1.01	0.99

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	30.92	26.17	25.59	18	14.01	11.85	10.85	10.04	9.1	7.04	5.84	6.89	6.51	6.64	5.95
Days Sales Outstanding	11.81	13.95	14.26	20.28	26.05	30.81	33.64	36.36	40.1	51.82	62.5	52.94	56.1	54.99	61.3
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.39	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	35.12	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.97	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	30	31	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	30	31	- -	- -
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	4,510	5,196	7,501	10,390	12,520	14,482	15,693	18,542	23,788	21,752	42,328	41,883	43,206	47,616	52,648
- Cash & Cash Equivalents	4	5	10	4	40	9	7	10	54	824	259	171	233	445	435
+ Preferred Equity and Hybrid Capital	338	609	609	395	395	395	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	36	28	22	20	19	32	30	32	77	130	166	211	685
+ Total Debt	2,090	2,870	4,167	4,935	4,826	5,845	6,117	6,506	8,030	8,938	15,948	18,600	21,990	26,757	29,346
Enterprise Value	6,934	8,670	12,302	15,744	17,723	20,732	21,823	25,070	31,793	29,898	58,095	60,442	65,129	74,139	82,244
Total Capital	4,345	5,283	9,588	10,576	11,379	12,632	13,508	14,627	17,834	19,956	41,078	47,444	55,097	65,809	69,470
Total Debt/Capital (%)	48.11	54.33	43.46	46.66	42.41	46.27	45.28	44.48	45.03	44.79	38.82	39.21	39.91	40.66	42.24
Total Debt / EV	0.3	0.33	0.34	0.31	0.27	0.28	0.28	0.26	0.25	0.3	0.27	0.31	0.34	0.36	0.36
EV/Sales	16.82	17.89	15.77	16.87	17.32	18.79	17.95	18.88	21.36	18.15	27.92	18.08	15.97	14.07	14.3
EV/EBITDA	18.95	20.96	18.33	19.1	19.52	21.42	21.17	21.78	24.59	22.78	37.57	20.56	18.52	17.68	17.79
EV/EBIT	27.8	32.58	33.76	35.01	35.53	40.04	41.03	41.01	45.49	47.07	89.59	47.63	40.18	41.22	39.2
EV/Cash Flow to Firm	17.3	19.62	17.84	19.02	19.48	20.54	19.7	20.99	23.68	21.37	35.96	20.23	17.63	16.47	16.38
EV/Free Cash Flow to Firm	17.3	19.62	17.84	19.02	19.48	20.54	19.7	20.99	23.68	21.37	35.96	20.23	17.63	16.47	16.38
Diluted Market Cap	4,272	5,174	6,933	10,109	11,794	14,211	15,135	17,617	22,574	20,886	42,328	38,913	39,897	46,245	51,354
Diluted Enterprise Value	6,696	8,648	11,735	15,464	16,996	20,462	21,264	24,144	30,580	29,032	58,095	57,472	61,819	72,768	80,950
EV per Share	52.05	64.97	59.29	70.01	70.77	79.69	76.78	82.54	95.3	82.75	98.26	91.54	86.55	83.16	88.06
TTM Sales	412	485	780	934	1,023	1,103	1,216	1,328	1,488	1,647	2,080	3,344	4,079	5,271	5,749
TTM EBITDA	366	414	671	824	908	968	1,031	1,151	1,293	1,312	1,546	2,940	3,516	4,194	4,622
TTM Operating Income	249	278	378	454	509	538	589	638	739	792	952	1,309	1,722	2,321	2,594
TTM Cash Flow to Firm	401	442	690	828	910	1,009	1,108	1,194	1,342	1,399	1,616	2,987	3,694	4,500	5,019
TTM Free Cash Flow to Firm	401	442	690	828	910	1,009	1,108	1,194	1,342	1,399	1,616	2,987	3,694	4,500	5,019

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	14.29	15.85	13.36	16.11	17	17.77	17.28	18.73	21.12	18.72	32.01	15.18	13.48	12.94	12.86
EV/EBIT	27.8	32.58	33.76	35.01	35.53	40.04	41.03	41.01	45.49	47.07	89.59	47.63	40.18	41.22	39.2
Enterprise Value	6,934	8,670	12,302	15,744	17,723	20,732	21,823	25,070	31,793	29,898	58,095	60,442	65,129	74,139	82,244
Low Price	27.05	33.22	35.42	35.83	41.79	48.87	51.18	45.76	59.64	36.8	55.2	55.5	45.04	50.65	50.71
EV/Sales	16.82	17.89	15.77	16.87	17.32	18.79	17.95	18.88	21.36	18.15	27.92	18.08	15.97	14.07	14.3
EV/EBITDA	18.95	20.96	18.33	19.1	19.52	21.42	21.17	21.78	24.59	22.78	37.57	20.56	18.52	17.68	17.79
Price/Earnings	32.16	43.74	34.04	43.28	45.87	49.26	48.07	48.45	51.59	52.35	117.76	44.63	45.57	43.35	48.31
Price/Earnings Average	31.24	42.88	39.48	39.45	43.23	52.79	48.5	42.71	50.51	52.34	107.47	47.09	46.76	45.74	48.88
Price/Earnings High	33.44	48.1	50.59	45.07	49.34	61.95	53.61	51.42	57.58	71.51	118.83	53.06	54.64	52.66	52.35
Price/Earnings Low	25.7	37.31	33.36	33.57	38.34	43.25	44.55	36.31	43.16	32	90.79	39.05	35.74	41.11	43.46
Price/Book Value	2.35	2.88	1.57	1.99	2.04	2.27	2.13	2.29	2.43	1.98	1.69	1.46	1.31	1.23	1.33
Price/Book Value Average	2.28	2.82	1.82	1.81	1.92	2.44	2.15	2.02	2.38	1.98	1.54	1.54	1.35	1.29	1.35
Price/Book Value High	2.45	3.17	2.33	2.07	2.19	2.86	2.37	2.43	2.72	2.7	1.7	1.73	1.57	1.49	1.45
Price/Book Value Low	1.88	2.46	1.54	1.54	1.71	2	1.97	1.72	2.04	1.21	1.3	1.28	1.03	1.16	1.2
Price/Tangible Book Value	2.58	3.36	1.96	2.5	2.46	2.75	2.55	2.7	2.88	2.35	2.63	2.11	1.79	1.73	1.83
Price/Tangible Book Value Average	2.51	3.3	2.27	2.27	2.32	2.94	2.57	2.38	2.82	2.35	2.4	2.23	1.83	1.82	1.85
Price/Tangible Book Value High	2.69	3.7	2.91	2.6	2.65	3.45	2.84	2.86	3.21	3.21	2.65	2.51	2.14	2.1	1.98
Price/Tangible Book Value Low	2.06	2.87	1.92	1.94	2.06	2.41	2.36	2.02	2.41	1.44	2.03	1.85	1.4	1.64	1.65
Price/Sales	10.36	10.67	8.88	10.83	11.51	12.88	12.45	13.27	15.13	12.57	20.35	11.61	9.75	7.01	8.89
Price/Sales Average	10.06	10.46	10.3	9.87	10.84	13.8	12.56	11.69	14.81	12.57	18.57	12.25	10	7.4	9
Price/Sales High	10.77	11.74	13.2	11.28	12.38	16.2	13.89	14.08	16.89	17.17	20.53	13.8	11.69	8.52	9.64
Price/Sales Low	8.27	9.1	8.71	8.4	9.62	11.31	11.54	9.94	12.66	7.68	15.69	10.15	7.64	6.65	8
Price/Cash Flow	14.28	15.84	13.36	16.11	16.98	17.77	17.28	18.73	21.07	18.56	32.01	15.14	13.44	10.35	12.8
Price/Cash Flow Average	13.87	15.53	15.49	14.68	16	19.04	17.44	16.51	20.62	18.56	29.22	15.97	13.79	10.92	12.95
Price/Cash Flow High	14.85	17.42	19.85	16.77	18.26	22.35	19.27	19.88	23.51	25.35	32.31	17.99	16.11	12.57	13.87
Price/Cash Flow Low	11.41	13.51	13.09	12.49	14.19	15.6	16.02	14.04	17.62	11.34	24.68	13.24	10.54	9.81	11.52
Price/Free Cash Flow Average	13.88	15.54	15.49	14.68	16.03	19.04	17.44	16.51	20.67	18.72	29.22	16.01	13.84	13.66	13.01
Price/Free Cash Flow High	14.86	17.43	19.86	16.77	18.29	22.35	19.27	19.88	23.57	25.57	32.31	18.04	16.17	15.72	13.93
Price/Free Cash Flow Low	11.42	13.52	13.09	12.49	14.21	15.6	16.02	14.04	17.67	11.44	24.68	13.28	10.58	12.27	11.56
EV/Sales Average	16.5	17.68	17.3	15.88	16.61	19.73	18.07	17.22	21.03	18.15	26.15	18.77	16.24	14.56	14.41
EV/Sales High	17.25	18.96	20.44	17.33	18.25	22.18	19.44	19.74	23.22	22.98	28.11	20.44	18.08	16	15.07
EV/Sales Low	14.62	16.32	15.57	14.37	15.31	17.19	17.01	15.38	18.75	13.02	23.27	16.51	13.68	13.6	13.39
EV/EBITDA Average	18.59	20.72	20.11	17.98	18.72	22.5	21.31	19.87	24.2	22.78	35.18	21.35	18.85	18.3	17.93
EV/EBITDA High	19.44	22.22	23.76	19.62	20.56	25.28	22.93	22.77	26.72	28.85	37.82	23.25	20.97	20.11	18.74
EV/EBITDA Low	16.47	19.12	18.11	16.27	17.25	19.6	20.06	17.74	21.58	16.34	31.3	18.78	15.87	17.09	16.65
EV/EBIT Average	27.28	32.2	37.05	32.96	34.08	42.05	41.3	37.41	44.77	47.07	83.88	49.45	40.88	42.68	39.5
EV/EBIT High	28.52	34.53	43.77	35.96	37.43	47.25	44.43	42.87	49.43	59.6	90.18	53.85	45.49	46.9	41.29
EV/EBIT Low	24.17	29.71	33.35	29.82	31.4	36.63	38.87	33.41	39.92	33.76	74.64	43.5	34.43	39.85	36.68
Last Price	33.85	38.94	36.15	46.2	50	55.66	55.22	61.05	71.3	60.2	71.59	63.43	57.42	53.41	56.37
High Price	35.2	42.82	53.73	48.11	53.78	70.01	61.59	64.79	79.57	82.23	72.24	75.4	68.85	64.88	61.09
Enterprise Value Average	6,804	8,568	13,501	14,824	17,002	21,770	21,965	22,872	31,291	29,895	54,398	62,752	66,260	76,769	82,874
Enterprise Value High	7,114	9,189	15,949	16,173	18,671	24,465	23,634	26,208	34,552	37,858	58,480	68,346	73,729	84,364	86,648
Enterprise Value Low	6,027	7,907	12,152	13,413	15,666	18,966	20,675	20,425	27,903	21,441	48,403	55,206	55,809	71,678	76,958

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	133	133	207	225	250	260	284	304	334	361	591	660	752	892	934
Diluted Weighted Avg Shares	126	133	192	219	236	255	274	289	317	347	591	613	695	866	911
Basic Weighted Avg Shares	126	133	192	219	235	255	274	289	316	344	591	612	692	692	907
Revenue per Share	3.27	3.65	4.07	4.27	4.35	4.32	4.44	4.6	4.71	4.79	3.52	5.47	5.89	7.61	6.34
EBITDA per Share	2.9	3.11	3.5	3.77	3.86	3.79	3.76	3.99	4.09	3.82	2.62	4.8	5.08	6.06	5.1
Operating Income per Share	1.98	2.09	1.97	2.07	2.16	2.11	2.15	2.21	2.34	2.3	1.61	2.14	2.49	3.35	2.86
Basic EPS, GAAP	1.05	0.89	1.06	1.07	1.09	1.13	1.15	1.26	1.38	1.15	0.61	1.42	1.26	1.23	1.17
Basic EPS from Cont Ops	1.11	1.07	0.94	1.23	1.21	1.24	1.16	1.26	1.39	1.15	0.61	1.43	1.27	1.25	1.18
Diluted EPS, GAAP	1.05	0.89	1.06	1.07	1.09	1.13	1.15	1.26	1.38	1.14	0.61	1.42	1.26	0.99	1.16
Diluted EPS from Cont Ops	1.11	1.07	0.94	1.23	1.21	1.24	1.16	1.26	1.38	1.14	0.61	1.42	1.26	1	1.17
Dividend per Share	1.93	2.08	2.35	2.37	2.38	2.5	2.54	2.64	2.7	2.8	1.98	2.96	3.05	3.9	3.22
Cash Flow per Share	2.37	2.46	2.71	2.87	2.95	3.13	3.2	3.26	3.38	3.24	2.24	4.19	4.27	5.16	4.4
Free Cash Flow per Basic Share	2.37	2.46	2.71	2.87	2.95	3.13	3.2	3.26	3.38	3.24	2.24	4.19	4.27	5.16	4.4
Cash & Equivalents per Share	0.03	0.04	0.05	0.02	0.16	0.04	0.02	0.03	0.16	2.28	0.44	0.26	0.31	0.5	0.47
Book Value per Share	14.39	13.51	23.02	23.2	24.5	24.49	25.94	26.63	29.3	30.41	42.37	43.48	43.78	43.57	42.23
Tangible Book Value per Share	13.11	11.57	18.43	18.51	20.31	20.27	21.68	22.63	24.78	25.63	27.23	30.01	32.15	30.94	30.82