Ameren Corporation Financial Ratios — AE4 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 (%)	6.63	-13.4	4.39	8.84	9.22	9.3	7.32	11	10.55	10.25	10.62	10.63	10.54	10.08	11.41
Return on Assets (%)	2.2	-4.25	1.34	2.7	2.74	2.7	2.07	3.07	2.95	2.86	2.92	2.92	2.93	2.77	3.13
Return on Capital (%)	4.93	-5.19	4.09	5.87	5.93	5.98	4.57	6.88	6.52	6.32	5.97	6.05	6.09	6.1	6.72
Return on Invested Capital (%)	4.25	5.33	5.67	5.69	5.45	5.62	4.37	6.46	5.97	5.73	5.23	5.3	5.01	4.81	5.77
Gross Margin (%)	35.75	39.85	40.22	40.76	42.59	43.35	45.08	44.43	46.41	49.33	46.78	42.01	46.23	47.92	47.4
EBITDA Margin (%)	27.59	32.94	32.91	33.78	34.98	36.95	38.26	37.99	39.73	42.34	40.82	37.11	40.77	40.94	41.98
Operating Margin (%)	18.25	20.55	20.28	20.72	20.65	21.76	22.84	21.57	21.44	22.44	20.85	19.04	20.77	19.89	23.03
Incremental Operating Margin (%)	25.7	- -	- -	32.56	11.11	- -	89.8	- -	23.62	- -	5.5	11.64	- -	- -	43.37
Pretax Margin (%)	11.24	14.34	14.2	16.03	15.55	17.13	17.9	16.82	17.19	17.81	18.02	15.77	17.87	16.66	18.15
Profit Margin (%)	8.44	-16.85	4.95	9.68	10.33	10.75	8.47	12.96	14.01	15.03	15.48	13.5	15.36	15.51	16.55
Net Income to Common Margin (%)	8.44	-16.85	4.95	9.68	10.33	10.75	8.47	12.96	14.01	15.03	15.48	13.5	15.36	15.51	16.55
Effective Tax Rate (%)	36.76	37.03	37.52	38.87	38.29	36.7	52.13	22.4	17.91	15.02	13.63	14.02	13.66	6.54	8.52
Dvd Payout Ratio (%)	84.46	73.18	74.05	65.11	68.02	62.56	80.56	54.53	56.19	55.95	56.5	56.27	56.97	59.9	52.39
Sustainable Growth Rate (%)	1.03	-3.59	1.14	3.08	2.95	3.48	1.42	5	4.62	4.52	4.62	4.65	4.54	4.04	5.43

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	7,004	6,157	6,406	6,919	7,576	7,834	8,419	9,036	9,797	11,576	13,612	15,095	16,506	18,722	19,830
ST Debt	327	355	902	834	696	1,239	1,325	1,177	882	498	1,050	1,410	1,385	1,460	1,616
LT Debt	6,677	5,802	5,504	6,085	6,880	6,595	7,094	7,859	8,915	11,078	12,562	13,685	15,121	17,262	18,214
Total Debt/EBITDA	4.13	3.23	3.33	3.38	3.55	3.49	3.56	3.78	4.17	4.72	5.22	5.11	5.4	6	5.37
Net Debt/EBITDA	3.98	3.14	3.32	3.38	3.41	3.49	3.56	3.77	4.17	4.66	5.21	5.11	5.39	6	5.36
Total Debt/EBIT	6.78	5.18	5.41	5.52	6.02	5.93	5.97	6.66	7.73	8.9	10.21	9.96	10.59	12.35	9.79
Net Debt/EBIT	6.53	5.03	5.39	5.51	5.79	5.92	5.96	6.65	7.72	8.8	10.21	9.96	10.58	12.34	9.78
EBITDA to Interest Expense	4.38	4.86	4.83	6	6.01	5.88	6.04	5.96	6.16	5.85	6.81	6.08	5.4	4.71	4.76
EBITDA-CapEx/Interest Expense	4.22	4.63	4.71	5.78	5.86	5.73	5.88	5.83	6.08	5.7	6.81	6.08	5.4	4.71	4.76
EBIT to Interest Expense	2.9	3.03	2.97	3.68	3.55	3.46	3.61	3.38	3.33	3.1	3.48	3.12	2.75	2.29	2.61
Interest Expense	387	392	398	341	355	382	391	401	381	419	383	486	566	663	776
Common Equity/Total Assets	33.49	29.76	31.1	30.12	29.38	28.76	27.69	28.04	27.85	27.91	27.14	27.72	27.8	27.16	27.64
Long-Term Debt/Equity (%)	82.76	85.74	82.32	88.77	97.07	91.03	96.83	101.11	108.71	122	127.81	128.65	131.74	140.99	134.62
Long-Term Debt/Capital (%)	44.3	44.89	42.04	44.18	46.92	43.74	45.06	46.75	49.53	53.63	53.59	53.18	54.03	55.75	54.6
Long-Term Debt/Total Assets (%)	28.24	26.1	26.16	27.3	29.1	26.7	27.34	28.88	30.81	34.59	35.15	36.1	37.03	38.71	37.57
Total Debt/Equity (%)	86.81	90.99	95.81	100.93	106.88	108.13	114.92	116.25	119.46	127.49	138.49	141.91	143.81	152.92	146.56
Total Debt/Capital (%)	46.47	47.64	48.93	50.23	51.66	51.95	53.47	53.76	54.43	56.04	58.07	58.66	58.98	60.46	59.44
Total Debt/Total Assets (%)	29.62	27.7	30.44	31.04	32.05	31.72	32.45	33.2	33.86	36.14	38.09	39.82	40.43	41.98	40.91
Net Debt to Equity	83.65	88.27	95.36	100.86	102.77	108.01	114.78	116.04	119.27	125.96	138.41	141.82	143.59	152.86	146.47
Net Debt/Capital (%)	45.55	46.88	48.81	50.21	50.68	51.92	53.44	53.71	54.39	55.74	58.05	58.65	58.95	60.45	59.43
EBITDA	1,696	1,904	1,921	2,045	2,133	2,245	2,362	2,390	2,348	2,453	2,610	2,953	3,058	3,121	3,694
EBITDA-CapEx	1,634	1,813	1,876	1,971	2,081	2,190	2,299	2,338	2,317	2,387	2,610	2,953	3,058	3,121	3,694
Operating Income (Loss)	1,122	1,188	1,184	1,254	1,259	1,322	1,410	1,357	1,267	1,300	1,333	1,515	1,558	1,516	2,026

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	0.14	0.07	0.01	- -	0.14	- -	- -	0.01	0.01	0.06	0.01	0.07	0.01	- -	- -
Current Ratio	1.29	1.34	0.8	0.75	0.92	0.6	0.55	0.57	0.57	0.76	0.7	0.79	0.65	0.66	0.66
Quick Ratio	0.63	0.34	0.38	0.34	0.49	0.3	0.29	0.32	0.3	0.41	0.3	0.4	0.28	0.29	0.31
CFO/Avg Current Liab	1.02	0.76	0.66	0.66	0.94	0.89	0.75	0.77	0.84	0.74	0.66	0.73	0.76	0.82	0.92
Common Equity/Total Assets	33.49	29.76	31.1	30.12	29.38	28.76	27.69	28.04	27.85	27.91	27.14	27.72	27.8	27.16	27.64
Long-Term Debt/Equity (%)	82.76	85.74	82.32	88.77	97.07	91.03	96.83	101.11	108.71	122	127.81	128.65	131.74	140.99	134.62
Long-Term Debt/Capital (%)	44.3	44.89	42.04	44.18	46.92	43.74	45.06	46.75	49.53	53.63	53.59	53.18	54.03	55.75	54.6
Long-Term Debt/Total Assets (%)	28.24	26.1	26.16	27.3	29.1	26.7	27.34	28.88	30.81	34.59	35.15	36.1	37.03	38.71	37.57
Total Debt/Equity (%)	86.81	90.99	95.81	100.93	106.88	108.13	114.92	116.25	119.46	127.49	138.49	141.91	143.81	152.92	146.56
Total Debt/Capital (%)	46.47	47.64	48.93	50.23	51.66	51.95	53.47	53.76	54.43	56.04	58.07	58.66	58.98	60.46	59.44
Total Debt/Total Assets (%)	29.62	27.7	30.44	31.04	32.05	31.72	32.45	33.2	33.86	36.14	38.09	39.82	40.43	41.98	40.91
CFO/Total Liabilities	12.06	10.93	11.79	10.14	12.27	12.13	11.38	11.16	10.47	7.53	6.41	8.3	8.74	8.54	9.59
CFO/CapEx	30.29	18.57	37.62	21.15	39.06	38.49	33.62	41.73	70	26.17	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	0.9	0.91	0.92	0.95	0.97	0.93	0.93	0.98	0.82	0.85	0.92

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	12.42	13.98	15.4	14.64	15.04	14.73	14	13.86	13.81	14.34	15.06	15.39	13.71	14.96	14.79
Days Sales Outstanding	29.39	26.11	23.7	24.93	24.27	24.78	26.07	26.34	26.43	25.45	24.23	23.72	26.62	24.4	24.68
Inventory Turnover	5.57	5.42	6.37	6.83	6.59	6.46	6.47	6.96	6.48	5.79	6.12	7.33	5.76	5.31	6.03
Days Inventory Outstanding	65.56	67.29	57.31	53.44	55.36	56.47	56.46	52.46	56.3	63.09	59.69	49.8	63.35	68.72	60.57
Accounts Payable Turnover	5.89	5.44	5.15	4.73	4.72	4.34	3.97	4.02	3.76	3.23	3.38	4.16	3.57	3.64	4.01
Accounts Payable Turnover Days	62.02	67.09	70.91	77.25	77.26	84.15	92	90.75	97.11	112.84	107.85	87.73	102.18	100.17	90.97
Cash Conversion Cycle	32.93	26.31	10.09	1.12	2.37	-2.9	-9.48	-11.94	-14.37	-24.3	-23.93	-14.21	-12.21	-7.05	-5.72
Inventory to Cash Days	-36.17	-41.18	-33.62	-28.5	-31.09	-31.69	-30.38	-26.12	-29.87	-37.64	-35.46	-26.08	-36.73	-44.33	-35.89
Inventories	712	570	526	524	538	527	522	483	494	521	592	667	733	762	774
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	712	570	526	524	538	527	522	483	494	521	592	667	733	762	774

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	- -	- -	- -	- -	10,687	12,790	14,390	16,066	18,892	19,477	22,918	23,566	19,254	24,304	27,829
- Cash & Cash Equivalents	255	184	30	5	292	9	10	16	16	139	8	10	25	7	13
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	149	151	142	142	142	142	142	142	142	142	129	129	129	129	129
+ Total Debt	7,004	6,157	6,406	6,919	7,576	7,834	8,419	9,036	9,797	11,576	13,612	15,095	16,506	18,722	19,830
Enterprise Value	- -	- -	- -	- -	18,113	20,757	22,941	25,228	28,815	31,056	36,643	38,540	35,864	43,148	47,775
Total Capital	15,072	12,924	13,092	13,774	14,664	15,079	15,745	16,809	17,998	20,656	23,441	25,732	27,984	30,965	33,360
Total Debt/Capital (%)	46.47	47.64	48.93	50.23	51.66	51.95	53.47	53.76	54.43	56.04	58.07	58.66	58.98	60.46	59.44
Total Debt / EV	- -	- -	- -	- -	0.42	0.38	0.37	0.36	0.34	0.37	0.37	0.39	0.46	0.43	0.42
EV/Sales	- -	- -	- -	- -	2.97	3.42	3.72	4.01	4.88	5.36	5.73	4.84	4.78	5.66	5.43
EV/EBITDA	- -	- -	- -	- -	8.49	9.25	9.71	10.56	12.27	12.66	14.04	13.05	11.73	13.83	12.93
EV/EBIT	- -	- -	- -	- -	14.39	15.7	16.27	18.59	22.74	23.89	27.49	25.44	23.02	28.46	23.58
EV/Cash Flow to Firm	- -	- -	- -	- -	8.05	8.8	9.95	10.17	11.61	14.91	18.4	14.38	11.75	12.76	11.76
EV/Free Cash Flow to Firm	- -	- -	- -	- -	8.24	9.01	10.23	10.39	11.75	15.4	18.4	14.38	11.75	12.76	11.76
Diluted Market Cap	- -	- -	- -	- -	10,731	12,833	14,485	16,151	18,961	19,124	22,909	23,341	19,045	24,079	27,406
Diluted Enterprise Value	- -	- -	- -	- -	18,157	20,800	23,036	25,313	28,884	30,703	36,634	38,315	35,655	42,923	47,352
EV per Share	- -	- -	- -	- -	74.66	85.56	94.56	103.18	117.04	122.61	142.19	147.1	134.68	159.87	172.85
TTM Sales	6,148	5,781	5,838	6,053	6,098	6,076	6,174	6,291	5,910	5,794	6,394	7,957	7,500	7,623	8,799
TTM EBITDA	1,696	1,904	1,921	2,045	2,133	2,245	2,362	2,390	2,348	2,453	2,610	2,953	3,058	3,121	3,694
TTM Operating Income	1,122	1,188	1,184	1,254	1,259	1,322	1,410	1,357	1,267	1,300	1,333	1,515	1,558	1,516	2,026
TTM Cash Flow to Firm	2,123	1,937	1,942	1,773	2,250	2,359	2,305	2,481	2,483	2,083	1,992	2,681	3,053	3,383	4,063
TTM Free Cash Flow to Firm	2,061	1,846	1,897	1,699	2,198	2,304	2,242	2,429	2,452	2,017	1,992	2,681	3,053	3,383	4,063

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	- -	- -	- -	- -	5.42	6.22	7.05	7.63	8.86	11.51	13.79	10.31	7.43	8.71	8.17
EV/EBIT	- -	- -	- -	- -	14.39	15.7	16.27	18.59	22.74	23.89	27.49	25.44	23.02	28.46	23.58
Enterprise Value	- -	- -	- -	- -	18,113	20,757	22,941	25,228	28,815	31,056	36,643	38,540	35,864	43,148	47,775
Low Price	- -	- -	- -	- -	37.39	42.08	51.7	51.97	63.52	60.08	70.64	74.83	71.27	67.91	87.3
EV/Sales	- -	- -	- -	- -	2.97	3.42	3.72	4.01	4.88	5.36	5.73	4.84	4.78	5.66	5.43
EV/EBITDA	- -	- -	- -	- -	8.49	9.25	9.71	10.56	12.27	12.66	14.04	13.05	11.73	13.83	12.93
Price/Earnings	- -	- -	- -	- -	16.96	19.59	27.51	19.66	22.76	21.81	23.02	21.64	16.49	20.33	18.71
Price/Earnings Average	- -	- -	- -	- -	15.98	18.21	26.48	18.16	21.99	22.11	21.37	21.45	18.82	17.75	18.43
Price/Earnings High	- -	- -	- -	- -	17.19	19.99	29.95	21.16	24.03	24.79	23.57	23.76	20.8	21.56	19.83
Price/Earnings Low	- -	- -	- -	- -	14.4	15.63	23.98	15.55	18.84	17.04	18.29	18	16.26	15.33	16.22
Price/Book Value	- -	- -	- -	- -	1.54	1.8	2	2.11	2.34	2.18	2.36	2.24	1.7	2.01	2.08
Price/Book Value Average	- -	- -	- -	- -	1.45	1.67	1.93	1.94	2.27	2.21	2.19	2.22	1.94	1.75	2.05
Price/Book Value High	- -	- -	- -	- -	1.56	1.84	2.18	2.27	2.47	2.48	2.42	2.46	2.14	2.13	2.2
Price/Book Value Low	- -	- -	- -	- -	1.31	1.44	1.75	1.67	1.94	1.7	1.88	1.87	1.67	1.51	1.8
Price/Tangible Book Value	- -	- -	- -	- -	1.64	1.91	2.12	2.23	2.47	2.28	2.47	2.33	1.76	2.08	2.14
Price/Tangible Book Value Average	- -	- -	- -	- -	1.54	1.78	2.04	2.06	2.39	2.32	2.29	2.31	2.01	1.81	2.11
Price/Tangible Book Value High	- -	- -	- -	- -	1.66	1.95	2.31	2.4	2.61	2.6	2.53	2.56	2.22	2.2	2.27
Price/Tangible Book Value Low	- -	- -	- -	- -	1.39	1.53	1.85	1.76	2.04	1.78	1.96	1.94	1.74	1.57	1.86
Price/Sales	- -	- -	- -	- -	1.75	2.11	2.33	2.55	3.19	3.28	3.56	2.92	2.53	3.15	3.1
Price/Sales Average	- -	- -	- -	- -	1.65	1.96	2.24	2.35	3.08	3.32	3.31	2.9	2.89	2.75	3.05
Price/Sales High	- -	- -	- -	- -	1.78	2.15	2.54	2.74	3.37	3.73	3.65	3.21	3.19	3.34	3.28
Price/Sales Low	- -	- -	- -	- -	1.49	1.68	2.03	2.01	2.64	2.56	2.83	2.43	2.5	2.38	2.68
Price/Cash Flow	- -	- -	- -	- -	5.26	6.04	6.79	7.38	8.68	11	13.72	10.27	7.41	8.7	8.12
Price/Cash Flow Average	- -	- -	- -	- -	4.96	5.62	6.54	6.82	8.39	11.15	12.74	10.18	8.46	7.59	8
Price/Cash Flow High	- -	- -	- -	- -	5.33	6.17	7.4	7.95	9.17	12.5	14.05	11.28	9.34	9.22	8.61
Price/Cash Flow Low	- -	- -	- -	- -	4.47	4.82	5.92	5.84	7.19	8.59	10.9	8.54	7.31	6.56	7.04
Price/Free Cash Flow Average	- -	- -	- -	- -	5.11	5.79	6.78	7.04	8.57	11.67	12.8	10.22	8.47	7.61	8.05
Price/Free Cash Flow High	- -	- -	- -	- -	5.5	6.35	7.67	8.21	9.36	13.09	14.12	11.32	9.36	9.25	8.66
Price/Free Cash Flow Low	- -	- -	- -	- -	4.6	4.97	6.14	6.03	7.34	9	10.96	8.58	7.32	6.57	7.09
EV/Sales Average	- -	- -	- -	- -	2.87	3.27	3.63	3.82	4.77	5.41	5.47	4.82	5.14	5.26	5.38
EV/Sales High	- -	- -	- -	- -	2.99	3.46	3.92	4.21	5.05	5.82	5.82	5.13	5.45	5.85	5.62
EV/Sales Low	- -	- -	- -	- -	2.71	2.99	3.42	3.48	4.33	4.62	4.99	4.35	4.75	4.88	5.01
EV/EBITDA Average	- -	- -	- -	- -	8.2	8.85	9.48	10.04	12	12.77	13.41	12.98	12.62	12.84	12.82
EV/EBITDA High	- -	- -	- -	- -	8.56	9.36	10.25	11.07	12.72	13.75	14.25	13.83	13.37	14.3	13.38
EV/EBITDA Low	- -	- -	- -	- -	7.73	8.1	8.93	9.15	10.89	10.92	12.23	11.71	11.64	11.91	11.93
EV/EBIT Average	- -	- -	- -	- -	13.89	15.02	15.89	17.69	22.24	24.1	26.26	25.3	24.76	26.43	23.38
EV/EBIT High	- -	- -	- -	- -	14.5	15.9	17.17	19.5	23.57	25.94	27.9	26.96	26.24	29.44	24.4
EV/EBIT Low	- -	- -	- -	- -	13.1	13.75	14.96	16.12	20.18	20.61	23.95	22.82	22.84	24.52	21.76
Last Price	- -	- -	- -	- -	44.05	52.72	59.32	65.71	76.73	76.89	88.93	89.95	72.3	90.05	100.68
High Price	- -	- -	- -	- -	44.65	53.82	64.57	70.74	81.01	87.43	91.06	98.75	91.16	95.53	106.72
Enterprise Value Average	- -	- -	- -	- -	17,493	19,860	22,398	24,002	28,178	31,326	35,000	38,331	38,577	40,067	47,360
Enterprise Value High	- -	- -	- -	- -	18,257	21,024	24,215	26,458	29,868	33,724	37,191	40,847	40,886	44,629	49,442
Enterprise Value Low	- -	- -	- -	- -	16,498	18,175	21,094	21,868	25,563	26,797	31,930	34,580	35,590	37,173	44,076

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	243	243	243	243	243	243	243	245	246	253	258	262	266	270	276
Diluted Weighted Avg Shares	242	243	245	244	244	243	244	246	247	249	258	260	263	267	272
Basic Weighted Avg Shares	242	243	243	243	243	243	243	244	246	247	256	258	263	267	271
Revenue per Share	25.46	23.83	24.06	24.95	25.14	25.05	25.45	25.8	24.06	23.46	24.95	30.79	28.54	28.57	32.53
EBITDA per Share	7.02	7.85	7.92	8.43	8.79	9.25	9.74	9.8	9.56	9.93	10.18	11.43	11.64	11.7	13.66
Operating Income per Share	4.65	4.9	4.88	5.17	5.19	5.45	5.81	5.57	5.16	5.26	5.2	5.86	5.93	5.68	7.49
Basic EPS, GAAP	2.15	-4.01	1.19	2.42	2.6	2.69	2.16	3.34	3.37	3.53	3.86	4.16	4.38	4.43	5.38
Basic EPS from Cont Ops	1.81	2.15	2.14	2.44	2.41	2.72	2.18	3.37	3.4	3.55	3.88	4.18	4.4	4.45	5.4
Diluted EPS, GAAP	2.15	-4.01	1.18	2.4	2.59	2.68	2.14	3.32	3.35	3.5	3.84	4.14	4.37	4.42	5.35
Diluted EPS from Cont Ops	1.81	2.15	2.12	2.43	2.4	2.71	2.17	3.34	3.38	3.53	3.86	4.16	4.39	4.44	5.37
Dividend per Share	1.55	1.57	1.6	1.61	1.66	1.71	1.78	1.85	1.92	2	2.2	2.36	2.52	2.68	2.84
Cash Flow per Share	7.78	6.97	6.98	6.45	8.37	8.73	8.73	8.9	8.84	6.99	6.48	8.76	9.76	10.36	12.4
Free Cash Flow per Basic Share	7.52	6.59	6.79	6.15	8.16	8.5	8.47	8.69	8.71	6.72	6.48	8.76	9.76	10.36	12.4
Cash & Equivalents per Share	1.05	0.76	0.12	0.02	1.2	0.04	0.04	0.07	0.06	0.55	0.06	0.95	0.09	0.03	0.05
Book Value per Share	32.64	27.27	26.97	27.67	28.63	29.28	29.61	31.21	32.73	35.29	37.64	40.11	42.62	44.88	48.48
Tangible Book Value per Share	30.92	25.52	25.28	25.98	26.94	27.58	27.92	29.53	31.06	33.66	36.05	38.54	41.07	43.36	47