Akamai Technologies, Inc. Financial Ratios — AKAM 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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	169.76	69.88	32.93	24.94	18.55	14.12
Return on Assets (%)	8.55	8.25	10.56	9.6	7.86	7.5	4.94	5.9	7.67	7.54	8.2	6.37	6.02	4.98	4.14
Return on Capital (%)	-7.95	-8.77	-14.13	-23.59	-40.57	-68.35	-136.9	60.79	27.12	20.35	19.14	11.56	9.3	7.23	5.69
Return on Invested Capital (%)	8.93	8.98	11.62	11.01	8.94	8.53	6.97	8.14	9.28	9.61	10.1	7.59	6.97	5.8	4.63
Gross Margin (%)	60.84	61.43	67.61	68.89	66.98	65.54	64.81	64.87	65.87	64.58	63.34	61.74	60.36	59.39	58.95
EBITDA Margin (%)	40.05	38.2	38.16	37.78	34.96	34.59	30.73	31.33	35.2	36.9	39.23	36.05	33.43	32.19	31.77
Operating Margin (%)	25.56	23.34	26.47	25.19	21.33	20.35	15.77	15.33	19.97	21.94	23.32	19.66	18.45	15.94	14.93
Incremental Operating Margin (%)	31	11.4	47.55	19.94	-11.11	6.09	-60.47	10.43	90.4	40.61	40.11	-61.87	-3.9	-37.41	-3.74
Pretax Margin (%)	26.52	23.41	26.59	24.43	20.78	19.86	12.62	12.64	18.4	19.26	21.04	18.19	17.12	14.71	14.32
Profit Margin (%)	17.34	14.85	18.6	17	14.63	13.66	8.95	10.99	16.52	17.42	18.83	14.48	14.37	12.65	10.74
Net Income to Common Margin (%)	17.34	14.85	18.6	17	14.63	13.66	8.95	10.99	16.52	17.42	18.83	14.48	14.37	12.65	10.74
Effective Tax Rate (%)	34.6	36.57	30.05	30.4	29.61	31.23	29.1	13.03	10.02	7.45	8.59	19.25	16.3	13.99	24.96
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	169.76	69.88	32.93	24.94	18.55	14.12

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	- -	- -	- -	605	618	640	663	1,561	2,671	2,777	2,859	3,175	4,536	4,635	5,675
ST Debt	- -	- -	- -	- -	- -	- -	- -	687	139	155	176	196	223	1,408	337
LT Debt	- -	- -	- -	605	618	640	663	874	2,532	2,622	2,683	2,979	4,313	3,226	5,339
Total Debt/EBITDA	- -	- -	- -	0.82	0.8	0.79	0.87	1.83	2.62	2.35	2.11	2.43	3.56	3.61	4.25
Net Debt/EBITDA	-1.21	-0.38	-0.55	0.49	0.43	0.39	0.46	0.62	1.42	1.32	1.06	1.34	2.39	2.36	2.38
Total Debt/EBIT	- -	- -	- -	1.22	1.32	1.34	1.69	3.75	4.62	3.96	3.54	4.46	6.45	7.28	9.03
Net Debt/EBIT	-1.89	-0.63	-0.8	0.74	0.7	0.66	0.89	1.26	2.5	2.21	1.78	2.45	4.33	4.76	5.05
EBITDA to Interest Expense	- -	- -	- -	47.99	41.47	43.57	40.6	19.69	20.64	17.07	18.77	117.5	71.95	47.38	43.46
EBITDA-CapEx/Interest Expense	- -	- -	- -	34.59	24.65	33.87	27.11	14.65	13.35	9.63	14.22	95.76	46.09	32.98	26.95
EBIT to Interest Expense	- -	- -	- -	31.99	25.3	25.64	20.84	9.63	11.71	10.15	11.16	64.08	39.72	23.47	20.42
Interest Expense	- -	- -	- -	15	19	19	19	43	49	69	72	11	18	27	31
Common Equity/Total Assets	-103.51	-85.51	-65.27	-39.9	-30.49	-21.93	-14.82	-7.86	0.71	7.81	15.46	23.15	24.94	28.69	29.85
Long-Term Debt/Equity (%)	- -	- -	- -	20.54	19.8	19.85	19.72	27.38	69.22	61.68	59.23	68.31	93.82	66.14	107.26
Long-Term Debt/Capital (%)	- -	- -	- -	-61	-94.07	-200.71	-2,544.77	77.26	93.05	77.49	65.17	58.44	61.57	42.4	58.66
Long-Term Debt/Total Assets (%)	- -	- -	- -	15.12	14.78	14.64	14.26	16	36.14	33.77	32.97	35.87	43.57	31.12	46.51
Total Debt/Equity (%)	- -	- -	- -	20.54	19.8	19.85	19.72	48.89	73.03	65.32	63.11	72.81	98.67	95	114.02
Total Debt/Capital (%)	- -	- -	- -	-61	-94.07	-200.71	-2,544.77	137.94	98.18	82.07	69.44	62.29	64.75	60.91	62.35
Total Debt/Total Assets (%)	- -	- -	- -	15.12	14.78	14.64	14.26	28.57	38.13	35.77	35.13	38.23	45.82	44.7	49.44
Net Debt to Equity	-25.93	-8.61	-12.7	12.43	10.53	9.8	10.4	16.42	39.53	36.55	31.78	39.97	66.32	62.07	63.79
Net Debt/Capital (%)	18.72	8.33	14.75	-29.77	-34.71	-49.13	-102.98	552.25	62.13	51.27	40.2	38.27	46.79	42.7	38.86
EBITDA	464	525	602	742	768	812	765	851	1,019	1,180	1,358	1,304	1,274	1,285	1,337
EBITDA-CapEx	331	358	414	535	457	631	511	633	659	666	1,029	1,063	816	894	829
Operating Income (Loss)	296	321	418	495	469	478	393	416	578	702	807	711	703	636	628

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	5.72	2.16	2.56	2.27	2.25	2.23	1.56	1.56	2.22	1.45	1.36	1.35	1.03	0.76	1.23
Current Ratio	7.56	3.59	3.91	3.78	3.77	3.5	2.95	2.09	3.22	2.54	2.43	2.41	2.16	1.23	2.36
Quick Ratio	7.14	3.23	3.59	3.26	3.4	3.22	2.57	1.96	3.01	2.32	2.22	2.18	1.9	1.11	2.05
CFO/Avg Current Liab	3.04	3.02	2.42	2.2	2.38	2.47	1.93	1.21	1.11	1.67	1.81	1.58	1.63	1.04	0.99
Common Equity/Total Assets	-103.51	-85.51	-65.27	-39.9	-30.49	-21.93	-14.82	-7.86	0.71	7.81	15.46	23.15	24.94	28.69	29.85
Long-Term Debt/Equity (%)	- -	- -	- -	20.54	19.8	19.85	19.72	27.38	69.22	61.68	59.23	68.31	93.82	66.14	107.26
Long-Term Debt/Capital (%)	- -	- -	- -	-61	-94.07	-200.71	-2,544.77	77.26	93.05	77.49	65.17	58.44	61.57	42.4	58.66
Long-Term Debt/Total Assets (%)	- -	- -	- -	15.12	14.78	14.64	14.26	16	36.14	33.77	32.97	35.87	43.57	31.12	46.51
Total Debt/Equity (%)	- -	- -	- -	20.54	19.8	19.85	19.72	48.89	73.03	65.32	63.11	72.81	98.67	95	114.02
Total Debt/Capital (%)	- -	- -	- -	-61	-94.07	-200.71	-2,544.77	137.94	98.18	82.07	69.44	62.29	64.75	60.91	62.35
Total Debt/Total Assets (%)	- -	- -	- -	15.12	14.78	14.64	14.26	28.57	38.13	35.77	35.13	38.23	45.82	44.7	49.44
CFO/Total Liabilities	235.81	207.95	171.79	62.3	74.8	75.89	62.26	44.42	31.6	34.59	38.92	32.33	25.43	27.67	23.36
CFO/CapEx	3.34	3.18	3	3.18	2.55	4.82	3.15	4.63	2.94	2.36	4.27	5.28	2.94	3.89	2.99
Altman's Z-Score	18.76	17.1	15.92	7.25	6.38	7.33	6.52	4.03	3.8	4.24	4.8	4.01	3.69	3.25	2.82

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	7.3	9.62	9.9	9.87	9.05	8.96	8.57	8.26	7.89	7.35	7.1	7.29	7.58	7.79	7.74
Days Sales Outstanding	50.02	37.95	36.89	36.98	40.31	40.72	42.6	44.2	46.27	49.63	51.43	50.06	48.18	46.87	47.13
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	14.04	13	8.74	8.09	10.41	11.72	11.2	10.63	8.3	8.8	11.11	10.84	10.34	11.69	13.52
Accounts Payable Turnover Days	25.99	28.08	41.78	45.14	35.06	31.15	32.59	34.33	43.99	41.49	32.86	33.68	35.31	31.23	26.99
Cash Conversion Cycle	24.03	9.87	-4.89	-8.16	5.26	9.57	10.01	9.87	2.29	8.14	18.57	16.39	12.87	15.64	20.14
Inventory to Cash Days	50.02	37.95	36.89	36.98	40.31	40.72	42.6	44.2	46.27	49.63	51.43	50.06	48.18	46.87	47.13
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	5,935	7,278	8,407	11,224	9,389	11,663	11,158	10,219	14,055	17,060	19,038	13,411	18,050	14,481	12,686
- Cash & Cash Equivalents	559	202	334	239	289	324	313	1,036	394	353	537	542	489	518	930
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	605	618	640	663	1,561	2,671	2,777	2,859	3,175	4,536	4,635	5,675
Enterprise Value	5,086	6,840	7,733	11,071	9,257	11,467	11,109	9,888	15,189	18,739	20,819	15,481	21,721	17,519	17,175
Total Capital	-2,428	-2,224	-1,930	-992	-657	-319	-26	1,131	2,721	3,384	4,117	5,097	7,005	7,609	9,102
Total Debt/Capital (%)	- -	- -	- -	-61	-94.07	-200.71	-2,544.77	137.94	98.18	82.07	69.44	62.29	64.75	60.91	62.35
Total Debt / EV	- -	- -	- -	0.05	0.07	0.06	0.06	0.16	0.18	0.15	0.14	0.21	0.21	0.26	0.33
EV/Sales	4.39	4.98	4.9	5.64	4.21	4.88	4.46	3.64	5.25	5.86	6.01	4.28	5.7	4.39	4.08
EV/EBITDA	10.96	13.03	12.84	14.92	12.05	14.12	14.52	11.63	14.91	15.88	15.33	11.87	17.05	13.64	12.85
EV/EBIT	17.18	21.33	18.52	22.38	19.75	24	28.3	23.77	26.28	26.71	25.79	21.77	30.88	27.53	27.34
EV/Cash Flow to Firm	11.4	12.91	13.71	16.55	11.48	12.96	13.64	9.45	13.77	14.65	14.16	12.06	15.93	11.36	11.14
EV/Free Cash Flow to Firm	8.77	9.82	10.29	12.64	8.28	10.76	10.4	7.83	10.39	10.45	11.57	10.15	11.93	9.06	8.38
Diluted Market Cap	6,054	7,435	8,577	11,407	9,495	11,750	11,233	10,334	14,216	17,346	19,406	13,527	18,391	14,763	12,828
Diluted Enterprise Value	5,495	7,233	8,243	11,774	9,824	12,066	11,583	10,858	16,494	19,770	21,728	16,160	22,438	18,880	17,573
EV per Share	27.66	38.45	43.4	62.1	51.89	65.55	64.75	59.1	93.35	115.32	127.99	97.31	142.42	115.72	118.12
TTM Sales	1,159	1,374	1,578	1,964	2,197	2,348	2,489	2,714	2,894	3,198	3,461	3,617	3,812	3,991	4,208
TTM EBITDA	464	525	602	742	768	812	765	851	1,019	1,180	1,358	1,304	1,274	1,285	1,337
TTM Operating Income	296	321	418	495	469	478	393	416	578	702	807	711	703	636	628
TTM Cash Flow to Firm	446	530	564	669	806	885	814	1,046	1,103	1,279	1,471	1,284	1,363	1,542	1,542
TTM Free Cash Flow to Firm	580	697	752	876	1,118	1,066	1,068	1,264	1,462	1,793	1,800	1,525	1,821	1,933	2,050

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	10.44	10.67	11.41	13.18	8.59	11.16	10.65	8.43	10.03	10.03	11.19	8.92	10.18	7.73	6.33
EV/EBIT	17.18	21.33	18.52	22.38	19.75	24	28.3	23.77	26.28	26.71	25.79	21.77	30.88	27.53	27.34
Enterprise Value	5,086	6,840	7,733	11,071	9,257	11,467	11,109	9,888	15,189	18,739	20,819	15,481	21,721	17,519	17,175
Low Price	18.25	25.9	32.64	45.59	50.56	39.43	44.65	58.33	57.18	75.18	92.64	76.28	70.65	84.7	67.51
EV/Sales	4.39	4.98	4.9	5.64	4.21	4.88	4.46	3.64	5.25	5.86	6.01	4.28	5.7	4.39	4.08
EV/EBITDA	10.96	13.03	12.84	14.92	12.05	14.12	14.52	11.63	14.91	15.88	15.33	11.87	17.05	13.64	12.85
Price/Earnings	29.54	35.68	28.65	33.61	29.21	36.37	50.09	34.25	29.4	30.63	29.22	25.61	32.96	28.68	28.07
Price/Earnings Average	29.22	30.7	26.48	30.88	38	30.09	42.65	39.94	27.23	29.84	27.42	29.93	26.3	30.5	26.24
Price/Earnings High	48.25	36.53	32.55	34.91	43.54	38.74	55.17	46.59	31.69	35	31.18	37.44	33.59	38.73	33.37
Price/Earnings Low	16.7	22.59	19.81	24.34	28.06	21.5	34.39	32.71	19.46	21.93	23.13	23.17	19.68	25.4	21.72
Price/Book Value	-2.44	-3.27	-4.36	-7.03	-7.36	-12.16	-16.2	-23.81	283.27	28.12	15.13	6.98	7.31	4.87	3.7
Price/Book Value Average	-2.42	-2.82	-4.03	-6.46	-9.58	-10.06	-13.79	-27.76	262.34	27.4	14.2	8.15	5.83	5.18	3.46
Price/Book Value High	-3.99	-3.35	-4.95	-7.3	-10.97	-12.96	-17.84	-32.38	305.37	32.14	16.15	10.2	7.45	6.57	4.4
Price/Book Value Low	-1.38	-2.07	-3.01	-5.09	-7.07	-7.19	-11.12	-22.74	187.51	20.14	11.98	6.31	4.36	4.31	2.86
Price/Tangible Book Value	3.58	4.73	4.68	6.37	5.17	6.32	6.71	6.65	7.48	7.28	9.24	11.62	14.91	14.49	10.97
Price/Tangible Book Value Average	3.54	4.07	4.33	5.85	6.73	5.23	5.71	7.76	6.93	7.1	8.67	13.57	11.9	15.41	10.26
Price/Tangible Book Value High	5.85	4.85	5.32	6.62	7.71	6.73	7.39	9.05	8.07	8.32	9.86	16.98	15.2	19.56	13.05
Price/Tangible Book Value Low	2.02	3	3.24	4.61	4.97	3.74	4.61	6.35	4.95	5.22	7.31	10.51	8.9	12.83	8.49
Price/Sales	5.12	5.3	5.33	5.72	4.27	4.97	4.48	3.76	4.86	5.33	5.5	3.71	4.74	3.63	3.01
Price/Sales Average	5.07	4.56	4.93	5.25	5.56	4.11	3.82	4.39	4.5	5.2	5.16	4.33	3.78	3.86	2.82
Price/Sales High	8.37	5.42	6.05	5.94	6.37	5.29	4.94	5.12	5.24	6.1	5.87	5.42	4.83	4.9	3.58
Price/Sales Low	2.9	3.35	3.69	4.14	4.1	2.94	3.08	3.6	3.22	3.82	4.35	3.36	2.83	3.21	2.33
Price/Cash Flow	13.3	13.73	14.91	17.06	11.83	13.38	13.93	10.14	13.28	14.04	13.55	10.52	13.39	9.53	8.35
Price/Cash Flow Average	13.16	11.81	13.78	15.67	15.39	11.07	11.86	11.82	12.3	13.68	12.72	12.29	10.68	10.14	7.81
Price/Cash Flow High	21.72	14.06	16.94	17.71	17.64	14.25	15.34	13.79	14.32	16.05	14.47	15.38	13.64	12.87	9.93
Price/Cash Flow Low	7.52	8.69	10.31	12.35	11.37	7.91	9.56	9.68	8.79	10.05	10.73	9.52	7.99	8.44	6.46
Price/Free Cash Flow Average	10.33	9.18	10.55	12.11	11.18	9.24	9.06	9.83	9.28	9.77	10.5	10.43	8.13	8.22	5.92
Price/Free Cash Flow High	17.06	10.93	12.96	13.69	12.81	11.89	11.73	11.47	10.81	11.46	11.95	13.05	10.38	10.44	7.53
Price/Free Cash Flow Low	5.9	6.76	7.89	9.55	8.25	6.6	7.31	8.05	6.64	7.18	8.86	8.07	6.08	6.85	4.9
EV/Sales Average	4.59	4.41	4.71	5.44	5.71	4.25	3.96	4.58	5.29	5.96	5.83	5.06	4.84	4.89	3.95
EV/Sales High	7.88	5.28	5.84	6.12	6.52	5.43	5.08	5.31	6.02	6.85	6.54	6.15	5.89	5.93	4.71
EV/Sales Low	2.41	3.21	3.47	4.33	4.25	3.07	3.22	3.79	4	4.58	5.02	4.08	3.89	4.24	3.46
EV/EBITDA Average	11.45	11.55	12.35	14.39	16.33	12.27	12.88	14.63	15.01	16.14	14.87	14.04	14.48	15.19	12.42
EV/EBITDA High	19.69	13.81	15.31	16.2	18.64	15.69	16.53	16.96	17.11	18.58	16.67	17.06	17.61	18.43	14.83
EV/EBITDA Low	6.03	8.39	9.1	11.45	12.17	8.88	10.47	12.09	11.37	12.41	12.81	11.33	11.63	13.19	10.89
EV/EBIT Average	17.94	18.9	17.81	21.59	26.76	20.86	25.09	29.9	26.46	27.15	25.01	25.74	26.23	30.67	26.44
EV/EBIT High	30.85	22.61	22.07	24.31	30.56	26.67	32.2	34.67	30.15	31.24	28.05	31.28	31.9	37.2	31.57
EV/EBIT Low	9.44	13.74	13.12	17.17	19.95	15.09	20.4	24.72	20.04	20.86	21.55	20.77	21.07	26.62	23.18
Last Price	32.28	40.91	47.18	62.96	52.63	66.68	65.04	61.08	86.38	104.99	117.04	84.3	118.35	95.65	87.25
High Price	52.72	41.88	53.61	65.39	78.44	71.04	71.64	83.08	93.12	120	124.91	123.25	120.61	129.17	103.75
Enterprise Value Average	5,312	6,060	7,438	10,679	12,543	9,967	9,850	12,441	15,294	19,048	20,187	18,304	18,451	19,519	16,609
Enterprise Value High	9,134	7,249	9,219	12,024	14,322	12,742	12,640	14,424	17,429	21,923	22,641	22,240	22,441	23,672	19,831
Enterprise Value Low	2,796	4,406	5,482	8,494	9,348	7,213	8,010	10,283	11,581	14,640	17,391	14,768	14,821	16,940	14,561

Shares Outstanding	178	178	179	178	177	173	170	163	162	163	161	156	151	150	145
Diluted Weighted Avg Shares	188	182	182	181	180	176	173	169	165	165	166	160	155	154	147
Basic Weighted Avg Shares	184	178	178	178	178	175	172	167	163	162	163	159	153	151	145
Revenue per Share	6.3	7.72	8.85	11.02	12.32	13.42	14.51	16.22	17.78	19.68	21.28	22.73	24.99	26.36	28.94
EBITDA per Share	2.52	2.95	3.38	4.16	4.31	4.64	4.46	5.08	6.26	7.26	8.35	8.2	8.35	8.49	9.19
Operating Income per Share	1.61	1.8	2.34	2.77	2.63	2.73	2.29	2.49	3.55	4.32	4.96	4.47	4.61	4.2	4.32
Basic EPS, GAAP	1.09	1.15	1.65	1.87	1.8	1.83	1.3	1.78	2.94	3.43	4.01	3.29	3.59	3.34	3.11
Basic EPS from Cont Ops	1.09	1.15	1.65	1.87	1.8	1.83	1.3	1.78	2.94	3.43	4.01	3.29	3.59	3.34	3.11
Diluted EPS, GAAP	1.07	1.12	1.61	1.84	1.78	1.82	1.29	1.76	2.9	3.37	3.93	3.26	3.52	3.27	3.07
Diluted EPS from Cont Ops	1.07	1.12	1.61	1.84	1.78	1.82	1.29	1.76	2.9	3.37	3.93	3.26	3.52	3.27	3.07
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	2.43	2.98	3.16	3.69	4.45	4.98	4.67	6.03	6.5	7.48	8.63	8.01	8.84	10.03	10.45
Free Cash Flow per Basic Share	1.7	2.04	2.11	2.53	2.7	3.95	3.19	4.73	4.29	4.31	6.61	6.5	5.84	7.46	6.95
Cash & Equivalents per Share	4.62	2.46	3.78	4.25	4.2	4.79	4.15	11.31	9.45	6.76	6.63	6.95	5.67	10.55	8.16
Book Value per Share	-13.2	-12.5	-10.83	-8.95	-7.15	-5.48	-4.02	-2.57	0.3	3.73	7.74	12.08	16.19	19.65	23.57
Tangible Book Value per Share	9.02	8.64	10.07	9.88	10.17	10.56	9.69	9.18	11.54	14.41	12.67	7.26	7.94	6.6	7.95

Akamai Technologies, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)