Veeva Systems Inc. Financial Ratios — V2EE34 Stock

Profitability (USD)

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Return on Common Equity (%)	- -	109.83	15.38	11.76	11.94	13.4	19.4	21.44	20.74	19.33	16.51	14.72	12.58	13.63	13.93
Return on Assets (%)	- -	28.63	10.26	8.82	8.71	9.56	14.08	15.94	15.34	14.29	12.46	11.31	9.81	10.78	11.14
Return on Capital (%)	- -	78.15	15.04	11.76	11.94	13.4	19.4	21.44	20.36	18.77	16.14	14.46	12.4	13.46	13.75
Return on Invested Capital (%)	- -	73.66	14.98	12.11	11.86	13.14	18.36	19.92	18.47	17.88	15.8	12.94	8.99	10.09	10.54
Gross Margin (%)	52.57	55.99	60.69	63.07	65.25	68.45	69.38	71.55	72.52	72.09	72.79	71.72	71.35	74.53	75.53
EBITDA Margin (%)	11.5	23.79	19.85	23.59	21.27	24.43	24.94	27.48	27.72	27.8	28.8	22.65	19.54	26.61	29.87
Operating Margin (%)	10.84	23.18	18.7	22.34	19.2	21.92	22.87	25.85	25.92	25.79	27.31	21.3	18.16	25.17	28.68
Incremental Operating Margin (%)	4.81	34.26	11.5	29.75	8.98	29.79	26.6	37.83	26.19	25.37	33.11	- -	- -	68.44	50.13
Pretax Margin (%)	10.86	22.46	18.32	21.45	19.21	22.22	24.01	27.68	28.41	26.89	27.68	23.62	24.88	33.47	37.38
Profit Margin (%)	6.9	14.5	11.24	12.89	13.31	14.09	21.89	26.66	27.27	25.94	23.09	22.63	22.24	26	28.44
Net Income to Common Margin (%)	6.9	14.5	11.24	12.89	13.31	14.09	21.89	26.66	27.27	25.94	23.09	22.63	22.24	26	28.44
Effective Tax Rate (%)	36.42	35.44	38.66	39.89	30.73	36.6	8.8	3.69	4.01	3.55	16.58	4.2	10.6	22.32	23.91
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	109.83	15.38	11.76	11.94	13.4	19.4	21.44	20.74	19.33	16.51	14.72	12.58	13.63	13.93

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	55	63	55	61	56	76	96
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	10	12	11	11	9	10	12
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	45	51	44	50	46	66	84
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	0.18	0.15	0.1	0.12	0.12	0.1	0.1
Net Debt/EBITDA	-2.4	-1.03	-6.29	-1.75	-1.52	-1.62	-1.86	-2.33	-1.56	-1.79	-2.14	-1.82	-1.52	-1.53	-1.49
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	0.19	0.17	0.11	0.13	0.13	0.11	0.1
Net Debt/EBIT	-2.54	-1.06	-6.68	-1.85	-1.68	-1.8	-2.03	-2.47	-1.67	-1.93	-2.25	-1.93	-1.64	-1.62	-1.55
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	17.31	30.1	75.64	74.66	71.59	71.14	73.66	74.84	73.32	74.4	76.29	77.35	78.58	79.46	80.35
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	2.69	2.27	1.5	1.34	1	1.13	1.16
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	2.6	2.21	1.47	1.31	0.99	1.11	1.14
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.97	1.69	1.14	1.03	0.79	0.9	0.93
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.29	2.79	1.87	1.64	1.2	1.3	1.33
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.19	2.71	1.84	1.61	1.19	1.28	1.31
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	2.41	2.07	1.43	1.27	0.94	1.03	1.07
Net Debt to Equity	-119.69	-93.89	-93.72	-31.77	-26.16	-33.34	-35.33	-44.51	-28.62	-32.23	-39.09	-23.85	-15.15	-19.18	-19.7
Net Debt/Capital (%)	607.85	-1,536.13	-1,492.45	-46.56	-35.43	-50.02	-54.63	-80.23	-38.33	-45.69	-62.25	-30.67	-17.6	-23.36	-24.13
EBITDA	7	31	42	74	87	135	172	237	306	407	533	488	462	731	954
EBITDA-CapEx	6	29	39	47	65	128	163	228	303	407	533	488	462	731	954
Operating Income (Loss)	7	30	39	70	79	121	158	223	286	378	505	459	429	691	916

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Cash Ratio	0.64	0.85	3.33	2.94	1.86	2.1	2.49	2.72	1.97	2.32	2.83	3.08	3.42	3.68	4.01
Current Ratio	1.51	1.6	4.08	3.7	2.69	2.88	3.31	3.57	2.78	3.23	3.7	3.94	4.24	4.51	4.89
Quick Ratio	1.48	1.56	4	3.62	2.64	2.84	3.27	3.52	2.74	3.18	3.65	3.86	4.17	4.44	4.81
CFO/Avg Current Liab	- -	0.77	0.59	0.61	0.5	0.67	0.84	0.88	0.92	0.87	0.98	0.84	0.83	0.85	0.93
Common Equity/Total Assets	17.31	30.1	75.64	74.66	71.59	71.14	73.66	74.84	73.32	74.4	76.29	77.35	78.58	79.46	80.35
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	2.69	2.27	1.5	1.34	1	1.13	1.16
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	2.6	2.21	1.47	1.31	0.99	1.11	1.14
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.97	1.69	1.14	1.03	0.79	0.9	0.93
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.29	2.79	1.87	1.64	1.2	1.3	1.33
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.19	2.71	1.84	1.61	1.19	1.28	1.31
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	2.41	2.07	1.43	1.27	0.94	1.03	1.07
CFO/Total Liabilities	17.34	55.14	46.28	48.95	39.97	54.4	72.03	74.71	72.15	70.7	84.49	71.73	71.98	72.31	80.2
CFO/CapEx	3.97	19.82	14.03	2.55	3.69	20.8	24.23	36.83	140.5	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.21	17.47	18.37	16.13	13.92

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Accounts Receivable Turnover	- -	4.49	4.4	4.15	3.45	3.36	3.39	3.27	3.19	3.07	3.1	3.23	3.04	2.94	2.81
Days Sales Outstanding	- -	81.23	82.96	88.04	105.9	108.6	107.69	111.79	114.58	118.85	117.89	112.99	120.08	124.15	130
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

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	34,026	27,304	33,999	34,752	34,032
- Cash & Cash Equivalents	17	32	263	129	132	218	320	551	477	731	1,138	886	703	1,119	1,421
+ Preferred Equity and Hybrid Capital	7	7	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	55	63	55	61	56	76	96
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	31,704	24,262	30,027	29,677	27,567
Total Capital	14	34	280	407	505	653	906	1,238	1,720	2,329	2,966	3,777	4,701	5,908	7,311
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.19	2.71	1.84	1.61	1.19	1.28	1.31
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.13	11.26	12.7	10.8	8.63
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	59.49	49.7	65	40.61	28.89
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	62.72	52.85	69.94	42.92	30.08
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	41.47	31.09	32.95	27.23	19.48
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	41.47	31.09	32.95	27.23	19.48
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	35,809	28,027	34,469	35,318	34,701
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	33,487	24,986	30,497	30,243	28,236
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.78	5.06	6.14	6.02	5.55
TTM Sales	61	130	210	313	409	551	691	862	1,104	1,465	1,851	2,155	2,364	2,747	3,195
TTM EBITDA	7	31	42	74	87	135	172	237	306	407	533	488	462	731	954
TTM Operating Income	7	30	39	70	79	121	158	223	286	378	505	459	429	691	916
TTM Cash Flow to Firm	5	31	42	68	80	144	233	311	437	551	764	780	911	1,090	1,415
TTM Free Cash Flow to Firm	4	29	39	41	58	137	224	302	434	551	764	780	911	1,090	1,415

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	46.84	35.91	37.82	32.4	24.52
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	62.72	52.85	69.94	42.92	30.08
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	31,704	24,262	30,027	29,677	27,567
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.28	5.09	5.46	5.72	6.86
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.13	11.26	12.7	10.8	8.63
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	59.49	49.7	65	40.61	28.89
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	79.12	54.97	64.38	48.45	37.42
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	103.97	62.63	56.9	48.87	47.92
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	121.04	76.15	67.62	58.33	55.3
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	79.12	49.14	50.55	39.3	37.42
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.69	7.35	7.32	5.96	4.72
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.36	8.37	6.47	6.01	6.04
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.88	10.18	7.69	7.17	6.97
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.69	6.57	5.75	4.83	4.72
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.36	8.55	8.21	6.5	5.05
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.87	9.74	7.25	6.55	6.46
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.96	11.84	8.62	7.82	7.46
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.36	7.64	6.44	5.27	5.05
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.27	12.44	14.32	12.6	10.64
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.01	14.17	12.65	12.71	13.63
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.95	17.23	15.04	15.17	15.73
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.27	11.12	11.24	10.22	10.64
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	44.24	34.35	37.14	31.74	24.03
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	58.12	39.14	32.82	32.02	30.77
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	67.67	47.59	39	38.22	35.52
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	44.24	30.7	29.16	25.75	24.03
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	61.55	40.91	33.42	32.68	31.4
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	71.65	49.75	39.72	39.01	36.24
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	46.84	32.1	29.69	26.28	24.52
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.9	13.02	11.03	10.92	11.62
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.87	16.14	13.43	13.39	13.72
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.13	9.91	9.61	8.42	8.63
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	79.53	57.49	56.44	41.02	38.89
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	93.31	71.24	68.7	50.31	45.93
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	59.49	43.76	49.18	31.63	28.89
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	83.85	61.13	60.73	43.36	40.5
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	98.37	75.76	73.92	53.17	47.83
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	62.72	46.53	52.92	33.43	30.08
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.28	5.69	6.96	7.05	6.86
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.14	7.89	7.31	8.49	10.13
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	42,387	28,066	26,075	29,980	37,117
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	49,727	34,782	31,735	36,765	43,831
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	31,704	21,363	22,721	23,113	27,567

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Shares Outstanding	3,706	3,706	3,783	3,973	4,048	4,179	4,306	4,431	4,519	4,609	4,674	4,797	4,888	4,928	4,964
Diluted Weighted Avg Shares	3,663	3,663	3,918	4,371	4,394	4,473	4,658	4,732	4,798	4,872	4,919	4,924	4,955	5,008	5,062
Basic Weighted Avg Shares	3,287	3,287	1,568	3,871	4,002	4,113	4,253	4,372	4,480	4,567	4,645	4,710	4,866	4,907	4,961
Revenue per Share	0.02	0.04	0.13	0.08	0.1	0.13	0.16	0.2	0.25	0.32	0.4	0.46	0.49	0.56	0.64
EBITDA per Share	- -	0.01	0.03	0.02	0.02	0.03	0.04	0.05	0.07	0.09	0.11	0.1	0.09	0.15	0.19
Operating Income per Share	- -	0.01	0.03	0.02	0.02	0.03	0.04	0.05	0.06	0.08	0.11	0.1	0.09	0.14	0.18
Basic EPS, GAAP	- -	0.01	0.02	0.01	0.01	0.02	0.04	0.05	0.07	0.08	0.09	0.1	0.11	0.15	0.18
Basic EPS from Cont Ops	- -	0.01	0.02	0.01	0.01	0.02	0.04	0.05	0.07	0.08	0.09	0.1	0.11	0.15	0.18
Diluted EPS, GAAP	- -	0.01	0.01	0.01	0.01	0.02	0.03	0.05	0.06	0.08	0.09	0.1	0.11	0.14	0.18
Diluted EPS from Cont Ops	- -	0.01	0.01	0.01	0.01	0.02	0.03	0.05	0.06	0.08	0.09	0.1	0.11	0.14	0.18
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	0.01	0.03	0.02	0.02	0.04	0.05	0.07	0.1	0.12	0.16	0.17	0.19	0.22	0.29
Free Cash Flow per Basic Share	- -	0.01	0.02	0.01	0.01	0.03	0.05	0.07	0.1	0.12	0.16	0.17	0.19	0.22	0.29
Cash & Equivalents per Share	- -	0.01	0.08	0.1	0.09	0.12	0.18	0.25	0.24	0.36	0.51	0.65	0.82	1.05	1.32
Book Value per Share	- -	0.01	0.07	0.1	0.12	0.16	0.21	0.28	0.37	0.49	0.62	0.77	0.95	1.18	1.45
Tangible Book Value per Share	- -	0.01	0.07	0.1	0.09	0.12	0.18	0.25	0.24	0.37	0.51	0.67	0.85	1.09	1.36