Huron Consulting Group Inc. Financial Ratios — HURN 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 (%)	32.64	39.88	46.53	36.68	20.75	11.3	-63.91	7.24	19.22	-10.54	25.63	23.98	16.27	24.63	17.97
Return on Assets (%)	2.6	4.63	7.94	7.74	5.1	3.25	-15.53	1.31	3.88	-2.21	5.8	6.52	5.08	8.95	7.32
Return on Capital (%)	7.12	12.81	20.54	16.53	9.58	5.95	- -	2.68	8.21	- -	11.86	11.87	8.4	13.56	9.93
Return on Invested Capital (%)	7.24	8.28	7.7	6.41	7.52	5.89	- -	3.53	6.06	- -	6.12	8.73	11.47	14.73	14.49
Gross Margin (%)	34.98	35.36	35.62	34.7	38.64	36.18	34.36	31.15	31.19	28.89	29	29.89	29.98	31.28	31.81
EBITDA Margin (%)	16.97	17.41	17.91	17.33	20.21	16.37	12.76	10.6	10.23	9.38	9.84	11.82	11.57	13.41	12.96
Operating Margin (%)	13.21	13.71	13.99	12.91	12.66	10.5	6.56	6.12	6.67	5.91	7.04	9.46	9.79	11.74	11.05
Incremental Operating Margin (%)	22.43	27.45	11.57	6.31	10.06	-46.7	-315.87	1.05	12.15	13.63	24.58	19.15	11.36	34	5.06
Pretax Margin (%)	6.55	9.63	13.9	11.41	10.87	7.41	-27.55	2.87	5.44	-3.89	8.63	9.37	6	10.12	7.95
Profit Margin (%)	3.12	5.34	11.02	11.27	7.68	4.71	-21.06	1.55	4.32	-2.74	6.8	6.52	4.47	7.66	6.18
Net Income to Common Margin (%)	3.12	5.34	11.02	11.27	7.68	4.71	-21.06	1.55	4.32	-2.74	6.8	6.52	4.47	7.66	6.18
Effective Tax Rate (%)	50.17	45.23	38.44	41.29	25.93	33.26	- -	44.71	20.03	- -	21.3	30.42	25.53	24.28	22.24
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	32.64	39.88	46.53	36.68	20.75	11.3	-63.91	7.24	19.22	-10.54	25.63	23.98	16.27	24.63	17.97

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	194	192	169	357	307	292	343	297	286	274	297	346	374	399	548
ST Debt	- -	- -	25	29	- -	- -	1	243	8	9	11	11	11	26	34
LT Debt	194	192	144	328	307	292	343	54	278	265	287	336	363	373	514
Total Debt/EBITDA	1.73	1.62	1.56	2.93	1.98	2.24	3.33	3.19	2.89	3.35	3.26	2.53	2.31	1.95	2.49
Net Debt/EBITDA	1.69	1.41	1.02	0.82	1.6	2.11	3.16	2.84	2	1.67	2.32	2.03	1.93	1.64	2.2
Total Debt/EBIT	2.23	2.06	2	3.94	3.16	3.48	6.47	5.53	4.44	5.32	4.56	3.16	2.73	2.23	2.92
Net Debt/EBIT	2.17	1.79	1.31	1.1	2.56	3.28	6.15	4.91	3.06	2.64	3.25	2.54	2.28	1.87	2.58
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.3	13.91	19.87	22.07	27.09	30.5	17.42	18.71	21.56	20.39	24.77	29.42	32.9	39.58	41.72
Long-Term Debt/Equity (%)	48.77	43.23	27.11	54.58	47.12	45.07	68.05	9.96	47.41	47.94	50.1	60.78	68.09	66.37	97.24
Long-Term Debt/Capital (%)	72.57	63.73	41.7	53.6	49.46	45.37	65.4	10.92	53	54.21	49.88	48.01	45.98	40.04	43.37
Long-Term Debt/Total Assets (%)	24.6	24.43	16.23	28.36	26.51	25.33	33.03	5.13	25.13	25.18	25.6	27.99	28.75	27.73	33.67
Total Debt/Equity (%)	48.77	43.23	31.82	59.37	47.12	45.07	68.15	54.93	48.77	49.62	51.97	62.69	70.16	71.01	103.73
Total Debt/Capital (%)	72.57	63.73	48.95	58.3	49.46	45.37	65.5	60.2	54.53	56.11	51.74	49.52	47.38	42.84	46.26
Total Debt/Total Assets (%)	24.6	24.43	19.05	30.85	26.51	25.33	33.08	28.3	25.86	26.06	26.55	28.86	29.62	29.67	35.92
Net Debt to Equity	47.49	37.58	20.86	16.6	38.16	42.44	64.79	48.81	33.69	24.66	37.07	50.39	58.52	59.63	91.78
Net Debt/Capital (%)	72.04	60.43	38.59	28.11	44.21	43.88	64.35	57.34	38.52	32.33	38.29	40.49	40.14	36.84	41.8
EBITDA	112	119	108	122	155	131	103	93	99	82	91	137	162	204	220
EBITDA-CapEx	97	101	88	96	137	117	79	84	86	74	80	124	152	195	210
Operating Income (Loss)	87	93	84	91	97	84	53	54	64	51	65	110	137	179	188

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	0.03	0.22	0.34	1.46	0.44	0.13	0.12	0.08	0.06	0.36	0.1	0.05	0.04	0.06	0.06
Current Ratio	1.25	1.72	1.57	2.76	1.74	1.33	1.37	0.56	1.1	1.23	1.26	1.34	1.32	1.21	1.17
Quick Ratio	1.07	1.46	1.37	2.41	1.53	1.23	1.29	0.52	1.03	1.14	1.18	1.23	1.23	1.12	1.08
CFO/Avg Current Liab	0.65	0.71	0.79	0.84	1.09	0.97	0.73	0.36	0.42	0.7	0.09	0.38	0.49	0.63	0.54
Common Equity/Total Assets	9.3	13.91	19.87	22.07	27.09	30.5	17.42	18.71	21.56	20.39	24.77	29.42	32.9	39.58	41.72
Long-Term Debt/Equity (%)	48.77	43.23	27.11	54.58	47.12	45.07	68.05	9.96	47.41	47.94	50.1	60.78	68.09	66.37	97.24
Long-Term Debt/Capital (%)	72.57	63.73	41.7	53.6	49.46	45.37	65.4	10.92	53	54.21	49.88	48.01	45.98	40.04	43.37
Long-Term Debt/Total Assets (%)	24.6	24.43	16.23	28.36	26.51	25.33	33.03	5.13	25.13	25.18	25.6	27.99	28.75	27.73	33.67
Total Debt/Equity (%)	48.77	43.23	31.82	59.37	47.12	45.07	68.15	54.93	48.77	49.62	51.97	62.69	70.16	71.01	103.73
Total Debt/Capital (%)	72.57	63.73	48.95	58.3	49.46	45.37	65.5	60.2	54.53	56.11	51.74	49.52	47.38	42.84	46.26
Total Debt/Total Assets (%)	24.6	24.43	19.05	30.85	26.51	25.33	33.08	28.3	25.86	26.06	26.55	28.86	29.62	29.67	35.92
CFO/Total Liabilities	28.06	29.88	32.44	26.37	33.09	25.58	18.7	19.98	25.49	27.4	3.29	13.2	18.55	25.73	19.38
CFO/CapEx	7.43	5.84	5.7	5.65	9.04	9.27	4.09	11.38	9.99	16.83	1.65	6.81	14.32	23.27	18.53
Altman's Z-Score	5.53	6.28	6.16	4.45	6.81	7.22	5.04	4.42	5.35	4.74	4.59	5.2	5.72	6.31	6.74

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	5.82	6.64	5.45	7.01	9.51	8.89	8.24	8.3	8.53	8.53	8.83	8.58	9.01	8.45	8.84
Days Sales Outstanding	62.75	54.97	66.99	52.09	38.39	41.06	44.29	43.95	42.77	42.8	41.35	42.54	40.5	43.21	41.27
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	52.18	53.27	46.63	48.25	52.36	70.28	64.4	62.92	73.96	144.17	92.25	58.3	80.52	96.77	96.99
Accounts Payable Turnover Days	6.99	6.85	7.83	7.56	6.97	5.19	5.67	5.8	4.94	2.53	3.96	6.26	4.53	3.77	3.76
Cash Conversion Cycle	55.76	48.12	59.16	44.53	31.42	35.87	38.62	38.15	37.83	40.27	37.39	36.28	35.97	39.44	37.51
Inventory to Cash Days	62.75	54.97	66.99	52.09	38.39	41.06	44.29	43.95	42.77	42.8	41.35	42.54	40.5	43.21	41.27
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	826	738	1,399	1,534	1,315	1,068	867	1,114	1,511	1,290	1,070	1,470	1,936	2,224	3,016
- Cash & Cash Equivalents	5	25	58	257	58	17	17	33	12	67	21	12	12	22	25
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	194	192	169	357	307	292	343	297	286	274	297	346	374	399	548
Enterprise Value	1,015	905	1,510	1,634	1,564	1,343	1,193	1,378	1,785	1,497	1,346	1,804	2,298	2,600	3,540
Total Capital	267	302	345	612	621	644	524	493	524	488	574	699	789	930	1,185
Total Debt/Capital (%)	72.57	63.73	48.95	58.3	49.46	45.37	65.5	60.2	54.53	56.11	51.74	49.52	47.38	42.84	46.26
Total Debt / EV	0.19	0.21	0.11	0.22	0.2	0.22	0.29	0.22	0.16	0.18	0.22	0.19	0.16	0.15	0.15
EV/Sales	1.54	1.33	2.5	2.33	2.03	1.68	1.48	1.57	1.85	1.72	1.45	1.56	1.64	1.71	2.08
EV/EBITDA	9.09	7.63	13.99	13.44	10.06	10.28	11.58	14.81	18.08	18.32	14.76	13.17	14.2	12.74	16.08
EV/EBIT	11.67	9.69	17.9	18.04	16.06	16.02	22.52	25.64	27.74	29.07	20.64	16.45	16.78	14.55	18.86
EV/Cash Flow to Firm	9.27	8.84	13.1	11.16	9.32	10.39	11.96	13.55	13.5	10.95	74.85	21.13	16.99	12.92	18.31
EV/Free Cash Flow to Firm	8.17	7.55	11.14	9.48	8.39	9.38	9.61	12.46	12.27	10.33	46.65	18.42	15.88	12.38	17.37
Diluted Market Cap	840	751	1,427	1,568	1,342	1,085	867	1,132	1,547	1,290	1,088	1,506	2,015	2,313	3,111
Diluted Enterprise Value	1,028	918	1,538	1,668	1,591	1,360	1,193	1,396	1,821	1,497	1,365	1,840	2,377	2,690	3,635
EV per Share	47.58	41.33	67.63	72.84	70.65	63.69	55.66	63.47	81.18	68.4	62.79	89.11	122.01	145.31	202.94
TTM Sales	658	682	603	702	769	798	808	878	965	871	927	1,159	1,399	1,522	1,699
TTM EBITDA	112	119	108	122	155	131	103	93	99	82	91	137	162	204	220
TTM Operating Income	87	93	84	91	97	84	53	54	64	51	65	110	137	179	188
TTM Cash Flow to Firm	109	102	115	146	168	129	100	102	132	137	18	85	135	201	193
TTM Free Cash Flow to Firm	124	120	135	172	186	143	124	111	145	145	29	98	145	210	204

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	6.76	6.26	10.54	9.1	7.2	7.58	6.98	10.23	10.63	8.9	37.71	15.38	13.92	11.02	15.26
EV/EBIT	11.67	9.69	17.9	18.04	16.06	16.02	22.52	25.64	27.74	29.07	20.64	16.45	16.78	14.55	18.86
Enterprise Value	1,015	905	1,510	1,634	1,564	1,343	1,193	1,378	1,785	1,497	1,346	1,804	2,298	2,600	3,540
Low Price	24	28.49	31.55	57.18	43.35	41.2	29.52	32.05	44.78	35.15	44.32	42.66	66.51	84.26	120.25
EV/Sales	1.54	1.33	2.5	2.33	2.03	1.68	1.48	1.57	1.85	1.72	1.45	1.56	1.64	1.71	2.08
EV/EBITDA	9.09	7.63	13.99	13.44	10.06	10.28	11.58	14.81	18.08	18.32	14.76	13.17	14.2	12.74	16.08
Price/Earnings	40.26	20.26	21.06	19.41	22.27	28.39	- -	81.62	36.21	- -	16.98	19.46	30.99	19.07	28.72
Price/Earnings Average	31.46	20.66	15.69	18.58	24.67	32.04	-5.06	69.98	29.26	-44.62	17.64	16.27	26.59	15.99	23.97
Price/Earnings High	41.52	24.56	21.93	20.66	29.57	36.43	-6.21	90.67	37.14	-65.09	21.1	21.63	34.15	20.11	30.34
Price/Earnings Low	24.94	17.13	10.6	16.23	16.25	23.09	-3.72	50.98	23.59	-32.26	15.09	11.43	20.05	12.93	19.97
Price/Book Value	11.3	6.74	7.95	6.01	4.19	3.04	4.8	5.67	6.35	6.02	3.86	4.17	4.66	4.18	4.74
Price/Book Value Average	8.83	6.87	5.92	5.76	4.64	3.43	4.77	4.86	5.13	4.96	4.01	3.48	4	3.51	3.95
Price/Book Value High	11.65	8.16	8.28	6.4	5.56	3.9	5.84	6.3	6.51	7.24	4.79	4.63	5.14	4.41	5
Price/Book Value Low	7	5.7	4	5.03	3.05	2.47	3.5	3.54	4.14	3.59	3.43	2.45	3.02	2.83	3.29
Price/Tangible Book Value	-6.25	-7.93	-50.69	23.85	-6.78	-4.58	-4.04	-7.3	-16.28	-20.55	-13.23	-15.26	-17.46	-15.5	-9.11
Price/Tangible Book Value Average	-4.88	-8.08	-37.78	22.83	-7.51	-5.17	-4.01	-6.26	-13.15	-16.94	-13.74	-12.76	-14.98	-13	-7.6
Price/Tangible Book Value High	-6.44	-9.61	-52.81	25.39	-9	-5.88	-4.92	-8.11	-16.7	-24.72	-16.43	-16.97	-19.24	-16.34	-9.62
Price/Tangible Book Value Low	-3.87	-6.71	-25.52	19.94	-4.94	-3.73	-2.95	-4.56	-10.61	-12.25	-11.75	-8.97	-11.29	-10.51	-6.33
Price/Sales	1.26	1.08	2.32	2.19	1.71	1.34	1.07	1.27	1.57	1.48	1.15	1.27	1.38	1.46	1.78
Price/Sales Average	0.98	1.1	1.73	2.09	1.89	1.51	1.07	1.09	1.26	1.22	1.2	1.06	1.19	1.23	1.48
Price/Sales High	1.29	1.31	2.42	2.33	2.27	1.72	1.31	1.41	1.61	1.78	1.43	1.41	1.53	1.54	1.88
Price/Sales Low	0.78	0.92	1.17	1.83	1.25	1.09	0.78	0.79	1.02	0.88	1.03	0.75	0.9	0.99	1.23
Price/Cash Flow	7.55	7.21	12.14	10.47	7.83	8.26	8.69	10.96	11.43	9.43	59.48	17.21	14.31	11.04	15.6
Price/Cash Flow Average	5.9	7.35	9.04	10.03	8.68	9.33	8.63	9.39	9.24	7.78	61.76	14.4	12.28	9.26	13.02
Price/Cash Flow High	7.79	8.74	12.64	11.15	10.4	10.6	10.58	12.17	11.73	11.35	73.89	19.14	15.78	11.65	16.48
Price/Cash Flow Low	4.68	6.1	6.11	8.76	5.72	6.72	6.34	6.84	7.45	5.63	52.83	10.12	9.26	7.49	10.85
Price/Free Cash Flow Average	5.29	6.39	7.85	8.71	7.98	8.55	6.93	8.77	8.59	7.34	39.16	12.86	11.95	9.24	12.74
Price/Free Cash Flow High	6.98	7.59	10.97	9.68	9.56	9.73	8.5	11.37	10.91	10.71	46.85	17.1	15.35	11.62	16.13
Price/Free Cash Flow Low	4.19	5.3	5.3	7.61	5.26	6.16	5.1	6.39	6.93	5.31	33.5	9.04	9.01	7.47	10.61
EV/Sales Average	1.27	1.35	1.91	2.24	2.22	1.86	1.47	1.39	1.55	1.46	1.5	1.35	1.45	1.47	1.79
EV/Sales High	1.58	1.56	2.6	2.47	2.59	2.06	1.71	1.71	1.89	2.02	1.73	1.7	1.78	1.79	2.18
EV/Sales Low	1.06	1.16	1.35	1.97	1.57	1.43	1.19	1.09	1.3	1.12	1.32	1.03	1.15	1.24	1.54
EV/EBITDA Average	7.47	7.75	10.68	12.9	10.98	11.33	11.52	13.1	15.14	15.55	15.21	11.41	12.5	10.99	13.82
EV/EBITDA High	9.32	8.95	14.52	14.26	12.84	12.6	13.41	16.13	18.47	21.52	17.6	14.37	15.42	13.34	16.86
EV/EBITDA Low	6.27	6.67	7.55	11.37	7.78	8.75	9.3	10.31	12.74	11.94	13.45	8.74	9.97	9.24	11.91
EV/EBIT Average	9.59	9.84	13.67	17.32	17.52	17.66	22.4	22.68	23.23	24.67	21.26	14.26	14.78	12.54	16.21
EV/EBIT High	11.97	11.36	18.59	19.13	20.49	19.63	26.08	27.94	28.35	34.15	24.61	17.95	18.23	15.23	19.77
EV/EBIT Low	8.06	8.47	9.66	15.26	12.41	13.64	18.1	17.86	19.56	18.95	18.8	10.92	11.79	10.54	13.97
Last Price	38.74	33.69	62.67	68.39	59.4	50.65	40.45	51.31	68.72	58.95	49.9	72.6	102.8	124.26	172.91
High Price	39.95	40.84	65.28	72.8	78.89	65	49.25	57	70.5	70.91	61.99	80.72	113.31	131.06	182.71
Enterprise Value Average	834	920	1,153	1,568	1,706	1,480	1,187	1,219	1,495	1,270	1,387	1,564	2,023	2,242	3,042
Enterprise Value High	1,040	1,062	1,568	1,733	1,995	1,645	1,382	1,501	1,824	1,758	1,605	1,969	2,496	2,722	3,711
Enterprise Value Low	700	791	815	1,382	1,209	1,144	959	960	1,259	976	1,227	1,198	1,614	1,884	2,622

Shares Outstanding	23	23	23	23	23	22	22	23	23	23	22	20	18	18	17
Diluted Weighted Avg Shares	22	22	23	23	23	21	21	22	23	22	22	21	20	19	18
Basic Weighted Avg Shares	21	22	22	22	22	21	21	22	22	22	21	20	19	18	17
Revenue per Share	30.85	31.12	27	31.28	34.74	37.85	37.68	40.45	43.9	39.81	43.24	57.24	74.28	85.05	97.4
EBITDA per Share	5.24	5.42	4.84	5.42	7.02	6.2	4.81	4.29	4.49	3.73	4.25	6.77	8.59	11.4	12.62
Operating Income per Share	4.08	4.27	3.78	4.04	4.4	3.98	2.47	2.48	2.93	2.35	3.04	5.42	7.27	9.99	10.76
Basic EPS, GAAP	0.96	1.66	2.98	3.52	2.67	1.78	-7.93	0.63	1.9	-1.09	2.94	3.73	3.32	6.52	6.02
Basic EPS from Cont Ops	1.01	1.64	2.31	2.1	2.8	1.87	-7.95	0.64	1.91	-1.08	2.94	3.73	3.32	6.52	6.02
Diluted EPS, GAAP	0.95	1.63	2.92	3.45	2.61	1.76	-7.93	0.62	1.85	-1.09	2.89	3.64	3.19	6.27	5.84
Diluted EPS from Cont Ops	0.99	1.61	2.26	2.05	2.74	1.84	-7.95	0.63	1.87	-1.08	2.89	3.64	3.19	6.27	5.84
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	5.13	4.67	5.16	6.53	7.58	6.13	4.65	4.68	6.01	6.25	0.84	4.22	7.18	11.25	11.09
Free Cash Flow per Basic Share	4.44	3.87	4.26	5.37	6.74	5.47	3.52	4.27	5.41	5.88	0.33	3.6	6.68	10.77	10.49
Cash & Equivalents per Share	0.24	1.15	2.6	11.45	2.64	0.81	0.79	1.53	0.53	3.07	0.97	0.58	0.65	1.22	1.4
Book Value per Share	3.43	5	7.88	11.37	14.19	16.68	8.43	9.05	10.83	9.79	12.93	17.42	22.05	29.72	36.51
Tangible Book Value per Share	-6.2	-4.25	-1.24	2.87	-8.77	-11.06	-10.02	-7.03	-4.22	-2.87	-3.77	-4.76	-5.89	-8.02	-18.99

Huron Consulting Group Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)