InterDigital, Inc. Financial Ratios — IDCC 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 (%)	20.71	48.22	5.69	14.5	14.85	31.38	14.86	4.84	1.47	3.17	3.87	6.39	14.49	22.14	20.9
Return on Assets (%)	9.56	26.47	3.52	9.05	8.94	19.3	9.84	3.74	1.29	2.78	3.41	5.31	11.66	19.89	20.85
Return on Capital (%)	18.41	37.06	5.65	12.56	12.17	23.81	12.98	- -	2.78	- -	4.72	5.92	12.22	18.22	18.14
Return on Invested Capital (%)	18.95	41.39	6.81	15.52	15.77	30.91	15.93	- -	1.75	- -	6.21	9.51	15.55	28.77	27.21
Gross Margin (%)	76.23	80.95	56.04	67.82	72.73	84.48	80.74	59.64	51.42	52.6	84.81	84.4	85.55	80.51	88.77
EBITDA Margin (%)	52.55	69.05	36.79	50.79	58.07	73.6	67.28	41.87	36.04	37.94	41.67	50.76	54.48	58.65	64.55
Operating Margin (%)	44.66	65.09	26.52	40.63	47.24	65.68	56.57	20.36	11.86	15.37	23.29	33.6	40.32	50.6	55.26
Incremental Operating Margin (%)	108.96	82.15	102.24	91.38	154.56	101.93	102.18	105.93	-214.93	43.26	66.12	168.95	73.88	68.32	-61.86
Pretax Margin (%)	41.3	61.63	18.91	36.92	41.01	63.42	54.86	10.43	8.13	8.72	13.53	25.68	42.69	49.44	56.29
Profit Margin (%)	29.65	40.99	11.73	25.09	27.01	46.41	33.07	21.15	6.56	12.48	13	20.47	38.95	41.29	48.76
Net Income to Common Margin (%)	29.65	40.99	11.73	25.09	27.01	46.41	33.07	21.15	6.56	12.48	13	20.47	38.95	41.29	48.76
Effective Tax Rate (%)	28.2	33.48	42	33.94	35.7	27.66	41.61	- -	42.37	- -	26.7	21.69	10.04	16.49	13.38
Dvd Payout Ratio (%)	20.29	30.57	37.21	24.09	25.48	10.31	26.18	89.89	496.77	138.58	148.06	46.78	18.96	11.66	14.92
Sustainable Growth Rate (%)	16.51	33.48	3.57	11.01	11.07	28.15	10.97	0.49	-5.83	-1.22	-1.86	3.4	11.74	19.56	17.79

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	193	200	209	216	487	272	285	317	445	368	423	627	625	488	488
ST Debt	- -	- -	- -	- -	227	- -	- -	- -	94	- -	- -	- -	579	456	458
LT Debt	193	200	209	216	260	272	285	317	351	368	423	627	46	31	30
Total Debt/EBITDA	1.22	0.44	1.74	1.02	1.9	0.56	0.8	2.47	3.87	2.7	2.38	2.7	2.09	0.96	0.91
Net Debt/EBITDA	-0.94	-0.33	-2.41	-1.01	-0.09	-0.27	-0.41	-1.23	-2.62	-0.77	-1.6	-0.37	0.57	-0.11	-0.49
Total Debt/EBIT	1.43	0.46	2.42	1.28	2.33	0.62	0.95	5.07	11.76	6.67	4.27	4.08	2.82	1.11	1.06
Net Debt/EBIT	-1.11	-0.35	-3.35	-1.26	-0.11	-0.3	-0.49	-2.52	-7.95	-1.91	-2.86	-0.56	0.77	-0.13	-0.57
EBITDA to Interest Expense	14.55	30.68	7.73	13.13	8.43	23.2	20.09	3.58	2.81	3.34	7.03	7.88	6.68	11.22	13.47
EBITDA-CapEx/Interest Expense	14.2	29.41	5.82	11.06	7.65	22.69	19.98	3.45	2.7	3.05	6.84	7.77	6.59	10.99	13.07
EBIT to Interest Expense	12.36	28.93	5.58	10.5	6.86	20.7	16.9	1.74	0.92	1.35	3.93	5.21	4.94	9.68	11.53
Interest Expense	11	15	15	16	30	21	18	36	41	41	25	29	45	45	40
Common Equity/Total Assets	46.88	62.46	61.21	63.52	57.49	64.91	67.4	88.33	87.68	87.53	88.56	78.56	82.6	96.79	102.41
Long-Term Debt/Equity (%)	40.82	38.63	39.12	45.45	49.74	36.06	32.65	33.84	44.59	46.2	56.15	85.83	7.98	3.64	2.71
Long-Term Debt/Capital (%)	29.17	23.29	23.32	22.03	19.29	19.32	18.36	18.08	18.62	20.38	22.58	29.5	2.22	1.38	1.15
Long-Term Debt/Total Assets (%)	19.31	18.97	18.76	18.12	17.61	15.74	15.38	19.51	21.75	22.77	25.96	33	2.62	1.7	1.45
Total Debt/Equity (%)	40.86	38.63	39.12	45.45	93.27	36.06	32.65	33.84	56.56	46.2	56.15	85.83	107.5	56.88	44.34
Total Debt/Capital (%)	29.19	23.29	23.32	22.03	36.17	19.32	18.36	18.08	23.62	20.38	22.58	29.5	29.94	21.53	18.76
Total Debt/Total Assets (%)	19.33	18.97	18.76	18.12	33.01	15.74	15.38	19.51	27.59	22.77	25.96	33	35.3	26.56	23.65
Net Debt to Equity	-31.7	-28.81	-54.12	-44.64	-4.49	-17.51	-16.94	-16.81	-38.25	-13.24	-37.66	-11.83	29.35	-6.48	-24
Net Debt/Capital (%)	-47.03	-29.28	-72.65	-38.42	-2.8	-13.15	-13.21	-12.32	-26.44	-7.92	-24.32	-6.03	10.34	-3.2	-14.18
EBITDA	159	458	120	211	256	490	359	129	115	136	177	232	299	509	538
EBITDA-CapEx	155	439	90	178	233	479	356	124	110	124	172	229	295	499	522
Operating Income (Loss)	135	432	86	169	209	437	301	63	38	55	99	154	222	440	461

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	3.92	3.34	5.52	3.43	2.33	2.24	3.08	5.27	3.03	3.13	2.53	4.43	1.14	1.32	1.65
Current Ratio	4.44	4.71	6.78	3.84	2.53	2.87	3.71	5.71	3.33	3.39	2.83	4.96	1.33	1.7	1.84
Quick Ratio	4.08	4.32	6.26	3.68	2.47	2.78	3.65	5.47	3.24	3.34	2.77	4.86	1.3	1.6	1.8
CFO/Avg Current Liab	-0.2	1.03	1.46	1.46	0.41	1.05	0.79	0.53	0.37	0.54	0.39	0.89	0.37	0.34	0.74
Common Equity/Total Assets	46.88	62.46	61.21	63.52	57.49	64.91	67.4	88.33	87.68	87.53	88.56	78.56	82.6	96.79	102.41
Long-Term Debt/Equity (%)	40.82	38.63	39.12	45.45	49.74	36.06	32.65	33.84	44.59	46.2	56.15	85.83	7.98	3.64	2.71
Long-Term Debt/Capital (%)	29.17	23.29	23.32	22.03	19.29	19.32	18.36	18.08	18.62	20.38	22.58	29.5	2.22	1.38	1.15
Long-Term Debt/Total Assets (%)	19.31	18.97	18.76	18.12	17.61	15.74	15.38	19.51	21.75	22.77	25.96	33	2.62	1.7	1.45
Total Debt/Equity (%)	40.86	38.63	39.12	45.45	93.27	36.06	32.65	33.84	56.56	46.2	56.15	85.83	107.5	56.88	44.34
Total Debt/Capital (%)	29.19	23.29	23.32	22.03	36.17	19.32	18.36	18.08	23.62	20.38	22.58	29.5	29.94	21.53	18.76
Total Debt/Total Assets (%)	19.33	18.97	18.76	18.12	33.01	15.74	15.38	19.51	27.59	22.77	25.96	33	35.3	26.56	23.65
CFO/Total Liabilities	-6.54	33.02	37.66	33.74	13.05	44.6	32.18	21.32	10.83	19.94	14.9	24.46	17.97	27.75	56.53
CFO/CapEx	-8.95	9.31	7.37	7.25	5.25	40.27	152.49	30.42	19.83	13.86	26.82	90.63	50.08	26.89	34.27
Altman's Z-Score	4.72	6.27	3.95	4.69	3.66	5.22	4.56	5.02	4.03	4.23	4.4	3.61	4.03	6.61	8.65

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	9.78	6.7	2.48	5.75	8.36	4.72	2.4	2.45	10.08	16.21	18.06	10.86	6.45	5.68	6.46
Days Sales Outstanding	37.32	54.48	147.35	63.43	43.65	77.38	152.3	149.21	36.22	22.51	20.21	33.6	56.61	64.21	56.48
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	9.77	15.11	8.39	4.52	4.49	6.25	8.45	8.38	9.46	13.97	7.13	8.33	8.9	16.88	8.42
Accounts Payable Turnover Days	37.35	24.15	43.51	80.69	81.33	58.36	43.22	43.58	38.59	26.14	51.21	43.83	41.01	21.62	43.37
Cash Conversion Cycle	-0.03	30.34	103.84	-17.25	-37.68	19.03	109.08	105.63	-2.36	-3.63	-31	-10.22	15.6	42.59	13.11
Inventory to Cash Days	37.32	54.48	147.35	63.43	43.65	77.38	152.3	149.21	36.22	22.51	20.21	33.6	56.61	64.21	56.48
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	1,979	1,770	1,212	2,085	1,768	3,154	2,635	2,291	1,719	1,867	2,204	1,490	2,915	4,906	8,212
- Cash & Cash Equivalents	342	350	498	429	510	404	433	475	745	473	706	693	437	527	739
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	5	7	11	15	18	1	25	23	8	6	- -	- -	- -
+ Total Debt	193	200	209	216	487	272	285	317	445	368	423	627	625	488	488
Enterprise Value	1,493	1,393	728	1,605	1,332	2,488	1,780	1,664	1,264	1,332	1,692	920	2,534	4,435	7,457
Total Capital	660	860	895	981	1,346	1,408	1,553	1,755	1,883	1,806	1,872	2,125	2,088	2,264	2,602
Total Debt/Capital (%)	29.19	23.29	23.32	22.03	36.17	19.32	18.36	18.08	23.62	20.38	22.58	29.5	29.94	21.53	18.76
Total Debt / EV	0.13	0.14	0.29	0.13	0.37	0.11	0.16	0.19	0.35	0.28	0.25	0.68	0.25	0.11	0.07
EV/Sales	4.95	2.1	2.24	3.86	3.02	3.74	3.34	5.41	3.96	3.71	3.98	2.01	4.61	5.11	8.94
EV/EBITDA	9.42	3.04	6.08	7.6	5.2	5.08	4.96	12.93	11	9.78	9.55	3.96	8.46	8.71	13.85
EV/EBIT	11.08	3.23	8.44	9.5	6.39	5.69	5.9	26.59	33.4	24.14	17.08	5.99	11.44	10.09	16.18
EV/Cash Flow to Firm	- -	7.43	3.2	6.35	9.26	5.54	5.46	7.79	11.18	6.26	11.37	2.98	9.98	14.33	12.88
EV/Free Cash Flow to Firm	- -	6.74	2.84	5.61	7.95	5.41	5.42	7.62	10.75	5.93	11.01	2.95	9.81	13.88	12.53
Diluted Market Cap	2,005	1,783	1,222	2,110	1,788	3,215	2,725	2,345	1,732	1,885	2,239	1,508	3,050	5,756	10,976
Diluted Enterprise Value	1,855	1,634	938	1,905	1,776	3,097	2,595	2,189	1,456	1,802	1,963	1,448	3,238	5,716	10,725
EV per Share	32.88	32.34	17.71	40.71	36.96	72.06	51.44	48.25	40.06	43.28	55.01	30.57	94.35	175.14	289.11
TTM Sales	302	663	325	416	441	666	533	307	319	359	425	458	550	869	834
TTM EBITDA	159	458	120	211	256	490	359	129	115	136	177	232	299	509	538
TTM Operating Income	135	432	86	169	209	437	301	63	38	55	99	154	222	440	461
TTM Cash Flow to Firm	-27	188	227	253	144	449	326	213	113	213	149	309	254	309	579
TTM Free Cash Flow to Firm	-23	207	257	286	168	460	328	218	118	225	154	312	258	320	595

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	-65.73	9.07	4.93	7.66	12.08	7.22	8.57	15.47	18.44	10.75	16.55	5.22	13.99	20.44	19.59
EV/EBIT	11.08	3.23	8.44	9.5	6.39	5.69	5.9	26.59	33.4	24.14	17.08	5.99	11.44	10.09	16.18
Enterprise Value	1,493	1,393	728	1,605	1,332	2,488	1,780	1,664	1,264	1,332	1,692	920	2,534	4,435	7,457
Low Price	34.61	22.37	28.53	26.25	44.28	41.01	67.55	62.34	47.02	31.04	59.93	40.23	52.13	95.33	169.58
EV/Sales	4.95	2.1	2.24	3.86	3.02	3.74	3.34	5.41	3.96	3.71	3.98	2.01	4.61	5.11	8.94
EV/EBITDA	9.42	3.04	6.08	7.6	5.2	5.08	4.96	12.93	11	9.78	9.55	3.96	8.46	8.71	13.85
Price/Earnings	22.11	6.51	31.77	19.99	14.83	10.21	14.95	35.23	82.14	41.68	39.85	15.9	13.62	13.68	20.2
Price/Earnings Average	25.01	5.47	43.44	15.22	15.88	7.04	15.78	41.24	93.28	38.8	38.72	18.49	10.36	9.18	16.55
Price/Earnings High	41.87	7.41	52.44	20.74	18.35	10.95	20.09	45.53	111.59	46.07	47.71	23.77	14.03	14.4	26.17
Price/Earnings Low	17.57	3.54	30.74	9.92	13.39	4.58	13.27	33.06	70.88	21.32	33.34	12.93	6.54	6.73	10.76
Price/Book Value	4.23	2.68	1.78	2.75	2.09	2.81	2.11	1.59	1.22	1.32	1.53	1	1.99	2.76	3.88
Price/Book Value Average	4.79	2.25	2.43	2.1	2.23	1.94	2.23	1.87	1.38	1.23	1.49	1.16	1.52	1.85	3.18
Price/Book Value High	8.02	3.05	2.94	2.86	2.58	3.02	2.83	2.06	1.65	1.46	1.83	1.49	2.05	2.91	5.03
Price/Book Value Low	3.36	1.46	1.72	1.37	1.88	1.26	1.87	1.5	1.05	0.68	1.28	0.81	0.96	1.36	2.07
Price/Tangible Book Value	5.93	5.19	3.7	9.92	7.24	7.15	4.83	4.76	4.91	5.25	6.01	4.21	11.85	9.32	10.83
Price/Tangible Book Value Average	6.7	4.36	5.06	7.56	7.75	4.93	5.1	5.57	5.58	4.89	5.84	4.89	9.01	6.26	8.88
Price/Tangible Book Value High	11.23	5.9	6.11	10.3	8.95	7.67	6.49	6.15	6.67	5.8	7.19	6.29	12.2	9.81	14.04
Price/Tangible Book Value Low	4.71	2.82	3.58	4.92	6.53	3.21	4.28	4.46	4.24	2.68	5.02	3.42	5.69	4.59	5.77
Price/Sales	6.56	2.67	3.73	5.01	4	4.74	4.94	7.45	5.39	5.2	5.18	3.25	5.3	5.65	9.85
Price/Sales Average	7.42	2.24	5.1	3.82	4.29	3.27	5.22	8.72	6.12	4.84	5.03	3.78	4.04	3.79	8.07
Price/Sales High	12.42	3.04	6.15	5.2	4.96	5.08	6.64	9.63	7.32	5.75	6.2	4.86	5.46	5.95	12.76
Price/Sales Low	5.21	1.45	3.61	2.49	3.62	2.13	4.39	6.99	4.65	2.66	4.33	2.65	2.55	2.78	5.24
Price/Cash Flow	-57.62	9.96	5.56	8.62	14.22	7.26	8.34	15.61	19.22	11.42	16.9	5.21	13.64	18.07	15.08
Price/Cash Flow Average	-65.16	8.37	7.6	6.56	15.22	5.01	8.81	18.27	21.83	10.63	16.42	6.06	10.38	12.12	12.36
Price/Cash Flow High	-109.1	11.34	9.17	8.94	17.59	7.79	11.21	20.17	26.11	12.63	20.23	7.79	14.05	19.02	19.55
Price/Cash Flow Low	-45.77	5.42	5.38	4.28	12.84	3.26	7.4	14.65	16.59	5.84	14.14	4.23	6.55	8.89	8.03
Price/Free Cash Flow Average	-74.33	7.61	6.74	5.83	12.93	4.99	9.05	18.1	20.94	10.01	16.08	6.07	10.64	13.71	16.05
Price/Free Cash Flow High	-124.45	10.32	8.14	7.95	14.95	7.75	11.51	19.99	25.05	11.88	19.81	7.8	14.41	21.51	25.38
Price/Free Cash Flow Low	-52.21	4.94	4.77	3.8	10.91	3.24	7.6	14.52	15.91	5.5	13.85	4.24	6.72	10.06	10.43
EV/Sales Average	6.92	2.02	4.22	3.33	4.26	3.09	4.97	8.21	5.26	4.61	4.38	3.65	4.38	3.74	7.77
EV/Sales High	11.92	2.81	5.28	4.71	4.93	4.91	6.4	9.12	6.46	5.52	5.55	4.73	5.81	5.9	12.46
EV/Sales Low	4.71	1.23	2.73	2	3.59	1.95	4.14	6.49	3.79	2.43	3.69	2.51	2.89	2.73	4.94
EV/EBITDA Average	13.17	2.92	11.48	6.55	7.34	4.2	7.39	19.62	14.58	12.16	10.52	7.19	8.04	6.38	12.03
EV/EBITDA High	22.68	4.07	14.35	9.28	8.49	6.66	9.51	21.79	17.92	14.55	13.32	9.32	10.66	10.06	19.3
EV/EBITDA Low	8.97	1.78	7.43	3.93	6.18	2.65	6.16	15.49	10.5	6.41	8.84	4.95	5.3	4.66	7.66
EV/EBIT Average	15.49	3.1	15.92	8.18	9.02	4.71	8.79	40.34	44.3	30.02	18.83	10.87	10.86	7.4	14.06
EV/EBIT High	26.69	4.32	19.9	11.6	10.43	7.47	11.31	44.81	54.43	35.92	23.84	14.08	14.4	11.66	22.55
EV/EBIT Low	10.55	1.89	10.3	4.91	7.6	2.97	7.32	31.85	31.91	15.82	15.82	7.48	7.17	5.4	8.95
Last Price	43.57	41.09	29.49	52.9	49.04	91.35	76.15	66.43	54.49	60.68	71.63	49.48	108.54	193.72	318.38
High Price	82.5	46.75	48.68	54.9	60.69	98	102.3	85.85	74.03	67.06	85.75	73.97	111.79	203.9	412.6
Enterprise Value Average	2,088	1,337	1,374	1,383	1,881	2,059	2,651	2,525	1,676	1,656	1,865	1,672	2,406	3,252	6,479
Enterprise Value High	3,597	1,864	1,718	1,959	2,176	3,266	3,410	2,805	2,059	1,982	2,362	2,166	3,191	5,124	10,392
Enterprise Value Low	1,422	814	889	830	1,584	1,299	2,208	1,994	1,207	873	1,568	1,150	1,588	2,374	4,123

Shares Outstanding	46	41	40	37	35	34	35	34	31	31	31	30	26	26	26
Diluted Weighted Avg Shares	46	43	41	40	36	35	36	35	32	31	31	30	28	30	34
Basic Weighted Avg Shares	45	43	41	39	36	35	35	34	32	31	31	30	27	25	26
Revenue per Share	6.64	15.4	7.91	10.55	12.25	19.29	15.4	8.91	10.11	11.66	13.83	15.21	20.46	34.29	32.33
EBITDA per Share	3.49	10.63	2.91	5.36	7.11	14.19	10.36	3.73	3.64	4.43	5.76	7.72	11.15	20.12	20.87
Operating Income per Share	2.97	10.02	2.1	4.29	5.79	12.67	8.71	1.81	1.2	1.79	3.22	5.11	8.25	17.35	17.87
Basic EPS, GAAP	1.97	6.31	0.93	2.65	3.31	8.95	5.09	1.89	0.66	1.46	1.8	3.11	7.97	14.16	15.77
Basic EPS from Cont Ops	1.97	6.31	0.87	2.57	3.23	8.85	4.93	1.72	0.47	1.23	1.37	3.06	7.86	14.16	15.77
Diluted EPS, GAAP	1.94	6.26	0.92	2.62	3.27	8.78	4.93	1.84	0.66	1.44	1.77	3.07	7.62	12.07	11.8
Diluted EPS from Cont Ops	1.94	6.26	0.86	2.54	3.19	8.68	4.77	1.68	0.47	1.22	1.35	3.02	7.51	12.07	11.8
Dividend per Share	0.4	1.93	0.3	0.6	0.8	0.9	1.25	1.41	1.41	1.4	1.4	1.41	1.47	1.65	2.35
Cash Flow per Share	-0.76	4.12	5.31	6.14	3.45	12.57	9.13	4.26	2.84	5.31	4.24	9.5	7.96	10.72	21.11
Free Cash Flow per Basic Share	-0.84	3.68	4.59	5.29	2.79	12.26	9.07	4.12	2.69	4.93	4.08	9.4	7.8	10.32	20.49
Cash & Equivalents per Share	14.93	13.4	16.99	17.86	25.9	27.6	33.46	27.42	29.31	30.11	30.61	39.92	37.47	37.84	48.2
Book Value per Share	10.29	15.32	16.57	19.22	23.52	32.48	36.12	41.65	44.81	45.97	46.87	49.58	54.46	70.15	81.96
Tangible Book Value per Share	7.35	7.92	7.96	5.33	6.78	12.78	15.77	13.96	11.09	11.56	11.93	11.76	9.16	20.78	29.4

InterDigital, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)