Jacobs Solutions Inc. Financial Ratios — J 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Return on Common Equity (%)	13.06	13.2	13.05	9.25	8.33	5.74	7.78	4.19	21.14	11.96	11.5	15.16	14.76	22.52	13.99
Return on Assets (%)	6.08	5.81	6	4.17	3.73	2.78	3.99	1.63	7.03	4.13	3.54	4.4	4.55	6.11	2.51
Return on Capital (%)	11.6	10.87	11.01	7.42	6.65	5.16	7.28	3	15.36	8.37	7.35	7.54	8.44	12.26	6.33
Return on Invested Capital (%)	9.74	9.41	9.73	6.77	6.57	5.19	3.59	0.1	4.72	5.96	4.36	4.32	5	6.04	6.61
Gross Margin (%)	15.02	15.85	15.59	16.34	16.25	16.12	19.91	20.4	19.45	19.07	21.6	26.37	24.98	24.63	24.81
EBITDA Margin (%)	5.92	6.4	6.5	5.31	4.91	4.27	5.79	5.54	4.51	5.29	6.66	8.6	9.07	8.71	9.15
Operating Margin (%)	5	5.47	5.66	4.16	3.68	3.09	3.86	3.66	3.18	3.95	4.88	5.52	6.23	6.02	7.18
Incremental Operating Margin (%)	25.49	15.07	7.89	-16.07	14.22	9.29	2.04	3.37	0.81	15.81	28.94	3.44	12.79	2.46	32.37
Pretax Margin (%)	4.98	5.45	5.6	4.27	3.55	2.62	3.84	3.13	2.76	3.25	4.94	4.88	4.8	6.76	4.52
Profit Margin (%)	3.19	3.48	3.58	2.58	2.5	1.92	4.64	1.54	6.66	3.63	3.38	6.58	6.14	7.01	2.41
Net Income to Common Margin (%)	3.19	3.48	3.58	2.58	2.5	1.92	4.64	1.54	6.66	3.63	3.38	6.58	6.14	7.01	2.41
Effective Tax Rate (%)	35.12	34.11	33.46	35.05	23.54	25.18	30.06	98.38	10.53	12.54	39.5	13.89	19.45	16.92	39.66
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	2.68	34.6	581.66	31.57	23.43	28.61	24.77	27.91	21.03	44.67
Sustainable Growth Rate (%)	13.06	13.2	13.05	9.25	8.33	5.59	5.09	-20.2	14.46	9.16	8.21	11.4	10.64	17.78	7.74

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Total Debt	568	528	438	801	598	388	238	2,147	1,401	2,576	3,824	4,165	3,467	2,752	2,710
ST Debt	566	- -	23	37	13	2	3	3	200	164	226	201	188	996	111
LT Debt	2	528	415	764	584	385	235	2,144	1,201	2,412	3,598	3,965	3,280	1,756	2,599
Total Debt/EBITDA	0.92	0.76	0.57	1.19	1.01	0.83	0.65	3.66	2.44	3.59	4.07	4.95	3.52	2.75	2.46
Net Debt/EBITDA	-0.55	-0.72	-1.07	0.1	0.23	-0.57	-1.46	2.58	1.34	1.14	2	2.7	2.14	1.08	0.91
Total Debt/EBIT	1.09	0.89	0.65	1.52	1.34	1.15	0.98	5.54	3.46	4.81	5.56	7.72	5.13	3.97	3.14
Net Debt/EBIT	-0.65	-0.85	-1.22	0.13	0.31	-0.79	-2.2	3.9	1.9	1.52	2.73	4.2	3.11	1.56	1.16
EBITDA to Interest Expense	69.81	59.64	59.5	58.89	30.5	30.71	30.47	7.63	6.85	11.54	12.91	8.39	5.85	5.92	7.55
EBITDA-CapEx/Interest Expense	58.59	50.86	49.63	47.33	25.97	25.61	20.66	6.4	5.22	9.63	11.64	7.12	5.03	5.21	7.01
EBIT to Interest Expense	58.97	51.01	51.83	46.17	22.84	22.19	20.29	5.05	4.83	8.62	9.46	5.39	4.02	4.1	5.92
Interest Expense	9	12	13	11	20	15	12	77	84	62	73	100	168	169	146
Common Equity/Total Assets	43.43	44.6	47.19	43.28	46.49	50.37	52.05	31.25	35.52	33.59	28.32	29.69	31.94	21.18	14.62
Long-Term Debt/Equity (%)	0.06	14.02	9.77	16.96	13.42	8.9	5.24	36.07	20.82	41.19	54.25	58.85	45.34	32.6	55.69
Long-Term Debt/Capital (%)	0.06	14.58	10.63	16.99	13.65	9.26	5.68	34.64	21.73	35.65	41.55	43.12	37.17	28.88	48.3
Long-Term Debt/Total Assets (%)	0.03	7.72	5.71	9.04	7.51	5.24	3.18	16.96	10.48	19.52	24.59	27.04	22.44	14.94	23.1
Total Debt/Equity (%)	17.09	14.02	10.31	17.77	13.72	8.95	5.31	36.12	24.29	44	57.66	61.83	47.94	51.08	58.07
Total Debt/Capital (%)	17.37	14.58	11.21	17.81	13.96	9.32	5.75	34.69	25.35	38.08	44.15	45.3	39.3	45.26	50.36
Total Debt/Total Assets (%)	9.16	7.72	6.02	9.47	7.68	5.27	3.23	16.98	12.22	20.85	26.13	28.41	23.72	23.4	24.08
Net Debt to Equity	-10.16	-13.38	-19.27	1.51	3.14	-6.19	-11.95	25.44	13.35	13.91	28.33	33.65	29.09	20.04	21.45
Net Debt/Capital (%)	-14.27	-19.46	-30.9	1.81	3.58	-7.65	-15.93	27.23	15.73	13.8	24.57	28.15	26.13	21.87	24.15
EBITDA	614	697	768	673	595	469	367	586	574	718	939	841	984	1,001	1,101
EBITDA-CapEx	516	594	641	541	506	391	249	491	438	599	846	713	846	880	1,022
Operating Income (Loss)	519	596	669	528	446	339	244	387	405	536	688	540	676	692	864

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Cash Ratio	0.42	0.59	0.67	0.31	0.23	0.37	0.4	0.2	0.35	0.41	0.32	0.35	0.23	0.46	0.37
Current Ratio	1.47	2.07	2.14	1.66	1.58	1.61	1.56	1.45	1.34	1.54	1.34	1.45	1.37	1.2	1.3
Quick Ratio	1.38	1.94	2.02	1.53	1.52	1.55	1.49	1	1.28	1.49	1.28	1.4	0.94	1.16	1.26
CFO/Avg Current Liab	0.14	0.15	0.25	0.34	0.22	0.36	0.31	0.19	-0.12	0.27	0.24	0.15	0.29	0.28	0.18
Common Equity/Total Assets	43.43	44.6	47.19	43.28	46.49	50.37	52.05	31.25	35.52	33.59	28.32	29.69	31.94	21.18	14.62
Long-Term Debt/Equity (%)	0.06	14.02	9.77	16.96	13.42	8.9	5.24	36.07	20.82	41.19	54.25	58.85	45.34	32.6	55.69
Long-Term Debt/Capital (%)	0.06	14.58	10.63	16.99	13.65	9.26	5.68	34.64	21.73	35.65	41.55	43.12	37.17	28.88	48.3
Long-Term Debt/Total Assets (%)	0.03	7.72	5.71	9.04	7.51	5.24	3.18	16.96	10.48	19.52	24.59	27.04	22.44	14.94	23.1
Total Debt/Equity (%)	17.09	14.02	10.31	17.77	13.72	8.95	5.31	36.12	24.29	44	57.66	61.83	47.94	51.08	58.07
Total Debt/Capital (%)	17.37	14.58	11.21	17.81	13.96	9.32	5.75	34.69	25.35	38.08	44.15	45.3	39.3	45.26	50.36
Total Debt/Total Assets (%)	9.16	7.72	6.02	9.47	7.68	5.27	3.23	16.98	12.22	20.85	26.13	28.41	23.72	23.4	24.08
CFO/Total Liabilities	8.22	9.76	14.82	18.28	14.13	22.45	19.87	7.18	-6.44	12.42	9.08	5.99	13.2	16.55	10.43
CFO/CapEx	2.39	2.92	3.52	5.46	5.48	8.75	4.87	5.07	-2.69	6.82	7.83	3.72	7.09	8.71	8.67
Altman's Z-Score	4.85	5.02	5.45	5.06	5.21	5.68	4.57	3.37	4.98	4.71	5.04	4.04	3.49	4.5	4.83

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Accounts Receivable Turnover	20.42	9.86	9.15	9.02	9.18	9.44	6.15	10.29	10.94	10.78	10.96	7.31	8.58	9.55	9.03
Days Sales Outstanding	17.87	37.03	39.88	40.46	39.76	38.68	59.36	35.47	33.38	33.85	33.31	49.96	42.53	38.21	40.43
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	26.93	25.18	23.91	19.66	17.06	16.88	8.41	11.54	11.1	10.29	11.22	7.68	8.62	8.88	7.9
Accounts Payable Turnover Days	13.55	14.49	15.27	18.57	21.4	21.62	43.41	31.64	32.88	35.48	32.54	47.51	42.35	41.09	46.22
Cash Conversion Cycle	4.32	22.53	24.62	21.89	18.36	17.07	15.95	3.84	0.49	-1.62	0.77	2.45	0.18	-2.88	-5.79
Inventory to Cash Days	17.87	37.03	39.88	40.46	39.76	38.68	59.36	35.47	33.38	33.85	33.31	49.96	42.53	38.21	40.43
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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Market Capitalization	3,357	4,268	6,221	5,269	3,870	5,139	5,754	8,703	10,437	10,093	14,272	11,546	14,295	16,242	18,203
- Cash & Cash Equivalents	906	1,032	1,256	733	461	656	774	635	631	862	1,014	1,140	771	1,145	1,235
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	10	45	35	36	65	65	59	90	54	40	693	677	687	838	1,026
+ Total Debt	568	528	438	801	598	388	238	2,147	1,401	2,576	3,824	4,165	3,467	2,752	2,710
Enterprise Value	3,030	3,810	5,438	5,373	4,072	4,936	5,277	10,306	10,810	11,500	17,774	15,248	17,678	17,938	20,703
Total Capital	3,271	3,624	3,906	4,496	4,282	4,160	4,139	6,190	5,527	6,767	8,661	9,195	8,823	6,081	5,380
Total Debt/Capital (%)	17.37	14.58	11.21	17.81	13.96	9.32	5.75	34.69	25.35	38.08	44.15	45.3	39.3	45.26	50.36
Total Debt / EV	0.19	0.14	0.08	0.15	0.15	0.08	0.05	0.21	0.13	0.22	0.22	0.27	0.2	0.15	0.13
EV/Sales	0.29	0.35	0.46	0.42	0.34	0.45	0.83	0.97	0.85	0.85	1.26	1.56	1.63	1.56	1.72
EV/EBITDA	4.93	5.47	7.08	7.98	6.85	10.53	14.39	17.59	18.83	16.02	18.93	18.13	17.97	17.92	18.8
EV/EBIT	5.84	6.39	8.13	10.18	9.14	14.58	21.61	26.6	26.7	21.46	25.83	28.24	26.13	25.91	23.97
EV/Cash Flow to Firm	12.51	12.39	11.9	7.37	8.15	7.14	9.05	21.36	- -	13.35	23.08	27.18	15.92	15.01	26.73
EV/Free Cash Flow to Firm	8.89	9.29	9.31	6.24	6.93	6.42	7.52	17.85	- -	11.74	20.59	22.14	14.17	13.63	24.25
Diluted Market Cap	3,398	4,303	6,301	5,345	3,904	5,197	5,791	8,778	10,535	10,184	14,281	11,616	14,364	16,314	18,273
Diluted Enterprise Value	3,071	3,845	5,518	5,450	4,106	4,994	5,314	10,380	11,359	11,938	17,783	15,318	17,747	18,760	20,773
EV per Share	24.11	29.84	42.06	41.18	32.57	41.09	44.2	74.93	78.38	87.42	136.52	118.51	139.63	143.13	170.44
TTM Sales	10,382	10,894	11,818	12,695	12,115	10,964	6,330	10,580	12,738	13,567	14,093	9,783	10,851	11,501	12,030
TTM EBITDA	614	697	768	673	595	469	367	586	574	718	939	841	984	1,001	1,101
TTM Operating Income	519	596	669	528	446	339	244	387	405	536	688	540	676	692	864
TTM Cash Flow to Firm	242	308	457	729	499	692	583	482	-291	861	770	561	1,110	1,195	775
TTM Free Cash Flow to Firm	341	410	584	861	588	769	701	577	-155	980	863	689	1,248	1,316	854

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Price/Free Cash Flow	10.14	10.7	10.94	6.26	6.81	6.86	8.36	15.24	-45.71	11.01	17.43	19.29	12.91	13.88	23.86
EV/EBIT	5.84	6.39	8.13	10.18	9.14	14.58	21.61	26.6	26.7	21.46	25.83	28.24	26.13	25.91	23.97
Enterprise Value	3,030	3,810	5,438	5,373	4,072	4,936	5,277	10,306	10,810	11,500	17,774	15,248	17,678	17,938	20,703
Low Price	26.21	25.43	31.66	40.19	30	28.75	40.66	45.67	45.63	49.04	74.61	89.13	88.32	99.85	105.18
EV/Sales	0.29	0.35	0.46	0.42	0.34	0.45	0.83	0.97	0.85	0.85	1.26	1.56	1.63	1.56	1.72
EV/EBITDA	4.93	5.47	7.08	7.98	6.85	10.53	14.39	17.59	18.83	16.02	18.93	18.13	17.97	17.92	18.8
Price/Earnings	10.14	11.26	14.7	16.06	12.77	24.42	19.59	53.25	12.31	20.52	29.92	17.93	21.47	20.15	62.91
Price/Earnings Average	13.65	11.35	12.8	19.1	14.77	21.4	18.54	45.09	10.16	19.48	27.56	21.9	19.07	18.03	56.04
Price/Earnings High	17.5	13.42	15.76	22	17.03	26.39	21.32	54.23	12.66	23.01	32.95	24.84	21.68	20.35	63.98
Price/Earnings Low	9.95	8.57	9.67	15.98	12.38	16.41	16.52	38.43	7.42	13.12	20.36	17.81	16.8	15.52	44.16
Price/Book Value	1.25	1.4	1.81	1.44	1.07	1.39	1.5	2.2	2.56	2.43	3.44	2.65	3.06	6.52	11.07
Price/Book Value Average	1.68	1.41	1.58	1.71	1.24	1.21	1.42	1.86	2.12	2.31	3.17	3.24	2.72	5.84	9.86
Price/Book Value High	2.15	1.67	1.94	1.97	1.43	1.5	1.63	2.24	2.64	2.73	3.79	3.68	3.09	6.59	11.25
Price/Book Value Low	1.22	1.06	1.19	1.43	1.04	0.93	1.26	1.59	1.55	1.55	2.34	2.63	2.4	5.02	7.77
Price/Tangible Book Value	2.82	2.82	3.1	5.07	4.06	5.63	5.03	15.12	-31.73	-22.85	-6.7	-6.27	8.73	-58.94	-21.88
Price/Tangible Book Value Average	3.79	2.84	2.7	6.03	4.69	4.93	4.76	12.8	-26.19	-21.69	-6.17	-7.66	7.75	-52.74	-19.49
Price/Tangible Book Value High	4.86	3.36	3.32	6.95	5.41	6.08	5.47	15.4	-32.63	-25.61	-7.38	-8.69	8.81	-59.54	-22.25
Price/Tangible Book Value Low	2.76	2.14	2.04	5.05	3.93	3.78	4.24	10.91	-19.13	-14.6	-4.56	-6.23	6.83	-45.41	-15.36
Price/Sales	0.32	0.39	0.53	0.42	0.32	0.47	0.91	0.82	0.82	0.74	1.01	1.18	1.32	1.41	1.51
Price/Sales Average	0.44	0.39	0.46	0.49	0.37	0.41	0.86	0.7	0.68	0.71	0.93	1.44	1.17	1.26	1.35
Price/Sales High	0.56	0.47	0.56	0.57	0.43	0.51	0.99	0.84	0.84	0.83	1.12	1.64	1.33	1.43	1.54
Price/Sales Low	0.32	0.3	0.35	0.41	0.31	0.32	0.77	0.59	0.49	0.48	0.69	1.17	1.03	1.09	1.06
Price/Cash Flow	14.2	14.24	13.87	7.3	7.99	7.56	10.01	18.09	-28.48	12.51	19.65	24.32	14.67	15.4	26.51
Price/Cash Flow Average	19.11	14.35	12.07	8.68	9.24	6.62	9.47	15.32	-23.51	11.88	18.1	29.71	13.03	13.78	23.61
Price/Cash Flow High	24.5	16.96	14.86	10	10.65	8.17	10.89	18.42	-29.29	14.02	21.64	33.7	14.81	15.56	26.96
Price/Cash Flow Low	13.93	10.83	9.13	7.27	7.74	5.08	8.44	13.05	-17.17	8	13.37	24.16	11.47	11.86	18.6
Price/Free Cash Flow Average	13.65	10.78	9.52	7.44	7.88	6.01	7.91	12.9	-37.74	10.45	16.06	23.56	11.47	12.42	21.25
Price/Free Cash Flow High	17.5	12.74	11.73	8.58	9.08	7.41	9.1	15.52	-47.01	12.34	19.2	26.72	13.04	14.02	24.26
Price/Free Cash Flow Low	9.95	8.13	7.2	6.23	6.6	4.61	7.05	11	-27.56	7.04	11.87	19.15	10.1	10.69	16.74
EV/Sales Average	0.4	0.35	0.39	0.5	0.39	0.39	0.78	0.85	0.74	0.84	1.18	1.82	1.48	1.48	1.56
EV/Sales High	0.53	0.42	0.5	0.58	0.44	0.49	0.91	0.99	0.91	0.96	1.36	2.01	1.64	1.64	1.75
EV/Sales Low	0.29	0.26	0.28	0.42	0.33	0.3	0.69	0.75	0.56	0.6	0.94	1.55	1.34	1.3	1.27
EV/EBITDA Average	6.82	5.51	6.03	9.46	7.86	9.18	13.55	15.31	16.44	15.8	17.73	21.17	16.35	16.96	17
EV/EBITDA High	8.9	6.64	7.66	10.87	9.01	11.42	15.78	17.86	20.13	18.21	20.47	23.43	18.11	18.83	19.08
EV/EBITDA Low	4.83	4	4.31	7.94	6.64	6.94	11.94	13.45	12.4	11.43	14.08	18.04	14.81	14.94	13.87
EV/EBIT Average	8.08	6.45	6.92	12.06	10.5	12.7	20.35	23.16	23.32	21.15	24.19	32.98	23.77	24.52	21.67
EV/EBIT High	10.54	7.76	8.79	13.87	12.03	15.8	23.7	27.01	28.55	24.38	27.94	36.49	26.34	27.23	24.33
EV/EBIT Low	5.72	4.68	4.95	10.13	8.87	9.6	17.93	20.35	17.58	15.31	19.21	28.1	21.53	21.6	17.69
Last Price	26.71	33.44	48.12	40.38	30.96	42.78	48.2	63.28	75.68	76.73	109.62	89.74	112.91	129.6	149.86
High Price	46.1	39.84	51.56	55.32	41.27	46.23	52.46	64.44	77.83	86.02	120.74	124.34	114	130.92	152.4
Enterprise Value Average	4,192	3,842	4,631	6,371	4,677	4,300	4,968	8,972	9,440	11,337	16,648	17,805	16,081	16,981	18,716
Enterprise Value High	5,467	4,626	5,883	7,323	5,361	5,351	5,785	10,465	11,557	13,069	19,222	19,700	17,816	18,853	21,012
Enterprise Value Low	2,967	2,787	3,310	5,349	3,952	3,251	4,377	7,884	7,117	8,205	13,216	15,170	14,565	14,959	15,276

Shares Outstanding	128	130	132	132	123	121	120	142	133	130	129	127	126	124	119
Diluted Weighted Avg Shares	127	129	131	132	126	121	120	139	139	133	130	129	127	126	122
Basic Weighted Avg Shares	126	128	129	130	125	120	119	138	138	132	130	129	127	125	121
Revenue per Share	82.6	85.35	91.41	97.29	96.91	91.27	53.03	76.92	92.37	103.14	108.24	76.04	85.71	91.77	99.04
EBITDA per Share	4.89	5.46	5.94	5.16	4.76	3.9	3.07	4.26	4.16	5.46	7.21	6.54	7.77	7.99	9.07
Operating Income per Share	4.13	4.67	5.17	4.05	3.56	2.82	2.05	2.82	2.94	4.07	5.29	4.2	5.34	5.53	7.11
Basic EPS, GAAP	2.63	2.97	3.27	2.51	2.42	1.75	2.46	1.19	6.15	3.74	3.66	5.01	5.26	6.43	2.38
Basic EPS from Cont Ops	2.67	3.06	3.4	2.7	2.63	1.79	1.42	0.04	2.28	2.93	3.23	3.2	3.31	5.15	2.7
Diluted EPS, GAAP	2.6	2.94	3.23	2.48	2.4	1.73	2.44	1.18	6.09	3.71	3.66	4.98	5.23	6.4	2.37
Diluted EPS from Cont Ops	2.63	3.04	3.36	2.66	2.61	1.77	1.42	0.04	2.26	2.91	3.23	3.18	3.3	5.13	2.69
Dividend per Share	- -	- -	- -	- -	- -	0.05	0.49	0.63	0.77	0.74	0.82	0.9	1.01	1.14	1.26
Cash Flow per Share	1.88	2.35	3.47	5.53	3.88	5.66	4.82	3.5	-2.66	6.13	5.58	3.69	7.7	8.42	5.65
Free Cash Flow per Basic Share	1.1	1.55	2.48	4.52	3.17	5.01	3.83	2.81	-3.64	5.23	4.87	2.7	6.61	7.45	5
Cash & Equivalents per Share	7.21	8.09	9.72	5.61	3.69	5.46	6.49	4.62	7.85	9.2	7.79	8.86	6.09	15.11	10.17
Book Value per Share	21.42	23.9	26.55	28.04	28.95	30.86	32.19	28.74	29.53	31.55	31.83	33.83	36.88	19.88	13.54
Tangible Book Value per Share	9.48	11.86	15.53	7.96	7.63	7.61	9.59	4.18	-2.39	-3.36	-16.36	-14.31	12.94	-2.2	-6.85

Jacobs Solutions Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)