Veeva Systems Inc. Financial Ratios — 0LO3 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	- -	- -	- -	- -	- -	- -	18.69	21.45	25.05	35.42	26.57	17.29	18.44	17.62	13.86

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	- -	- -	- -	- -	- -	- -	8,818	13,195	22,628	42,676	36,080	26,989	34,140	38,488	33,874
- 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	- -	- -	- -	- -	- -	- -	8,056	12,105	21,596	41,076	33,759	23,947	30,168	33,414	27,409
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	- -	- -	- -	- -	- -	- -	11.67	14.04	19.56	28.04	18.24	11.11	12.76	12.17	8.58
EV/EBITDA	- -	- -	- -	- -	- -	- -	46.78	51.09	70.56	100.86	63.34	49.05	65.3	45.72	28.72
EV/EBIT	- -	- -	- -	- -	- -	- -	51.01	54.31	75.45	108.73	66.78	52.16	70.27	48.33	29.91
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	34.51	38.94	49.38	74.51	44.16	30.68	33.1	30.65	19.37
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	36	40.03	49.73	74.51	44.16	30.68	33.1	30.65	19.37
Diluted Market Cap	- -	- -	- -	- -	- -	- -	9,539	14,091	24,025	45,111	37,971	27,704	34,612	39,115	34,540
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	8,777	13,001	22,993	43,511	35,650	24,662	30,640	34,041	28,075
EV per Share	- -	- -	- -	- -	- -	- -	56.71	82.8	144.85	270.13	218.93	151.33	187.08	205.52	167.36
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	- -	- -	- -	- -	- -	- -	42.62	46.6	55.32	81.83	49.67	35.5	37.98	35.88	24.41
EV/EBIT	- -	- -	- -	- -	- -	- -	51.01	54.31	75.45	108.73	66.78	52.16	70.27	48.33	29.91
Enterprise Value	- -	- -	- -	- -	- -	- -	8,056	12,105	21,596	41,076	33,759	23,947	30,168	33,414	27,409
Low Price	- -	- -	- -	- -	- -	- -	58.91	54.32	116.36	149.8	214.55	152.3	160.6	170.54	203.25
EV/Sales	- -	- -	- -	- -	- -	- -	11.67	14.04	19.56	28.04	18.24	11.11	12.76	12.17	8.58
EV/EBITDA	- -	- -	- -	- -	- -	- -	46.78	51.09	70.56	100.86	63.34	49.05	65.3	45.72	28.72
Price/Earnings	- -	- -	- -	- -	- -	- -	57.61	56.65	74.49	111.28	83.9	54.34	64.65	53.66	37.24
Price/Earnings Average	- -	- -	- -	- -	- -	- -	55.93	48.07	74.31	106	103.45	59.6	57.7	47.49	46.24
Price/Earnings High	- -	- -	- -	- -	- -	- -	57.61	68.03	86.39	122.77	123.07	75.92	68.62	58.71	55.91
Price/Earnings Low	- -	- -	- -	- -	- -	- -	54.68	34.09	57.11	59.39	76.93	48.52	49.04	38.66	36.6
Price/Book Value	- -	- -	- -	- -	- -	- -	9.73	10.66	13.59	18.83	12.39	7.26	7.35	6.6	4.7
Price/Book Value Average	- -	- -	- -	- -	- -	- -	9.45	9.05	13.55	17.94	15.28	7.97	6.56	5.84	5.83
Price/Book Value High	- -	- -	- -	- -	- -	- -	9.73	12.8	15.75	20.78	18.18	10.15	7.8	7.22	7.05
Price/Book Value Low	- -	- -	- -	- -	- -	- -	9.24	6.42	10.42	10.05	11.36	6.49	5.58	4.75	4.61
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	11.32	11.81	20.71	24.87	15.22	8.45	8.24	7.2	5.02
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	10.99	10.02	20.66	23.69	18.77	9.27	7.36	6.37	6.24
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	11.32	14.18	24.02	27.44	22.33	11.81	8.75	7.87	7.54
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	10.74	7.11	15.88	13.28	13.96	7.55	6.25	5.18	4.94
Price/Sales	- -	- -	- -	- -	- -	- -	12.61	15.1	20.32	28.86	19.38	12.3	14.38	13.95	10.59
Price/Sales Average	- -	- -	- -	- -	- -	- -	12.24	12.81	20.27	27.49	23.89	13.49	12.83	12.35	13.15
Price/Sales High	- -	- -	- -	- -	- -	- -	12.61	18.13	23.56	31.84	28.42	17.18	15.26	15.26	15.9
Price/Sales Low	- -	- -	- -	- -	- -	- -	11.97	9.09	15.58	15.41	17.77	10.98	10.91	10.05	10.41
Price/Cash Flow	- -	- -	- -	- -	- -	- -	37.31	41.89	51.29	76.71	46.91	33.96	37.29	35.16	23.92
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	36.22	35.54	51.16	73.07	57.84	37.24	33.29	31.11	29.7
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	37.31	50.3	59.47	84.63	68.8	47.44	39.58	38.46	35.91
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	35.41	25.21	39.32	40.94	43.01	30.32	28.29	25.33	23.51
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	41.38	39.54	55.19	77.95	61.25	38.93	33.9	31.76	30.3
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	42.62	55.96	64.16	90.29	72.86	49.6	40.31	39.26	36.64
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	40.45	28.04	42.42	43.68	45.54	31.7	28.81	25.85	23.98
EV/Sales Average	- -	- -	- -	- -	- -	- -	11.29	11.72	19.51	26.65	22.78	12.32	11.21	10.55	11.14
EV/Sales High	- -	- -	- -	- -	- -	- -	11.67	17.12	22.83	31.05	27.34	16.09	13.65	13.48	13.89
EV/Sales Low	- -	- -	- -	- -	- -	- -	11.02	7.95	14.78	14.46	16.62	9.77	9.28	8.25	8.39
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	45.29	42.65	70.38	95.89	79.12	54.4	57.36	39.67	37.3
EV/EBITDA High	- -	- -	- -	- -	- -	- -	46.78	62.28	82.36	111.69	94.95	71.01	69.85	50.68	46.51
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	44.18	28.91	53.31	52	57.72	43.13	47.46	31	28.11
EV/EBIT Average	- -	- -	- -	- -	- -	- -	49.38	45.35	75.26	103.36	83.42	57.85	61.72	41.93	38.84
EV/EBIT High	- -	- -	- -	- -	- -	- -	51.01	66.21	88.08	120.39	100.1	75.51	75.15	53.56	48.44
EV/EBIT Low	- -	- -	- -	- -	- -	- -	48.17	30.74	57.01	56.06	60.85	45.87	51.07	32.76	29.27
Last Price	- -	- -	- -	- -	- -	- -	62.07	90.26	151.77	280.66	233.99	170.55	211.71	236.73	206.83
High Price	- -	- -	- -	- -	- -	- -	62.07	108.4	176	309.65	343.22	238.3	224.72	259	310.5
Enterprise Value Average	- -	- -	- -	- -	- -	- -	7,799	10,106	21,541	39,050	42,167	26,561	26,500	28,989	35,595
Enterprise Value High	- -	- -	- -	- -	- -	- -	8,056	14,757	25,209	45,484	50,602	34,668	32,266	37,035	44,388
Enterprise Value Low	- -	- -	- -	- -	- -	- -	7,607	6,851	16,317	21,178	30,761	21,059	21,926	22,653	26,823

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	122	122	125	131	134	138	142	146	149	152	154	158	161	163	164
Diluted Weighted Avg Shares	121	121	129	144	145	148	154	156	158	161	162	162	163	165	167
Basic Weighted Avg Shares	108	108	52	128	132	136	140	144	148	151	153	155	161	162	164
Revenue per Share	0.56	1.19	4.06	2.45	3.1	4.06	4.92	5.98	7.47	9.72	12.08	13.87	14.72	16.97	19.52
EBITDA per Share	0.06	0.28	0.81	0.58	0.66	0.99	1.23	1.64	2.07	2.7	3.48	3.14	2.88	4.51	5.83
Operating Income per Share	0.06	0.28	0.76	0.55	0.6	0.89	1.13	1.55	1.94	2.51	3.3	2.95	2.67	4.27	5.6
Basic EPS, GAAP	0.04	0.17	0.46	0.32	0.41	0.57	1.08	1.59	2.04	2.52	2.79	3.14	3.27	4.41	5.55
Basic EPS from Cont Ops	0.04	0.17	0.46	0.32	0.41	0.57	1.08	1.59	2.04	2.52	2.79	3.14	3.27	4.41	5.55
Diluted EPS, GAAP	0.04	0.16	0.18	0.28	0.38	0.53	0.98	1.47	1.9	2.36	2.63	3	3.22	4.32	5.44
Diluted EPS from Cont Ops	0.04	0.16	0.18	0.28	0.38	0.53	0.98	1.47	1.9	2.36	2.63	3	3.22	4.32	5.44
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.04	0.28	0.81	0.53	0.61	1.06	1.66	2.15	2.96	3.66	4.99	5.02	5.68	6.73	8.65
Free Cash Flow per Basic Share	0.03	0.27	0.75	0.32	0.44	1.01	1.6	2.1	2.94	3.66	4.99	5.02	5.68	6.73	8.65
Cash & Equivalents per Share	0.14	0.38	2.31	3.04	2.59	3.76	5.36	7.46	7.29	10.94	15.41	19.61	24.98	31.68	40.06
Book Value per Share	0.06	0.22	2.24	3.1	3.78	4.73	6.38	8.47	11.17	14.9	18.88	23.48	28.8	35.87	44.05
Tangible Book Value per Share	0.05	0.21	2.14	3.02	2.71	3.75	5.48	7.64	7.33	11.28	15.37	20.18	25.68	32.89	41.18