NetApp, Inc. Financial Ratios — NTA.DE 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
Return on Common Equity (%)	22.09	17.72	44.02	32.56	7.21	16.82	4.5	67.2	115.6	146.15	117.35	121.8	81.66	102.64	- -
Return on Assets (%)	6.72	4.86	6.24	6.02	2.36	4.93	1.19	12.48	10.07	8.65	9.67	12.84	10.01	11.45	- -
Return on Capital (%)	17.08	12.82	21.79	20.05	5.13	10.22	2.65	33.97	34.52	28.26	27.42	- -	26.73	29.36	- -
Return on Invested Capital (%)	12.18	8.68	12.06	11.62	5.41	10.13	2	30.79	32.62	25.79	28.54	- -	25.91	29.34	- -
Gross Margin (%)	59.57	59.39	61.96	62.6	60.82	61.26	62.66	64.19	66.94	66.42	66.79	66.16	70.72	70.19	- -
EBITDA Margin (%)	16.84	15.07	18.28	16.71	12.48	16.19	19.23	22.45	20.71	19.85	22.11	22.12	24.3	25.38	- -
Operating Margin (%)	12.13	9.63	13	11.69	7.45	12.07	15.88	19.25	17.15	16.24	19.04	18.22	20.23	21.68	- -
Incremental Operating Margin (%)	-6.8	-147.98	-2,871.62	52.48	52.51	-454.55	64.72	107.05	34.74	1.51	47.04	-100	-115.96	51.64	21.68
Pretax Margin (%)	11.43	8.95	11.72	11.64	6.22	11.31	20.26	20.63	17.44	16.75	17.33	16.76	20.15	21.04	- -
Profit Margin (%)	9.71	7.98	10.09	9.15	4.13	8.76	1.96	19.02	15.13	12.71	14.83	20.03	15.73	18.05	- -
Net Income to Common Margin (%)	9.71	7.98	10.09	9.15	4.13	8.76	1.96	19.02	15.13	12.71	14.83	20.03	15.73	18.05	- -
Effective Tax Rate (%)	15.02	10.82	13.9	21.46	33.62	22.54	90.33	7.81	13.24	24.12	14.43	- -	21.93	14.24	- -
Dvd Payout Ratio (%)	- -	- -	31.66	37.14	91.7	43.24	184.48	34.47	53.6	58.49	47.6	33.91	42.19	35.75	- -
Sustainable Growth Rate (%)	22.09	17.72	30.08	20.47	0.6	9.54	-3.8	44.04	53.63	60.66	61.49	80.5	47.2	65.95	- -

Credit (USD)

API Chat

	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
Total Debt	1,202	2,252	990	1,487	2,358	2,123	1,926	1,793	1,812	2,752	2,940	2,684	2,652	3,491	- -
ST Debt	1,202	1,258	- -	- -	868	1,379	385	649	573	49	297	47	440	790	- -
LT Debt	- -	995	990	1,487	1,490	744	1,541	1,144	1,239	2,703	2,643	2,637	2,212	2,701	- -
Total Debt/EBITDA	1.15	2.36	0.86	1.45	3.41	2.39	1.69	1.3	1.62	2.41	2.1	1.91	1.74	2.09	- -
Net Debt/EBITDA	-0.33	-1.07	-1.13	-0.43	-0.76	-0.51	-0.89	-0.39	-0.88	-1.66	-1.06	0.05	0.32	0.3	- -
Total Debt/EBIT	1.59	3.7	1.2	2.08	5.71	3.2	2.05	1.52	1.95	2.95	2.44	2.32	2.09	2.45	- -
Net Debt/EBIT	-0.46	-1.68	-1.58	-0.61	-1.28	-0.68	-1.08	-0.45	-1.07	-2.03	-1.23	0.06	0.39	0.35	- -
EBITDA to Interest Expense	14.05	10.4	32.11	24.36	14.12	17.1	18.35	23.79	20.38	15.41	19.14	21	23.8	26.06	- -
EBITDA-CapEx/Interest Expense	8.6	7.1	25.97	20.19	10.86	13.73	16.02	20.81	18.13	13.22	16.04	17.43	21.38	23.44	- -
EBIT to Interest Expense	10.12	6.65	22.83	17.05	8.43	12.75	15.16	20.4	16.87	12.61	16.48	17.3	19.81	22.27	- -
Interest Expense	75	92	36	42	49	52	62	58	55	74	73	67	64	64	- -
Common Equity/Total Assets	29.43	25.77	0.02	36.57	29.01	29.59	23.48	12.96	3.78	7.64	8.8	12.32	12.19	10.22	- -
Long-Term Debt/Equity (%)	- -	21.08	26.15	43.56	51.72	26.76	67.71	104.95	511.98	394.6	315.39	227.52	193.02	259.71	- -
Long-Term Debt/Capital (%)	- -	19.31	99.86	30.19	28.27	15.09	36.07	39.1	59.11	77.96	69.15	67.72	57.35	58.76	- -
Long-Term Debt/Total Assets (%)	- -	8.85	10.75	15.82	14.85	7.84	15.42	13.09	16.47	28.88	26.36	26.86	22.37	24.96	- -
Total Debt/Equity (%)	27.6	47.75	26.15	43.56	81.85	76.37	84.62	164.5	748.76	401.75	350.84	231.58	231.41	335.67	- -
Total Debt/Capital (%)	30	43.74	99.86	30.19	44.74	43.05	45.08	61.28	86.45	79.38	76.92	68.93	68.76	75.94	- -
Total Debt/Total Assets (%)	12.61	20.03	10.75	15.82	23.49	22.36	19.28	20.51	24.09	29.4	29.32	27.34	26.82	32.26	- -
Net Debt to Equity	-7.98	-21.72	-34.36	-12.74	-18.36	-16.22	-44.6	-48.81	-409.09	-276.93	-176.13	6.3	42.67	47.4	- -
Net Debt/Capital (%)	-14.14	-54.72	100.11	-14.49	-22.02	-18.13	-76.26	-88.52	176.16	178.63	508.97	4.63	25.03	26.58	- -
EBITDA	1,049	954	1,156	1,023	692	889	1,138	1,380	1,121	1,140	1,397	1,407	1,523	1,668	- -
EBITDA-CapEx	642	651	935	848	532	714	993	1,207	997	978	1,171	1,168	1,368	1,500	- -
Operating Income (Loss)	756	610	822	716	413	663	940	1,183	928	933	1,203	1,159	1,268	1,425	- -

Liquidity (USD)

API Chat

	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
Cash Ratio	1.53	1.82	1.86	1.97	1.45	1.19	1.53	1.01	0.8	1.33	1.05	0.89	0.79	0.82	- -
Current Ratio	1.94	2.2	2.4	2.5	1.76	1.5	1.97	1.45	1.18	1.74	1.5	1.35	1.19	1.26	- -
Quick Ratio	1.77	2.02	2.17	2.25	1.67	1.37	1.82	1.32	1.07	1.61	1.36	1.17	1.04	1.09	- -
CFO/Avg Current Liab	0.42	0.38	0.41	0.47	0.31	0.25	0.39	0.36	0.28	0.38	0.33	0.3	0.45	0.34	- -
Common Equity/Total Assets	29.43	25.77	0.02	36.57	29.01	29.59	23.48	12.96	3.78	7.64	8.8	12.32	12.19	10.22	- -
Long-Term Debt/Equity (%)	- -	21.08	26.15	43.56	51.72	26.76	67.71	104.95	511.98	394.6	315.39	227.52	193.02	259.71	- -
Long-Term Debt/Capital (%)	- -	19.31	99.86	30.19	28.27	15.09	36.07	39.1	59.11	77.96	69.15	67.72	57.35	58.76	- -
Long-Term Debt/Total Assets (%)	- -	8.85	10.75	15.82	14.85	7.84	15.42	13.09	16.47	28.88	26.36	26.86	22.37	24.96	- -
Total Debt/Equity (%)	27.6	47.75	26.15	43.56	81.85	76.37	84.62	164.5	748.76	401.75	350.84	231.58	231.41	335.67	- -
Total Debt/Capital (%)	30	43.74	99.86	30.19	44.74	43.05	45.08	61.28	86.45	79.38	76.92	68.93	68.76	75.94	- -
Total Debt/Total Assets (%)	12.61	20.03	10.75	15.82	23.49	22.36	19.28	20.51	24.09	29.4	29.32	27.34	26.82	32.26	- -
CFO/Total Liabilities	28.26	21.25	24.87	21.18	13.61	14.69	19.16	17.53	14.56	15.37	13.18	12.78	19.28	15.39	- -
CFO/CapEx	3.59	4.57	6.11	7.25	6.09	5.63	10.19	7.75	8.55	8.23	5.36	4.63	10.87	8.96	- -
Altman's Z-Score	3.62	2.93	3	2.77	1.83	2.31	3.01	3.2	2.46	2.83	2.78	2.69	3.13	2.7	- -

Working Capital (USD)

API Chat

	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
Accounts Receivable Turnover	7.92	7.76	7.64	7.49	6.97	7.11	6.66	5.43	4.94	5.99	5.81	5.74	6.29	5.83	- -
Days Sales Outstanding	46.07	47.03	47.8	48.73	52.39	51.32	54.82	67.2	73.82	60.94	62.83	63.6	58.06	62.56	- -
Inventory Turnover	18.67	17.09	18.37	17.06	17.81	16.3	15.51	17.4	12.96	14.9	13.19	11.61	10.4	10.53	- -
Days Inventory Outstanding	19.56	21.36	19.87	21.39	20.49	22.39	23.54	20.98	28.16	24.5	27.66	31.45	35.11	34.66	- -
Accounts Payable Turnover	11.04	10.35	9.43	8.71	7.9	7.29	4.54	3.84	3.73	4.49	4.26	4.24	4.08	3.81	-0.73
Accounts Payable Turnover Days	33.05	35.28	38.71	41.89	46.2	50.04	80.44	95.05	97.98	81.35	85.66	86.16	89.48	95.77	-501.38
Cash Conversion Cycle	32.58	33.11	28.96	28.23	26.68	23.67	-2.08	-6.87	3.99	4.1	4.83	8.88	3.69	1.45	- -
Inventory to Cash Days	26.51	25.66	27.94	27.34	31.89	28.92	31.29	46.22	45.66	36.44	35.16	32.15	22.95	27.91	- -
Inventories	162	140	122	146	98	163	122	131	145	114	204	167	186	186	- -
Raw Materials	31	16	18	36	10	28	12	8	28	22	131	65	116	81	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	131	123	105	110	88	135	110	123	117	92	73	102	70	105	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	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
Market Capitalization	14,115	12,585	12,013	11,459	6,905	10,926	17,987	18,496	10,078	16,571	16,497	13,591	21,272	18,383	22,070
- Cash & Cash Equivalents	1,550	3,277	2,291	1,922	2,868	2,444	2,941	2,325	2,658	4,529	4,112	2,316	1,903	2,742	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1,202	2,252	990	1,487	2,358	2,123	1,926	1,793	1,812	2,752	2,940	2,684	2,652	3,491	- -
Enterprise Value	9,919	7,884	8,000	7,620	3,960	8,128	14,522	16,390	9,008	14,727	15,303	13,205	20,672	18,028	22,070
Total Capital	4,008	5,150	992	4,925	5,270	4,932	4,272	2,926	2,096	3,467	3,822	3,894	3,857	4,597	- -
Total Debt/Capital (%)	30	43.74	99.86	30.19	44.74	43.05	45.08	61.28	86.45	79.38	76.92	68.93	68.76	75.94	- -
Total Debt / EV	0.12	0.29	0.12	0.2	0.6	0.26	0.13	0.11	0.2	0.19	0.19	0.2	0.13	0.19	- -
EV/Sales	1.59	1.25	1.26	1.24	0.71	1.48	2.45	2.67	1.66	2.56	2.42	2.08	3.3	2.74	- -
EV/EBITDA	9.45	8.26	6.92	7.45	5.72	9.14	12.76	11.88	8.04	12.92	10.95	9.38	13.57	10.81	- -
EV/EBIT	13.12	12.94	9.73	10.64	9.59	12.26	15.45	13.85	9.71	15.78	12.72	11.39	16.3	12.65	- -
EV/Cash Flow to Firm	6.5	5.37	5.79	5.86	3.93	7.92	9.79	11.75	8.13	10.6	12.02	11.12	11.92	11.55	- -
EV/Free Cash Flow to Firm	5.13	4.45	4.99	5.16	3.39	6.77	8.91	10.46	7.31	9.49	10.21	9.26	10.94	10.43	- -
Diluted Market Cap	14,907	12,811	12,281	11,648	6,975	11,165	18,524	18,860	10,210	16,870	16,941	13,778	21,784	18,833	22,291
Diluted Enterprise Value	14,559	11,786	10,980	11,213	6,465	10,844	17,509	18,328	9,364	15,093	15,769	14,146	22,533	19,582	22,291
EV per Share	27.26	21.81	23.51	24.15	13.47	29.56	54.19	64.53	39.17	66.34	68.62	60.85	99.39	88.37	110.9
TTM Sales	6,233	6,332	6,325	6,123	5,546	5,491	5,919	6,146	5,412	5,744	6,318	6,362	6,268	6,572	- -
TTM EBITDA	1,049	954	1,156	1,023	692	889	1,138	1,380	1,121	1,140	1,397	1,407	1,523	1,668	- -
TTM Operating Income	756	610	822	716	413	663	940	1,183	928	933	1,203	1,159	1,268	1,425	- -
TTM Cash Flow to Firm	1,526	1,468	1,381	1,301	1,007	1,026	1,484	1,394	1,108	1,389	1,273	1,187	1,735	1,561	- -
TTM Free Cash Flow to Firm	1,933	1,771	1,602	1,476	1,167	1,201	1,629	1,567	1,232	1,551	1,499	1,426	1,890	1,729	- -

Multiples (USD)

API Chat

	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
Price/Free Cash Flow	7.97	7.58	7.82	8.07	6.15	9.62	11.41	12.46	8.62	11.28	11.79	10.24	11.84	11.25	- -
EV/EBIT	13.12	12.94	9.73	10.64	9.59	12.26	15.45	13.85	9.71	15.78	12.72	11.39	16.3	12.65	- -
Enterprise Value	9,919	7,884	8,000	7,620	3,960	8,128	14,522	16,390	9,008	14,727	15,303	13,205	20,672	18,028	22,070
Low Price	33.28	26.36	33.62	33.2	20.77	22.71	37.71	57.32	35.08	40.17	73.72	58.18	61.82	70.89	89.25
EV/Sales	1.59	1.25	1.26	1.24	0.71	1.48	2.45	2.67	1.66	2.56	2.42	2.08	3.3	2.74	- -
EV/EBITDA	9.45	8.26	6.92	7.45	5.72	9.14	12.76	11.88	8.04	12.92	10.95	9.38	13.57	10.81	- -
Price/Earnings	23.32	24.91	18.83	20.46	30.15	22.72	155.06	15.82	12.31	22.7	17.61	10.67	21.57	15.5	- -
Price/Earnings Average	25.27	23.32	21.26	21.83	37.72	19.18	115.86	15.9	15.45	16.51	20.29	11.42	17.39	20.03	- -
Price/Earnings High	33.65	29.29	24.51	24.63	47.33	24.56	285.73	19.15	20.25	23.85	23.03	13.54	23.55	23.56	- -
Price/Earnings Low	20	18.86	17.93	18.71	26.66	12.98	87.11	12.46	9.85	12.22	17.55	9.91	13.04	12.19	- -
Price/Book Value	5.03	4.34	8,580.68	3.33	2.37	3.89	7.67	16.32	35.49	23.18	18.7	11.23	17.65	16.62	- -
Price/Book Value Average	5.45	4.07	9,689.95	3.56	2.97	3.28	5.73	16.41	44.57	16.85	21.55	12.03	14.23	21.48	- -
Price/Book Value High	7.26	5.11	11,168.91	4.01	3.72	4.21	14.13	19.76	58.41	24.35	24.47	14.26	19.27	25.26	- -
Price/Book Value Low	4.32	3.29	8,173.17	3.05	2.1	2.22	4.31	12.85	28.41	12.47	18.64	10.43	10.67	13.07	- -
Price/Tangible Book Value	4.39	3.55	4.49	4.99	6.74	11.32	40.6	-26.73	-6.38	-11.39	-10	-7.63	-12.25	-10.65	- -
Price/Tangible Book Value Average	4.76	3.32	5.07	5.32	8.43	9.56	30.34	-26.86	-8.01	-8.28	-11.52	-8.17	-9.87	-13.76	- -
Price/Tangible Book Value High	6.34	4.17	5.84	6	10.57	12.24	74.82	-32.35	-10.5	-11.97	-13.08	-9.69	-13.37	-16.19	- -
Price/Tangible Book Value Low	3.77	2.69	4.27	4.56	5.96	6.47	22.81	-21.04	-5.11	-6.13	-9.96	-7.09	-7.4	-8.38	- -
Price/Sales	2.26	1.99	1.9	1.87	1.25	1.99	3.04	3.01	1.86	2.88	2.61	2.14	3.39	2.8	- -
Price/Sales Average	2.45	1.86	2.14	2	1.56	1.68	2.27	3.02	2.34	2.1	3.01	2.29	2.74	3.61	- -
Price/Sales High	3.27	2.34	2.47	2.25	1.95	2.15	5.6	3.64	3.07	3.03	3.42	2.71	3.7	4.25	- -
Price/Sales Low	1.94	1.5	1.81	1.71	1.1	1.14	1.71	2.37	1.49	1.55	2.6	1.98	2.05	2.2	- -
Price/Cash Flow	9.65	9.08	8.9	9.04	7.09	11.08	12.17	13.79	9.51	12.43	13.62	12.28	12.62	12.21	- -
Price/Cash Flow Average	10.46	8.5	10.05	9.64	8.87	9.35	9.09	13.86	11.94	9.04	15.7	13.15	10.18	15.77	- -
Price/Cash Flow High	13.93	10.67	11.58	10.88	11.13	11.98	22.43	16.69	15.65	13.06	17.82	15.58	13.78	18.55	- -
Price/Cash Flow Low	8.28	6.87	8.48	8.26	6.27	6.33	6.84	10.86	7.61	6.69	13.58	11.4	7.63	9.6	- -
Price/Free Cash Flow Average	8.64	7.1	8.83	8.61	7.7	8.12	8.53	12.52	10.83	8.2	13.58	10.96	9.54	14.54	- -
Price/Free Cash Flow High	11.51	8.92	10.18	9.72	9.66	10.4	21.03	15.08	14.19	11.86	15.42	12.99	12.92	17.1	- -
Price/Free Cash Flow Low	6.84	5.74	7.45	7.38	5.44	5.5	6.41	9.81	6.9	6.07	11.75	9.51	7.16	8.85	- -
EV/Sales Average	2.4	1.7	1.94	1.93	1.47	1.62	2.1	2.94	2.18	1.79	2.82	2.35	2.85	3.73	- -
EV/Sales High	3.21	2.18	2.27	2.18	1.86	2.09	5.43	3.56	2.91	2.72	3.23	2.77	3.82	4.37	- -
EV/Sales Low	1.89	1.34	1.6	1.64	1.01	1.08	1.54	2.28	1.33	1.24	2.42	2.04	2.17	2.31	- -
EV/EBITDA Average	14.25	11.28	10.61	11.52	11.75	10.01	10.92	13.08	10.54	9.01	12.77	10.61	11.75	14.69	- -
EV/EBITDA High	19.08	14.44	12.4	13.06	14.93	12.93	28.23	15.84	14.04	13.71	14.61	12.52	15.74	17.2	- -
EV/EBITDA Low	11.21	8.91	8.77	9.81	8.09	6.66	7.99	10.17	6.44	6.26	10.93	9.23	8.93	9.12	- -
EV/EBIT Average	19.77	17.66	14.92	16.47	19.68	13.43	13.22	15.26	12.73	11.01	14.83	12.88	14.11	17.19	- -
EV/EBIT High	26.48	22.6	17.44	18.66	25.01	17.33	34.18	18.47	16.96	16.76	16.97	15.2	18.9	20.13	- -
EV/EBIT Low	15.55	13.95	12.34	14.02	13.55	8.93	9.67	11.86	7.78	7.65	12.69	11.21	10.73	10.67	- -
Last Price	38.79	34.81	35.3	36.32	23.49	39.73	67.11	72.82	43.82	74.64	73.98	62.63	102.27	90.11	110.9
High Price	55.99	40.93	45.95	43.72	36.87	42.95	123.67	88.13	72.12	78.43	96.79	79.5	111.63	136.97	126.25
Enterprise Value Average	14,952	10,761	12,265	11,790	8,129	8,903	12,425	18,057	11,811	10,272	17,838	14,922	17,894	24,502	21,381
Enterprise Value High	20,027	13,773	14,336	13,358	10,329	11,491	32,130	21,853	15,742	15,635	20,411	17,619	23,967	28,691	25,124
Enterprise Value Low	11,763	8,504	10,142	10,040	5,595	5,923	9,090	14,029	7,221	7,141	15,268	12,992	13,607	15,210	17,762

	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
Shares Outstanding	365	357	324	306	281	269	263	240	219	222	220	212	206	201	- -
Diluted Weighted Avg Shares	384	368	348	321	297	281	276	259	233	226	229	220	213	209	201
Basic Weighted Avg Shares	364	362	340	316	294	275	268	254	230	222	223	217	208	204	199
Revenue per Share	17.13	17.52	18.59	19.41	18.86	19.97	22.09	24.2	23.53	25.87	28.33	29.32	30.13	32.22	- -
EBITDA per Share	2.88	2.64	3.4	3.24	2.35	3.23	4.25	5.43	4.87	5.14	6.26	6.48	7.32	8.18	- -
Operating Income per Share	2.08	1.69	2.42	2.27	1.4	2.41	3.51	4.66	4.03	4.2	5.39	5.34	6.1	6.99	- -
Basic EPS, GAAP	1.66	1.4	1.87	1.77	0.78	1.75	0.43	4.6	3.56	3.29	4.2	5.87	4.74	5.81	- -
Basic EPS from Cont Ops	1.66	1.4	1.87	1.77	0.78	1.75	0.43	4.6	3.56	3.29	4.2	5.87	4.74	5.81	- -
Diluted EPS, GAAP	1.58	1.37	1.83	1.75	0.77	1.71	0.42	4.51	3.52	3.23	4.09	5.79	4.63	5.67	- -
Diluted EPS from Cont Ops	1.58	1.37	1.83	1.75	0.77	1.71	0.42	4.51	3.52	3.23	4.09	5.79	4.63	5.67	- -
Dividend per Share	- -	- -	0.59	0.66	0.71	0.76	0.8	1.59	1.91	1.92	2	1.99	2	2.08	- -
Cash Flow per Share	4.02	3.83	3.97	4.02	3.31	3.59	5.51	5.28	4.61	6	5.43	5.1	8.1	7.38	- -
Free Cash Flow per Basic Share	2.9	3	3.32	3.46	2.77	2.95	4.97	4.6	4.07	5.27	4.42	4	7.36	6.56	- -
Cash & Equivalents per Share	14.84	19.23	14.7	16.88	18.04	17.89	20.12	15.35	12.53	20.7	18.54	14.15	15.63	18.85	- -
Book Value per Share	7.71	8.01	- -	10.9	9.9	10.21	8.75	4.46	1.23	3.22	3.96	5.58	5.79	5.42	- -
Tangible Book Value per Share	8.83	9.82	7.87	7.28	3.49	3.51	1.65	-2.72	-6.87	-6.55	-7.4	-8.21	-8.35	-8.46	- -

NetApp, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)