VeriSign, Inc. Financial Ratios — VRS.DE 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
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	6.65	16.33	23.05	15.58	17.62	18.78	17.33	23.99	32.5	45.01	41.85	36.25	46.96	49.8	60.44
Return on Capital (%)	-1.26	-1.85	- -	-2.35	-2.65	-3.18	-3.54	-4.39	-9.14	- -	- -	190.98	387.44	2,587.72	-348.92
Return on Invested Capital (%)	25.59	51.66	- -	31.51	51.28	69.15	58.31	77.47	173.27	- -	- -	175.08	312.49	- -	- -
Gross Margin (%)	78.59	80.81	80.62	81.35	81.8	82.64	83.41	84.19	85.35	85.76	85.55	85.91	86.79	87.71	88.15
EBITDA Margin (%)	51.89	58.63	61.02	62.18	63	65.2	65.02	67.14	69.21	68.82	68.9	69.48	69.97	70.32	69.55
Operating Margin (%)	44.68	52.35	54.73	55.88	57.2	60.11	60.74	63.16	65.45	65.15	65.29	66.19	67.01	67.95	67.67
Incremental Operating Margin (%)	104.77	110.64	77.5	80.38	84.3	97.37	92.25	119.64	232.06	54.13	68.11	78.42	84.31	89.58	63.31
Pretax Margin (%)	25.08	47.24	47.33	47.85	46.03	50.88	51.41	60.04	61.61	59.31	58.92	61.77	65.4	65.62	64.5
Profit Margin (%)	18.51	36.63	56.41	35.17	35.42	38.58	39.25	47.94	49.71	64.42	59.11	47.29	54.76	50.45	49.84
Net Income to Common Margin (%)	18.51	36.63	56.41	35.17	35.42	38.58	39.25	47.94	49.71	64.42	59.11	47.29	54.76	50.45	49.84
Effective Tax Rate (%)	28.43	24.28	- -	26.49	23.05	24.18	23.67	20.15	19.3	- -	- -	23.45	16.27	23.11	22.72
Dvd Payout Ratio (%)	334.52	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.06
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	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
Total Debt	690	698	1,374	1,361	1,870	1,867	2,410	1,785	1,792	1,795	1,788	1,795	1,798	1,802	1,798
ST Debt	- -	- -	624	621	634	630	628	- -	- -	- -	- -	6	5	305	6
LT Debt	690	698	750	740	1,235	1,237	1,783	1,785	1,792	1,795	1,788	1,790	1,792	1,496	1,792
Total Debt/EBITDA	1.72	1.36	2.33	2.17	2.8	2.51	3.18	2.19	2.1	2.06	1.95	1.81	1.72	1.65	1.56
Net Debt/EBITDA	-1.56	1.11	1.76	1.86	2.46	2.2	2.57	1.75	1.5	1.6	1.71	1.43	1.48	1.45	1.28
Total Debt/EBIT	2	1.53	2.6	2.41	3.09	2.72	3.41	2.33	2.22	2.18	2.06	1.9	1.8	1.7	1.6
Net Debt/EBIT	-1.81	1.24	1.96	2.07	2.71	2.38	2.75	1.86	1.59	1.69	1.8	1.5	1.55	1.5	1.32
EBITDA to Interest Expense	2.72	10.2	7.88	7.3	6.33	6.61	5.69	7.33	9.41	9.66	10.98	13.15	13.87	14.54	14.96
EBITDA-CapEx/Interest Expense	1.41	9.15	7	6.85	5.94	5.11	5.32	7	8.96	9.18	10.34	12.78	13.27	14.17	14.67
EBIT to Interest Expense	2.34	9.11	7.07	6.56	5.74	6.09	5.32	6.89	8.9	9.14	10.41	12.52	13.29	14.05	14.56
Interest Expense	147	50	75	86	106	113	133	111	91	90	83	75	75	75	77
Common Equity/Total Assets	-1,089.35	-964.87	-727.45	-999.42	-789.96	-778.93	-601.61	-892.63	-80.23	-78.52	-63.4	-89.97	-90.25	-139.03	-162.27
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-3.53	-3.63	-4.17	-4.2	-7.37	-7.58	-11.66	-11.66	588.26	440.23	337.08	759.87	818.07	-972.38	-506.99
Long-Term Debt/Total Assets (%)	37.18	33.82	28.19	38.93	52.4	52.99	60.61	93.24	96.66	101.6	90.14	103.24	102.48	106.4	135.17
Total Debt/Equity (%)	-783.24	-7,482.72	-324.41	-154.03	-174.66	-155.5	-191.24	-128.84	-120.27	-129.14	-141.86	-114.9	-113.69	-92.01	-83.46
Total Debt/Capital (%)	-3.53	-3.63	-7.64	-7.71	-11.16	-11.44	-15.77	-11.66	588.26	440.23	337.08	762.21	820.4	-1,170.57	-508.63
Total Debt/Total Assets (%)	37.18	33.82	51.64	71.58	79.3	79.97	81.94	93.24	96.66	101.6	90.14	103.55	102.77	128.08	135.61
Net Debt to Equity	707.39	-6,080.42	-244.32	-132.34	-153.3	-136.18	-154.28	-103.04	-85.86	-99.91	-123.93	-90.53	-98.05	-80.98	-68.72
Net Debt/Capital (%)	2.99	-2.93	-5.65	-6.56	-9.66	-9.88	-12.34	-9.12	-628.54	21,024.66	508.86	-1,024.11	-7,381.43	-439.71	-223.81
EBITDA	401	512	589	628	667	745	758	816	852	871	915	990	1,045	1,095	1,152
EBITDA-CapEx	208	459	523	589	627	575	708	779	812	827	862	963	999	1,067	1,129
Operating Income (Loss)	345	457	528	564	606	687	708	767	806	824	867	943	1,001	1,058	1,121

Liquidity (USD)

API Chat

	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
Cash Ratio	2.04	2.24	0.85	0.99	1.27	1.18	1.55	1.34	1.26	1.18	1.12	0.88	0.78	0.39	0.44
Current Ratio	2.2	2.36	0.89	1.03	1.31	1.21	1.57	1.39	1.32	1.23	1.18	0.93	0.83	0.43	0.49
Quick Ratio	2.08	2.28	0.88	1.02	1.3	1.2	1.55	1.35	1.28	1.19	1.13	0.89	0.79	0.4	0.45
CFO/Avg Current Liab	0.51	0.79	0.43	0.35	0.46	0.46	0.46	0.56	0.79	0.75	0.78	0.76	0.74	0.66	0.76
Common Equity/Total Assets	-1,089.35	-964.87	-727.45	-999.42	-789.96	-778.93	-601.61	-892.63	-80.23	-78.52	-63.4	-89.97	-90.25	-139.03	-162.27
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	-3.53	-3.63	-4.17	-4.2	-7.37	-7.58	-11.66	-11.66	588.26	440.23	337.08	759.87	818.07	-972.38	-506.99
Long-Term Debt/Total Assets (%)	37.18	33.82	28.19	38.93	52.4	52.99	60.61	93.24	96.66	101.6	90.14	103.24	102.48	106.4	135.17
Total Debt/Equity (%)	-783.24	-7,482.72	-324.41	-154.03	-174.66	-155.5	-191.24	-128.84	-120.27	-129.14	-141.86	-114.9	-113.69	-92.01	-83.46
Total Debt/Capital (%)	-3.53	-3.63	-7.64	-7.71	-11.16	-11.44	-15.77	-11.66	588.26	440.23	337.08	762.21	820.4	-1,170.57	-508.63
Total Debt/Total Assets (%)	37.18	33.82	51.64	71.58	79.3	79.97	81.94	93.24	96.66	101.6	90.14	103.55	102.77	128.08	135.61
CFO/Total Liabilities	17.28	25.95	18.79	21.58	19.54	19.6	16.73	21.14	22.54	23.13	24.88	25.22	25.64	26.83	31.35
CFO/CapEx	1.74	10.14	8.83	15.28	16.48	4.09	14.2	18.86	18.7	16.83	15.23	30.33	18.64	32.12	47.86
Altman's Z-Score	-12.27	-10.35	-7.77	-11.16	-7.98	-8.75	-5.7	-8.4	-7.16	-6.45	-3.8	-6.04	-5.29	-7.6	-6.63

Working Capital (USD)

API Chat

	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
Accounts Receivable Turnover	51.73	66.05	76.87	74.61	81.22	88.92	128.3	218.13	326.14	410.33	267.07	247.81	238.9	261.75	249.11
Days Sales Outstanding	7.06	5.53	4.75	4.89	4.49	4.1	2.84	1.67	1.12	0.89	1.37	1.47	1.53	1.39	1.47
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	9.98	7.83	7.73	6.96	7.33	9.27	12.9	10.2	8.39	12.76	17.99	21.35	17.7	16.57	16.09
Accounts Payable Turnover Days	36.58	46.61	47.19	52.47	49.82	39.36	28.3	35.77	43.53	28.61	20.29	17.1	20.63	22.03	22.68
Cash Conversion Cycle	-29.53	-41.08	-42.45	-47.58	-45.33	-35.25	-25.45	-34.1	-42.41	-27.72	-18.93	-15.62	-19.1	-20.63	-21.22
Inventory to Cash Days	7.06	5.53	4.75	4.89	4.49	4.1	2.84	1.67	1.12	0.89	1.37	1.47	1.53	1.39	1.47
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	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
Market Capitalization	6,002	6,064	8,647	7,635	10,145	8,162	11,638	16,994	23,329	25,323	29,104	22,060	21,370	20,601	22,957
- Cash & Cash Equivalents	1,313	131	339	192	229	232	466	357	508	401	224	374	240	207	308
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	690	698	1,374	1,361	1,870	1,867	2,410	1,785	1,792	1,795	1,788	1,795	1,798	1,802	1,798
Enterprise Value	5,346	5,205	8,298	7,571	10,099	8,231	11,633	17,509	23,903	25,951	29,686	22,874	22,242	21,803	24,175
Total Capital	-19,530	-19,203	-17,982	-17,640	-16,756	-16,318	-15,284	-15,304	305	408	530	236	219	-154	-354
Total Debt/Capital (%)	-3.53	-3.63	-7.64	-7.71	-11.16	-11.44	-15.77	-11.66	588.26	440.23	337.08	762.21	820.4	-1,170.57	-508.63
Total Debt / EV	0.13	0.13	0.17	0.18	0.19	0.23	0.21	0.1	0.07	0.07	0.06	0.08	0.08	0.08	0.07
EV/Sales	6.92	5.96	8.6	7.5	9.53	7.21	9.98	14.41	19.41	20.51	22.36	16.05	14.9	14	14.59
EV/EBITDA	13.34	10.16	14.09	12.05	15.13	11.05	15.36	21.46	28.04	29.81	32.45	23.11	21.29	19.91	20.98
EV/EBIT	15.5	11.38	15.71	13.41	16.67	11.99	16.44	22.82	29.65	31.49	34.25	24.25	22.23	20.6	21.57
EV/Cash Flow to Firm	12.11	9.04	12.41	11.4	13.45	10.57	14.46	22.26	28.9	31.34	33.33	25.74	24.26	22.7	21.01
EV/Free Cash Flow to Firm	8.43	8.28	11.3	10.76	12.76	8.68	13.62	21.26	27.56	29.78	31.45	24.97	23.1	22.05	20.6
Diluted Market Cap	6,056	6,333	9,316	8,490	11,823	9,828	14,405	18,373	23,419	25,376	29,143	22,080	21,391	20,622	23,031
Diluted Enterprise Value	5,432	6,900	10,351	9,659	13,464	11,463	16,349	19,801	24,702	26,770	30,708	23,501	22,948	22,217	24,521
EV per Share	32.32	33.16	57.39	59.75	88.47	76.93	115.96	154.33	201.69	225.55	265.02	211.99	215.1	222.25	258.55
TTM Sales	772	874	965	1,010	1,059	1,142	1,165	1,215	1,232	1,265	1,328	1,425	1,493	1,557	1,657
TTM EBITDA	401	512	589	628	667	745	758	816	852	871	915	990	1,045	1,095	1,152
TTM Operating Income	345	457	528	564	606	687	708	767	806	824	867	943	1,001	1,058	1,121
TTM Cash Flow to Firm	441	576	669	664	751	778	804	787	827	828	891	889	917	960	1,151
TTM Free Cash Flow to Firm	634	629	734	703	792	948	854	824	867	871	944	916	963	989	1,173

Multiples (USD)

API Chat

	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
Price/Free Cash Flow	11.46	10.72	14.44	13.26	16.64	11.39	19.15	25	29.49	32.8	33.88	25.72	23.78	22.16	20.68
EV/EBIT	15.5	11.38	15.71	13.41	16.67	11.99	16.44	22.82	29.65	31.49	34.25	24.25	22.23	20.6	21.57
Enterprise Value	5,346	5,205	8,298	7,571	10,099	8,231	11,633	17,509	23,903	25,951	29,686	22,874	22,242	21,803	24,175
Low Price	0.02	30.38	32.21	32.34	27.26	72.63	26.52	107.72	27.59	156.91	190.76	159.07	187.92	167.83	204.1
EV/Sales	6.92	5.96	8.6	7.5	9.53	7.21	9.98	14.41	19.41	20.51	22.36	16.05	14.9	14	14.59
EV/EBITDA	13.34	10.16	14.09	12.05	15.13	11.05	15.36	21.46	28.04	29.81	32.45	23.11	21.29	19.91	20.98
Price/Earnings	42	18.95	15.88	21.49	27.04	18.52	25.45	29.17	38.1	31.08	37.08	32.74	26.14	26.22	27.8
Price/Earnings Average	39.56	19.85	11.96	18.54	21.02	19.91	20.91	27.03	37.2	29.25	31.33	31.57	26.66	23.22	29.16
Price/Earnings High	44.61	24.78	15.89	23.28	29.33	22.65	26.82	34.14	43.79	32.14	37.08	41.04	29.39	26.99	34.91
Price/Earnings Low	0.03	14.9	8.56	11.54	8.29	17.64	5.82	20.98	5.34	22.15	27.23	25.47	23.77	20.95	23.11
Price/Book Value	-0.3	-0.3	-0.45	-0.4	-0.54	-0.45	-0.66	-0.99	-15.68	-18.25	-23.14	-14.15	-13.54	-10.54	-10.67
Price/Book Value Average	-0.28	-0.32	-0.34	-0.35	-0.42	-0.48	-0.54	-0.92	-15.31	-17.18	-19.55	-13.64	-13.81	-9.33	-11.19
Price/Book Value High	-0.32	-0.4	-0.45	-0.44	-0.59	-0.55	-0.69	-1.16	-18.03	-18.88	-23.14	-17.73	-15.22	-10.84	-13.4
Price/Book Value Low	- -	-0.24	-0.24	-0.22	-0.17	-0.43	-0.15	-0.72	-2.2	-13.01	-16.99	-11.01	-12.31	-8.42	-8.87
Price/Tangible Book Value	-42.28	-98.04	-18.16	-8.16	-9.02	-5.84	-7.98	-10.74	-13.82	-15.95	-19.96	-12.54	-12.02	-9.56	-9.76
Price/Tangible Book Value Average	-39.83	-102.7	-13.67	-7.04	-7.01	-6.28	-6.56	-9.95	-13.5	-15.01	-16.86	-12.09	-12.26	-8.46	-10.24
Price/Tangible Book Value High	-44.9	-128.2	-18.17	-8.84	-9.78	-7.14	-8.41	-12.56	-15.89	-16.5	-19.96	-15.71	-13.51	-9.84	-12.25
Price/Tangible Book Value Low	-0.03	-77.09	-9.78	-4.38	-2.77	-5.56	-1.83	-7.72	-1.94	-11.37	-14.66	-9.75	-10.93	-7.64	-8.11
Price/Sales	7.77	6.94	8.96	7.56	9.58	7.15	9.99	13.99	18.94	20.02	21.92	15.48	14.31	13.23	13.86
Price/Sales Average	7.32	7.27	6.74	6.52	7.45	7.68	8.2	12.96	18.49	18.84	18.52	14.93	14.6	11.71	14.53
Price/Sales High	8.26	9.08	8.96	8.19	10.39	8.74	10.52	16.37	21.77	20.71	21.92	19.41	16.09	13.61	17.4
Price/Sales Low	0.01	5.46	4.83	4.06	2.94	6.8	2.28	10.06	2.65	14.27	16.1	12.05	13.01	10.57	11.52
Price/Cash Flow	17.87	11.28	14.92	12.71	15.14	11.78	16.56	24.35	30.94	34.68	36.06	26.54	25.03	22.82	21.04
Price/Cash Flow Average	16.83	11.81	11.23	10.96	11.77	12.66	13.6	22.56	30.21	32.64	30.46	25.6	25.53	20.21	22.06
Price/Cash Flow High	18.98	14.75	14.93	13.76	16.43	14.4	17.45	28.5	35.57	35.87	36.06	33.27	28.14	23.49	26.42
Price/Cash Flow Low	0.01	8.87	8.04	6.82	4.64	11.21	3.79	17.51	4.34	24.72	26.47	20.65	22.76	18.24	17.49
Price/Free Cash Flow Average	10.79	11.23	10.87	11.44	12.93	12.25	15.73	23.17	28.79	30.88	28.62	24.8	24.25	19.62	21.68
Price/Free Cash Flow High	12.17	14.02	14.45	14.36	18.05	13.93	20.17	29.26	33.89	33.93	33.88	32.24	26.74	22.81	25.96
Price/Free Cash Flow Low	0.01	8.43	7.78	7.12	5.1	10.85	4.38	17.98	4.13	23.39	24.87	20.01	21.62	17.71	17.19
EV/Sales Average	6.52	7.92	7.82	7.68	8.99	9.11	9.87	14.13	19.54	19.94	19.7	15.93	15.64	12.74	15.43
EV/Sales High	7.45	9.73	10.04	9.35	11.94	10.17	12.19	17.54	22.81	21.81	23.1	20.4	17.14	14.64	18.3
EV/Sales Low	5.12	6.11	5.9	5.21	4.49	8.24	3.95	11.23	3.7	15.37	17.27	13.04	14.06	11.6	12.42
EV/EBITDA Average	12.56	13.51	12.81	12.35	14.28	13.98	15.18	21.05	28.23	28.98	28.59	22.93	22.36	18.12	22.19
EV/EBITDA High	14.35	16.59	16.45	15.03	18.95	15.6	18.75	26.13	32.96	31.69	33.53	29.37	24.49	20.82	26.31
EV/EBITDA Low	-1.55	10.42	9.67	8.39	7.12	12.63	6.08	16.73	5.34	22.34	25.07	18.77	20.09	16.49	17.86
EV/EBIT Average	14.58	15.13	14.28	13.74	15.72	15.16	16.25	22.38	29.85	30.61	30.17	24.07	23.34	18.75	22.8
EV/EBIT High	16.67	18.58	18.34	16.73	20.87	16.92	20.07	27.77	34.85	33.47	35.38	30.83	25.57	21.54	27.04
EV/EBIT Low	-1.8	11.67	10.78	9.33	7.84	13.7	6.51	17.79	5.65	23.6	26.46	19.71	20.98	17.07	18.35
Last Price	36.29	38.64	59.8	60.26	88.87	76.28	116	149.79	196.85	220.09	259.82	204.44	206.68	210	245.53
High Price	38.53	50.52	59.84	65.28	96.42	93.29	122.22	175.27	226.24	227.66	259.82	256.27	232.39	216.14	308.26
Enterprise Value Average	5,030	6,919	7,544	7,755	9,528	10,410	11,504	17,172	24,061	25,230	26,152	22,696	23,356	19,838	25,564
Enterprise Value High	5,751	8,496	9,687	9,441	12,648	11,617	14,206	21,312	28,097	27,588	30,668	29,073	25,586	22,798	30,312
Enterprise Value Low	-619	5,335	5,693	5,267	4,753	9,407	4,605	13,649	4,553	19,447	22,933	18,585	20,988	18,059	20,573

	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
Shares Outstanding	159	153	134	118	110	103	98	120	117	113	111	105	101	95	92
Diluted Weighted Avg Shares	167	164	156	141	133	129	124	123	119	115	112	108	104	98	94
Basic Weighted Avg Shares	165	157	145	127	114	107	100	113	119	115	112	108	103	98	94
Revenue per Share	4.67	5.57	6.67	7.97	9.28	10.67	11.61	10.71	10.39	10.99	11.85	13.21	14.44	15.88	17.72
EBITDA per Share	2.42	3.26	4.07	4.96	5.85	6.96	7.55	7.19	7.19	7.57	8.17	9.18	10.1	11.16	12.32
Operating Income per Share	2.09	2.91	3.65	4.45	5.31	6.42	7.05	6.76	6.8	7.16	7.74	8.74	9.68	10.79	11.99
Basic EPS, GAAP	0.86	2.04	3.77	2.8	3.29	4.12	4.56	5.13	5.17	7.08	7.01	6.24	7.91	8.01	8.83
Basic EPS from Cont Ops	0.84	1.99	3.77	2.8	3.29	4.12	4.56	5.13	5.17	7.08	7.01	6.24	7.91	8.01	8.83
Diluted EPS, GAAP	0.86	1.95	3.49	2.52	2.82	3.42	3.68	4.75	5.15	7.07	7	6.24	7.9	8	8.8
Diluted EPS from Cont Ops	0.83	1.91	3.49	2.52	2.82	3.42	3.68	4.75	5.15	7.07	7	6.24	7.9	8	8.8
Dividend per Share	2.8	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.3
Cash Flow per Share	2.03	3.43	4.01	4.74	5.87	6.48	7	6.15	6.36	6.35	7.21	7.7	8.26	9.2	11.67
Free Cash Flow per Basic Share	0.87	3.09	3.55	4.43	5.51	4.89	6.51	5.82	6.02	5.97	6.73	7.45	7.81	8.91	11.43
Cash & Equivalents per Share	8.14	9.92	11.92	11.24	16.78	16.8	24.07	11.19	10.28	10.14	10.76	9.09	8.96	6.12	6.21
Book Value per Share	-122.24	-126.79	-133.87	-149.95	-163.16	-169.95	-176.37	-150.63	-12.55	-12.06	-11.23	-14.45	-15.26	-19.93	-23.01
Tangible Book Value per Share	-0.86	-0.39	-3.29	-7.39	-9.85	-13.07	-14.53	-13.95	-14.24	-13.8	-13.02	-16.31	-17.2	-21.97	-25.15

VeriSign, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)