Zebra Technologies Corporation Financial Ratios — ZBRA 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 (%)	15.07	9.4	9.33	2.11	-10.84	-10.46	1.37	28.66	27.74	20.28	26.53	12.17	7.07	11.49	8.26
Return on Assets (%)	19.65	13.17	12.84	0.96	-2.99	-2.83	0.38	9.77	12.02	9.99	14.44	6.74	3.99	6.91	5.09
Return on Capital (%)	15.07	9.41	9.33	- -	- -	- -	1.65	14.63	18.07	14.71	18.99	8.45	6.38	8.73	6.58
Return on Invested Capital (%)	17.7	16.14	15.33	- -	- -	- -	2.29	16.61	21.03	18.01	22.69	17.3	9.85	11.12	9.75
Gross Margin (%)	49.49	49.35	48.46	46.56	45.04	45.94	45.94	46.97	46.82	45.03	46.7	45.39	46.31	48.44	48.05
EBITDA Margin (%)	21.19	20.45	19.56	18.13	14.85	16.51	17.49	19.06	20.04	18.68	21.29	19.72	16.6	18.81	18.25
Operating Margin (%)	18.75	17.82	16.47	13.29	6.08	8	10.42	14.91	16.14	15.4	17.97	16.19	12.76	15.36	14.83
Incremental Operating Margin (%)	39.25	-54	-15.62	8.06	- -	-84.21	68.92	48.59	35.58	105.41	27.65	-48.7	29.32	45.34	8.43
Pretax Margin (%)	18.27	16.48	15.8	1.02	-4.93	-3.61	2.36	12.42	13.33	12.59	17.2	9.41	7.29	12.75	10.38
Profit Margin (%)	17.76	12.34	12.91	1.92	-4.33	-3.83	0.46	9.98	12.13	11.33	14.87	8.01	6.46	10.6	7.77
Net Income to Common Margin (%)	17.76	12.34	12.91	1.92	-4.33	-3.83	0.46	9.98	12.13	11.33	14.87	8.01	6.46	10.6	7.77
Effective Tax Rate (%)	27.47	25.75	18.29	- -	- -	- -	80.68	19.66	9.03	10	13.53	14.89	11.38	16.85	25.18
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	15.07	9.4	9.33	2.11	-10.84	-10.46	1.37	28.66	27.74	20.28	26.53	12.17	7.07	11.49	8.26

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	- -	- -	- -	3,160	3,012	2,648	2,227	1,591	1,406	1,404	1,145	2,199	2,414	2,362	2,697
ST Debt	- -	- -	- -	4	- -	- -	51	157	226	394	102	251	215	115	179
LT Debt	- -	- -	- -	3,156	3,012	2,648	2,176	1,434	1,180	1,010	1,043	1,948	2,199	2,247	2,518
Total Debt/EBITDA	- -	- -	- -	10.43	5.56	4.49	3.42	1.98	1.56	1.69	0.96	1.93	3.17	2.52	2.74
Net Debt/EBITDA	-0.17	-0.32	-0.31	9.13	5.2	4.22	3.33	1.92	1.39	1.3	0.55	1.68	2.74	1.36	2.41
Total Debt/EBIT	- -	- -	- -	14.23	13.57	9.26	5.74	2.53	1.94	2.05	1.13	2.35	4.13	3.09	3.37
Net Debt/EBIT	-0.2	-0.36	-0.37	12.46	12.7	8.71	5.58	2.46	1.72	1.57	0.65	2.05	3.56	1.66	2.97
EBITDA to Interest Expense	- -	984.11	- -	4.89	2.81	3.06	2.87	8.84	10.1	10.93	239.6	- -	5.72	9.56	9.12
EBITDA-CapEx/Interest Expense	- -	858.78	- -	4.26	2.18	2.66	2.65	8.13	9.42	10.05	227.8	- -	5.07	8.96	8.32
EBIT to Interest Expense	- -	857.65	- -	3.58	1.15	1.48	1.71	6.91	8.13	9.01	202.2	- -	4.4	7.81	7.41
Interest Expense	- -	- -	- -	62	193	193	227	91	89	76	5	- -	133	98	108
Common Equity/Total Assets	138.64	141.49	134.27	27.73	27.34	26.79	29.22	38.93	47.4	50.92	57.51	53.62	59.31	61.01	62.1
Long-Term Debt/Equity (%)	- -	- -	- -	303.46	337.29	334.34	260.91	107.42	64.17	47.11	34.95	71.28	72.43	62.66	70.18
Long-Term Debt/Capital (%)	- -	- -	- -	67.21	68.61	68.09	62.6	43.72	32.43	24.39	22.1	31.24	32.59	31.11	31.57
Long-Term Debt/Total Assets (%)	- -	- -	- -	56.98	59.76	57.17	50.9	33.05	25.05	18.79	16.78	25.87	30.1	28.2	29.62
Total Debt/Equity (%)	- -	- -	- -	303.85	337.29	334.34	267.03	119.18	76.45	65.49	38.37	80.46	79.51	65.87	75.17
Total Debt/Capital (%)	- -	- -	- -	67.29	68.61	68.09	64.07	48.51	38.64	33.9	24.26	35.26	35.78	32.7	33.81
Total Debt/Total Assets (%)	- -	- -	- -	57.05	59.76	57.17	52.09	36.67	29.85	26.12	18.42	29.21	33.04	29.64	31.72
Net Debt to Equity	-4.69	-7.55	-6.55	265.96	315.79	314.65	259.59	115.88	67.81	50.23	22.08	70.18	68.61	35.42	66.25
Net Debt/Capital (%)	-3.01	-4.96	-4.36	64.3	67.17	66.76	63.42	47.81	34.55	27.11	15.02	31.28	31.51	20.09	30.27
EBITDA	208	204	203	303	542	590	651	804	899	831	1,198	1,140	761	937	985
EBITDA-CapEx	180	178	181	264	420	513	601	740	838	764	1,139	1,065	674	878	899
Operating Income (Loss)	184	178	171	222	222	286	388	629	724	685	1,011	936	585	765	800

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	2.01	4.08	3.47	0.44	0.21	0.16	0.06	0.03	0.02	0.09	0.18	0.05	0.09	0.53	0.07
Current Ratio	5.37	7.47	6.33	1.75	1.49	1.29	1.06	0.89	0.85	0.69	0.94	0.81	1.05	1.43	0.97
Quick Ratio	3.81	5.86	5.02	1.16	0.97	0.86	0.58	0.45	0.48	0.37	0.61	0.39	0.45	0.95	0.52
CFO/Avg Current Liab	0.64	1.8	1.81	0.46	0.13	0.41	0.49	0.68	0.51	0.59	0.59	0.24	- -	0.61	0.52
Common Equity/Total Assets	138.64	141.49	134.27	27.73	27.34	26.79	29.22	38.93	47.4	50.92	57.51	53.62	59.31	61.01	62.1
Long-Term Debt/Equity (%)	- -	- -	- -	303.46	337.29	334.34	260.91	107.42	64.17	47.11	34.95	71.28	72.43	62.66	70.18
Long-Term Debt/Capital (%)	- -	- -	- -	67.21	68.61	68.09	62.6	43.72	32.43	24.39	22.1	31.24	32.59	31.11	31.57
Long-Term Debt/Total Assets (%)	- -	- -	- -	56.98	59.76	57.17	50.9	33.05	25.05	18.79	16.78	25.87	30.1	28.2	29.62
Total Debt/Equity (%)	- -	- -	- -	303.85	337.29	334.34	267.03	119.18	76.45	65.49	38.37	80.46	79.51	65.87	75.17
Total Debt/Capital (%)	- -	- -	- -	67.29	68.61	68.09	64.07	48.51	38.64	33.9	24.26	35.26	35.78	32.7	33.81
Total Debt/Total Assets (%)	- -	- -	- -	57.05	59.76	57.17	52.09	36.67	29.85	26.12	18.42	29.21	33.04	29.64	31.72
CFO/Total Liabilities	64.14	165.54	120.38	5.51	2.94	9.9	13.89	26.13	23.85	29.77	33.09	10.18	-0.09	23.12	18.66
CFO/CapEx	2.78	7.07	8.82	6.36	1	4.94	9.56	12.27	11.23	14.36	18.12	6.51	-0.05	17.17	10.66
Altman's Z-Score	14.31	16.06	15.2	3.21	4.33	4.58	5.48	6.97	8.26	8.77	11.48	6.34	6.37	6.88	6.69

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	5.84	5.67	6.01	3.94	5.44	5.52	6.74	8.44	7.92	7.94	8.93	7.61	7.11	8.21	7.23
Days Sales Outstanding	62.53	64.4	60.77	92.61	67.1	66.18	54.13	43.22	46.1	45.99	40.87	47.98	51.32	44.44	50.5
Inventory Turnover	4.02	3.93	4.38	3.47	5.07	5.21	5.01	4.57	4.8	4.96	5.99	4.67	2.96	3.43	3.94
Days Inventory Outstanding	90.76	92.84	83.36	105.25	71.96	70.09	72.84	79.79	76.06	73.52	60.98	78.1	123.4	106.39	92.58
Accounts Payable Turnover	15.06	17.56	18.45	6.45	6.52	5.36	5.08	4.71	4.24	4.31	4.58	4.67	3.8	4.51	4.28
Accounts Payable Turnover Days	24.24	20.78	19.78	56.61	55.96	68.15	71.88	77.48	86.14	84.78	79.7	78.21	96.14	80.89	85.37
Cash Conversion Cycle	129.05	136.46	124.35	141.25	83.1	68.12	55.09	45.53	36.02	34.74	22.14	47.88	78.57	69.94	57.71
Inventory to Cash Days	-28.23	-28.43	-22.59	-12.65	-4.86	-3.91	-18.7	-36.56	-29.96	-27.53	-20.11	-30.11	-72.08	-61.94	-42.09
Inventories	133	123	121	394	397	345	458	520	474	511	491	860	804	693	729
Raw Materials	46	32	31	140	178	111	116	125	128	117	196	369	403	248	230
Work In Process	1	1	- -	- -	- -	1	1	3	4	4	3	4	4	4	7
Finished Goods	101	104	102	260	274	233	341	392	342	390	292	487	397	441	492
Other Inventory	- -	- -	- -	- -	- -	82	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	1,927	2,027	2,741	3,932	3,552	4,423	5,504	8,529	13,792	20,539	31,811	13,387	14,043	19,888	12,340
- Cash & Cash Equivalents	36	65	63	394	192	156	62	44	30	168	332	105	137	901	125
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	3,160	3,012	2,648	2,227	1,591	1,406	1,404	1,145	2,199	2,414	2,362	2,697
Enterprise Value	1,708	1,638	2,328	6,674	6,372	6,915	7,669	10,076	15,168	21,775	32,624	15,481	16,320	21,349	14,912
Total Capital	1,246	1,369	1,504	4,696	4,390	3,889	3,476	3,280	3,639	4,141	4,719	6,236	6,747	7,223	7,977
Total Debt/Capital (%)	- -	- -	- -	67.29	68.61	68.09	64.07	48.51	38.64	33.9	24.26	35.26	35.78	32.7	33.81
Total Debt / EV	- -	- -	- -	0.47	0.47	0.38	0.29	0.16	0.09	0.06	0.04	0.14	0.15	0.11	0.18
EV/Sales	1.74	1.64	2.24	3.99	1.75	1.93	2.06	2.39	3.38	4.9	5.8	2.68	3.56	4.29	2.76
EV/EBITDA	8.2	8.04	11.47	22.03	11.76	11.72	11.78	12.53	16.87	26.2	27.23	13.58	21.45	22.78	15.14
EV/EBIT	9.26	9.23	13.62	30.06	28.7	24.18	19.76	16.02	20.95	31.79	32.27	16.54	27.9	27.91	18.64
EV/Cash Flow to Firm	21.81	8.93	12	18.3	21.87	11.82	14.7	11.74	19.8	21.13	30.4	31.72	143.32	19.51	14.95
EV/Free Cash Flow to Firm	16.04	7.82	10.78	16.53	15.41	10.45	13.41	10.93	18.34	19.84	28.81	27.5	81.25	18.51	13.76
Diluted Market Cap	1,939	2,038	2,761	3,977	3,552	4,423	5,573	8,639	13,946	20,720	32,083	13,477	14,134	20,037	12,435
Diluted Enterprise Value	1,903	1,973	2,699	6,743	6,372	6,915	7,738	10,186	15,322	21,956	32,896	15,571	16,411	21,498	15,007
EV per Share	31.72	31.77	45.93	131.4	124.95	134.07	144.63	188.11	280.93	407.46	610.41	296.52	317.65	414.59	293.43
TTM Sales	983	996	1,038	1,671	3,650	3,574	3,722	4,218	4,485	4,448	5,627	5,781	4,584	4,981	5,396
TTM EBITDA	208	204	203	303	542	590	651	804	899	831	1,198	1,140	761	937	985
TTM Operating Income	184	178	171	222	222	286	388	629	724	685	1,011	936	585	765	800
TTM Cash Flow to Firm	78	183	194	365	291	585	522	858	766	1,030	1,073	488	114	1,094	998
TTM Free Cash Flow to Firm	106	209	216	404	413	662	572	922	827	1,097	1,132	563	201	1,153	1,084

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	18.21	9.74	12.78	13.86	14.56	9.68	10.55	10.18	18.69	20.14	28.44	23.94	170.29	18.69	12.4
EV/EBIT	9.26	9.23	13.62	30.06	28.7	24.18	19.76	16.02	20.95	31.79	32.27	16.54	27.9	27.91	18.64
Enterprise Value	1,708	1,638	2,328	6,674	6,372	6,915	7,669	10,076	15,168	21,775	32,624	15,481	16,320	21,349	14,912
Low Price	28.2	31.79	40.04	52.61	63.92	46.13	81.02	102.75	146.52	150.06	372.46	224.86	194.59	233.95	205.73
EV/Sales	1.74	1.64	2.24	3.99	1.75	1.93	2.06	2.39	3.38	4.9	5.8	2.68	3.56	4.29	2.76
EV/EBITDA	8.2	8.04	11.47	22.03	11.76	11.72	11.78	12.53	16.87	26.2	27.23	13.58	21.45	22.78	15.14
Price/Earnings	11.03	16.49	20.46	122.86	- -	- -	323.74	20.26	25.35	40.75	38.01	28.91	47.44	37.67	29.45
Price/Earnings Average	11.59	15.6	17.57	112.99	-29.01	-24.11	309.74	19.17	20.52	28.27	33.09	38.71	46.94	31.65	36.34
Price/Earnings High	13.73	17.57	20.89	136.53	-38.56	-33.13	366.29	23.51	25.83	41.24	39.27	67.63	61.05	40.32	51.88
Price/Earnings Low	8.7	13.34	15.15	83.5	-20.63	-17.37	252.7	13.07	14.54	15.91	23.78	25.36	33.78	22.82	24.95
Price/Book Value	1.55	1.48	1.82	2.56	2.58	3.56	4.41	5.05	6.18	7.5	8.9	3.32	3.24	4.09	2.34
Price/Book Value Average	1.62	1.4	1.57	2.35	3.33	2.66	4.22	4.78	5	5.21	7.75	4.44	3.21	3.44	2.88
Price/Book Value High	1.92	1.58	1.86	2.84	4.42	3.66	4.99	5.86	6.29	7.59	9.2	7.76	4.17	4.38	4.12
Price/Book Value Low	1.22	1.2	1.35	1.74	2.37	1.92	3.44	3.26	3.54	2.93	5.57	2.91	2.31	2.48	1.98
Price/Tangible Book Value	2.81	2.8	3.74	-1.59	-1.51	-2.06	-2.85	-6.13	-13.04	-16.48	-42.42	-7.45	-10.13	-27.36	-6.33
Price/Tangible Book Value Average	2.96	2.65	3.21	-1.46	-1.95	-1.54	-2.73	-5.8	-10.55	-11.44	-36.93	-9.98	-10.03	-22.98	-7.82
Price/Tangible Book Value High	3.5	2.99	3.81	-1.76	-2.59	-2.12	-3.23	-7.11	-13.28	-16.68	-43.83	-17.43	-13.04	-29.28	-11.16
Price/Tangible Book Value Low	2.22	2.27	2.77	-1.08	-1.38	-1.11	-2.23	-3.95	-7.48	-6.44	-26.54	-6.54	-7.21	-16.57	-5.37
Price/Sales	1.96	2.03	2.64	2.35	0.97	1.24	1.48	2.02	3.08	4.62	5.65	2.32	3.06	3.99	2.29
Price/Sales Average	2.06	1.92	2.27	2.16	1.26	0.92	1.41	1.91	2.49	3.2	4.92	3.1	3.03	3.35	2.82
Price/Sales High	2.44	2.17	2.7	2.61	1.67	1.27	1.67	2.35	3.13	4.67	5.84	5.42	3.94	4.27	4.03
Price/Sales Low	1.54	1.65	1.96	1.6	0.89	0.67	1.15	1.3	1.76	1.8	3.54	2.03	2.18	2.42	1.94
Price/Cash Flow	24.61	11.06	14.13	15.85	29.11	11.64	11.51	10.86	20.13	21.35	29.76	27.43	-3,510.79	19.63	13.46
Price/Cash Flow Average	25.86	10.46	12.14	14.58	37.57	8.69	11.02	10.28	16.29	14.81	25.91	36.73	-3,473.7	16.5	16.6
Price/Cash Flow High	30.62	11.78	14.43	17.62	49.94	11.94	13.03	12.61	20.52	21.61	30.75	64.16	-4,517.93	21.02	23.71
Price/Cash Flow Low	19.4	8.94	10.46	10.77	26.72	6.26	8.99	7.01	11.55	8.34	18.62	24.06	-2,499.46	11.89	11.4
Price/Free Cash Flow Average	19.14	9.21	10.98	12.74	18.78	7.23	10.1	9.63	15.13	13.97	24.77	32.05	168.49	15.7	15.3
Price/Free Cash Flow High	22.67	10.37	13.05	15.4	24.97	9.93	11.94	11.81	19.05	20.38	29.39	55.99	219.14	20.01	21.84
Price/Free Cash Flow Low	14.36	7.88	9.47	9.42	13.36	5.21	8.24	6.57	10.72	7.86	17.8	20.99	121.24	11.32	10.5
EV/Sales Average	2.02	1.86	2.21	3.82	2.03	1.62	2	2.28	2.8	3.48	5.07	3.46	3.53	3.65	3.3
EV/Sales High	2.4	2.1	2.64	4.27	2.44	1.97	2.25	2.71	3.44	4.95	5.99	5.78	4.44	4.57	4.51
EV/Sales Low	1.51	1.58	1.89	3.25	1.67	1.36	1.74	1.67	2.07	2.08	3.68	2.39	2.68	2.71	2.41
EV/EBITDA Average	9.54	9.1	11.29	21.06	13.66	9.82	11.41	11.96	13.94	18.64	23.8	17.56	21.25	19.39	18.07
EV/EBITDA High	11.33	10.28	13.48	23.55	16.44	11.92	12.89	14.23	17.16	26.5	28.12	29.3	26.74	24.28	24.68
EV/EBITDA Low	7.11	7.73	9.69	17.95	11.22	8.26	9.92	8.77	10.33	11.14	17.29	12.13	16.13	14.42	13.23
EV/EBIT Average	10.78	10.44	13.4	28.75	33.35	20.26	19.15	15.29	17.32	22.61	28.2	21.39	27.64	23.75	22.25
EV/EBIT High	12.81	11.8	16	32.14	40.15	24.58	21.63	18.19	21.31	32.15	33.32	35.69	34.78	29.74	30.39
EV/EBIT Low	8.04	8.87	11.5	24.5	27.39	17.03	16.65	11.21	12.83	13.51	20.49	14.78	20.98	17.66	16.28
Last Price	35.78	39.31	54.08	77.41	69.65	85.76	103.8	159.23	255.44	384.33	595.2	256.41	273.33	386.22	242.82
High Price	44.53	41.88	55.22	86.02	119.47	88	117.44	184.75	260.3	388.92	615	599.73	351.74	413.44	427.76
Enterprise Value Average	1,988	1,853	2,292	6,382	7,403	5,795	7,431	9,617	12,536	15,486	28,513	20,017	16,172	18,171	17,797
Enterprise Value High	2,362	2,095	2,736	7,135	8,912	7,031	8,392	11,443	15,430	22,021	33,683	33,405	20,349	22,751	24,311
Enterprise Value Low	1,482	1,575	1,967	5,438	6,080	4,871	6,461	7,051	9,287	9,255	20,719	13,834	12,275	13,508	13,027

Shares Outstanding	52	51	50	52	52	53	53	54	54	53	53	51	51	52	50
Diluted Weighted Avg Shares	54	52	51	51	51	52	54	54	55	54	54	53	52	52	51
Basic Weighted Avg Shares	54	52	51	51	51	52	53	54	54	53	53	52	51	51	51
Revenue per Share	18.26	19.32	20.48	32.9	71.57	69.29	70.2	78.75	83.07	83.23	105.28	110.73	89.22	96.73	106.18
EBITDA per Share	3.87	3.95	4	5.97	10.63	11.44	12.28	15.01	16.65	15.55	22.41	21.84	14.81	18.2	19.38
Operating Income per Share	3.42	3.44	3.37	4.37	4.35	5.54	7.32	11.74	13.41	12.82	18.92	17.93	11.39	14.86	15.74
Basic EPS, GAAP	3.24	2.38	2.64	0.63	-3.1	-2.66	0.32	7.86	10.08	9.43	15.66	8.87	5.76	10.25	8.24
Basic EPS from Cont Ops	2.42	2.36	2.64	0.63	-3.1	-2.66	0.32	7.86	10.08	9.43	15.66	8.87	5.76	10.25	8.24
Diluted EPS, GAAP	3.22	2.37	2.62	0.62	-3.1	-2.66	0.32	7.76	9.96	9.35	15.53	8.81	5.72	10.18	8.18
Diluted EPS from Cont Ops	2.41	2.35	2.62	0.62	-3.1	-2.66	0.32	7.76	9.96	9.35	15.53	8.81	5.72	10.18	8.18
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.45	3.56	3.83	4.88	2.39	7.37	9.02	14.66	12.69	18	20	9.35	-0.08	19.67	18.04
Free Cash Flow per Basic Share	0.93	3.05	3.39	4.12	- -	5.87	8.07	13.46	11.56	16.75	18.9	7.91	-1.77	18.53	16.35
Cash & Equivalents per Share	4.06	7.54	8.15	8.23	3.77	3.02	1.17	0.82	0.56	3.14	6.21	2.01	2.67	17.5	2.46
Book Value per Share	23.14	26.55	29.66	30.24	27.02	24.06	23.56	31.53	41.36	51.21	66.87	77.33	84.34	94.4	103.89
Tangible Book Value per Share	12.71	14.02	14.48	-48.81	-46.16	-41.61	-36.4	-25.99	-19.6	-23.32	-14.03	-34.4	-26.98	-14.12	-38.33

Zebra Technologies Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)