Autodesk, Inc. Financial Ratios — ADSK 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 (%)	16.36	12.6	10.61	3.61	-16.47	-43.89	- -	- -	- -	217.15	48.15	71.47	53	44.52	36.36
Return on Assets (%)	9.49	6.57	5.14	1.72	-6.34	-11.29	-12.72	-1.83	3.93	17.95	6.26	9.12	9.36	10.72	9.65
Return on Capital (%)	16.61	10.76	8.16	3.15	- -	- -	- -	- -	11.09	- -	15.33	22.04	20.8	21.85	19.59
Return on Invested Capital (%)	15.93	12.07	8.45	4.1	- -	- -	- -	- -	11.91	- -	15.69	22.54	22.01	22.97	23.08
Gross Margin (%)	89.66	89.69	87.94	86.38	85.2	83.17	85.25	88.87	90.08	91.11	90.47	90.41	90.7	90.57	90.98
EBITDA Margin (%)	21.2	20.66	18.76	10.74	5.87	-13.78	-14.91	4.36	14.38	19.87	17.46	22.76	23.05	25.27	27.6
Operating Margin (%)	15.99	15.13	13.09	4.93	0.05	-20.64	-20.18	0.66	10.49	16.6	14.09	19.76	20.52	22.33	24.9
Incremental Operating Margin (%)	27.33	-4.66	136.29	-72.93	1,512.35	- -	- -	84.16	46.36	55.36	-1.85	59.94	28.25	38.01	39.53
Pretax Margin (%)	16.38	13.41	12.31	3.3	-0.81	-25.79	-27.1	-1.66	9	14.43	12.88	18.9	20.67	22.57	22.25
Profit Margin (%)	12.88	10.7	10.06	3.26	-13.2	-28.66	-27.56	-3.14	6.55	31.87	11.33	16.44	16.48	18.14	15.6
Net Income to Common Margin (%)	12.88	10.7	10.06	3.26	-13.2	-28.66	-27.56	-3.14	6.55	31.87	11.33	16.44	16.48	18.14	15.6
Effective Tax Rate (%)	21.38	20.19	18.26	1.45	- -	- -	- -	- -	27.24	- -	12.04	13	20.25	19.65	29.88
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	16.36	12.6	10.61	3.61	-16.47	-43.89	- -	- -	- -	217.15	48.15	71.47	53	44.52	36.36

Credit (USD)

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	- -	746	746	743	1,488	1,491	1,586	2,088	2,545	2,105	3,061	2,666	2,626	2,559	2,734
ST Debt	- -	- -	- -	- -	- -	399	- -	- -	498	71	437	85	67	358	52
LT Debt	- -	746	746	743	1,488	1,092	1,586	2,088	2,047	2,033	2,624	2,581	2,559	2,201	2,682
Total Debt/EBITDA	- -	1.56	1.75	2.76	10.11	-5.33	-5.17	18.62	5.4	2.79	4	2.34	2.07	1.65	1.37
Net Debt/EBITDA	-2.46	-1.81	-2.59	-2.47	0.92	-0.99	-1.66	10.72	0.66	-0.18	1.44	0.29	0.31	0.44	0.12
Total Debt/EBIT	- -	2.13	2.51	6	1,144.38	-3.56	-3.82	123.53	7.41	3.35	4.95	2.7	2.33	1.87	1.52
Net Debt/EBIT	-3.27	-2.48	-3.72	-5.39	103.62	-0.66	-1.22	71.11	0.9	-0.21	1.78	0.34	0.35	0.5	0.13
EBITDA to Interest Expense	87	97.47	43.52	20.43	4.34	-9.42	-8.89	2.15	8.72	14.76	11.78	16.04	- -	- -	- -
EBITDA-CapEx/Interest Expense	87	97.47	43.52	20.43	4.34	-9.42	-8.89	2.15	8.72	14.67	11.62	15.96	- -	- -	- -
EBIT to Interest Expense	65.61	71.39	30.37	9.38	0.04	-14.11	-12.03	0.32	6.36	12.33	9.51	13.93	- -	- -	- -
Interest Expense	5	5	10	13	34	30	34	52	54	51	65	71	- -	- -	- -
Common Equity/Total Assets	58.15	47.56	49.23	46.29	31.56	19.01	-3.21	-1.6	0.34	14.99	11.3	14.09	21.08	26.83	26.29
Long-Term Debt/Equity (%)	- -	36.49	33	33.49	91.86	148.85	- -	- -	- -	210.59	309.07	225.41	137.95	83.98	88.08
Long-Term Debt/Capital (%)	- -	26.68	24.81	24.64	46.08	45.45	109.09	103.77	79.77	63.62	65.05	64.59	54.27	40.27	44.62
Long-Term Debt/Total Assets (%)	- -	17.31	16.24	15.14	26.97	22.76	38.56	44.14	33.12	27.93	30.49	27.35	25.82	20.32	21.51
Total Debt/Equity (%)	- -	36.49	33	33.49	91.86	203.2	-619.53	-989.9	-1,829.33	217.98	360.54	232.84	141.56	97.63	89.79
Total Debt/Capital (%)	- -	26.68	24.81	24.64	46.08	62.04	109.09	103.77	99.17	65.85	75.88	66.72	55.69	46.83	45.48
Total Debt/Total Assets (%)	- -	17.31	16.24	15.14	26.97	31.07	38.56	44.14	41.18	28.91	35.56	28.25	26.49	23.62	21.93
Net Debt to Equity	-61.44	-42.41	-48.93	-30.08	8.32	37.84	-198.44	-569.8	-222.93	-13.98	129.56	29.17	21.13	26.25	7.68
Net Debt/Capital (%)	-160.66	-73.3	-95.77	-41.59	7.18	23.33	135.18	106.74	39.2	-9.48	43.89	16.3	13.89	17.8	6.22
EBITDA	470	478	426	270	147	-280	-307	112	471	753	766	1,139	1,267	1,549	1,989
EBITDA-CapEx	470	478	426	270	147	-280	-307	112	471	748	755	1,133	1,237	1,487	1,956
Operating Income (Loss)	354	350	298	124	1	-419	-415	17	344	629	618	989	1,128	1,369	1,794

Liquidity (USD)

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	1.48	1.87	2.12	1.45	1.41	0.87	0.62	0.41	0.57	0.55	0.44	0.52	0.52	0.37	0.45
Current Ratio	1.99	2.45	2.65	1.91	1.88	1.13	0.88	0.7	0.83	0.81	0.69	0.84	0.82	0.68	0.85
Quick Ratio	1.89	2.35	2.51	1.78	1.83	1.08	0.83	0.62	0.78	0.74	0.62	0.76	0.72	0.56	0.69
CFO/Avg Current Liab	0.63	0.56	0.53	0.57	0.28	0.09	- -	0.17	0.51	0.44	0.42	0.52	0.31	0.34	0.45
Common Equity/Total Assets	58.15	47.56	49.23	46.29	31.56	19.01	-3.21	-1.6	0.34	14.99	11.3	14.09	21.08	26.83	26.29
Long-Term Debt/Equity (%)	- -	36.49	33	33.49	91.86	148.85	- -	- -	- -	210.59	309.07	225.41	137.95	83.98	88.08
Long-Term Debt/Capital (%)	- -	26.68	24.81	24.64	46.08	45.45	109.09	103.77	79.77	63.62	65.05	64.59	54.27	40.27	44.62
Long-Term Debt/Total Assets (%)	- -	17.31	16.24	15.14	26.97	22.76	38.56	44.14	33.12	27.93	30.49	27.35	25.82	20.32	21.51
Total Debt/Equity (%)	- -	36.49	33	33.49	91.86	203.2	-619.53	-989.9	-1,829.33	217.98	360.54	232.84	141.56	97.63	89.79
Total Debt/Capital (%)	- -	26.68	24.81	24.64	46.08	62.04	109.09	103.77	99.17	65.85	75.88	66.72	55.69	46.83	45.48
Total Debt/Total Assets (%)	- -	17.31	16.24	15.14	26.97	31.07	38.56	44.14	41.18	28.91	35.56	28.25	26.49	23.62	21.93
CFO/Total Liabilities	42.64	24.68	24.15	26.34	10.63	4.18	0.02	7.63	22.4	22.76	19.73	24.97	16.3	19.57	26.02
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	287.4	139.18	345.17	43.77	25.92	74.3
Altman's Z-Score	5.89	4.19	4.75	4.3	2.69	2.56	2.45	3.31	4.25	6.48	4.73	4.23	5.05	6.02	4.74

Working Capital (USD)

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	6.21	5.19	4.95	5.69	4.5	3.67	4.62	5.63	5.81	5.85	6.45	5.97	5.98	6.51	5.89
Days Sales Outstanding	58.77	70.26	73.74	64.12	81.08	99.37	79.02	64.8	62.79	62.38	56.55	61.15	60.99	56.08	61.97
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	2.76	2.6	3.07	3.7	3.36	3.2	3.22	2.91	3.51	3.27	3.43	4.3	5.06	3.38	1.96
Accounts Payable Turnover Days	132.31	140.41	118.89	98.69	108.51	113.91	113.21	125.31	104.09	111.67	106.31	84.79	72.14	107.98	186.43
Cash Conversion Cycle	-73.54	-70.15	-45.15	-34.57	-27.43	-14.54	-34.18	-60.5	-41.29	-49.29	-49.76	-23.64	-11.15	-51.9	-124.46
Inventory to Cash Days	58.77	70.26	73.74	64.12	81.08	99.37	79.02	64.8	62.79	62.38	56.55	61.15	60.99	56.08	61.97
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

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	8,197	8,802	11,480	12,265	10,581	18,114	25,379	32,222	43,248	60,868	54,879	46,475	54,315	66,938	53,861
- Cash & Cash Equivalents	1,157	1,612	1,853	1,411	1,353	1,213	1,078	886	1,775	1,772	1,528	1,947	1,892	1,599	2,249
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	746	746	743	1,488	1,491	1,586	2,088	2,545	2,105	3,061	2,666	2,626	2,559	2,734
Enterprise Value	6,786	7,594	9,959	10,981	9,818	17,705	25,641	33,356	43,949	61,197	56,176	47,069	54,695	67,611	53,998
Total Capital	1,877	2,794	3,008	3,016	3,228	2,403	1,454	2,012	2,566	3,196	4,034	3,996	4,715	5,465	6,011
Total Debt/Capital (%)	- -	26.68	24.81	24.64	46.08	62.04	109.09	103.77	99.17	65.85	75.88	66.72	55.69	46.83	45.48
Total Debt / EV	- -	0.1	0.07	0.07	0.15	0.08	0.06	0.06	0.06	0.03	0.05	0.06	0.05	0.04	0.05
EV/Sales	3.06	3.28	4.38	4.37	3.92	8.72	12.47	12.98	13.42	16.15	12.81	9.4	9.95	11.03	7.49
EV/EBITDA	14.44	15.9	23.35	40.72	66.74	- -	- -	297.56	93.35	81.27	73.34	41.32	43.17	43.65	27.15
EV/EBIT	19.15	21.71	33.47	88.7	7,552.4	- -	- -	1,973.74	127.94	97.29	90.9	47.59	48.49	49.39	30.1
EV/Cash Flow to Firm	11.75	13.49	17.43	15.22	10.16	87.34	712.37	70.12	30.22	39.49	35.37	22.07	41.66	42.07	22.02
EV/Free Cash Flow to Firm	11.75	13.49	17.43	15.22	10.16	87.34	712.37	70.12	30.22	39.36	35.13	22.01	40.73	40.51	21.73
Diluted Market Cap	8,399	9,008	11,767	12,551	10,581	18,114	25,379	32,222	43,799	61,617	55,453	46,905	54,823	67,561	54,367
Diluted Enterprise Value	7,242	8,142	10,660	11,883	10,716	18,392	25,887	33,424	44,569	61,950	56,986	47,624	55,557	68,521	54,852
EV per Share	29.8	33.54	44.46	48.35	43.44	79.5	116.82	152.38	200.04	278.93	255.69	217.91	255.59	314.47	253.51
TTM Sales	2,216	2,312	2,274	2,512	2,504	2,031	2,057	2,570	3,274	3,790	4,386	5,005	5,497	6,131	7,206
TTM EBITDA	470	478	426	270	147	-280	-307	112	471	753	766	1,139	1,267	1,549	1,989
TTM Operating Income	354	350	298	124	1	-419	-415	17	344	629	618	989	1,128	1,369	1,794
TTM Cash Flow to Firm	578	563	572	722	966	203	36	476	1,454	1,550	1,588	2,133	1,313	1,607	2,452
TTM Free Cash Flow to Firm	578	563	572	722	966	203	36	476	1,454	1,555	1,599	2,139	1,343	1,669	2,485

Multiples (USD)

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	14.64	16.11	20.88	17.71	25.56	106.74	28,198.43	85.45	30.95	42.73	35.96	22.58	40.82	40.48	21.88
EV/EBIT	19.15	21.71	33.47	88.7	7,552.4	- -	- -	1,973.74	127.94	97.29	90.9	47.59	48.49	49.39	30.1
Enterprise Value	6,786	7,594	9,959	10,981	9,818	17,705	25,641	33,356	43,949	61,197	56,176	47,069	54,695	67,611	53,998
Low Price	22.99	27.7	33.01	44.76	42.06	41.6	80.04	101.55	129.7	125.38	226.4	163.2	188.38	195.32	232.67
EV/Sales	3.06	3.28	4.38	4.37	3.92	8.72	12.47	12.98	13.42	16.15	12.81	9.4	9.95	11.03	7.49
EV/EBITDA	14.44	15.9	23.35	40.72	66.74	- -	- -	297.56	93.35	81.27	73.34	41.32	43.17	43.65	27.15
Price/Earnings	28.73	35.58	50.17	149.93	- -	- -	- -	- -	201.62	50.39	110.42	56.47	59.95	60.2	47.92
Price/Earnings Average	28.72	32.08	39.47	150.79	-38.09	-24.46	-40.72	-362.94	167.59	41.63	127.82	52.98	49.99	50.4	55.34
Price/Earnings High	36.83	39.07	53.04	174.91	-44.98	-32.12	-50.76	-433.3	206.46	58.32	152.24	66.23	60.85	63.15	62.36
Price/Earnings Low	18.35	25.35	32.31	124.27	-28.76	-15.92	-30.99	-275.12	132.84	22.77	100.08	42.83	44.5	37.76	44.09
Price/Book Value	4.37	4.3	5.07	5.4	6.08	19.86	-191.97	-424.53	2,040	55.77	56.4	34.94	26	23.03	16.44
Price/Book Value Average	4.37	3.87	3.99	5.43	7.23	15.61	-174.63	-386.37	1,695.7	46.08	65.29	32.79	21.68	19.28	18.98
Price/Book Value High	5.6	4.72	5.37	6.3	8.54	20.5	-217.67	-461.28	2,088.91	64.56	77.76	40.98	26.39	24.16	21.39
Price/Book Value Low	2.79	3.06	3.27	4.47	5.46	10.16	-132.9	-292.88	1,344.11	25.2	51.12	26.5	19.3	14.45	15.12
Price/Tangible Book Value	8.21	8.57	10.01	20.75	-170.12	-19.58	-13.14	-10.95	-15.49	-31.37	-16.89	-16.1	-24.64	-30.5	-31.37
Price/Tangible Book Value Average	8.21	7.72	7.87	20.87	-202.39	-15.39	-11.95	-9.97	-12.88	-25.92	-19.55	-15.1	-20.55	-25.53	-36.23
Price/Tangible Book Value High	10.53	9.41	10.58	24.2	-239.01	-20.21	-14.9	-11.9	-15.87	-36.31	-23.29	-18.88	-25.01	-31.99	-40.82
Price/Tangible Book Value Low	5.24	6.1	6.44	17.2	-152.82	-10.02	-9.1	-7.55	-10.21	-14.18	-15.31	-12.21	-18.29	-19.13	-28.86
Price/Sales	3.7	3.81	5.05	4.88	4.23	8.92	12.34	12.54	13.21	16.06	12.51	9.29	9.88	10.92	7.47
Price/Sales Average	3.7	3.43	3.97	4.91	5.03	7.01	11.23	11.41	10.98	13.27	14.48	8.71	8.24	9.14	8.63
Price/Sales High	4.74	4.18	5.34	5.7	5.94	9.21	13.99	13.62	13.53	18.59	17.25	10.89	10.03	11.45	9.73
Price/Sales Low	2.36	2.71	3.25	4.05	3.8	4.56	8.54	8.65	8.7	7.26	11.34	7.04	7.33	6.85	6.88
Price/Cash Flow	14.29	15.74	20.37	17.31	25.56	106.74	28,198.43	85.45	30.56	42.36	35.85	22.44	41.37	41.65	21.97
Price/Cash Flow Average	14.29	14.2	16.03	17.41	30.41	83.91	25,651.25	77.77	25.4	34.99	41.49	21.05	34.5	34.87	25.37
Price/Cash Flow High	18.32	17.29	21.54	20.19	35.91	110.18	31,973.83	92.84	31.29	49.03	49.42	26.32	41.99	43.7	28.59
Price/Cash Flow Low	9.13	11.22	13.12	14.35	22.96	54.59	19,520.87	58.95	20.14	19.14	32.49	17.02	30.7	26.13	20.21
Price/Free Cash Flow Average	14.64	14.53	16.43	17.81	30.41	83.91	25,651.25	77.77	25.73	35.3	41.63	21.19	34.04	33.89	25.27
Price/Free Cash Flow High	18.77	17.69	22.08	20.66	35.91	110.18	31,973.83	92.84	31.69	49.46	49.58	26.49	41.44	42.47	28.47
Price/Free Cash Flow Low	9.35	11.48	13.45	14.68	22.96	54.59	19,520.87	58.95	20.39	19.31	32.59	17.13	30.3	25.4	20.13
EV/Sales Average	3.18	3.06	3.48	4.64	5.08	7.15	11.47	11.88	11.21	13.36	14.83	8.86	8.37	9.3	8.7
EV/Sales High	4.22	3.81	4.85	5.43	5.99	9.34	14.24	14.09	13.76	18.68	17.6	11.03	10.16	11.61	9.79
EV/Sales Low	1.84	2.34	2.76	3.78	3.85	4.7	8.79	9.12	8.94	7.35	11.69	7.19	7.47	7.01	6.94
EV/EBITDA Average	14.98	14.8	18.58	43.26	86.5	-51.87	-76.95	272.32	77.99	67.22	84.94	38.91	36.33	36.8	31.52
EV/EBITDA High	19.91	18.42	25.86	50.57	101.98	-67.79	-95.51	323.04	95.7	94.01	100.78	48.49	44.09	45.95	35.49
EV/EBITDA Low	8.68	11.32	14.74	35.22	65.54	-34.09	-58.96	209.02	62.16	36.97	66.94	31.58	32.4	27.73	25.16
EV/EBIT Average	19.86	20.21	26.63	94.24	9,787.37	-34.64	-56.85	1,806.35	106.9	80.48	105.28	44.82	40.8	41.64	34.94
EV/EBIT High	26.39	25.15	37.06	110.18	11,539.22	-45.28	-70.56	2,142.76	131.16	112.54	124.91	55.84	49.53	52	39.34
EV/EBIT Low	11.51	15.45	21.12	76.72	7,415.58	-22.77	-43.56	1,386.45	85.2	44.26	82.97	36.37	36.39	31.38	27.9
Last Price	36	38.88	51.25	54	46.82	81.34	115.62	147.2	196.85	277.43	249.79	215.16	253.81	311.34	252.87
High Price	46.15	42.69	54.18	63	65.78	83.96	131.1	159.94	201.57	321.13	344.39	252.34	257.63	326.62	329.09
Enterprise Value Average	7,037	7,071	7,924	11,667	12,724	14,518	23,594	30,527	36,719	50,620	65,060	44,323	46,026	57,001	62,690
Enterprise Value High	9,351	8,798	11,030	13,640	15,001	18,975	29,284	36,213	45,055	70,788	77,195	55,224	55,867	71,183	70,581
Enterprise Value Low	4,078	5,405	6,287	9,497	9,640	9,542	18,077	23,431	29,265	27,841	51,273	35,970	41,047	42,954	50,044

Shares Outstanding	226	224	227	227	224	220	218	219	219	220	218	215	214	214	212
Diluted Weighted Avg Shares	233	232	230	232	226	223	220	219	222	222	222	218	216	217	215
Basic Weighted Avg Shares	228	226	224	227	226	223	220	219	220	219	220	216	214	215	213
Revenue per Share	9.73	10.21	10.15	11.06	11.08	9.12	9.37	11.74	14.9	17.27	19.96	23.17	25.69	28.52	33.83
EBITDA per Share	2.06	2.11	1.9	1.19	0.65	-1.26	-1.4	0.51	2.14	3.43	3.49	5.27	5.92	7.2	9.34
Operating Income per Share	1.56	1.55	1.33	0.55	0.01	-1.88	-1.89	0.08	1.56	2.87	2.81	4.58	5.27	6.37	8.42
Basic EPS, GAAP	1.25	1.09	1.02	0.36	-1.46	-2.61	-2.58	-0.37	0.98	5.51	2.26	3.81	4.23	5.17	5.28
Basic EPS from Cont Ops	1.25	1.09	1.02	0.36	-1.46	-2.61	-2.58	-0.37	0.98	5.51	2.26	3.81	4.23	5.17	5.28
Diluted EPS, GAAP	1.22	1.07	1	0.35	-1.46	-2.61	-2.58	-0.37	0.96	5.44	2.24	3.78	4.19	5.12	5.23
Diluted EPS from Cont Ops	1.22	1.07	1	0.35	-1.46	-2.61	-2.58	-0.37	0.96	5.44	2.24	3.78	4.19	5.12	5.23
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	2.52	2.47	2.52	3.12	1.83	0.76	- -	1.72	6.44	6.55	6.97	9.59	6.14	7.47	11.51
Free Cash Flow per Basic Share	2.52	2.47	2.52	3.12	1.83	0.76	- -	1.72	6.44	6.53	6.92	9.56	6	7.19	11.36
Cash & Equivalents per Share	6.2	8.63	10.12	8.92	9.96	8.53	6.03	4.36	8.39	8.1	8.03	9.59	10.5	8.77	12.19
Book Value per Share	8.24	9.05	10.1	10.01	7.7	4.1	-0.6	-0.35	0.1	4.97	4.43	6.16	9.76	13.52	15.38
Tangible Book Value per Share	4.38	4.54	5.12	2.6	-0.28	-4.15	-8.8	-13.44	-12.7	-8.84	-14.79	-13.37	-10.3	-10.21	-8.06

Autodesk, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)