Juniper Networks, Inc. Financial Ratios — JNPR Stock

Profitability (USD)

	2010 Y	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
As of date	12/31/2010	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

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	7.7	4.61	1.88	4.36	-3.59	7.5	6.49	3.14	5.91	3.79	2.83	2.77	5.17	3.29	2.95
Return on Capital (%)	-20.23	-18.19	-11.34	-27.58	- -	-32.24	-44.9	-29.09	- -	-52.63	-52.07	-48.9	-70.62	-61.2	-85.18
Return on Invested Capital (%)	9.86	6.55	2.82	6.22	- -	10.62	9.41	4.96	- -	5.93	6.17	5.41	7.77	8.44	5.71
Gross Margin (%)	66.98	64.48	62.05	63	61.77	63.37	62.21	61.11	58.98	58.87	57.9	57.86	55.8	57.54	58.76
EBITDA Margin (%)	22.96	18.41	12.43	17.02	16.93	22.39	22.04	22.66	17	15.47	14.25	14.1	14.28	13.74	10.26
Operating Margin (%)	19.17	14.59	8.13	12.96	12.91	18.76	17.9	18.18	12.47	10.74	9.47	9.09	10.17	10.24	7.17
Incremental Operating Margin (%)	35.02	-38.15	353.18	82.35	18.33	136.15	-13.91	55.8	88.02	50.47	18,800	3.2	19.25	11.55	41.94
Pretax Margin (%)	19.01	12.85	6.68	11.25	-1.87	17.54	16.58	16.15	11.46	9.32	5.97	6.55	10.12	6.27	5.87
Profit Margin (%)	15.11	9.56	4.27	9.42	-7.22	13.04	11.88	6.09	12.2	7.76	5.8	5.34	8.88	5.57	5.67
Net Income to Common Margin (%)	15.11	9.56	4.27	9.42	-7.22	13.04	11.88	6.09	12.2	7.76	5.8	5.34	8.88	5.57	5.67
Effective Tax Rate (%)	20.41	25.66	36.02	16.31	- -	25.64	28.37	62.28	- -	16.75	2.79	18.51	11.28	8.37	0.17
Dvd Payout Ratio (%)	- -	- -	- -	- -	-25.73	24.66	25.73	49.12	43.98	75.39	102.44	102.53	57.41	90.52	100.24
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Total Debt	- -	999	999	999	1,349	1,937	2,134	2,136	2,139	1,842	2,291	1,829	1,719	1,700	1,751
ST Debt	- -	- -	- -	- -	- -	300	- -	- -	350	- -	422	- -	- -	- -	399
LT Debt	- -	999	999	999	1,349	1,638	2,134	2,136	1,789	1,842	1,869	1,829	1,719	1,700	1,351
Total Debt/EBITDA	- -	1.22	1.84	1.26	1.72	1.78	1.94	1.88	2.71	2.68	3.62	2.74	2.27	2.22	3.36
Net Debt/EBITDA	-1.93	-2.33	-2.6	-1.62	-0.37	0.47	0.27	0.11	-0.44	0.68	1.21	1.14	0.95	0.72	0.75
Total Debt/EBIT	- -	1.54	2.82	1.65	2.26	2.13	2.39	2.34	3.69	3.86	5.44	4.25	3.19	2.98	4.81
Net Debt/EBIT	-2.31	-2.94	-3.97	-2.12	-0.49	0.57	0.34	0.14	-0.6	0.98	1.82	1.78	1.34	0.96	1.07
EBITDA to Interest Expense	108.05	16.55	10.26	13.61	11.71	13.06	11.26	11.26	7.66	7.75	8.23	13.15	12.92	9.56	6.4
EBITDA-CapEx/Interest Expense	86.75	11.17	2.45	9.5	8.83	10.54	9.06	9.76	6.23	6.52	6.92	11.18	11.12	7.56	4.98
EBIT to Interest Expense	90.2	13.11	6.71	10.36	8.93	10.94	9.14	9.03	5.62	5.38	5.47	8.47	9.2	7.12	4.47
Interest Expense	9	50	53	58	67	83	98	101	103	89	77	51	59	80	81
Common Equity/Total Assets	-36.71	-29.77	-29.61	-25.48	-46.62	-43.46	-33.99	-34.13	-30.24	-31.02	-28.46	-29.86	-25.47	-24.13	-20.19
Long-Term Debt/Equity (%)	- -	14.09	14.28	13.68	27.42	35.8	43	45.64	37.09	39.95	41.14	42.37	38.41	37.83	28.24
Long-Term Debt/Capital (%)	- -	-50.64	-52.27	-61.23	-53.7	-90.78	-185.85	-175.18	-258.39	-204.8	-494.26	-221.8	-261.84	-284.85	-500.82
Long-Term Debt/Total Assets (%)	- -	10.01	10.16	9.68	16.29	19.02	22.1	21.72	19.11	20.84	19.93	20.58	18.43	17.86	13.5
Total Debt/Equity (%)	- -	14.09	14.28	13.68	27.42	42.35	43	45.64	44.35	39.95	50.42	42.37	38.41	37.83	36.59
Total Debt/Capital (%)	- -	-50.64	-52.27	-61.23	-53.7	-107.41	-185.85	-175.18	-308.93	-204.8	-605.71	-221.8	-261.84	-284.85	-648.85
Total Debt/Total Assets (%)	- -	10.01	10.16	9.68	16.29	22.51	22.1	21.72	22.84	20.84	24.43	20.58	18.43	17.86	17.49
Net Debt to Equity	-27.42	-26.96	-20.12	-17.59	-5.91	11.29	6.06	2.77	-7.26	10.15	16.85	17.7	16.12	12.21	8.17
Net Debt/Capital (%)	36.83	39.14	32.61	32.81	7	-16.02	-10.08	-4.02	11	-22.13	-43.99	-43.75	-46.93	-32.96	-26.16
EBITDA	940	819	543	795	783	1,088	1,100	1,139	790	688	634	668	757	764	521
EBITDA-CapEx	755	553	130	555	590	878	885	988	643	578	533	568	652	605	405
Operating Income (Loss)	785	649	355	605	597	911	893	914	580	478	421	430	539	570	364

Liquidity (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Cash Ratio	1.55	2.42	2	1.97	1.3	1.08	1.49	1.74	1.93	1.27	0.82	0.66	0.52	0.57	0.52
Current Ratio	2.18	3.03	2.53	2.57	1.86	1.62	2.29	2.41	2.49	2.08	1.51	1.58	1.74	1.8	1.46
Quick Ratio	1.96	2.82	2.31	2.38	1.7	1.51	2.1	2.23	2.34	1.84	1.27	1.19	1.11	1.07	0.96
CFO/Avg Current Liab	0.57	0.67	0.44	0.59	0.52	0.54	0.64	0.72	0.48	0.31	0.33	0.34	0.05	0.42	0.33
Common Equity/Total Assets	-36.71	-29.77	-29.61	-25.48	-46.62	-43.46	-33.99	-34.13	-30.24	-31.02	-28.46	-29.86	-25.47	-24.13	-20.19
Long-Term Debt/Equity (%)	- -	14.09	14.28	13.68	27.42	35.8	43	45.64	37.09	39.95	41.14	42.37	38.41	37.83	28.24
Long-Term Debt/Capital (%)	- -	-50.64	-52.27	-61.23	-53.7	-90.78	-185.85	-175.18	-258.39	-204.8	-494.26	-221.8	-261.84	-284.85	-500.82
Long-Term Debt/Total Assets (%)	- -	10.01	10.16	9.68	16.29	19.02	22.1	21.72	19.11	20.84	19.93	20.58	18.43	17.86	13.5
Total Debt/Equity (%)	- -	14.09	14.28	13.68	27.42	42.35	43	45.64	44.35	39.95	50.42	42.37	38.41	37.83	36.59
Total Debt/Capital (%)	- -	-50.64	-52.27	-61.23	-53.7	-107.41	-185.85	-175.18	-308.93	-204.8	-605.71	-221.8	-261.84	-284.85	-648.85
Total Debt/Total Assets (%)	- -	10.01	10.16	9.68	16.29	22.51	22.1	21.72	22.84	20.84	24.43	20.58	18.43	17.86	17.49
CFO/Total Liabilities	43.69	34.09	22.51	27.97	22.7	22.3	24	24.44	18.97	12.51	12.66	15.09	2.01	17.37	15.09
CFO/CapEx	4.38	3.71	1.54	3.52	3.96	4.28	5.25	8.33	5.84	4.83	6.1	6.9	0.93	5.48	6.82
Altman's Z-Score	5.82	2.75	2.41	2.68	1.95	1.98	2.05	1.97	2	1.83	1.46	2.17	2.24	2.2	2.19

Working Capital (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Accounts Receivable Turnover	7.76	7.58	8.59	9.18	7.86	7.04	5.44	5.27	5.79	5.44	4.82	4.84	4.77	4.9	4.6
Days Sales Outstanding	47.05	48.16	42.47	39.74	46.43	51.83	67.1	69.2	63.09	67.09	75.7	75.48	76.48	74.5	79.4
Inventory Turnover	- -	45.73	26.23	36.49	38.45	24.39	20.63	21.11	21.86	21.36	12.44	8.27	5.25	3.01	2.35
Days Inventory Outstanding	- -	7.98	13.91	10	9.49	14.97	17.69	17.29	16.7	17.09	29.33	44.16	69.48	121.41	155.49
Accounts Payable Turnover	5.05	5.34	6.16	8.34	8.21	9.22	9.92	8.93	8.88	8.59	8.02	7.47	8.66	8.39	7.14
Accounts Payable Turnover Days	72.23	68.3	59.28	43.78	44.45	39.58	36.81	40.89	41.11	42.51	45.51	48.84	42.14	43.5	51.11
Cash Conversion Cycle	-25.18	-12.15	-2.9	5.97	11.47	27.21	47.99	45.59	38.68	41.67	59.52	70.8	103.82	152.41	183.79
Inventory to Cash Days	47.05	40.18	28.55	29.74	36.94	36.86	49.41	51.91	46.39	50.01	46.37	31.32	7	-46.92	-76.09
Inventories	- -	69	57	38	54	91	91	94	81	91	210	273	619	952	830
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	69	57	38	54	91	91	94	81	91	210	273	619	952	830

Enterprise Value (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Market Capitalization	14,942	8,376	7,933	8,771	7,977	8,550	8,699	8,800	7,880	7,314	6,664	10,686	9,753	9,210	12,254
- Cash & Cash Equivalents	1,812	2,910	2,408	2,284	1,640	1,421	1,833	2,006	2,489	1,216	1,362	922	880	1,068	1,224
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	999	999	999	1,349	1,937	2,134	2,136	2,139	1,842	2,291	1,829	1,719	1,700	1,751
Enterprise Value	12,656	5,823	6,084	6,925	7,354	8,540	8,247	7,904	6,460	7,202	7,181	11,277	10,382	9,702	12,620
Total Capital	-3,108	-1,973	-1,912	-1,632	-2,512	-1,804	-1,148	-1,220	-692	-899	-378	-825	-656	-597	-270
Total Debt/Capital (%)	- -	-50.64	-52.27	-61.23	-53.7	-107.41	-185.85	-175.18	-308.93	-204.8	-605.71	-221.8	-261.84	-284.85	-648.85
Total Debt / EV	- -	0.17	0.16	0.14	0.18	0.23	0.26	0.27	0.33	0.26	0.32	0.16	0.17	0.18	0.14
EV/Sales	3.09	1.31	1.39	1.48	1.59	1.76	1.65	1.57	1.39	1.62	1.62	2.38	1.96	1.74	2.49
EV/EBITDA	13.46	7.11	11.21	8.71	9.39	7.85	7.5	6.94	8.18	10.47	11.34	16.89	13.71	12.69	24.24
EV/EBIT	16.13	8.97	17.14	11.45	12.31	9.37	9.24	8.65	11.15	15.08	17.05	26.2	19.25	17.03	34.69
EV/Cash Flow to Firm	15.45	5.69	9.06	7.74	7.19	8.88	6.89	6.09	6.65	11.95	10.45	15.42	69.4	10.25	14.52
EV/Free Cash Flow to Firm	12.6	4.51	5.61	6.1	6.05	7.29	5.84	5.46	5.78	10.11	9.12	13.57	40.76	8.78	12.81
Diluted Market Cap	15,409	8,560	8,014	8,920	7,977	8,743	8,838	8,952	8,002	7,420	6,761	10,923	9,977	9,379	12,531
Diluted Enterprise Value	13,598	6,649	6,606	7,635	7,686	9,259	9,138	9,082	7,652	8,046	7,690	11,829	10,816	10,011	13,057
EV per Share	24.22	10.99	11.68	13.8	16.08	21.86	21.61	20.93	18.51	20.98	21.73	34.76	32.23	30.32	38.57
TTM Sales	4,093	4,449	4,365	4,669	4,627	4,858	4,990	5,027	4,648	4,445	4,445	4,735	5,301	5,564	5,074
TTM EBITDA	940	819	543	795	783	1,088	1,100	1,139	790	688	634	668	757	764	521
TTM Operating Income	785	649	355	605	597	911	893	914	580	478	421	430	539	570	364
TTM Cash Flow to Firm	819	1,023	672	895	1,023	961	1,197	1,297	971	603	687	731	150	946	869
TTM Free Cash Flow to Firm	1,005	1,290	1,085	1,135	1,215	1,172	1,411	1,449	1,118	712	787	831	255	1,106	985

Multiples (USD)

API ChatGPT

	2010 Y	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
As of date	12/31/2010	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

Price/Free Cash Flow	15.45	6.83	7.63	8.21	8.34	7.88	6.59	6.35	7.93	11.62	9.49	13.83	49.22	9.09	13.87
EV/EBIT	16.13	8.97	17.14	11.45	12.31	9.37	9.24	8.65	11.15	15.08	17.05	26.2	19.25	17.03	34.69
Enterprise Value	12,656	5,823	6,084	6,925	7,354	8,540	8,247	7,904	6,460	7,202	7,181	11,277	10,382	9,702	12,620
Low Price	22.25	16.67	14.01	15.62	18.41	21.24	21.18	23.87	23.61	22.42	15.2	22.39	25.18	24.87	29.13
EV/Sales	3.09	1.31	1.39	1.48	1.59	1.76	1.65	1.57	1.39	1.62	1.62	2.38	1.96	1.74	2.49
EV/EBITDA	13.46	7.11	11.21	8.71	9.39	7.85	7.5	6.94	8.18	10.47	11.34	16.89	13.71	12.69	24.24
Price/Earnings	24.16	19.7	42.54	19.94	- -	13.49	14.68	28.74	13.9	21.2	25.85	42.29	20.71	29.69	42.56
Price/Earnings Average	19.1	29.21	41.07	17.56	-25.35	12.8	12.54	28.03	13.87	21.86	25.64	32.37	19.84	29.39	41.53
Price/Earnings High	32.06	56.09	69.94	26.22	-39.34	19.96	18.81	38.19	18.96	28.62	33.95	46.11	26.08	35.62	45.22
Price/Earnings Low	18.8	20.77	39.13	17.82	-25.19	13.09	13.64	29.44	14.53	22.3	19.48	28.74	17.22	25.66	33.11
Price/Book Value	-4.81	-2.82	-2.72	-3.33	-2.07	-2.29	-2.65	-2.62	-2.78	-2.67	-2.5	-4.03	-4.11	-4.01	-6.06
Price/Book Value Average	-3.8	-4.18	-2.63	-2.93	-2.2	-2.17	-2.27	-2.56	-2.78	-2.75	-2.48	-3.08	-3.93	-3.97	-5.92
Price/Book Value High	-6.38	-8.02	-4.48	-4.38	-3.41	-3.38	-3.4	-3.48	-3.8	-3.6	-3.28	-4.39	-5.17	-4.81	-6.44
Price/Book Value Low	-3.74	-2.97	-2.51	-2.98	-2.18	-2.22	-2.46	-2.69	-2.91	-2.81	-1.88	-2.74	-3.41	-3.47	-4.72
Price/Tangible Book Value	5.84	2.76	2.91	2.88	4.27	5.48	4.97	6.04	4.94	6.72	10.98	39.5	16.81	13.82	12.16
Price/Tangible Book Value Average	4.61	4.09	2.81	2.53	4.54	5.2	4.25	5.89	4.93	6.93	10.89	30.24	16.1	13.68	11.87
Price/Tangible Book Value High	7.75	7.85	4.78	3.78	7.05	8.11	6.37	8.03	6.74	9.08	14.41	43.08	21.17	16.58	12.92
Price/Tangible Book Value Low	4.54	2.91	2.67	2.57	4.51	5.32	4.62	6.19	5.16	7.07	8.27	26.85	13.98	11.94	9.46
Price/Sales	3.65	1.88	1.82	1.88	1.72	1.76	1.74	1.75	1.7	1.65	1.5	2.26	1.84	1.66	2.42
Price/Sales Average	2.88	2.79	1.75	1.65	1.83	1.67	1.49	1.71	1.69	1.7	1.49	1.73	1.76	1.64	2.36
Price/Sales High	4.84	5.36	2.99	2.47	2.84	2.6	2.23	2.33	2.31	2.22	1.97	2.46	2.32	1.99	2.57
Price/Sales Low	2.84	1.99	1.67	1.68	1.82	1.71	1.62	1.79	1.77	1.73	1.13	1.53	1.53	1.43	1.88
Price/Cash Flow	18.39	8.49	12.44	10.37	10.45	9.51	7.72	6.99	9.15	13.83	10.89	15.49	99.93	10.55	15.55
Price/Cash Flow Average	14.54	12.59	12.01	9.13	11.1	9.02	6.6	6.81	9.13	14.26	10.8	11.86	95.72	10.44	15.17
Price/Cash Flow High	24.41	24.17	20.45	13.63	17.23	14.07	9.9	9.29	12.48	18.67	14.3	16.89	125.87	12.66	16.52
Price/Cash Flow Low	14.31	8.95	11.44	9.27	11.03	9.22	7.18	7.16	9.57	14.55	8.21	10.53	83.1	9.12	12.09
Price/Free Cash Flow Average	12.21	10.13	7.36	7.23	8.86	7.47	5.63	6.19	7.92	11.98	9.41	10.59	47.15	8.99	13.53
Price/Free Cash Flow High	20.5	19.45	12.54	10.8	13.75	11.66	8.45	8.43	10.82	15.69	12.46	15.08	62	10.9	14.73
Price/Free Cash Flow Low	12.02	7.2	7.02	7.34	8.81	7.64	6.12	6.5	8.3	12.23	7.15	9.4	40.93	7.85	10.79
EV/Sales Average	2.44	2.36	1.43	1.38	1.77	1.78	1.55	1.73	1.62	1.84	1.7	1.92	1.92	1.75	2.46
EV/Sales High	4.4	4.93	2.67	2.19	2.78	2.71	2.29	2.35	2.24	2.36	2.18	2.65	2.48	2.1	2.67
EV/Sales Low	2.4	1.56	1.35	1.4	1.76	1.81	1.68	1.82	1.7	1.87	1.34	1.73	1.69	1.54	1.98
EV/EBITDA Average	10.64	12.83	11.52	8.1	10.45	7.93	7.03	7.65	9.51	11.88	11.9	13.6	13.45	12.75	23.98
EV/EBITDA High	19.17	26.78	21.44	12.89	16.42	12.1	10.41	10.38	13.16	15.27	15.28	18.81	17.34	15.28	26.01
EV/EBITDA Low	10.44	8.45	10.85	8.24	10.38	8.1	7.62	8.03	9.99	12.1	9.39	12.23	11.82	11.24	19.32
EV/EBIT Average	12.74	16.19	17.62	10.64	13.7	9.47	8.66	9.53	12.97	17.11	17.9	21.11	18.88	17.11	34.32
EV/EBIT High	22.96	33.79	32.78	16.94	21.53	14.45	12.82	12.94	17.95	21.99	22.99	29.18	24.33	20.5	37.23
EV/EBIT Low	12.51	10.66	16.6	10.83	13.61	9.67	9.39	10.01	13.61	17.43	14.13	18.98	16.59	15.08	27.65
Last Price	28.6	15.81	15.23	17.48	17.44	21.89	22.79	23.3	22.58	21.31	20.17	32.94	30.28	28.78	37.45
High Price	37.95	45.01	25.04	22.98	28.75	32.39	29.21	30.96	30.8	28.77	26.49	35.92	38.14	34.53	39.79
Enterprise Value Average	9,997	10,507	6,252	6,437	8,185	8,629	7,735	8,711	7,514	8,169	7,539	9,085	10,181	9,748	12,484
Enterprise Value High	18,015	21,934	11,635	10,247	12,860	13,168	11,450	11,823	10,399	10,500	9,681	12,559	13,124	11,681	13,546
Enterprise Value Low	9,813	6,920	5,890	6,553	8,130	8,813	8,385	9,145	7,890	8,321	5,951	8,170	8,949	8,590	10,058

Shares Outstanding	525	526	508	495	416	384	381	366	346	336	328	322	323	320	333
Diluted Weighted Avg Shares	539	541	526	510	457	399	388	384	354	348	335	332	330	326	335
Basic Weighted Avg Shares	522	530	521	502	457	391	382	378	349	343	330	324	322	320	327
Revenue per Share	7.83	8.4	8.38	9.3	10.12	12.44	13.07	13.31	13.32	12.95	13.45	14.6	16.46	17.39	15.51
EBITDA per Share	1.8	1.55	1.04	1.58	1.71	2.79	2.88	3.02	2.26	2	1.92	2.06	2.35	2.39	1.59
Operating Income per Share	1.5	1.23	0.68	1.21	1.31	2.33	2.34	2.42	1.66	1.39	1.27	1.33	1.67	1.78	1.11
Basic EPS, GAAP	1.18	0.8	0.36	0.88	-0.73	1.62	1.55	0.81	1.62	1.01	0.78	0.78	1.46	0.97	0.88
Basic EPS from Cont Ops	1.19	0.8	0.36	0.88	-0.73	1.62	1.55	0.81	1.62	1.01	0.78	0.78	1.46	0.97	0.88
Diluted EPS, GAAP	1.15	0.79	0.35	0.86	-0.73	1.59	1.53	0.8	1.6	0.99	0.77	0.76	1.43	0.95	0.86
Diluted EPS from Cont Ops	1.15	0.78	0.35	0.86	-0.73	1.59	1.53	0.8	1.6	0.99	0.77	0.76	1.43	0.95	0.86
Dividend per Share	- -	- -	- -	- -	0.19	0.4	0.4	0.4	0.71	0.76	0.8	0.8	0.84	0.88	0.88
Cash Flow per Share	1.55	1.86	1.22	1.69	1.67	2.3	2.95	3.33	2.47	1.54	1.85	2.13	0.3	2.73	2.41
Free Cash Flow per Basic Share	1.2	1.36	0.43	1.21	1.25	1.76	2.39	2.93	2.04	1.22	1.55	1.82	-0.02	2.23	2.06
Cash & Equivalents per Share	4.38	6.7	5.47	5.67	4.31	4.99	6.77	8.03	10.2	5.69	5.37	3.82	3.39	3.77	4.23
Book Value per Share	-5.95	-5.61	-5.59	-5.24	-8.44	-9.58	-8.6	-8.88	-8.11	-7.99	-8.08	-8.18	-7.38	-7.18	-6.17
Tangible Book Value per Share	4.9	5.74	5.24	6.07	4.08	3.99	4.59	3.86	4.57	3.17	1.84	0.83	1.8	2.08	3.08

Juniper Networks, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)