KLA Corporation (KLAC US) · 10+ Years of Financial Ratios

Profitability	2009 Y	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
Return on Common Equity (%)	-29.28	15.57	49.51	36.88	23.58	24.09	- -	- -	163.39	84.22	132.72	177.62	215.1	404.04	557.3
Return on Assets (%)	-12.38	5.65	18.51	15.47	10.46	10.77	7.07	14.39	17.65	14.36	16.05	13.31	21.26	29.05	25.4
Return on Capital (%)	- -	11.81	35.45	28.54	19.2	19.76	14.23	24.7	28.72	24.47	34.6	32.55	48.95	58.1	51.99
Return on Invested Capital (%)	- -	7.67	25.18	20.61	13.88	14.2	13.92	21.43	25.22	20.89	25.23	26.21	33.02	45.57	40.55
Gross Margin (%)	43.11	55.2	60.34	58.07	56.47	57.91	56.82	61.02	63.04	64.18	59.08	57.81	59.93	61	59.81
EBITDA Margin (%)	0.31	22.05	39.25	34.95	28.75	29.19	26.36	34.42	38.41	39.7	35.51	36.29	40.79	43.61	42.01
Operating Margin (%)	-8.63	17.25	36.54	32.04	25.67	26.36	23.5	32.18	36.75	38.15	30.41	30.29	35.97	39.67	38.06
Incremental Operating Margin (%)	- -	148.19	62.47	4,468.04	87.08	48.93	95.99	175.49	64.27	46.87	-28.27	29.86	65.6	50.83	26.52
Pretax Margin (%)	-39.63	15.99	34.96	30.71	24.29	25.07	15.43	28.76	33.71	36.07	28.37	22.68	34.12	37.88	36.1
Profit Margin (%)	-34.43	11.66	25.02	23.83	19.11	19.89	13.01	23.6	26.61	19.87	25.73	20.96	30.04	36.06	32.27
Net Income to Common Margin (%)	-34.43	11.66	25.02	23.83	19.11	19.89	13.01	23.6	26.61	19.87	25.73	20.96	30.04	36.06	32.27
Effective Tax Rate (%)	- -	27.09	28.43	22.39	21.35	20.66	15.66	17.92	21.07	44.9	9.35	7.72	11.99	4.79	10.6
Dvd Payout Ratio (%)	-19.52	48.24	21.07	30.89	48.95	51.29	830.53	49.16	37.15	50.12	40.21	43.06	26.94	19.22	21.63
Sustainable Growth Rate (%)	-34.99	8.06	39.08	25.48	12.04	11.73	- -	- -	102.7	42.01	79.35	101.14	157.16	326.39	436.78

Credit	2009 Y	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
Total Debt	795	746	746	747	747	745	3,190	3,058	2,930	2,237	3,423	3,570	3,546	6,774	6,063
ST Debt	- -	- -	- -	- -	- -	- -	17	- -	250	- -	250	29	52	32	34
LT Debt	795	746	746	747	747	745	3,173	3,058	2,680	2,237	3,173	3,541	3,494	6,742	6,029
Total Debt/EBITDA	170.92	1.86	0.6	0.67	0.91	0.87	4.3	2.98	2.19	1.4	2.11	1.69	1.26	1.69	1.37
Net Debt/EBITDA	58.05	0.54	0.03	- -	-0.29	0.13	3.17	1.9	1.33	0.52	1.48	1.06	0.71	1.26	0.9
Total Debt/EBIT	-6.06	2.37	0.64	0.73	1.02	0.97	4.82	3.18	2.29	1.45	2.46	2.03	1.42	1.85	1.52
Net Debt/EBIT	-2.06	0.69	0.03	- -	-0.33	0.15	3.56	2.03	1.39	0.54	1.73	1.27	0.81	1.39	0.99
EBITDA to Interest Expense	0.08	7.36	22.94	20.45	15.08	15.89	7	8.36	10.91	14.01	13.02	13.15	17.94	25.06	14.85
EBITDA-CapEx/Interest Expense	-0.32	6.81	22	19.39	13.71	14.64	6.57	8.1	10.6	13.43	11.97	12.19	16.46	23.14	13.7
EBIT to Interest Expense	-2.37	5.76	21.36	18.75	13.47	14.35	6.24	7.82	10.44	13.46	11.15	10.97	15.82	22.79	13.45
Interest Expense	55	55	54	54	54	54	106	123	122	114	125	160	157	160	297
Common Equity/Total Assets	37.96	34.72	39.63	44.06	44.62	44.79	-0.25	5.74	15.34	18.74	7.94	7.06	12.44	2.91	6.03
Long-Term Debt/Equity (%)	36.39	33.19	26.09	22.52	21.46	20.31	753	443.75	202.08	138.07	118.51	132.06	103.49	481.89	206.49
Long-Term Debt/Capital (%)	36.71	35.47	28.71	24.94	24.06	23.11	99.85	91.48	70.93	67.92	76.34	83.5	72.46	94.44	87.23
Long-Term Debt/Total Assets (%)	22.02	19.09	15.96	14.64	14.14	13.46	65.76	61.62	48.45	39.68	35.23	38.15	34.01	53.52	42.84
Total Debt/Equity (%)	36.39	33.19	26.09	22.52	21.46	20.31	757.03	443.75	220.93	138.07	127.85	133.14	105.04	484.19	207.66
Total Debt/Capital (%)	36.71	35.47	28.71	24.94	24.06	23.11	100.38	91.48	77.54	67.92	82.35	84.18	73.55	94.89	87.72
Total Debt/Total Assets (%)	22.02	19.09	15.96	14.64	14.14	13.46	66.11	61.62	52.97	39.68	38	38.47	34.52	53.78	43.09
Net Debt to Equity	12.36	9.61	1.22	-0.13	-6.84	3.11	558.18	282.89	134	51.4	89.91	83.37	59.49	362.79	135.73
Net Debt/Capital (%)	16.46	13.73	1.85	-0.2	-11.22	4.4	100.52	87.25	67.68	44.08	76.65	74.36	59.3	91.39	79.51
EBITDA	5	402	1,246	1,108	817	855	742	1,027	1,337	1,603	1,623	2,107	2,822	4,018	4,410
EBITDA-CapEx	-18	371	1,195	1,051	743	788	696	996	1,298	1,536	1,492	1,954	2,590	3,710	4,068
Operating Income (Loss)	-131	314	1,160	1,016	730	772	661	960	1,279	1,540	1,389	1,759	2,488	3,654	3,995

Liquidity	2009 Y	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
Cash Ratio	2.43	1.99	2.32	2.94	3.39	3.52	2.38	2.49	2.33	2.37	0.98	1.17	1.19	0.94	0.87
Current Ratio	4.39	3.67	4.18	4.83	5.05	5.12	3.9	3.86	3.4	3.75	2.44	2.78	2.71	2.5	2.24
Quick Ratio	2.82	2.62	3.05	3.78	4.03	4.1	3	3.12	2.77	2.91	1.6	1.88	1.85	1.61	1.37
CFO/Avg Current Liab	0.26	0.68	1	1.08	1.06	0.89	0.64	0.76	0.94	0.98	0.77	1.03	1.15	1.33	1.11
Common Equity/Total Assets	37.96	34.72	39.63	44.06	44.62	44.79	-0.25	5.74	15.34	18.74	7.94	7.06	12.44	2.91	6.03
Long-Term Debt/Equity (%)	36.39	33.19	26.09	22.52	21.46	20.31	753	443.75	202.08	138.07	118.51	132.06	103.49	481.89	206.49
Long-Term Debt/Capital (%)	36.71	35.47	28.71	24.94	24.06	23.11	99.85	91.48	70.93	67.92	76.34	83.5	72.46	94.44	87.23
Long-Term Debt/Total Assets (%)	22.02	19.09	15.96	14.64	14.14	13.46	65.76	61.62	48.45	39.68	35.23	38.15	34.01	53.52	42.84
Total Debt/Equity (%)	36.39	33.19	26.09	22.52	21.46	20.31	757.03	443.75	220.93	138.07	127.85	133.14	105.04	484.19	207.66
Total Debt/Capital (%)	36.71	35.47	28.71	24.94	24.06	23.11	100.38	91.48	77.54	67.92	82.35	84.18	73.55	94.89	87.72
Total Debt/Total Assets (%)	22.02	19.09	15.96	14.64	14.14	13.46	66.11	61.62	52.97	39.68	38	38.47	34.52	53.78	43.09
CFO/Total Liabilities	13.73	26.97	45.36	52.76	50.59	41.73	13.76	17.78	25.67	30.59	18.21	26.96	31.69	29.58	32.91
CFO/CapEx	8.8	14.83	16.09	16.35	12.25	11.54	13.23	23.93	27.97	18.36	8.83	11.65	9.43	10.78	10.74
Altman's Z-Score	3.46	3.81	5.25	5.61	5.62	6.41	3.1	3.75	4.53	5.16	4.32	5.47	7.32	5.37	6.35

Working Capital	2009 Y	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
Accounts Receivable Turnover	4.33	5.6	6.21	4.94	4.64	5.76	5.22	4.98	5.88	6.6	5.57	5.54	5.73	5.91	5.89
Days Sales Outstanding	84.35	65.18	58.82	73.91	78.7	63.39	69.93	73.3	62.11	55.28	65.58	65.93	63.65	61.76	61.99
Inventory Turnover	2.08	2.11	2.58	2.17	1.93	1.91	1.91	1.77	1.8	1.74	1.7	1.9	1.92	1.93	1.68
Days Inventory Outstanding	175.08	172.72	141.66	168.3	189.55	191.08	191.38	206.52	203.13	210.11	214.23	191.73	190.02	189.1	217.34
Accounts Payable Turnover	9.24	9.88	11.43	9.96	9.58	11.46	11.38	11.86	10.4	10.39	11.84	10.71	10.02	10.6	12.15
Accounts Payable Turnover Days	39.48	36.93	31.95	36.64	38.09	31.86	32.07	30.78	35.09	35.14	30.84	34.1	36.44	34.42	30.04
Cash Conversion Cycle	219.94	200.97	168.54	205.56	230.16	222.6	229.25	249.04	230.15	230.25	248.97	223.56	217.22	216.43	249.3
Inventory to Cash Days	-90.73	-107.54	-82.84	-94.39	-110.85	-127.69	-121.45	-133.22	-141.02	-154.83	-148.65	-125.81	-126.37	-127.34	-155.35
Inventories	370	402	576	651	634	656	618	699	733	932	1,262	1,311	1,575	2,147	2,877
Raw Materials	246	255	236	235	229	222	194	209	240	331	445	479	595	1,043	1,559
Work In Process	66	96	132	170	177	171	157	188	193	280	285	335	453	452	579
Finished Goods	58	51	60	49	48	60	57	68	54	67	204	159	177	250	215
Other Inventory	- -	- -	148	197	181	203	210	235	245	254	329	339	350	402	524

Enterprise Value	2009 Y	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
Market Capitalization	4,262	4,756	6,671	8,085	9,130	11,906	8,906	11,286	14,665	15,984	18,968	29,698	49,652	44,773	66,015
- Cash & Cash Equivalents	525	530	711	751	985	631	838	1,108	1,153	1,404	1,016	1,234	1,435	1,585	1,928
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	19	16	-2	-2	- -
+ Total Debt	795	746	746	747	747	745	3,190	3,058	2,930	2,237	3,423	3,570	3,546	6,774	6,063
Enterprise Value	3,727	3,967	5,379	6,298	6,959	9,498	9,709	11,853	14,578	15,341	20,671	31,302	50,702	48,837	68,835
Total Capital	2,165	2,102	2,599	2,994	3,107	3,224	3,178	3,343	3,779	3,294	4,157	4,240	4,821	7,139	6,912
Total Debt/Capital (%)	36.71	35.47	28.71	24.94	24.06	23.11	100.38	91.48	77.54	67.92	82.35	84.18	73.55	94.89	87.72
Total Debt / EV	0.21	0.19	0.14	0.12	0.11	0.08	0.33	0.26	0.2	0.15	0.17	0.11	0.07	0.14	0.09
EV/Sales	2.45	2.18	1.69	1.99	2.45	3.24	3.45	3.97	4.19	3.8	4.52	5.39	7.33	5.3	6.56
EV/EBITDA	801.26	9.88	4.32	5.68	8.52	11.11	13.09	11.54	10.91	9.57	12.74	14.86	17.97	12.16	15.61
EV/EBIT	- -	12.63	4.64	6.2	9.54	12.3	14.68	12.34	11.4	9.96	14.88	17.8	20.37	13.36	17.23
EV/Cash Flow to Firm	15.29	8.14	6.24	6.4	7.28	11.56	13.96	13.77	12.39	11.87	16.33	16.25	21.82	14.09	17.49
EV/Free Cash Flow to Firm	14.01	7.66	5.89	6.05	6.75	10.68	13.1	13.28	12	11.29	14.81	15.05	19.84	12.94	16.09
Diluted Market Cap	4,251	4,897	6,800	8,252	9,341	12,098	9,236	11,346	14,724	16,120	18,668	30,184	50,517	47,852	67,697
Diluted Enterprise Value	4,521	5,113	6,835	8,248	9,103	12,212	11,588	13,296	16,502	16,953	21,093	32,534	52,626	53,039	71,832
EV per Share	21.84	23.61	32.19	37.78	42.06	57.41	61.51	76	92.95	98.31	129.62	201.35	331.87	344.4	503.36
TTM Sales	1,520	1,821	3,175	3,172	2,843	2,929	2,814	2,984	3,480	4,037	4,569	5,806	6,919	9,212	10,496
TTM EBITDA	5	402	1,246	1,108	817	855	742	1,027	1,337	1,603	1,623	2,107	2,822	4,018	4,410
TTM Operating Income	-131	314	1,160	1,016	730	772	661	960	1,279	1,540	1,389	1,759	2,488	3,654	3,995
TTM Cash Flow to Firm	244	488	862	984	956	822	695	861	1,176	1,292	1,266	1,927	2,323	3,465	3,935
TTM Free Cash Flow to Firm	266	518	913	1,041	1,030	889	741	892	1,215	1,359	1,396	2,079	2,555	3,773	4,277

Multiples	2009 Y	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
Price/Earnings	- -	22.75	8.4	10.7	16.88	20.5	25.01	16.01	15.8	19.96	15.79	24.62	24.1	14.3	19.88
Price/Earnings Average	-8.36	25.85	8.15	10.12	15.64	17.98	30.12	14.05	14.21	20.51	14.12	20.58	19.47	16.21	15.46
Price/Earnings High	-13.08	29.76	10.6	11.89	17.32	20.37	36.9	16.5	18.23	23.58	16.94	24.78	25.83	19.55	19.82
Price/Earnings Low	-4.94	20.2	5.73	7.43	13.45	15.57	24.66	10.25	11.35	17.18	10.78	14.69	12.75	13.28	10.84
Price/Book Value	3.11	3.51	3.6	3.6	3.87	4.8	-729.76	39.6	17.28	15.13	26.53	45.33	38.87	121.99	77.8
Price/Book Value Average	3.2	3.98	3.49	3.4	3.59	4.21	-879.07	34.74	15.54	15.54	23.73	37.91	31.41	138.28	60.5
Price/Book Value High	5.01	4.59	4.54	4	3.97	4.77	-1,076.92	40.81	19.94	17.87	28.46	45.63	41.67	166.73	77.55
Price/Book Value Low	1.89	3.11	2.45	2.5	3.08	3.65	-719.8	25.35	12.41	13.02	18.12	27.06	20.57	113.29	42.42
Price/Tangible Book Value	2.5	2.64	2.73	2.76	2.93	3.6	119.9	32.28	15.31	12.82	-17.32	-39.29	277.14	-21.17	-224.26
Price/Tangible Book Value Average	2.57	3	2.64	2.61	2.71	3.16	144.43	28.32	13.77	13.17	-15.5	-32.86	223.95	-23.99	-174.39
Price/Tangible Book Value High	4.02	3.45	3.44	3.07	3	3.58	176.93	33.26	17.67	15.15	-18.59	-39.55	297.11	-28.93	-223.54
Price/Tangible Book Value Low	1.52	2.34	1.86	1.91	2.33	2.74	118.26	20.66	11	11.03	-11.83	-23.45	146.62	-19.66	-122.28
Price/Sales	2.8	2.65	2.1	2.55	3.22	4.08	3.25	3.78	4.2	3.97	4.06	5.16	7.24	5.16	6.42
Price/Sales Average	2.88	3.01	2.04	2.41	2.99	3.58	3.92	3.32	3.78	4.08	3.63	4.31	5.85	5.85	4.99
Price/Sales High	4.5	3.47	2.65	2.83	3.31	4.05	4.8	3.89	4.85	4.69	4.36	5.19	7.76	7.05	6.39
Price/Sales Low	1.7	2.36	1.43	1.77	2.57	3.1	3.21	2.42	3.02	3.41	2.77	3.08	3.83	4.79	3.5
Price/Cash Flow	21.72	10.78	8.11	8.59	10.04	15.34	15.11	14.85	13.55	13.03	16.1	16.84	22.92	14.34	18.35
Price/Cash Flow Average	22.35	12.25	7.86	8.12	9.3	13.45	18.2	13.02	12.18	13.39	14.41	14.08	18.52	16.26	14.27
Price/Cash Flow High	34.98	14.11	10.23	9.55	10.3	15.24	22.3	15.3	15.64	15.39	17.28	16.95	24.57	19.6	18.29
Price/Cash Flow Low	13.22	9.58	5.53	5.96	8	11.65	14.9	9.5	9.73	11.21	11	10.05	12.13	13.32	10
Price/Free Cash Flow	19.51	10.24	7.78	8.26	9.46	14.29	14.17	14.34	13.17	12.44	14.55	15.63	20.9	13.22	16.88
Price/Free Cash Flow Average	20.07	11.64	7.54	7.81	8.76	12.54	17.07	12.57	11.84	12.78	13.02	13.07	16.89	14.98	13.12
Price/Free Cash Flow High	31.41	13.4	9.81	9.18	9.71	14.2	20.91	14.77	15.2	14.7	15.61	15.73	22.41	18.07	16.82
Price/Free Cash Flow Low	11.87	9.1	5.3	5.73	7.53	10.86	13.98	9.18	9.46	10.7	9.94	9.33	11.06	12.28	9.2
EV/Sales	2.45	2.18	1.69	1.99	2.45	3.24	3.45	3.97	4.19	3.8	4.52	5.39	7.33	5.3	6.56
EV/Sales Average	3.06	3.09	2.05	2.41	2.89	3.6	4.65	3.97	4.3	4.27	4.25	4.68	6.1	6.07	5.28
EV/Sales High	4.69	3.54	2.66	2.83	3.21	4.08	5.51	4.55	5.37	4.88	4.98	5.55	8	7.21	6.66
EV/Sales Low	1.88	2.44	1.44	1.77	2.48	3.13	3.96	3.07	3.54	3.61	3.37	3.46	4.1	5.08	3.82
EV/EBITDA	801.26	9.88	4.32	5.68	8.52	11.11	13.09	11.54	10.91	9.57	12.74	14.86	17.97	12.16	15.61
EV/EBITDA Average	1,000.79	13.99	5.22	6.89	10.06	12.35	17.63	11.53	11.19	10.77	11.95	12.9	14.97	13.92	12.58
EV/EBITDA High	1,533.19	16.03	6.78	8.1	11.17	13.97	20.89	13.22	13.99	12.3	14.04	15.3	19.61	16.52	15.86
EV/EBITDA Low	615.45	11.06	3.68	5.06	8.61	10.71	15.01	8.93	9.21	9.1	9.48	9.53	10.06	11.64	9.1
EV/EBIT	- -	12.63	4.64	6.2	9.54	12.3	14.68	12.34	11.4	9.96	14.88	17.8	20.37	13.36	17.23
EV/EBIT Average	-35.48	17.89	5.6	7.52	11.27	13.67	19.78	12.34	11.7	11.21	13.96	15.46	16.97	15.31	13.89
EV/EBIT High	-54.35	20.49	7.28	8.84	12.52	15.47	23.43	14.14	14.62	12.81	16.39	18.33	22.24	18.17	17.51
EV/EBIT Low	-21.82	14.13	3.95	5.52	9.64	11.86	16.84	9.55	9.63	9.47	11.07	11.41	11.4	12.8	10.05
Last Price	24.97	28.3	39.92	48.5	55.19	71.96	56.42	72.37	93.5	102.43	118.94	191.03	325	315.74	482.74
High Price	40.2	37.02	50.35	53.91	56.64	71.49	83.26	74.57	107.9	121.02	127.6	192.29	348.42	431.53	481.2
Low Price	15.19	25.13	27.21	33.67	43.97	54.67	55.65	46.32	67.17	88.14	81.23	114.02	171.94	293.22	263.22
Enterprise Value	3,727	3,967	5,379	6,298	6,959	9,498	9,709	11,853	14,578	15,341	20,671	31,302	50,702	48,837	68,835
Enterprise Value Average	4,655	5,619	6,503	7,639	8,223	10,558	13,081	11,849	14,964	17,255	19,395	27,183	42,232	55,939	55,472
Enterprise Value High	7,131	6,437	8,449	8,983	9,132	11,942	15,495	13,579	18,700	19,718	22,775	32,244	55,340	66,380	69,939
Enterprise Value Low	2,862	4,439	4,582	5,609	7,036	9,159	11,137	9,173	12,312	14,587	15,380	20,076	28,378	46,767	40,131

Per Share Data Items	2009 Y	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
Shares Outstanding	171	168	167	167	165	165	158	156	157	156	159	155	153	142	137
Diluted Weighted Avg Shares	170	173	170	170	169	168	164	157	157	157	157	158	155	152	140
Basic Weighted Avg Shares	170	171	167	167	166	166	162	156	156	156	156	157	154	150	139
Revenue per Share	8.93	10.67	18.98	19.02	17.12	17.65	17.34	19.15	22.24	25.82	29.28	37.03	44.9	61.21	75.25
EBITDA per Share	0.03	2.35	7.45	6.65	4.92	5.15	4.57	6.59	8.54	10.25	10.4	13.44	18.31	26.7	31.62
Operating Income per Share	-0.77	1.84	6.94	6.09	4.39	4.65	4.08	6.16	8.17	9.85	8.9	11.22	16.15	24.28	28.64
Basic EPS, GAAP	-3.07	1.24	4.75	4.53	3.27	3.51	2.26	4.52	5.92	5.13	7.53	7.76	13.49	22.07	24.28
Basic EPS from Cont Ops	-3.07	1.24	4.75	4.53	3.27	3.51	2.26	4.52	5.92	5.13	7.53	7.75	13.48	22.07	24.29
Diluted EPS, GAAP	-3.07	1.23	4.66	4.44	3.21	3.47	2.24	4.49	5.88	5.1	7.49	7.7	13.37	21.92	24.15
Diluted EPS from Cont Ops	-3.07	1.23	4.66	4.44	3.21	3.47	2.24	4.49	5.88	5.1	7.49	7.69	13.36	21.92	24.15
Dividend per Share	0.6	0.6	1	1.4	1.6	1.8	18.74	2.22	2.2	2.57	3.03	3.33	3.63	4.24	5.25
Cash Flow per Share	1.15	2.62	4.92	5.65	5.5	4.69	3.73	4.87	6.9	7.86	7.39	11.34	14.18	22.01	26.31
Free Cash Flow per Basic Share	1.02	2.45	4.62	5.3	5.05	4.29	3.45	4.67	6.65	7.43	6.55	10.37	12.68	19.97	23.86
Cash & Equivalents per Share	7.79	9.13	12.2	15.2	17.64	19.06	15.12	15.97	19.23	18.46	10.91	12.74	16.33	19.1	23.72
Book Value per Share	8.03	8.07	11.09	13.48	14.26	14.99	-0.08	1.83	5.41	6.77	4.48	4.21	8.36	2.59	6.21
Tangible Book Value per Share	10	10.72	14.64	17.59	18.87	19.98	0.47	2.24	6.11	7.99	-6.87	-4.86	1.17	-14.92	-2.15

KLA Corporation

KLAC US

848.88