Science Applications International Corporation Financial Ratios — SAIC

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 (%)	10.05	19.79	753.33	193.15	80.69	65.9	61.41	39.71	51.78	36.89	38.34	32.38	38.67	24.16	23.42
Return on Assets (%)	2.82	4.6	8.4	9.94	6.66	6.87	8.7	4.13	4.87	4.01	4.83	5.31	8.79	6.86	6.75
Return on Capital (%)	4.59	9.54	43.92	26.76	15.72	13.96	16.26	9.42	11.62	10.12	10.35	11.04	15.71	12.27	11.71
Return on Invested Capital (%)	4.36	8.61	20.51	17.34	12.59	12.94	15.59	9.99	9.42	8.87	9.34	9.69	9.33	11.9	11.82
Gross Margin (%)	9	8.53	8.08	8.62	9.52	9.88	9.23	9.96	11.07	11.22	11.62	11.53	11.71	11.93	12.01
EBITDA Margin (%)	6.63	6.73	6.16	6.72	6.7	7.34	6.78	7.58	8.61	8.83	9.21	8.71	8.64	9.4	9.23
Operating Margin (%)	6.32	6.46	5.85	6.18	5.26	6.15	5.75	6.57	6.55	6.29	6.98	6.67	6.73	7.53	7.17
Incremental Operating Margin (%)	10.39	20.83	10.3	0.42	-3.02	36.22	-141.67	24.39	6.51	3.84	21.3	-0.65	5	177.14	19.35
Pretax Margin (%)	6.3	5.88	4.27	5.74	4.24	4.77	4.8	3.65	4.48	3.84	4.84	4.87	8.33	5.72	5.33
Profit Margin (%)	3.85	3.81	2.74	3.63	2.71	3.22	4.02	2.94	3.54	2.96	3.75	3.89	6.41	4.84	4.93
Net Income to Common Margin (%)	3.85	3.81	2.74	3.63	2.71	3.22	4.02	2.94	3.54	2.96	3.75	3.89	6.41	4.84	4.93
Effective Tax Rate (%)	38.93	35.23	35.8	36.77	36.07	32.55	16.36	19.41	19.93	22.14	22.07	19.2	23.06	15.42	7.49
Dvd Payout Ratio (%)	- -	- -	284.96	36.88	47.01	37.76	30.17	38.69	37.5	40.85	30.6	27.12	16.56	20.72	19.55
Sustainable Growth Rate (%)	10.05	19.79	-1,393.33	121.92	42.76	41.01	42.88	24.35	32.36	21.82	26.61	23.6	32.27	19.15	18.84

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	1,972	3	502	486	1,070	1,047	1,024	2,089	2,093	2,720	2,710	2,526	2,246	2,393	2,685
ST Debt	553	2	13	32	57	25	41	24	70	68	148	31	77	313	19
LT Debt	1,419	1	489	454	1,013	1,022	983	2,065	2,023	2,652	2,562	2,495	2,169	2,080	2,666
Total Debt/EBITDA	6.28	0.01	1.98	1.86	3.7	3.21	3.39	5.92	3.81	4.37	3.98	3.76	3.49	3.4	4.01
Net Debt/EBITDA	1.21	0.01	0.98	0.71	3.03	2.57	2.91	5.25	3.16	3.76	3.54	3.38	3.12	3.08	3.44
Total Debt/EBIT	6.6	0.01	2.08	2.02	4.71	3.84	4	6.83	5.01	6.13	5.25	4.91	4.48	4.25	5.15
Net Debt/EBIT	1.27	0.01	1.03	0.77	3.85	3.07	3.44	6.05	4.15	5.28	4.67	4.41	4	3.84	4.42
EBITDA to Interest Expense	- -	- -	36.29	15.35	6.57	6.27	6.86	6.66	6.1	5.11	6.49	5.69	5.36	5.58	5.23
EBITDA-CapEx/Interest Expense	- -	- -	34	14.06	6.11	5.98	6.36	6.13	5.87	5.11	6.49	5.69	5.36	5.58	5.23
EBIT to Interest Expense	- -	- -	34.43	14.12	5.16	5.25	5.82	5.77	4.64	3.64	4.91	4.36	4.18	4.47	4.07
Interest Expense	- -	- -	7	17	44	52	44	53	90	122	105	118	120	126	128
Common Equity/Total Assets	27.58	- -	2.07	8.35	8.2	12.73	15.58	8.04	10.74	10.96	14.24	18.67	26.95	29.83	27.87
Long-Term Debt/Equity (%)	68.85	0.17	129.71	131.59	266.58	292.84	300.61	137.76	141.77	170.88	157.27	146.42	121.51	131.9	177.73
Long-Term Debt/Capital (%)	37.23	33.33	91.92	75.42	81.43	78.19	72.98	83.6	77.54	79	72.41	69.87	58.97	52.55	63.83
Long-Term Debt/Total Assets (%)	21.28	0.08	33.79	32.69	47.74	50.05	47.42	45.26	42.94	46.34	44.59	45.01	40.82	39.65	49.79
Total Debt/Equity (%)	95.68	0.5	133.16	140.87	281.58	300	313.15	139.36	146.67	175.26	166.36	148.24	125.83	151.74	179
Total Debt/Capital (%)	51.74	100	94.36	80.73	86.01	80.11	76.02	84.57	80.22	81.02	76.6	70.74	61.07	60.46	64.28
Total Debt/Total Assets (%)	29.58	0.24	34.69	34.99	50.42	51.27	49.4	45.78	44.43	47.53	47.16	45.57	42.27	45.62	50.15
Net Debt to Equity	18.44	0.34	65.78	53.62	230.26	239.83	269.11	123.55	121.44	151.03	148.07	132.92	112.32	137.22	153.67
Net Debt/Capital (%)	17.12	100	89.21	61.46	83.41	76.3	73.15	82.94	71.58	73.57	70.28	65.42	55.94	55.46	57.7
EBITDA	314	322	254	261	289	326	302	353	549	623	681	671	643	703	670
EBITDA-CapEx	308	315	238	239	269	311	280	325	528	623	681	671	643	703	670
Operating Income (Loss)	299	309	241	240	227	273	256	306	418	444	516	514	501	563	521

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	0.53	- -	0.45	0.55	0.28	0.34	0.21	0.26	0.17	0.13	0.08	0.1	0.08	0.04	0.19
Current Ratio	1.4	1.27	1.76	1.71	1.38	1.45	1.37	1.6	1.27	1.01	0.93	1.06	0.98	0.83	1.2
Quick Ratio	1.24	1.08	1.55	1.53	1.21	1.2	1.18	1.43	1.14	0.89	0.83	0.93	0.87	0.76	1.05
CFO/Avg Current Liab	0.13	0.15	0.3	0.5	0.36	0.42	0.33	0.23	0.45	0.63	0.39	0.43	0.35	0.39	0.51
Common Equity/Total Assets	27.58	- -	2.07	8.35	8.2	12.73	15.58	8.04	10.74	10.96	14.24	18.67	26.95	29.83	27.87
Long-Term Debt/Equity (%)	68.85	0.17	129.71	131.59	266.58	292.84	300.61	137.76	141.77	170.88	157.27	146.42	121.51	131.9	177.73
Long-Term Debt/Capital (%)	37.23	33.33	91.92	75.42	81.43	78.19	72.98	83.6	77.54	79	72.41	69.87	58.97	52.55	63.83
Long-Term Debt/Total Assets (%)	21.28	0.08	33.79	32.69	47.74	50.05	47.42	45.26	42.94	46.34	44.59	45.01	40.82	39.65	49.79
Total Debt/Equity (%)	95.68	0.5	133.16	140.87	281.58	300	313.15	139.36	146.67	175.26	166.36	148.24	125.83	151.74	179
Total Debt/Capital (%)	51.74	100	94.36	80.73	86.01	80.11	76.02	84.57	80.22	81.02	76.6	70.74	61.07	60.46	64.28
Total Debt/Total Assets (%)	29.58	0.24	34.69	34.99	50.42	51.27	49.4	45.78	44.43	47.53	47.16	45.57	42.27	45.62	50.15
CFO/Total Liabilities	6.58	43.14	17.1	26.53	12.97	16.13	12.43	6.01	13.95	18.1	12.58	13.86	11.22	13.46	15.8
CFO/CapEx	50.5	40	11.44	12.59	11.3	18.2	9.86	6.57	21.81	- -	- -	- -	- -	- -	- -
Altman's Z-Score	2.08	6.98	6.13	6.58	6.09	7.45	7.02	4.73	5.68	6.04	6.65	7.63	8.21	7.84	7.59

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	3.03	4.66	8.54	9	10.05	10	8.15	5.4	5.94	6.85	7.48	7.9	8.05	7.82	7.84
Days Sales Outstanding	120.5	78.25	42.74	40.54	36.33	36.48	44.79	67.53	61.48	53.31	48.8	46.22	45.36	46.7	46.57
Inventory Turnover	30.33	33.38	49.52	56.35	57.84	57.6	58.17	59.08	71.81	77.33	92.04	100.98	177.62	4,391.33	- -
Days Inventory Outstanding	12.03	10.93	7.37	6.48	6.31	6.34	6.27	6.18	5.08	4.72	3.97	3.61	2.05	0.08	- -
Accounts Payable Turnover	5.18	9.5	9.92	10.91	11.73	11.78	11.13	9.86	11.57	11.99	11.55	11.04	10.92	10.99	11.3
Accounts Payable Turnover Days	70.46	38.42	36.81	33.44	31.13	30.98	32.8	37.01	31.54	30.45	31.6	33.06	33.42	33.21	32.3
Cash Conversion Cycle	62.07	50.77	13.3	13.57	11.52	11.84	18.26	36.7	35.03	27.58	21.17	16.77	13.99	13.58	14.27
Inventory to Cash Days	108.46	67.32	35.36	34.06	30.02	30.15	38.51	61.35	56.4	48.59	44.83	42.6	43.3	46.62	46.57
Inventories	168	94	59	67	68	71	68	74	84	78	64	71	3	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	168	94	59	67	68	71	68	74	84	78	64	71	3	- -	- -

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	- -	- -	1,799	2,288	1,952	3,623	3,319	2,914	5,126	5,579	4,725	5,739	6,779	5,425	4,711
- Cash & Cash Equivalents	1,592	1	254	301	195	210	144	237	188	171	106	109	94	56	182
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	14	10	10	10	10	- -	- -	- -
+ Total Debt	1,972	3	502	486	1,070	1,047	1,024	2,089	2,093	2,720	2,710	2,526	2,246	2,393	2,685
Enterprise Value	380	2	2,047	2,473	2,827	4,460	4,199	4,780	7,041	8,138	7,339	8,166	8,931	7,762	7,214
Total Capital	3,811	3	532	602	1,244	1,307	1,347	2,470	2,609	3,357	3,538	3,571	3,678	3,958	4,177
Total Debt/Capital (%)	51.74	100	94.36	80.73	86.01	80.11	76.02	84.57	80.22	81.02	76.6	70.74	61.07	60.46	64.28
Total Debt / EV	5.19	1.5	0.25	0.2	0.38	0.23	0.24	0.44	0.3	0.33	0.37	0.31	0.25	0.31	0.37
EV/Sales	0.08	- -	0.5	0.64	0.66	1	0.94	1.03	1.1	1.15	0.99	1.06	1.2	1.04	0.99
EV/EBITDA	1.21	0.01	8.06	9.47	9.78	13.68	13.9	13.54	12.82	13.06	10.78	12.17	13.89	11.04	10.77
EV/EBIT	1.27	0.01	8.49	10.3	12.45	16.34	16.4	15.62	16.84	18.33	14.22	15.89	17.83	13.79	13.85
EV/Cash Flow to Firm	1.25	0.01	10.92	8.59	11.12	14.48	16.54	21.08	13.28	9.57	12.24	13.02	18.29	12.92	9.92
EV/Free Cash Flow to Firm	1.23	0.01	10.06	7.98	10.31	13.81	15.22	18.77	12.78	9.57	12.24	13.02	18.29	12.92	9.92
Diluted Market Cap	- -	- -	1,839	2,366	2,020	3,737	3,411	2,961	5,178	5,637	4,766	5,791	6,855	5,468	4,732
Diluted Enterprise Value	380	2	2,087	2,551	2,895	4,574	4,291	4,827	7,093	8,196	7,380	8,218	9,007	7,805	7,235
EV per Share	1.16	0.01	42.11	52.72	61.72	100.23	96.97	110.14	120.56	140.07	127.41	147.67	168.19	154.93	155.82
TTM Sales	4,733	4,781	4,121	3,885	4,315	4,442	4,454	4,659	6,379	7,056	7,394	7,704	7,444	7,479	7,262
TTM EBITDA	314	322	254	261	289	326	302	353	549	623	681	671	643	703	670
TTM Operating Income	299	309	241	240	227	273	256	306	418	444	516	514	501	563	521
TTM Cash Flow to Firm	303	280	187	288	254	308	254	227	530	850	600	627	488	601	727
TTM Free Cash Flow to Firm	309	287	203	310	274	323	276	255	551	850	600	627	488	601	727

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	- -	- -	9.24	7.91	8.21	12.98	14.27	13.97	10.81	7.47	9.2	10.89	17.31	11.07	7.77
EV/EBIT	1.27	0.01	8.49	10.3	12.45	16.34	16.4	15.62	16.84	18.33	14.22	15.89	17.83	13.79	13.85
Enterprise Value	380	2	2,047	2,473	2,827	4,460	4,199	4,780	7,041	8,138	7,339	8,166	8,931	7,762	7,214
Low Price	- -	- -	29.4	34.04	39.28	39.76	60.21	58.19	66.74	45.45	77.65	78.1	95.43	104.36	84.16
EV/Sales	0.08	- -	0.5	0.64	0.66	1	0.94	1.03	1.1	1.15	0.99	1.06	1.2	1.04	0.99
EV/EBITDA	1.21	0.01	8.06	9.47	9.78	13.68	13.9	13.54	12.82	13.06	10.78	12.17	13.89	11.04	10.77
Price/Earnings	- -	- -	15.92	16.23	16.68	25.34	18.54	21.27	22.68	26.7	17.06	19.13	14.21	14.99	13.16
Price/Earnings Average	- -	- -	14.93	14.46	19.23	19.58	18.04	24.63	21.1	23.21	18.28	17.44	12.49	17.73	13.81
Price/Earnings High	- -	- -	17.15	17.61	21.92	27.77	21.74	29.56	24.81	28.9	20.58	21.74	15.15	21.64	16.05
Price/Earnings Low	- -	- -	12.64	11.32	15.38	12.37	14.56	18.43	17.25	12.63	16.15	14.4	10.62	14.44	10.88
Price/Book Value	- -	- -	59.96	19.72	11.22	13.94	10.28	7.94	10.13	8.9	5.78	5.54	4.73	3.47	3.16
Price/Book Value Average	- -	- -	56.22	17.57	12.93	10.77	10	9.19	9.42	7.74	6.19	5.06	4.16	4.1	3.31
Price/Book Value High	- -	- -	64.61	21.41	14.74	15.28	12.05	11.03	11.08	9.63	6.97	6.3	5.04	5	3.85
Price/Book Value Low	- -	- -	47.63	13.76	10.34	6.81	8.07	6.88	7.7	4.21	5.47	4.17	3.54	3.34	2.61
Price/Tangible Book Value	- -	- -	-899.34	-63.55	-2.77	-5.07	-4.64	-2.05	-3.6	-2.35	-1.96	-2.59	-3.46	-2.64	-2.14
Price/Tangible Book Value Average	- -	- -	-843.36	-56.62	-3.2	-3.92	-4.52	-2.37	-3.35	-2.04	-2.1	-2.36	-3.04	-3.13	-2.24
Price/Tangible Book Value High	- -	- -	-969.08	-68.98	-3.64	-5.56	-5.44	-2.84	-3.94	-2.55	-2.36	-2.94	-3.69	-3.82	-2.61
Price/Tangible Book Value Low	- -	- -	-714.42	-44.35	-2.56	-2.48	-3.65	-1.77	-2.74	-1.11	-1.85	-1.95	-2.59	-2.55	-1.77
Price/Sales	- -	- -	0.44	0.59	0.45	0.82	0.75	0.63	0.8	0.79	0.64	0.74	0.91	0.73	0.65
Price/Sales Average	- -	- -	0.41	0.52	0.52	0.63	0.72	0.72	0.75	0.69	0.68	0.68	0.8	0.86	0.68
Price/Sales High	- -	- -	0.47	0.64	0.59	0.89	0.87	0.87	0.88	0.86	0.77	0.85	0.97	1.05	0.79
Price/Sales Low	- -	- -	0.35	0.41	0.42	0.4	0.59	0.54	0.61	0.37	0.6	0.56	0.68	0.7	0.54
Price/Cash Flow	- -	- -	9.83	8.26	8.64	13.27	15.29	15.84	11.19	7.39	9.12	10.79	17.12	10.98	7.74
Price/Cash Flow Average	- -	- -	9.22	7.36	9.95	10.26	14.88	18.34	10.41	6.42	9.78	9.84	15.04	13	8.12
Price/Cash Flow High	- -	- -	10.59	8.97	11.35	14.55	17.93	22.01	12.24	8	11.01	12.26	18.24	15.86	9.44
Price/Cash Flow Low	- -	- -	7.81	5.76	7.96	6.48	12.01	13.73	8.51	3.5	8.63	8.12	12.8	10.58	6.4
Price/Free Cash Flow Average	- -	- -	8.67	7.05	9.46	10.03	13.88	16.17	10.06	6.49	9.86	9.93	15.21	13.1	8.15
Price/Free Cash Flow High	- -	- -	9.96	8.59	10.79	14.22	16.73	19.41	11.82	8.08	11.1	12.37	18.45	15.98	9.48
Price/Free Cash Flow Low	- -	- -	7.34	5.52	7.57	6.34	11.21	12.1	8.22	3.53	8.71	8.19	12.94	10.67	6.43
EV/Sales Average	0.08	- -	0.47	0.57	0.72	0.82	0.92	1.12	1.05	1.05	1.04	0.99	1.09	1.17	1.03
EV/Sales High	0.08	- -	0.53	0.69	0.8	1.08	1.07	1.27	1.18	1.22	1.12	1.16	1.26	1.36	1.14
EV/Sales Low	0.08	- -	0.41	0.46	0.62	0.59	0.78	0.94	0.91	0.74	0.96	0.88	0.97	1.01	0.88
EV/EBITDA Average	1.21	0.01	7.62	8.52	10.81	11.16	13.6	14.84	12.17	11.89	11.27	11.42	12.61	12.46	11.12
EV/EBITDA High	1.21	0.01	8.61	10.22	11.9	14.75	15.8	16.76	13.7	13.8	12.21	13.34	14.58	14.47	12.31
EV/EBITDA Low	1.21	0.01	6.6	6.83	9.25	7.99	11.55	12.44	10.59	8.35	10.41	10.05	11.23	10.76	9.55
EV/EBIT Average	1.27	0.01	8.03	9.26	13.76	13.32	16.05	17.12	15.99	16.69	14.88	14.9	16.18	15.55	14.29
EV/EBIT High	1.27	0.01	9.07	11.12	15.15	17.61	18.64	19.33	17.99	19.37	16.12	17.41	18.72	18.06	15.83
EV/EBIT Low	1.27	0.01	6.96	7.42	11.78	9.55	13.62	14.35	13.91	11.71	13.73	13.12	14.41	13.44	12.28
Last Price	- -	- -	37.01	48.78	42.62	81.42	76.65	67.14	87.77	96.03	82.03	103.78	127.66	108.28	101.76
High Price	- -	- -	39.88	52.95	55.99	89.25	89.87	93.31	96	103.95	98.99	117.94	136.05	156.34	124.11
Enterprise Value Average	380	2	1,935	2,223	3,124	3,637	4,108	5,240	6,683	7,409	7,678	7,660	8,108	8,757	7,448
Enterprise Value High	380	2	2,186	2,668	3,439	4,809	4,771	5,916	7,521	8,598	8,316	8,949	9,376	10,170	8,249
Enterprise Value Low	380	2	1,677	1,781	2,674	2,606	3,487	4,391	5,813	5,200	7,087	6,746	7,219	7,565	6,400

Shares Outstanding	49	49	49	46	45	44	44	60	58	58	56	54	52	48	44
Diluted Weighted Avg Shares	329	329	50	48	47	46	44	44	59	59	58	56	54	50	46
Basic Weighted Avg Shares	329	329	49	47	46	44	43	43	58	58	58	55	53	50	46
Revenue per Share	14.39	14.53	84.79	82.84	94.21	99.82	102.86	107.35	109.23	121.45	128.37	139.31	140.19	149.28	156.85
EBITDA per Share	0.95	0.98	5.23	5.57	6.31	7.33	6.97	8.13	9.4	10.72	11.82	12.13	12.11	14.03	14.47
Operating Income per Share	0.91	0.94	4.96	5.12	4.96	6.13	5.91	7.05	7.16	7.64	8.96	9.29	9.44	11.24	11.25
Basic EPS, GAAP	0.55	0.55	2.33	3.01	2.55	3.21	4.13	3.16	3.87	3.6	4.81	5.42	8.98	7.23	7.73
Basic EPS from Cont Ops	0.55	0.55	2.33	3.01	2.55	3.21	4.13	3.16	3.92	3.63	4.84	5.48	8.98	7.23	7.73
Diluted EPS, GAAP	0.55	0.55	2.27	2.91	2.47	3.12	4.02	3.11	3.83	3.56	4.77	5.38	8.88	7.17	7.7
Diluted EPS from Cont Ops	0.55	0.55	2.27	2.91	2.47	3.12	4.02	3.11	3.88	3.59	4.8	5.43	8.88	7.17	7.7
Dividend per Share	- -	- -	6.63	1.11	1.2	1.21	1.25	1.22	1.49	1.5	1.49	1.5	1.49	1.5	1.51
Cash Flow per Share	0.92	0.85	3.77	5.91	4.93	6.13	5.01	4.24	7.84	12.99	8.99	9.62	7.46	9.86	13.15
Free Cash Flow per Basic Share	0.9	0.83	3.44	5.44	4.5	5.8	4.5	3.59	7.48	12.99	8.99	9.62	7.46	9.86	13.15
Cash & Equivalents per Share	4.84	- -	5.23	6.42	4.26	4.72	3.33	5.46	3.22	2.94	1.84	1.97	1.77	1.12	3.93
Book Value per Share	5.59	- -	0.62	2.47	3.8	5.84	7.46	8.46	8.66	10.79	14.2	18.72	26.97	31.24	32.22
Tangible Book Value per Share	0.26	0.64	-0.04	-0.77	-15.37	-16.04	-16.51	-32.81	-24.37	-40.84	-41.94	-40.07	-36.91	-40.98	-47.62

Science Applications International Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)