American International Group, Inc. Financial Ratios — AIG

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 (%)	- -	19.94	38.93	24.18	6.25	-2.45	-20.38	-0.02	12.43	-24.83	42.35	29.9	8.82	-3.47	7.57
Return on Assets (%)	3.34	0.62	1.67	1.42	0.43	-0.17	-1.22	- -	0.66	-1.07	1.75	1.83	0.69	-0.4	1.92
Return on Capital (%)	- -	- -	16.08	12.88	4.61	- -	-17.74	0.76	5.74	- -	17.97	14.61	6.03	-2.88	6.82
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-1.38	4.04	13.41	16.25	5.57	-0.14	2.94	0.54	10.62	-16.64	25.67	12.58	10.26	14.19	14.49
Profit Margin (%)	31.52	4.81	13.01	11.65	3.73	-1.61	-12.2	-0.01	6.72	-13.56	19.94	34.12	13.04	-5.15	11.56
Net Income to Common Margin (%)	30.28	4.81	13.01	11.65	3.73	-1.61	-12.2	-0.01	6.68	-13.62	19.89	34.02	12.94	-5.23	11.56
Effective Tax Rate (%)	- -	- -	3.84	27.87	32.28	- -	513.37	59.92	22.05	- -	18.29	23.38	4.39	30.23	20.16
Dvd Payout Ratio (%)	-4.33	- -	3.26	9.41	45.73	569.29	-19.43	669.41	22.64	-19.19	9.49	25.13	33.83	31.75	31.5
Sustainable Growth Rate (%)	- -	19.94	37.66	21.91	3.39	11.52	-24.34	0.13	9.62	-29.59	38.33	22.39	5.84	-2.37	5.19

Credit (USD)

MCP API Chat

	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	75,253	48,500	41,693	31,217	29,249	30,912	31,640	34,540	35,350	37,534	30,163	27,179	10,856	8,922	9,191
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,500	250	- -	- -
LT Debt	75,253	48,500	41,693	31,217	29,249	30,912	31,640	34,540	35,350	37,534	30,163	25,679	10,606	8,922	9,191
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	2,444	2,319	2,142	1,718	1,281	1,260	1,168	1,309	1,417	1,457	1,305	603	516	462	396
Common Equity/Total Assets	2.81	3.45	5.12	6.7	7.19	6.72	5.26	5.21	5.3	3.46	4.79	7.59	7.84	24.7	26.02
Long-Term Debt/Equity (%)	67.85	48.99	41.23	29.1	32.42	40.22	48.15	60.27	52.43	55.85	43.77	59.09	20.67	20.97	22.33
Long-Term Debt/Capital (%)	75.12	70.86	59.51	47.2	44.65	47.6	54.18	56.5	54.02	63.48	48.53	36.79	17.8	18.28	17.96
Long-Term Debt/Total Assets (%)	13.61	8.84	7.7	6.05	5.89	6.2	6.35	7.02	6.73	6.4	5.06	4.92	1.97	5.53	5.7
Total Debt/Equity (%)	67.85	48.99	41.23	29.1	32.42	40.22	48.15	60.27	52.43	55.85	43.77	62.55	21.16	20.97	22.33
Total Debt/Capital (%)	75.12	70.86	59.51	47.2	44.65	47.6	54.18	56.5	54.02	63.48	48.53	38.93	18.22	18.28	17.96
Total Debt/Total Assets (%)	13.61	8.84	7.7	6.05	5.89	6.2	6.35	7.02	6.73	6.4	5.06	5.2	2.01	5.53	5.7
Net Debt to Equity	66.52	47.83	39.02	27.46	30.62	37.79	44.56	55.26	48.19	51.65	40.58	57.85	18.16	17.91	19.23
Net Debt/Capital (%)	74.75	70.36	58.17	45.76	43.24	46.04	52.25	54.35	51.92	61.65	46.64	37.09	16.05	16.04	15.87
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

MCP API Chat

	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	2.81	3.45	5.12	6.7	7.19	6.72	5.26	5.21	5.3	3.46	4.79	7.59	7.84	24.7	26.02
Long-Term Debt/Equity (%)	67.85	48.99	41.23	29.1	32.42	40.22	48.15	60.27	52.43	55.85	43.77	59.09	20.67	20.97	22.33
Long-Term Debt/Capital (%)	75.12	70.86	59.51	47.2	44.65	47.6	54.18	56.5	54.02	63.48	48.53	36.79	17.8	18.28	17.96
Long-Term Debt/Total Assets (%)	13.61	8.84	7.7	6.05	5.89	6.2	6.35	7.02	6.73	6.4	5.06	4.92	1.97	5.53	5.7
Total Debt/Equity (%)	67.85	48.99	41.23	29.1	32.42	40.22	48.15	60.27	52.43	55.85	43.77	62.55	21.16	20.97	22.33
Total Debt/Capital (%)	75.12	70.86	59.51	47.2	44.65	47.6	54.18	56.5	54.02	63.48	48.53	38.93	18.22	18.28	17.96
Total Debt/Total Assets (%)	13.61	8.84	7.7	6.05	5.89	6.2	6.35	7.02	6.73	6.4	5.06	5.2	2.01	5.53	5.7
CFO/Total Liabilities	-0.02	0.82	1.33	1.23	0.71	0.83	-1.81	-0.09	-0.39	0.2	1.18	0.86	1.28	2.76	2.76
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.2	0.25	0.29	0.32	0.33	0.29	0.24	0.21	0.22	0.15	0.2	0.21	0.21	0.71	0.74

Working Capital (USD)

MCP API Chat

	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	4.3	4.98	5.19	5.17	5.01	4.82	4.82	4.47	4.68	4.06	4.38	2.34	2.41	2.67	2.56
Days Sales Outstanding	84.9	73.26	70.36	70.53	72.8	75.8	75.78	81.71	78.01	89.95	83.35	156.18	151.62	136.72	142.49
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

MCP API Chat

	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	41,746	59,558	75,256	79,980	80,550	71,259	55,443	35,406	45,004	32,912	48,577	49,240	48,746	44,128	48,342
- Cash & Cash Equivalents	1,474	1,151	2,241	1,758	1,629	1,868	2,362	2,873	2,856	2,827	2,198	2,043	1,540	1,302	1,274
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	485	485	485	485	485	- -	- -
+ Minority/Non Controlling Interest	9,378	1,001	641	374	552	558	537	948	1,752	837	2,956	2,484	5,950	29	23
+ Total Debt	75,253	48,500	41,693	31,217	29,249	30,912	31,640	34,540	35,350	37,534	30,163	27,179	10,856	8,922	9,191
Enterprise Value	-161,650	-190,859	-164,542	-161,289	-149,655	-152,978	-164,120	-171,044	-184,581	-220,758	-210,576	-161,187	-13,610	-26,636	19,148
Total Capital	100,171	68,443	70,065	66,132	65,510	64,947	58,400	61,138	65,437	59,126	62,155	69,807	59,573	48,796	51,166
Total Debt/Capital (%)	75.12	70.86	59.51	47.2	44.65	47.6	54.18	56.5	54.02	63.48	48.53	38.93	18.22	18.28	17.96
Total Debt / EV	-0.47	-0.25	-0.25	-0.19	-0.2	-0.2	-0.19	-0.2	-0.19	-0.17	-0.14	-0.17	-0.8	-0.33	0.48
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.57	0.72
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.36	5.27
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.36	5.27
Diluted Market Cap	41,747	59,559	75,616	81,077	82,697	71,259	55,443	35,869	45,659	32,912	49,177	49,829	49,132	47,851	48,793
Diluted Enterprise Value	124,904	107,909	115,709	110,910	110,869	100,861	85,258	68,484	80,390	68,941	80,583	77,934	64,883	55,500	56,733
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.86	33.89
TTM Sales	65,417	71,523	69,845	64,607	58,867	52,764	49,880	47,481	49,792	43,839	51,985	29,975	27,938	27,270	26,774
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	-51,248	6,643	7,925	6,246	3,745	7,912	-12,646	131	-703	2,203	7,289	4,596	6,736	3,595	3,630
TTM Free Cash Flow to Firm	-51,248	6,643	7,925	6,246	3,745	7,912	-12,646	131	-703	2,203	7,289	4,596	6,736	3,595	3,630

Multiples (USD)

MCP API Chat

	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	-515.4	16.2	12.89	16.19	28.74	20.35	-7.09	-91.04	-25.27	31.71	7.9	12.05	7.87	14.62	14.72
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-161,650	-190,859	-164,542	-161,289	-149,655	-152,978	-164,120	-171,044	-184,581	-220,758	-210,576	-161,187	-13,610	-26,636	19,148
Low Price	19.18	23.4	34.56	46.8	48.68	48.41	57.85	36.16	38.67	16.07	36.8	47.05	45.66	66.06	69.24
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.57	0.72
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	2.11	17.32	8.28	10.62	36.68	- -	- -	- -	13.53	- -	4.7	4.83	13.49	- -	15.61
Price/Earnings Average	2.73	15.37	7.23	10.01	34.78	-73.64	-9.56	-7,875.03	13.26	-4.94	4.16	4.37	11.73	-31.63	14.65
Price/Earnings High	5.05	18.49	8.65	10.77	38.43	-86.14	-10.32	-9,740.21	15.46	-8.21	5.17	5.02	13.54	-34.36	16.07
Price/Earnings Low	1.74	11.48	5.61	8.88	28.81	-62.21	-8.85	-5,414.39	10.19	-2.34	3.04	3.59	9.09	-28.08	12.64
Price/Book Value	2.69	3.14	2.71	2.32	2.26	2.13	2.11	1.38	1.62	1.62	1.7	1.24	1.15	1.11	1.15
Price/Book Value Average	3.48	2.79	2.37	2.18	2.14	1.87	2.22	1.84	1.58	1.46	1.51	1.12	1	1.13	1.08
Price/Book Value High	6.44	3.36	2.84	2.35	2.36	2.18	2.39	2.28	1.85	2.42	1.87	1.29	1.16	1.23	1.19
Price/Book Value Low	2.22	2.08	1.84	1.93	1.77	1.58	2.05	1.27	1.22	0.69	1.1	0.92	0.78	1	0.93
Price/Tangible Book Value	0.38	0.61	0.76	0.76	0.91	0.95	0.86	0.67	0.72	0.53	0.75	1.26	1.04	1.13	1.28
Price/Tangible Book Value Average	0.49	0.54	0.66	0.71	0.86	0.83	0.91	0.89	0.7	0.47	0.67	1.14	0.9	1.15	1.2
Price/Tangible Book Value High	0.91	0.65	0.79	0.77	0.95	0.97	0.98	1.1	0.82	0.78	0.83	1.31	1.04	1.25	1.32
Price/Tangible Book Value Low	0.32	0.4	0.51	0.63	0.71	0.7	0.84	0.61	0.54	0.22	0.49	0.94	0.7	1.02	1.04
Price/Sales	0.64	0.83	1.08	1.24	1.37	1.35	1.11	0.75	0.9	0.75	0.93	1.64	1.74	1.62	1.81
Price/Sales Average	0.83	0.74	0.94	1.17	1.3	1.18	1.17	1	0.89	0.67	0.83	1.49	1.52	1.65	1.69
Price/Sales High	1.53	0.89	1.13	1.26	1.43	1.39	1.26	1.23	1.03	1.12	1.03	1.71	1.75	1.8	1.86
Price/Sales Low	0.53	0.55	0.73	1.03	1.07	1	1.08	0.68	0.68	0.32	0.6	1.22	1.18	1.47	1.46
Price/Cash Flow	-515.38	16.2	12.83	15.97	28	20.35	-7.09	-89.86	-24.91	31.71	7.81	11.91	7.81	13.48	14.59
Price/Cash Flow Average	-667.5	14.38	11.21	15.05	26.55	17.85	-7.44	-119.92	-24.41	28.43	6.92	10.77	6.79	13.78	13.68
Price/Cash Flow High	-1,236.02	17.29	13.4	16.2	29.34	20.88	-8.03	-148.33	-28.46	47.25	8.59	12.38	7.84	14.97	15.02
Price/Cash Flow Low	-426.08	10.74	8.69	13.35	21.99	15.08	-6.89	-82.45	-18.76	13.46	5.05	8.86	5.26	12.23	11.81
Price/Free Cash Flow Average	-667.52	14.38	11.26	15.26	27.26	17.85	-7.44	-121.49	-24.76	28.43	7	10.9	6.84	14.94	13.81
Price/Free Cash Flow High	-1,236.07	17.29	13.47	16.42	30.12	20.88	-8.03	-150.27	-28.88	47.25	8.69	12.53	7.9	16.23	15.16
Price/Free Cash Flow Low	-426.09	10.74	8.73	13.53	22.58	15.08	-6.89	-83.53	-19.04	13.46	5.11	8.97	5.3	13.27	11.92
EV/Sales Average	2.1	1.41	1.52	1.63	1.78	1.75	1.76	1.68	1.58	1.5	1.43	2.42	2.08	1.93	1.99
EV/Sales High	2.8	1.56	1.7	1.72	1.91	1.95	1.86	1.92	1.73	1.94	1.63	2.64	2.32	2.08	2.16
EV/Sales Low	1.8	1.23	1.3	1.5	1.55	1.56	1.68	1.37	1.38	1.14	1.21	2.16	1.74	1.75	1.76
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	23.2	35.3	51.05	56.01	61.97	65.31	59.58	39.41	51.33	37.86	56.86	63.24	67.75	72.8	85.55
High Price	55.64	37.67	53.33	56.79	64.93	67.03	67.47	65.05	58.66	56.42	62.54	65.73	68.03	80.83	88.07
Enterprise Value Average	137,224	101,200	105,819	105,190	104,552	92,126	87,994	79,865	78,831	65,542	74,439	72,640	58,131	52,754	53,286
Enterprise Value High	183,275	111,907	118,711	110,927	112,570	102,737	92,600	91,056	86,161	85,075	84,835	79,284	64,699	56,645	57,706
Enterprise Value Low	117,669	87,830	91,040	96,662	91,447	82,421	83,648	65,101	68,635	49,999	62,845	64,739	48,603	47,692	47,066

Shares Outstanding	1,897	1,476	1,464	1,376	1,194	995	899	867	870	862	819	734	689	606	538
Diluted Weighted Avg Shares	1,799	1,687	1,481	1,448	1,334	1,091	931	910	890	869	865	788	725	657	570
Basic Weighted Avg Shares	1,799	1,687	1,474	1,428	1,300	1,091	931	898	877	869	854	779	720	606	565
Revenue per Share	36.36	42.39	47.38	45.24	45.29	48.36	53.6	52.85	56.79	50.43	60.85	38.5	38.83	44.99	47.38
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	11.01	2.04	6.16	5.27	1.69	-0.78	-6.54	-0.01	3.79	-6.87	12.1	13.1	5.02	-2.35	5.48
Basic EPS from Cont Ops	10.48	2.19	6.11	5.3	1.71	-0.24	-6.51	0.11	4.7	-6.71	12.77	3.71	3.81	4.45	5.48
Diluted EPS, GAAP	11.01	2.04	6.13	5.2	1.65	-0.78	-6.54	-0.01	3.74	-6.87	11.95	12.94	4.98	-2.17	5.43
Diluted EPS from Cont Ops	10.48	2.19	6.08	5.23	1.67	-0.24	-6.51	0.11	4.63	-6.71	12.61	3.67	3.78	4.11	5.43
Dividend per Share	- -	- -	0.2	0.5	0.79	1.26	1.26	1.27	1.3	1.3	1.3	1.3	1.43	1.69	1.73
Cash Flow per Share	-0.05	2.18	3.98	3.51	2.21	3.21	-8.4	-0.44	-2.06	1.19	7.28	5.31	8.68	5.4	5.86
Free Cash Flow per Basic Share	-0.05	2.18	3.98	3.51	2.21	3.21	-8.4	-0.44	-2.06	1.19	7.28	5.31	8.68	5.4	5.86
Cash & Equivalents per Share	160.07	177.76	191.38	191.08	200.03	234.36	270.52	269.3	304.73	336.5	342.68	308.98	110.7	131.51	67.97
Book Value per Share	8.64	11.23	18.81	24.19	27.47	30.68	28.18	28.55	31.77	23.32	33.42	50.93	58.77	65.73	74.24
Tangible Book Value per Share	60.88	57.81	67.59	74.1	68.16	69.04	68.9	59.25	71.75	72.06	75.35	50.14	65.41	64.63	66.76

American International Group, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)