Affiliated Managers Group, Inc. Financial Ratios — AMG Stock

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 (%)	9	8.81	17.09	18.23	18.65	14.65	18.53	6.69	0.49	7.07	20.33	38.09	19.74	14.76	21.77
Return on Assets (%)	3.14	3.05	5.77	6.19	6.59	5.72	7.9	2.88	0.2	2.6	6.75	12.91	7.5	5.72	7.95
Return on Capital (%)	1.38	0.13	2.78	3.19	4.17	4.1	6.27	0.2	-2.78	0.85	4.98	14.16	7.39	5.27	8.81
Return on Invested Capital (%)	10.58	7.56	9.45	10.75	10.08	7.69	10.18	7.65	10.46	8.59	11.39	8.94	8.11	7.64	5.04
Gross Margin (%)	57.84	56.54	56.71	58.96	58.64	57.51	57.53	58.49	57.89	56.41	56.6	54	55.9	55.15	100
EBITDA Margin (%)	35.12	34.03	35.47	38.01	39.01	37.4	38.82	38	41.07	40.56	42.21	37.46	38.49	36.7	31.14
Operating Margin (%)	28.51	22.18	28.97	32.47	33.61	31.49	34.2	32.25	33.67	32.69	40.04	34.56	35.51	34.63	22.91
Incremental Operating Margin (%)	32.34	-85.1	60.97	56.22	-75	49.64	87.95	-28.88	9.37	43	78.75	194.08	27.37	142.6	-690.75
Pretax Margin (%)	26.55	27.43	39.46	40.36	43.9	44.41	46.3	30	13.75	25.08	47.3	74.97	53.04	45.23	57.19
Profit Margin (%)	9.67	9.64	16.47	17.28	20.51	21.54	29.91	10.24	0.7	9.97	23.45	49.19	32.7	25.07	34.54
Net Income to Common Margin (%)	9.67	9.64	16.47	17.28	20.51	21.54	29.91	10.24	0.7	9.97	23.45	49.19	32.7	25.07	34.54
Effective Tax Rate (%)	20.57	16.92	22.47	24.28	24.15	24.17	5.47	25.41	0.94	16.01	22	20.52	16.98	19.78	23.8
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	3.38	7.84	10.98	2.58	0.14	0.1	0.13	0.14	0.09
Sustainable Growth Rate (%)	9	8.81	17.09	18.23	18.65	14.65	17.9	6.17	0.44	6.89	20.3	38.05	19.71	14.74	21.75

Credit (USD)

Credit Ratios API ChatGPT

	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	686	1,631	1,384	1,895	1,879	2,110	1,855	2,609	2,244	2,312	2,490	2,535	2,538	2,620	2,691
ST Debt	- -	- -	- -	- -	- -	- -	- -	780	450	- -	- -	- -	- -	- -	- -
LT Debt	686	1,631	1,384	1,895	1,879	2,110	1,855	1,830	1,794	2,312	2,490	2,535	2,538	2,620	2,691
Total Debt/EBITDA	1.14	2.65	1.78	1.99	1.94	2.57	2.07	2.89	2.44	2.81	2.45	2.91	3.2	3.5	4.17
Net Debt/EBITDA	0.39	1.95	1.18	1.41	1.36	2.05	1.58	2.26	1.85	1.55	1.55	2.41	2.18	2.23	3.26
Total Debt/EBIT	1.41	4.07	2.18	2.32	2.25	3.05	2.35	3.4	2.98	3.49	2.58	3.15	3.47	3.71	5.66
Net Debt/EBIT	0.49	3	1.44	1.65	1.58	2.43	1.8	2.66	2.26	1.92	1.64	2.62	2.36	2.36	4.43
EBITDA to Interest Expense	5.92	7.4	6.52	8.94	10.9	8.95	10.19	11.21	12.07	8.91	9.14	7.63	6.4	5.62	4.73
EBITDA-CapEx/Interest Expense	5.76	7.16	6.32	8.76	10.47	8.73	9.98	10.98	11.94	8.82	9.06	7.53	6.3	5.59	4.69
EBIT to Interest Expense	4.81	4.82	5.33	7.64	9.39	7.54	8.98	9.52	9.9	7.18	8.67	7.04	5.9	5.3	3.48
Interest Expense	101	83	119	107	89	92	88	81	76	92	111	114	124	133	136
Common Equity/Total Assets	35.75	33.69	33.78	34.13	36.52	41.37	43.92	42.07	38.38	35.24	31.39	36.37	39.6	37.88	35.17
Long-Term Debt/Equity (%)	23.23	46.34	36.54	44.18	42.89	41.36	34.41	36.82	40.62	57.96	56.8	54.63	51.12	56.36	60.86
Long-Term Debt/Capital (%)	18.85	31.67	26.76	30.64	30.02	29.26	25.6	24.14	26.94	36.69	36.22	35.33	33.83	36.05	37.83
Long-Term Debt/Total Assets (%)	13.14	26.35	21.9	24.62	24.19	24.11	21.31	22.26	23.44	29.31	28.06	28.55	28.01	29.67	29.23
Total Debt/Equity (%)	23.23	46.34	36.54	44.18	42.89	41.36	34.41	52.52	50.81	57.96	56.8	54.63	51.12	56.36	60.86
Total Debt/Capital (%)	18.85	31.67	26.76	30.64	30.02	29.26	25.6	34.43	33.69	36.69	36.22	35.33	33.83	36.05	37.83
Total Debt/Total Assets (%)	13.14	26.35	21.9	24.62	24.19	24.11	21.31	31.75	29.31	29.31	28.06	28.55	28.01	29.67	29.23
Net Debt to Equity	8	34.11	24.14	31.35	30.03	32.92	26.25	41.13	38.59	31.9	36.08	45.38	34.73	35.93	47.61
Net Debt/Capital (%)	7.41	25.43	19.45	23.86	23.09	24.77	20.79	29.15	27.84	24.18	26.51	31.21	25.78	26.43	32.25
EBITDA	599	614	776	954	969	821	895	904	920	822	1,018	873	792	749	646
EBITDA-CapEx	583	594	752	935	931	801	876	885	910	814	1,010	861	780	746	640
Operating Income (Loss)	486	400	634	815	835	691	788	767	754	663	966	805	731	707	475

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	1.32	1.54	1.22	0.89	1.05	0.76	0.64	0.92	0.94	1.56	1.25	1.47	2.03	1.58	0.83
Current Ratio	2.1	2.4	2.03	1.42	1.58	1.28	1.18	1.45	1.6	2.16	1.78	1.88	2.61	2.22	1.45
Quick Ratio	1.91	2.4	2.03	1.42	1.58	1.28	1.18	1.45	1.6	2.16	1.78	1.88	2.61	2.22	1.45
CFO/Avg Current Liab	1.72	1.62	2.18	2.17	1.58	1.44	1.52	1.47	1.35	1.5	1.68	1.35	1.24	1.47	1.35
Common Equity/Total Assets	35.75	33.69	33.78	34.13	36.52	41.37	43.92	42.07	38.38	35.24	31.39	36.37	39.6	37.88	35.17
Long-Term Debt/Equity (%)	23.23	46.34	36.54	44.18	42.89	41.36	34.41	36.82	40.62	57.96	56.8	54.63	51.12	56.36	60.86
Long-Term Debt/Capital (%)	18.85	31.67	26.76	30.64	30.02	29.26	25.6	24.14	26.94	36.69	36.22	35.33	33.83	36.05	37.83
Long-Term Debt/Total Assets (%)	13.14	26.35	21.9	24.62	24.19	24.11	21.31	22.26	23.44	29.31	28.06	28.55	28.01	29.67	29.23
Total Debt/Equity (%)	23.23	46.34	36.54	44.18	42.89	41.36	34.41	52.52	50.81	57.96	56.8	54.63	51.12	56.36	60.86
Total Debt/Capital (%)	18.85	31.67	26.76	30.64	30.02	29.26	25.6	34.43	33.69	36.69	36.22	35.33	33.83	36.05	37.83
Total Debt/Total Assets (%)	13.14	26.35	21.9	24.62	24.19	24.11	21.31	31.75	29.31	29.31	28.06	28.55	28.01	29.67	29.23
CFO/Total Liabilities	31.25	23.73	37.8	42.15	35.81	28.78	35.34	35.09	28.7	25.88	28.03	24.88	21.34	22.29	20.34
CFO/CapEx	44.01	31.66	39.88	74.84	31.76	52	63.26	60.99	96.78	118.74	149.9	92.52	70.51	274.15	159.54
Altman's Z-Score	4.46	4.03	5.63	4.68	4.26	3.3	4.28	3.45	3.51	3.28	3.9	3.97	3.83	4.08	3.9

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	6.91	6.87	6	5.95	6.08	5.67	5.64	5.7	5.48	4.83	5.74	6.34	6.01	5.25	4.58
Days Sales Outstanding	52.81	53.16	60.82	61.37	60.02	64.41	64.69	64.03	66.63	75.49	63.61	57.6	60.7	69.58	79.7
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	11.07	10.49	22.83	87.7	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	32.98	34.79	15.99	4.16	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	19.83	18.37	44.83	57.2	60.02	64.41	64.69	64.03	66.63	75.49	63.61	57.6	60.7	69.58	79.7
Inventory to Cash Days	52.81	53.16	60.82	61.37	60.02	64.41	64.69	64.03	66.63	75.49	63.61	57.6	60.7	69.58	79.7
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	5,172	6,794	11,473	11,588	8,595	8,239	11,309	5,065	4,076	4,475	6,608	5,672	5,027	5,473	7,784
- Cash & Cash Equivalents	450	430	470	551	564	431	440	566	540	1,040	908	429	814	950	586
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1,085	1,435	1,652	1,662	1,544	1,480	1,568	1,511	1,478	1,209	1,598	1,411	1,376	1,303	1,184
+ Total Debt	686	1,631	1,384	1,895	1,879	2,110	1,855	2,609	2,244	2,312	2,490	2,535	2,538	2,620	2,691
Enterprise Value	6,393	9,300	13,881	14,422	11,255	11,275	14,215	8,501	7,199	6,881	9,710	8,472	7,666	8,390	10,988
Total Capital	3,637	5,150	5,170	6,184	6,261	7,210	7,245	7,578	6,659	6,301	6,875	7,176	7,501	7,269	7,113
Total Debt/Capital (%)	18.85	31.67	26.76	30.64	30.02	29.26	25.6	34.43	33.69	36.69	36.22	35.33	33.83	36.05	37.83
Total Debt / EV	0.11	0.18	0.1	0.13	0.17	0.19	0.13	0.31	0.31	0.34	0.26	0.3	0.33	0.31	0.24
EV/Sales	3.75	5.15	6.34	5.74	4.53	5.14	6.17	3.57	3.21	3.39	4.02	3.64	3.73	4.11	5.3
EV/EBITDA	10.68	15.13	17.88	15.11	11.61	13.74	15.88	9.41	7.83	8.37	9.54	9.71	9.68	11.2	17.01
EV/EBIT	13.15	23.23	21.89	17.69	13.48	16.32	18.03	11.08	9.55	10.38	10.05	10.52	10.49	11.87	23.12
EV/Cash Flow to Firm	8.1	13.24	13.23	9.5	8.79	10.07	11.34	7.08	7.17	6.33	7.21	7.39	7.85	8.07	10.2
EV/Free Cash Flow to Firm	7.94	12.88	12.93	9.38	8.53	9.89	11.18	6.97	7.1	6.28	7.17	7.32	7.75	8.05	10.14
Diluted Market Cap	5,085	6,898	12,297	12,395	9,138	8,282	12,028	5,242	4,288	4,749	7,370	7,763	6,390	6,676	9,513
Diluted Enterprise Value	6,407	9,533	14,863	15,401	11,998	11,441	15,011	8,797	7,470	7,231	10,550	11,280	9,489	9,649	12,802
EV per Share	118.6	178.16	262.41	264.13	209.21	198.86	257.98	163.53	149.66	156.4	241.72	236.64	230.89	283.48	406.95
TTM Sales	1,705	1,806	2,189	2,511	2,484	2,195	2,305	2,378	2,240	2,028	2,412	2,330	2,058	2,041	2,074
TTM EBITDA	599	614	776	954	969	821	895	904	920	822	1,018	873	792	749	646
TTM Operating Income	486	400	634	815	835	691	788	767	754	663	966	805	731	707	475
TTM Cash Flow to Firm	789	702	1,049	1,518	1,281	1,120	1,253	1,201	1,005	1,087	1,346	1,146	977	1,039	1,077
TTM Free Cash Flow to Firm	805	722	1,073	1,537	1,319	1,140	1,272	1,219	1,014	1,095	1,354	1,157	989	1,042	1,083

Multiples (USD)

Valuation Multiples API ChatGPT

	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	7.02	10.56	12.53	8.51	7.3	7.74	10.12	4.52	4.57	4.67	5.81	7.28	7.21	7.14	9.71
EV/EBIT	13.15	23.23	21.89	17.69	13.48	16.32	18.03	11.08	9.55	10.38	10.05	10.52	10.49	11.87	23.12
Enterprise Value	6,393	9,300	13,881	14,422	11,255	11,275	14,215	8,501	7,199	6,881	9,710	8,472	7,666	8,390	10,988
Low Price	70.27	94.32	132.98	174.43	141.68	115.97	139.52	88.47	71.08	44.37	98.88	108.12	120.22	145.36	139.22
EV/Sales	3.75	5.15	6.34	5.74	4.53	5.14	6.17	3.57	3.21	3.39	4.02	3.64	3.73	4.11	5.3
EV/EBITDA	10.68	15.13	17.88	15.11	11.61	13.74	15.88	9.41	7.83	8.37	9.54	9.71	9.68	11.2	17.01
Price/Earnings	30.14	38.67	31.95	26.9	17.03	16.66	16.67	21.44	272.57	23.39	12.07	5.32	7.9	11.24	11.47
Price/Earnings Average	30.4	33.75	25.14	25.12	21.34	16.97	14.01	34.06	296.87	17.18	11.42	4.53	7.5	10.21	8.25
Price/Earnings High	35.5	39.32	32.03	27.81	24.58	20.62	16.87	47.75	372.32	23.77	14.06	5.76	9.42	12.13	11.92
Price/Earnings Low	22.07	28.02	19.59	22.11	15.1	13.29	11.33	19.47	228.63	10.2	7.25	3.63	6.27	8.84	5.54
Price/Book Value	2.77	3.26	5.38	4.41	3.03	2.28	2.96	1.47	1.39	1.61	2.37	1.76	1.4	1.64	2.4
Price/Book Value Average	2.8	2.84	4.23	4.12	3.8	2.32	2.49	2.33	1.51	1.18	2.24	1.49	1.33	1.49	1.73
Price/Book Value High	3.26	3.31	5.39	4.56	4.37	2.82	2.99	3.26	1.9	1.64	2.76	1.9	1.67	1.77	2.5
Price/Book Value Low	2.03	2.36	3.3	3.63	2.69	1.82	2.01	1.33	1.16	0.7	1.43	1.2	1.11	1.29	1.16
Price/Tangible Book Value	-3.29	-3.66	-6.88	-6.42	-5.66	-16.28	-39	-10.42	-4.55	-4.81	-3.54	-4.38	-6.72	-5.84	-8.35
Price/Tangible Book Value Average	-3.32	-3.19	-5.41	-6	-7.1	-16.59	-32.76	-16.56	-4.95	-3.53	-3.35	-3.73	-6.38	-5.3	-6.01
Price/Tangible Book Value High	-3.87	-3.72	-6.9	-6.64	-8.18	-20.16	-39.46	-23.22	-6.21	-4.89	-4.12	-4.74	-8.02	-6.3	-8.68
Price/Tangible Book Value Low	-2.41	-2.65	-4.22	-5.28	-5.02	-13	-26.51	-9.47	-3.81	-2.1	-2.12	-2.99	-5.34	-4.59	-4.03
Price/Sales	2.92	3.73	5.26	4.65	3.49	3.59	4.99	2.2	1.91	2.33	2.83	2.62	2.58	2.82	3.96
Price/Sales Average	2.94	3.25	4.14	4.34	4.38	3.66	4.19	3.49	2.08	1.71	2.68	2.23	2.45	2.56	2.85
Price/Sales High	3.43	3.79	5.28	4.81	5.04	4.44	5.05	4.89	2.61	2.37	3.3	2.83	3.08	3.04	4.12
Price/Sales Low	2.14	2.7	3.23	3.82	3.1	2.86	3.39	1.99	1.6	1.02	1.7	1.79	2.05	2.22	1.91
Price/Cash Flow	7.02	10.63	12.03	8.12	7.15	7.5	9.82	4.58	4.61	4.69	5.42	5.78	6.08	6.17	8.44
Price/Cash Flow Average	7.08	9.27	9.47	7.58	8.96	7.64	8.25	7.27	5.02	3.44	5.13	4.92	5.77	5.6	6.08
Price/Cash Flow High	8.26	10.8	12.07	8.4	10.32	9.28	9.94	10.2	6.29	4.76	6.32	6.26	7.25	6.66	8.78
Price/Cash Flow Low	5.14	7.7	7.38	6.68	6.34	5.98	6.68	4.16	3.86	2.04	3.26	3.95	4.83	4.85	4.08
Price/Free Cash Flow Average	7.08	9.22	9.86	7.95	9.15	7.88	8.5	7.18	4.98	3.43	5.5	6.19	6.84	6.48	6.99
Price/Free Cash Flow High	8.27	10.74	12.57	8.8	10.54	9.58	10.24	10.07	6.24	4.74	6.77	7.88	8.6	7.7	10.1
Price/Free Cash Flow Low	5.14	7.65	7.69	7	6.48	6.17	6.88	4.11	3.83	2.04	3.49	4.97	5.72	5.61	4.69
EV/Sales Average	3.84	4.74	5.3	5.51	5.49	5.26	5.42	4.88	3.4	2.85	3.91	3.58	3.83	3.89	4.29
EV/Sales High	4.35	5.29	6.43	5.97	6.15	6.09	6.26	6.24	3.91	3.47	4.51	4.14	4.42	4.35	5.49
EV/Sales Low	3	4.19	4.39	4.99	4.22	4.44	4.63	3.43	2.95	2.19	2.96	3.17	3.45	3.56	3.4
EV/EBITDA Average	10.92	13.94	14.94	14.49	14.07	14.07	13.95	12.84	8.29	7.01	9.27	9.56	9.94	10.61	13.76
EV/EBITDA High	12.38	15.53	18.13	15.7	15.75	16.27	16.12	16.41	9.51	8.55	10.68	11.06	11.48	11.85	17.62
EV/EBITDA Low	8.53	12.3	12.37	13.13	10.82	11.86	11.92	9.02	7.18	5.39	7.02	8.47	8.95	9.71	10.91
EV/EBIT Average	13.45	21.39	18.28	16.96	16.33	16.71	15.84	15.12	10.11	8.7	9.77	10.36	10.77	11.24	18.7
EV/EBIT High	15.25	23.83	22.19	18.38	18.29	19.33	18.3	19.34	11.6	10.6	11.26	11.99	12.45	12.56	23.94
EV/EBIT Low	10.51	18.88	15.14	15.37	12.55	14.09	13.54	10.63	8.75	6.69	7.4	9.17	9.7	10.3	14.83
Last Price	95.95	130.15	216.88	212.24	159.76	145.3	205.25	97.44	84.74	101.7	164.51	158.43	151.42	184.92	288.28
High Price	113	132.33	217.48	219.39	230.63	179.85	207.67	217	115.75	103.34	191.62	171.39	180.63	199.52	299.69
Enterprise Value Average	6,538	8,564	11,594	13,825	13,634	11,551	12,485	11,601	7,622	5,769	9,434	8,342	7,873	7,945	8,890
Enterprise Value High	7,412	9,543	14,071	14,985	15,268	13,357	14,426	14,836	8,750	7,028	10,877	9,653	9,096	8,878	11,381
Enterprise Value Low	5,109	7,558	9,601	12,530	10,482	9,735	10,671	8,154	6,601	4,434	7,152	7,387	7,091	7,276	7,048

Shares Outstanding	54	52	53	55	54	57	55	52	48	44	40	36	33	30	27
Diluted Weighted Avg Shares	53	53	57	58	57	57	59	54	51	47	45	49	42	36	33
Basic Weighted Avg Shares	52	52	53	55	54	54	56	54	50	46	42	38	35	31	28
Revenue per Share	32.91	34.92	41.22	45.65	45.76	40.49	41.16	44.37	44.35	43.6	58.13	60.51	58.63	65.62	72.79
EBITDA per Share	11.56	11.89	14.62	17.35	17.85	15.14	15.98	16.86	18.21	17.69	24.53	22.66	22.57	24.09	22.67
Operating Income per Share	9.38	7.74	11.94	14.82	15.38	12.75	14.08	14.31	14.93	14.25	23.27	20.91	20.82	22.72	16.68
Basic EPS, GAAP	3.18	3.37	6.79	7.89	9.38	8.72	12.31	4.54	0.31	4.35	13.63	29.76	19.17	16.45	25.14
Basic EPS from Cont Ops	6.94	7.96	12.61	13.95	15.23	13.63	18.01	9.93	6.04	9.18	21.45	36.05	25.81	23.81	31.72
Diluted EPS, GAAP	3.11	3.28	6.36	7.43	8.91	8.29	11.77	4.53	0.31	4.33	12.63	23.39	15.95	14.17	21.72
Diluted EPS from Cont Ops	6.78	7.76	11.81	13.14	14.46	12.96	17.21	9.89	6.03	9.14	19.87	28.33	21.47	20.52	27.39
Dividend per Share	- -	- -	- -	- -	- -	- -	0.8	1.2	1.29	0.36	0.04	0.04	0.04	0.05	0.04
Cash Flow per Share	13.68	12.25	18.02	26.13	22.34	19.38	20.9	21.28	18.4	21.71	30.34	27.39	24.91	29.97	34.15
Free Cash Flow per Basic Share	13.37	11.86	17.57	25.78	21.64	19.01	20.57	20.93	18.21	21.52	30.14	27.1	24.56	29.86	33.93
Cash & Equivalents per Share	10.2	10.71	11.86	13.25	14.2	9.76	9.39	13.17	12.45	25.33	24.57	32.01	38.39	34.01	24.84
Book Value per Share	34.62	39.93	40.34	48.11	52.73	63.84	69.37	66.51	61.07	63.18	69.37	90.23	108.07	113.04	119.94
Tangible Book Value per Share	-29.17	-35.57	-31.53	-33.04	-28.21	-8.92	-5.26	-9.35	-18.63	-21.15	-46.53	-36.16	-22.53	-31.67	-34.52

Affiliated Managers Group, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)