New York Community Bancorp, Inc. Financial Ratios — NYCB-PA

Profitability (USD)

	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
As of date	12/31/2009	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

Return on Common Equity (%)	260.14	232.33	155.97	138.95	116.12	108.33	- -	- -	234.84	143	111.55	113.01	90.44	68.78	-14.95
Return on Assets (%)	1.07	1.3	1.15	1.16	1.05	1.02	-0.1	1	0.95	0.84	0.75	0.93	1.03	0.87	-0.08
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	4.69	3.42	3.52	3.12	3.19	2.66	5.99	2.45	2.42	2.88	2.59	2.07	1.56	1.55	4.54
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	64.95	55.81	52.16	54.03	54.33	56.98	-21.47	54	48.92	49.68	50.24	50.65	59.7	55.74	-1.38
Profit Margin (%)	43.65	36.05	34.09	34.67	34.58	35.77	-7.67	34.42	34.13	37.63	37.94	44.01	44.15	43.86	-2.17
Net Income to Common Margin (%)	43.65	36.05	34.09	34.67	34.58	35.77	-7.67	34.42	32.33	34.71	34.77	41.17	41.7	41.63	-3.08
Effective Tax Rate (%)	32.79	35.4	34.65	35.83	36.35	37.21	- -	36.25	30.23	24.25	24.47	13.1	26.05	21.31	- -
Dvd Payout Ratio (%)	87.18	80.29	91.02	87.51	92.59	91.1	-962.72	66.78	75.22	85.49	87.57	66.11	56.13	51.38	-433.93
Sustainable Growth Rate (%)	33.34	45.8	14.01	17.35	8.6	9.64	- -	- -	58.2	20.75	13.87	38.3	39.68	33.44	-79.84

Credit (USD)

API ChatGPT

	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
As of date	12/31/2009	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

Total Debt	10,696	10,020	9,930	9,201	11,231	10,541	13,822	12,023	12,464	13,708	14,044	15,551	19,512	31,657	21,267
ST Debt	657	608	94	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,750	10,325	7,350
LT Debt	10,040	9,411	9,835	9,201	11,231	10,541	13,822	12,023	12,464	13,708	14,044	15,551	15,762	21,332	13,917
Total Debt/EBITDA	249.95	195.02	200.19	203.94	255.96	292.1	375.19	341.55	377.56	424.09	520.13	647.96	929.14	1,376.39	128.89
Net Debt/EBITDA	187.54	157.5	159.83	150.14	241.27	276.46	360.6	325.71	300.98	378.46	482.06	555.67	823.86	1,288.04	59.35
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	0.43	0.69	0.78	0.89	0.91	0.97	-0.06	0.27	0.49	0.58	0.65	0.89	1.25	1.16	0.39
Long-Term Debt/Equity (%)	187.07	170.3	176.71	162.67	195.8	182.32	232.91	196.33	183.41	205.97	209.24	227.29	223.76	241.75	166.33
Long-Term Debt/Capital (%)	92.31	91.32	95.87	95.91	96.34	95.74	100.23	98.9	94.36	94.45	94.29	93.95	75.92	64.24	62.63
Long-Term Debt/Total Assets (%)	23.82	22.85	23.4	20.84	24.05	21.71	27.47	24.57	25.37	26.41	26.18	27.62	26.48	23.66	12.2
Total Debt/Equity (%)	199.3	181.31	178.41	162.67	195.8	182.32	232.91	196.33	183.41	205.97	209.24	227.29	277	358.76	254.18
Total Debt/Capital (%)	98.35	97.22	96.79	95.91	96.34	95.74	100.23	98.9	94.36	94.45	94.29	93.95	93.98	95.33	95.71
Total Debt/Total Assets (%)	25.37	24.32	23.63	20.84	24.05	21.71	27.47	24.57	25.37	26.41	26.18	27.62	32.78	35.12	18.65
Net Debt to Equity	149.53	146.43	142.44	119.75	184.57	172.56	223.85	187.22	146.21	183.81	193.93	194.91	245.61	335.73	117.03
Net Debt/Capital (%)	97.81	96.58	96.01	94.53	96.12	95.51	100.24	98.85	93.02	93.83	91.97	91.31	93.27	95.03	91.13
EBITDA	43	51	50	45	44	36	37	35	33	32	27	24	21	23	165
EBITDA-CapEx	35	3	9	6	7	-37	2	-49	5	22	27	24	17	20	99
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	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
As of date	12/31/2009	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

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	0.43	0.69	0.78	0.89	0.91	0.97	-0.06	0.27	0.49	0.58	0.65	0.89	1.25	1.16	0.39
Long-Term Debt/Equity (%)	187.07	170.3	176.71	162.67	195.8	182.32	232.91	196.33	183.41	205.97	209.24	227.29	223.76	241.75	166.33
Long-Term Debt/Capital (%)	92.31	91.32	95.87	95.91	96.34	95.74	100.23	98.9	94.36	94.45	94.29	93.95	75.92	64.24	62.63
Long-Term Debt/Total Assets (%)	23.82	22.85	23.4	20.84	24.05	21.71	27.47	24.57	25.37	26.41	26.18	27.62	26.48	23.66	12.2
Total Debt/Equity (%)	199.3	181.31	178.41	162.67	195.8	182.32	232.91	196.33	183.41	205.97	209.24	227.29	277	358.76	254.18
Total Debt/Capital (%)	98.35	97.22	96.79	95.91	96.34	95.74	100.23	98.9	94.36	94.45	94.29	93.95	93.98	95.33	95.71
Total Debt/Total Assets (%)	25.37	24.32	23.63	20.84	24.05	21.71	27.47	24.57	25.37	26.41	26.18	27.62	32.78	35.12	18.65
CFO/Total Liabilities	0.59	-0.2	2.28	1.5	3.36	1.69	-0.95	1.77	3.13	1.19	1.09	0.68	0.55	1.26	0.25
CFO/CapEx	29.17	-1.43	20.38	14.86	36.95	9.83	-12.08	8.98	47.75	54.88	- -	- -	72.5	342	3.98
Altman's Z-Score	0.03	0.05	0.05	0.05	0.04	0.04	0.01	0.03	0.04	0.03	0.03	0.03	0.04	0.03	0.04

Working Capital (USD)

API ChatGPT

	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
As of date	12/31/2009	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

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.92	6.03	13.85	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	36.78	60.56	26.35	- -
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)

API ChatGPT

	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
As of date	12/31/2009	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

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	2,671	1,928	2,002	2,427	645	564	538	558	2,528	1,475	742	1,948	2,211	2,032	11,475
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	503	503	503	503	503	503	503
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	10,696	10,020	9,930	9,201	11,231	10,541	13,822	12,023	12,464	13,708	14,044	15,551	19,512	31,657	21,267
Enterprise Value	6,507	7,439	7,203	6,344	10,305	9,804	13,080	11,361	8,170	8,351	9,324	9,571	13,192	21,502	3,972
Total Capital	10,876	10,306	10,259	9,593	11,658	11,010	13,791	12,157	13,209	14,513	14,893	16,553	20,761	33,208	22,220
Total Debt/Capital (%)	98.35	97.22	96.79	95.91	96.34	95.74	100.23	98.9	94.36	94.45	94.29	93.95	93.98	95.33	95.71
Total Debt / EV	1.64	1.35	1.38	1.45	1.09	1.08	1.06	1.06	1.53	1.64	1.51	1.62	1.48	1.47	5.35
EV/Sales	7.12	4.96	5.11	4.39	7.49	7.23	21.27	7.89	5.98	7.44	8.96	8.24	9.77	14.51	1.09
EV/EBITDA	152.05	144.79	145.22	140.63	234.88	271.65	355.05	322.74	247.5	258.36	345.32	398.79	628.19	934.87	24.07
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	30.2	- -	8.68	11.01	7.49	13.57	- -	15.04	6.16	15.45	18.28	28.66	45.49	20.96	15.1
EV/Free Cash Flow to Firm	29.2	- -	8.27	10.32	7.29	12.32	- -	13.53	6.03	15.18	18.28	28.66	44.87	20.9	12.07
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	8,025	8,092	7,928	6,774	10,586	9,977	13,285	11,466	10,438	12,736	13,805	14,106	17,804	30,128	10,295
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	913	1,501	1,408	1,445	1,375	1,357	615	1,439	1,366	1,123	1,041	1,161	1,350	1,482	3,633
TTM EBITDA	43	51	50	45	44	36	37	35	33	32	27	24	21	23	165
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	215	-70	830	576	1,376	722	-420	756	1,327	540	510	334	290	1,026	263
TTM Free Cash Flow to Firm	223	-21	871	615	1,413	796	-386	840	1,354	550	510	334	294	1,029	329

Multiples (USD)

API ChatGPT

	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
As of date	12/31/2009	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

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	6,507	7,439	7,203	6,344	10,305	9,804	13,080	11,361	8,170	8,351	9,324	9,571	13,192	21,502	3,972
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	24.75	22.06	22.83	12.21	26.22	19.99	15.6
EV/Sales	7.12	4.96	5.11	4.39	7.49	7.23	21.27	7.89	5.98	7.44	8.96	8.24	9.77	14.51	1.09
EV/EBITDA	152.05	144.79	145.22	140.63	234.88	271.65	355.05	322.74	247.5	258.36	345.32	398.79	628.19	934.87	24.07
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	8.79	5.39	5.63	4.69	7.7	7.35	21.61	7.97	7.64	11.35	13.26	12.15	13.19	20.33	2.83
EV/Sales High	8.79	5.39	5.63	4.69	7.7	7.35	21.61	7.97	7.64	11.35	13.26	12.15	13.19	20.33	2.83
EV/Sales Low	8.79	5.39	5.63	4.69	7.7	7.35	21.61	7.97	7.64	11.35	13.26	12.15	13.19	20.33	2.83
EV/EBITDA Average	187.54	157.5	159.83	150.14	241.27	276.46	360.6	325.71	316.21	394.02	511.28	587.75	847.81	1,309.91	62.39
EV/EBITDA High	187.54	157.5	159.83	150.14	241.27	276.46	360.6	325.71	316.21	394.02	511.28	587.75	847.81	1,309.91	62.39
EV/EBITDA Low	187.54	157.5	159.83	150.14	241.27	276.46	360.6	325.71	316.21	394.02	511.28	587.75	847.81	1,309.91	62.39
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	18.52	15.69	20.41	22.17	23.21	18.92	20.91
High Price	- -	- -	- -	- -	- -	- -	- -	- -	30.39	28.8	29.95	30.41	29.86	29.4	25.2
Enterprise Value Average	8,025	8,092	7,928	6,774	10,586	9,977	13,285	11,466	10,438	12,736	13,805	14,106	17,804	30,128	10,295
Enterprise Value High	8,025	8,092	7,928	6,774	10,586	9,977	13,285	11,466	10,438	12,736	13,805	14,106	17,804	30,128	10,295
Enterprise Value Low	8,025	8,092	7,928	6,774	10,586	9,977	13,285	11,466	10,438	12,736	13,805	14,106	17,804	30,128	10,295

Shares Outstanding	144	145	146	146	147	148	162	162	163	158	156	155	155	227	241
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

New York Community Bancorp, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)