Brookfield Oaktree Holdings LLC 6.55% Non-Cum Red Pfd Units Series B Financial Ratios — OAK-PB

Profitability (USD)

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y
As of date	12/31/2008	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

Return on Common Equity (%)	- -	-73.38	-27.79	-49.41	43.6	56.88	24.74	11.14	25.29	27.64	22.66
Return on Assets (%)	- -	-0.26	-0.11	-0.21	0.24	0.5	0.26	0.14	0.66	2.78	2.3
Return on Capital (%)	- -	-58.2	-12.2	- -	-263.37	-115.57	-17.43	- -	-0.53	-1.35	1.69
Return on Invested Capital (%)	- -	-6.18	-3.13	- -	-26.4	-18.4	-7.26	- -	2.55	4.71	4.59
Gross Margin (%)	100	100	-576.93	-821.98	-306.22	-349.76	-235.8	-213.08	44.76	40.9	41.61
EBITDA Margin (%)	-1,250.38	-816.36	-663.49	-951.73	-440.21	-464.3	-384.53	-359.07	31.32	31.31	29.68
Operating Margin (%)	-1,257.09	-820.74	-666.63	-955.96	-445.31	-467.95	-388.66	-366.02	29.88	30.24	27.81
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	116.41	31.4	70.4
Pretax Margin (%)	-7,582.02	7,677.06	2,574.04	-184.6	4,623.49	3,199.72	1,131.59	-750.56	54.06	61.57	35.3
Profit Margin (%)	-126.67	-36.83	-23.99	-61.61	74.36	113.89	65.13	35.34	17.3	15.75	16.12
Net Income to Common Margin (%)	-126.67	-36.83	-23.99	-61.61	74.36	113.89	65.13	35.34	17.3	15.75	15.23
Effective Tax Rate (%)	- -	0.15	0.5	- -	0.46	0.42	0.84	- -	6.99	23.81	5.06
Dvd Payout Ratio (%)	-1.51	0.77	4.27	-90.11	3.2	6.41	13.04	-11.88	42.08	48.98	71.45
Sustainable Growth Rate (%)	- -	-72.81	-26.61	-93.93	42.2	53.23	21.51	12.47	14.65	14.1	6.47

Credit (USD)

Credit Ratios API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y
As of date	12/31/2008	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

Total Debt	- -	700	495	752	1,598	5,174	11,861	16,082	4,768	5,691	5,738
ST Debt	- -	275	91	50	492	2,297	4,705	6,463	484	862	- -
LT Debt	- -	425	404	702	1,107	2,877	7,156	9,619	4,284	4,828	5,738
Total Debt/EBITDA	- -	-0.55	-0.36	-0.51	-2.5	-5.72	-15.91	-22.18	13.52	12.37	13.95
Net Debt/EBITDA	- -	2.55	4.25	1.86	2.85	-0.26	-5.11	-8.67	9.43	8.41	11.93
Total Debt/EBIT	- -	-0.55	-0.36	-0.51	-2.48	-5.67	-15.74	-21.76	14.17	12.8	14.89
Net Debt/EBIT	- -	2.53	4.23	1.85	2.82	-0.26	-5.05	-8.51	9.88	8.71	12.73
EBITDA to Interest Expense	-17.1	-36.19	-24.46	-29.1	-13.94	-14.8	-5.74	-3.34	2.92	2.71	2.57
EBITDA-CapEx/Interest Expense	-17.15	-36.39	-24.52	-29.31	-14.06	-14.87	-5.78	-3.45	2.34	2.54	2.53
EBIT to Interest Expense	-17.2	-36.39	-24.58	-29.23	-14.1	-14.91	-5.8	-3.41	2.79	2.62	2.41
Interest Expense	73	35	56	51	46	61	130	217	121	170	160
Common Equity/Total Assets	- -	0.36	0.42	0.42	0.7	1.05	1.02	1.42	10.54	9.64	9.54
Long-Term Debt/Equity (%)	- -	1.05	0.88	62.48	79.4	168.38	388.91	532.02	227.25	238.95	230.67
Long-Term Debt/Capital (%)	- -	1.03	0.87	37.43	36.99	41.8	52.23	53.77	64.39	62.61	69.76
Long-Term Debt/Total Assets (%)	- -	0.98	0.84	1.59	2.52	6.36	13.42	18.58	56.01	53.56	55.01
Total Debt/Equity (%)	- -	1.73	1.08	66.94	114.67	302.85	644.59	889.46	252.92	281.63	230.67
Total Debt/Capital (%)	- -	1.7	1.07	40.1	53.42	75.18	86.57	89.89	71.67	73.8	69.76
Total Debt/Total Assets (%)	- -	1.62	1.03	1.7	3.64	11.43	22.24	31.07	62.33	63.13	55.01
Net Debt to Equity	- -	-7.98	-12.71	-244.95	-130.69	13.99	206.94	347.79	176.37	191.47	197.24
Net Debt/Capital (%)	- -	-8.67	-14.57	168.99	-2,855.54	5.63	36.78	43.19	58.39	57.3	66.36
EBITDA	-1,257	-1,265	-1,368	-1,483	-638	-905	-746	-725	353	460	411
EBITDA-CapEx	-1,260	-1,272	-1,371	-1,493	-643	-910	-751	-749	282	431	406
Operating Income (Loss)	-1,263	-1,271	-1,374	-1,489	-646	-912	-754	-739	336	444	386

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y
As of date	12/31/2008	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

Cash Ratio	- -	17.91	30.66	3.42	2.33	2.13	1.7	2.25	1.57	0.93	1.11
Current Ratio	- -	18.81	31.59	4.53	3.13	2.66	2.14	2.87	1.9	1.29	1.55
Quick Ratio	- -	18.81	31.59	4.53	3.13	2.66	2.14	2.87	1.9	1.29	1.55
CFO/Avg Current Liab	- -	-0.56	1.79	0.86	5.45	3.66	-2.22	-0.46	-0.22	-0.29	-0.5
Common Equity/Total Assets	- -	0.36	0.42	0.42	0.7	1.05	1.02	1.42	10.54	9.64	9.54
Long-Term Debt/Equity (%)	- -	1.05	0.88	62.48	79.4	168.38	388.91	532.02	227.25	238.95	230.67
Long-Term Debt/Capital (%)	- -	1.03	0.87	37.43	36.99	41.8	52.23	53.77	64.39	62.61	69.76
Long-Term Debt/Total Assets (%)	- -	0.98	0.84	1.59	2.52	6.36	13.42	18.58	56.01	53.56	55.01
Total Debt/Equity (%)	- -	1.73	1.08	66.94	114.67	302.85	644.59	889.46	252.92	281.63	230.67
Total Debt/Capital (%)	- -	1.7	1.07	40.1	53.42	75.18	86.57	89.89	71.67	73.8	69.76
Total Debt/Total Assets (%)	- -	1.62	1.03	1.7	3.64	11.43	22.24	31.07	62.33	63.13	55.01
CFO/Total Liabilities	- -	-22.43	157.9	2.62	16.38	12.48	-8.4	-1.89	-5.52	-4.81	-7.77
CFO/CapEx	-3,931.08	-90.44	1,146.26	108.79	1,333.34	1,179.44	-864.44	-39.76	-4.51	-11.43	-106.09
Altman's Z-Score	- -	1.02	1.05	-0.01	0.03	- -	0.02	0.03	0.46	0.4	0.63

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y
As of date	12/31/2008	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

Accounts Receivable Turnover	- -	0.15	0.12	0.18	0.66	2.32	0.38	0.2	1.86	8.03	12.77
Days Sales Outstanding	- -	2,406.99	3,027.28	1,997.37	550.55	157.38	969.18	1,836.1	196.03	45.44	28.57
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	1.52	4.24	3.73	5.67	3.91	2.66	3.01	5.12	4.81
Accounts Payable Turnover Days	- -	- -	240.08	86.18	97.87	64.4	93.35	137.01	121.2	71.25	75.89
Cash Conversion Cycle	- -	- -	2,787.2	1,911.2	452.68	92.99	875.83	1,699.09	74.83	-25.8	-47.32
Inventory to Cash Days	- -	- -	3,027.28	1,997.37	550.55	157.38	969.18	1,836.1	196.03	45.44	28.57
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y
As of date	12/31/2008	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

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,567
- Cash & Cash Equivalents	- -	3,923	6,306	3,506	2,929	2,638	3,348	3,331	959	959	832
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	401
+ Minority/Non Controlling Interest	- -	40,224	45,502	936	1,087	1,234	1,293	1,074	1,079	1,152	1,092
+ Total Debt	- -	700	495	752	1,598	5,174	11,861	16,082	4,768	5,691	5,738
Enterprise Value	- -	184	-38	-2,199	-613	3,094	9,151	13,164	4,131	5,706	9,420
Total Capital	- -	41,080	46,198	1,876	2,992	6,882	13,701	17,890	6,653	7,711	8,226
Total Debt/Capital (%)	- -	1.7	1.07	40.1	53.42	75.18	86.57	89.89	71.67	73.8	69.76
Total Debt / EV	- -	3.81	-12.92	-0.34	-2.61	1.67	1.3	1.22	1.15	1	0.61
EV/Sales	- -	1.19	- -	- -	- -	15.87	47.19	65.2	3.67	3.88	6.8
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	11.71	12.4	22.9
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	12.28	12.84	24.44
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	0.56	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	0.56	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	37,002	39,691	-1,817	-243	3,770	9,806	13,825	4,888	5,883	6,400
EV per Share	- -	1.43	- -	- -	- -	20.48	59.87	85.53	26.68	36.51	59.95
TTM Sales	101	155	206	156	145	195	194	202	1,126	1,470	1,386
TTM EBITDA	-1,257	-1,265	-1,368	-1,483	-638	-905	-746	-725	353	460	411
TTM Operating Income	-1,263	-1,271	-1,374	-1,489	-646	-912	-754	-739	336	444	386
TTM Cash Flow to Firm	-12,337	-597	3,436	1,184	7,003	5,497	-4,198	-724	-206	-207	-465
TTM Free Cash Flow to Firm	-12,334	-590	3,439	1,195	7,008	5,502	-4,193	-700	-135	-177	-459

Multiples (USD)

Valuation Multiples API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y
As of date	12/31/2008	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

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	12.28	12.84	24.44
Enterprise Value	- -	184	-38	-2,199	-613	3,094	9,151	13,164	4,131	5,706	9,420
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.3
EV/Sales	- -	1.19	- -	- -	- -	15.87	47.19	65.2	3.67	3.88	6.8
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	11.71	12.4	22.9
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.59
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.87
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.99
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.36
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.24
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.65
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.83
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.92
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	- -	238.86	192.51	- -	- -	19.34	50.57	68.47	4.34	4	7.39
EV/Sales High	- -	238.86	192.51	- -	- -	19.34	50.57	68.47	4.34	4	7.48
EV/Sales Low	- -	238.86	192.51	- -	- -	19.34	50.57	68.47	4.34	4	7.03
EV/EBITDA Average	- -	-29.26	-29.01	1.23	0.38	-4.17	-13.15	-19.07	13.86	12.78	24.9
EV/EBITDA High	- -	-29.26	-29.01	1.23	0.38	-4.17	-13.15	-19.07	13.86	12.78	25.2
EV/EBITDA Low	- -	-29.26	-29.01	1.23	0.38	-4.17	-13.15	-19.07	13.86	12.78	23.69
EV/EBIT Average	- -	-29.1	-28.88	1.22	0.38	-4.13	-13.01	-18.71	14.53	13.24	26.57
EV/EBIT High	- -	-29.1	-28.88	1.22	0.38	-4.13	-13.01	-18.71	14.53	13.24	26.89
EV/EBIT Low	- -	-29.1	-28.88	1.22	0.38	-4.13	-13.01	-18.71	14.53	13.24	25.28
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.7
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.25
Enterprise Value Average	- -	37,002	39,691	-1,817	-243	3,770	9,806	13,825	4,888	5,883	10,245
Enterprise Value High	- -	37,002	39,691	-1,817	-243	3,770	9,806	13,825	4,888	5,883	10,367
Enterprise Value Low	- -	37,002	39,691	-1,817	-243	3,770	9,806	13,825	4,888	5,883	9,747

Shares Outstanding	- -	128	128	128	150	151	153	154	155	156	157
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	- -	317.91	359.22	30.33	21.93	21.94	26.2	25.94	11.09	7.27	8.77
Book Value per Share	- -	1.21	1.56	1.47	2.04	3.14	3.58	4.77	5.21	5.56	6.33
Tangible Book Value per Share	- -	1.21	1.56	1.47	2.04	3.14	3.58	4.77	4.64	3	4.33

Brookfield Oaktree Holdings LLC 6.55% Non-Cum Red Pfd Units Series B

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)