Schlumberger Limited Financial Ratios — SLB.PA Stock

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 (%)	12.21	13.35	12.87	12.87	14.18	10.46	3.86	-3.28	-3.19	4.75	-26.46	-40.6	9.22	15.87	17.63
Return on Assets (%)	9.58	10.01	9.34	9.4	10.47	8.12	3.07	-2.31	-2.01	3	-15.99	-21.3	4.48	8.13	9.23
Return on Capital (%)	10.6	11.41	10.86	10.68	11.66	8.63	3.23	- -	- -	4.12	- -	- -	6.26	10.77	12.38
Return on Invested Capital (%)	13.67	10.84	11.36	12.22	12.93	13.3	7.6	- -	- -	4.81	- -	- -	7.47	11.14	13.7
Gross Margin (%)	24.04	20.9	21.26	21.2	21.95	23.02	20.17	12.23	12.8	13.22	12.75	11.02	15.95	18.37	19.81
EBITDA Margin (%)	29.07	26.63	26.17	26.2	27	27.96	27.19	21.86	21.4	20.56	20.04	15.47	19.49	20.72	21.87
Operating Margin (%)	18.16	16.29	17.22	17.46	18.44	19.53	15.69	7.14	8.8	9.72	9.13	7.02	12.06	14.78	16.56
Incremental Operating Margin (%)	60.08	5.59	19.72	19.2	29.9	34.55	29.94	46.71	26.31	21.6	-181.37	14.49	-165.03	26.85	26.51
Pretax Margin (%)	17.33	19.24	16.45	16.68	19.2	15.72	8.12	-6.85	-3.89	8	-31.65	-47.87	10.35	15.2	15.94
Profit Margin (%)	13.8	16	13.66	13.16	14.87	11.19	5.84	-6.07	-4.94	6.52	-30.8	-44.57	8.2	12.25	12.68
Net Income to Common Margin (%)	13.8	16	13.66	13.16	14.87	11.19	5.84	-6.07	-4.94	6.52	-30.8	-44.57	8.2	12.25	12.68
Effective Tax Rate (%)	19.57	17.13	24.79	24.43	21.26	25.24	25.89	- -	- -	17.04	- -	- -	18.79	18.24	19.06
Dvd Payout Ratio (%)	31.72	24.46	28.66	27.08	23.36	34.05	110.05	-168.92	-182.64	125	-27.48	-16.59	35.39	23.93	30.3
Sustainable Growth Rate (%)	8.33	10.08	9.18	9.39	10.87	6.9	-0.39	-8.82	-9.01	-1.19	-33.73	-47.33	5.96	12.07	12.29

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	5,479	8,099	9,933	11,630	13,176	13,330	18,999	19,616	18,199	16,051	15,294	16,886	14,195	12,226	11,965
ST Debt	1,125	2,595	1,377	2,121	2,783	2,765	4,557	3,153	3,324	1,407	524	850	909	1,632	1,123
LT Debt	4,354	5,504	8,556	9,509	10,393	10,565	14,442	16,463	14,875	14,644	14,770	16,036	13,286	10,594	10,842
Total Debt/EBITDA	0.83	1.14	1.04	1.06	1.08	0.98	1.97	3.23	2.79	2.38	2.32	4.62	3.18	2.1	1.65
Net Debt/EBITDA	0.74	0.89	0.86	0.89	0.79	0.75	1.68	2.74	2.52	2.17	2.15	4.39	2.78	1.82	1.25
Total Debt/EBIT	1.33	1.86	1.58	1.6	1.58	1.4	3.41	9.88	6.8	5.03	5.09	10.2	5.13	2.95	2.18
Net Debt/EBIT	1.18	1.46	1.31	1.33	1.16	1.07	2.91	8.4	6.12	4.58	4.71	9.69	4.5	2.55	1.65
EBITDA to Interest Expense	29.86	34.31	32.12	32.16	31.26	36.81	27.87	10.67	11.51	11.73	10.83	6.49	8.29	11.88	14.41
EBITDA-CapEx/Interest Expense	29.86	34.31	32.12	32.16	31.26	36.81	27.87	10.67	11.51	11.73	10.83	6.49	8.29	11.88	14.41
EBIT to Interest Expense	18.66	20.99	21.14	21.44	21.34	25.72	16.09	3.48	4.73	5.55	4.94	2.94	5.13	8.47	10.91
Interest Expense	221	207	298	340	391	369	346	570	566	575	609	563	539	490	503
Common Equity/Total Assets	80.07	71.73	73.37	72.79	74.75	80.46	78.76	63.2	62.74	63.53	56.52	47.1	50.12	52.29	52.38
Long-Term Debt/Equity (%)	22.64	17.5	27.26	27.28	26.22	27.77	40.22	39.64	39.92	40.03	61.09	128.4	86.92	58.89	50.76
Long-Term Debt/Capital (%)	13.44	12.11	16.92	16.82	16.37	15.69	19.83	23.74	23.32	23.9	31.07	43	37.65	30.19	28.34
Long-Term Debt/Total Assets (%)	13.01	10.63	15.5	15.45	15.49	15.79	21.24	21.12	20.66	20.77	26.23	37.79	32.01	24.56	22.61
Total Debt/Equity (%)	28.49	25.76	31.64	33.36	33.24	35.03	52.91	47.23	48.84	43.87	63.26	135.21	92.86	67.96	56.02
Total Debt/Capital (%)	16.92	17.82	19.65	20.57	20.75	19.79	26.09	28.29	28.53	26.2	32.17	45.28	40.23	34.85	31.28
Total Debt/Total Assets (%)	16.37	15.65	17.99	18.9	19.64	19.92	27.94	25.16	25.28	22.77	27.16	39.79	34.2	28.34	24.95
Net Debt to Equity	25.28	20.15	26.21	27.9	24.48	26.81	45.14	40.18	44.01	39.96	58.56	128.45	81.37	58.76	42.44
Net Debt/Capital (%)	15.31	14.5	16.84	17.8	16.17	15.88	23.14	25.13	26.46	24.43	30.51	44.01	37.1	31.62	25.64
EBITDA	6,599	7,102	9,573	10,935	12,224	13,584	9,644	6,080	6,515	6,747	6,595	3,652	4,469	5,820	7,247
EBITDA-CapEx	6,599	7,102	9,573	10,935	12,224	13,584	9,644	6,080	6,515	6,747	6,595	3,652	4,469	5,820	7,247
Operating Income (Loss)	4,123	4,345	6,299	7,288	8,345	9,490	5,566	1,986	2,678	3,191	3,006	1,656	2,765	4,151	5,488

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	0.64	0.46	0.46	0.51	0.62	0.53	0.92	0.61	0.33	0.21	0.17	0.29	0.3	0.24	0.3
Current Ratio	1.88	1.67	1.95	1.95	1.94	1.74	1.91	1.59	1.21	1.17	1.19	1.23	1.22	1.25	1.32
Quick Ratio	1.47	1.22	1.36	1.43	1.47	1.32	1.54	1.24	0.86	0.79	0.76	0.79	0.82	0.8	0.88
CFO/Avg Current Liab	0.69	0.61	0.55	0.6	0.83	0.81	0.62	0.43	0.37	0.4	0.41	0.25	0.45	0.33	0.52
Common Equity/Total Assets	80.07	71.73	73.37	72.79	74.75	80.46	78.76	63.2	62.74	63.53	56.52	47.1	50.12	52.29	52.38
Long-Term Debt/Equity (%)	22.64	17.5	27.26	27.28	26.22	27.77	40.22	39.64	39.92	40.03	61.09	128.4	86.92	58.89	50.76
Long-Term Debt/Capital (%)	13.44	12.11	16.92	16.82	16.37	15.69	19.83	23.74	23.32	23.9	31.07	43	37.65	30.19	28.34
Long-Term Debt/Total Assets (%)	13.01	10.63	15.5	15.45	15.49	15.79	21.24	21.12	20.66	20.77	26.23	37.79	32.01	24.56	22.61
Total Debt/Equity (%)	28.49	25.76	31.64	33.36	33.24	35.03	52.91	47.23	48.84	43.87	63.26	135.21	92.86	67.96	56.02
Total Debt/Capital (%)	16.92	17.82	19.65	20.57	20.75	19.79	26.09	28.29	28.53	26.2	32.17	45.28	40.23	34.85	31.28
Total Debt/Total Assets (%)	16.37	15.65	17.99	18.9	19.64	19.92	27.94	25.16	25.28	22.77	27.16	39.79	34.2	28.34	24.95
CFO/Total Liabilities	37.31	27.11	24.7	25.91	38.92	38.8	27.43	17.19	16.31	16.84	16.9	9.83	17.73	14.79	24.95
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	5.09	5.01	4.71	4.48	4.93	4.98	3.95	3.74	3.69	3.24	3.12	2.17	2.75	3.96	4.11

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	3.68	3.71	4.12	4	3.96	4.29	3.56	3.06	3.48	4.11	4.21	3.63	4.34	4.65	4.55
Days Sales Outstanding	99.25	98.3	88.7	91.19	92.12	85.16	102.64	119.22	104.75	88.79	86.65	100.48	84.07	78.49	80.29
Inventory Turnover	9.11	7.44	6.77	6.93	7.53	8.1	6.76	6.12	6.42	7.07	7.06	5.61	5.82	6.31	6.34
Days Inventory Outstanding	40.05	49.05	53.88	52.64	48.49	45.05	54.03	59.67	56.87	51.63	51.73	65.04	62.75	57.87	57.6
Accounts Payable Turnover	4.87	10.37	9.84	9.5	9.12	8.81	7.24	6.87	6.12	6.1	6.07	5.23	6.25	6.64	6.32
Accounts Payable Turnover Days	74.95	35.19	37.1	38.41	40.01	41.45	50.44	53.16	59.66	59.82	60.11	69.73	58.41	54.97	57.77
Cash Conversion Cycle	64.34	112.15	105.48	105.42	100.6	88.76	106.22	125.73	101.96	80.59	78.26	95.79	88.4	81.38	80.12
Inventory to Cash Days	59.2	49.25	34.81	38.55	43.62	40.11	48.61	59.55	47.88	37.16	34.92	35.44	21.32	20.62	22.7
Inventories	1,866	3,804	4,700	4,785	4,603	4,628	3,756	4,225	4,046	4,010	4,130	3,354	3,272	3,999	4,387
Raw Materials	1,646	1,833	2,066	2,519	2,539	2,666	2,300	1,720	1,846	1,803	1,857	1,573	1,594	2,085	2,296
Work In Process	74	249	364	349	261	273	178	610	503	519	515	464	425	547	762
Finished Goods	146	1,722	2,270	1,917	1,803	1,689	1,278	1,895	1,697	1,688	1,758	1,317	1,253	1,367	1,329
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	55,923	81,560	66,321	66,496	90,011	85,033	69,742	91,984	77,315	44,652	50,623	27,966	40,416	72,616	73,106
- Cash & Cash Equivalents	617	1,764	1,705	1,905	3,472	3,130	2,793	2,929	1,799	1,433	1,137	844	1,757	1,655	2,900
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	109	218	129	107	166	199	272	451	419	424	416	418	282	304	1,170
+ Total Debt	5,479	8,099	9,933	11,630	13,176	13,330	18,999	19,616	18,199	16,051	15,294	16,886	14,195	12,226	11,965
Enterprise Value	56,895	84,887	71,556	71,959	94,983	91,061	75,979	102,794	90,844	58,350	64,166	42,264	51,754	82,252	82,252
Total Capital	32,384	45,447	50,561	56,536	63,500	67,357	72,834	69,338	63,783	61,265	47,539	37,292	35,284	35,086	38,256
Total Debt/Capital (%)	16.92	17.82	19.65	20.57	20.75	19.79	26.09	28.29	28.53	26.2	32.17	45.28	40.23	34.85	31.28
Total Debt / EV	0.1	0.1	0.14	0.16	0.14	0.15	0.25	0.19	0.2	0.28	0.24	0.4	0.27	0.15	0.15
EV/Sales	2.51	3.18	1.96	1.72	2.1	1.87	2.14	3.7	2.98	1.78	1.95	1.79	2.26	2.93	2.48
EV/EBITDA	8.62	11.95	7.47	6.58	7.77	6.7	7.88	16.91	13.94	8.65	9.73	11.57	11.58	14.13	11.35
EV/EBIT	13.8	19.54	11.36	9.87	11.38	9.6	13.65	51.76	33.92	18.29	21.35	25.52	18.72	19.81	14.99
EV/Cash Flow to Firm	10.37	14.94	11.72	10.03	8.64	7.94	8.38	15.23	14.22	9.43	10.66	12.19	10.17	19.96	11.68
EV/Free Cash Flow to Firm	10.37	14.94	11.72	10.03	8.64	7.94	8.38	15.23	14.22	9.43	10.66	12.19	10.17	19.96	11.68
Diluted Market Cap	56,670	81,560	66,321	66,946	90,692	85,886	70,564	91,984	77,315	44,910	50,623	27,966	41,195	73,693	74,029
Diluted Enterprise Value	61,641	88,113	74,678	76,778	100,562	96,285	87,042	109,122	94,134	59,952	65,196	44,426	53,915	84,568	84,264
EV per Share	47.49	62.37	53.65	54.1	71.79	70.32	60.48	75.75	65.45	42.13	46.33	30.41	36.97	58.09	57.72
TTM Sales	22,702	26,672	36,579	41,731	45,266	48,580	35,475	27,810	30,440	32,815	32,917	23,601	22,929	28,091	33,135
TTM EBITDA	6,599	7,102	9,573	10,935	12,224	13,584	9,644	6,080	6,515	6,747	6,595	3,652	4,469	5,820	7,247
TTM Operating Income	4,123	4,345	6,299	7,288	8,345	9,490	5,566	1,986	2,678	3,191	3,006	1,656	2,765	4,151	5,488
TTM Cash Flow to Firm	5,489	5,681	6,104	7,172	10,998	11,471	9,061	6,748	6,387	6,190	6,022	3,467	5,089	4,121	7,044
TTM Free Cash Flow to Firm	5,489	5,681	6,104	7,172	10,998	11,471	9,061	6,748	6,387	6,190	6,022	3,467	5,089	4,121	7,044

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	10.67	14.8	11.28	9.68	8.48	7.67	8.01	14.69	13.65	7.86	9.32	9.5	8.86	19.81	11.15
EV/EBIT	13.8	19.54	11.36	9.87	11.38	9.6	13.65	51.76	33.92	18.29	21.35	25.52	18.72	19.81	14.99
Enterprise Value	56,895	84,887	71,556	71,959	94,983	91,061	75,979	102,794	90,844	58,350	64,166	42,264	51,754	82,252	82,252
Low Price	34.82	51.82	55.5	59.41	68.17	77.56	66.07	59.78	60.5	35.02	30.72	11.81	21.37	29.48	42.75
EV/Sales	2.51	3.18	1.96	1.72	2.1	1.87	2.14	3.7	2.98	1.78	1.95	1.79	2.26	2.93	2.48
EV/EBITDA	8.62	11.95	7.47	6.58	7.77	6.7	7.88	16.91	13.94	8.65	9.73	11.57	11.58	14.13	11.35
Price/Earnings	17.84	19.11	13.27	12.11	13.37	15.64	33.66	- -	- -	20.89	- -	- -	21.49	21.1	17.39
Price/Earnings Average	14.45	14.9	15.61	12.68	11.88	17.89	38.38	-49.36	-53.56	34.4	-4.67	-2.57	20.65	16.48	17.67
Price/Earnings High	27.19	26.91	25.6	19.71	18.67	28.21	57.73	-70.1	-81.34	52.1	-6.64	-5.44	27.39	23.03	21.1
Price/Earnings Low	13.31	16.53	14.81	14.39	13.4	18.47	40.06	-48.08	-55.8	22.68	-4.2	-1.56	15.91	12.13	14.5
Price/Book Value	2.09	2.2	1.64	1.48	1.79	1.58	1.3	1.87	1.71	1	1.59	1.4	1.94	3.22	2.91
Price/Book Value Average	1.69	1.71	1.93	1.55	1.59	1.81	1.48	1.69	1.78	1.64	1.49	1.35	1.87	2.51	2.96
Price/Book Value High	3.18	3.09	3.16	2.41	2.51	2.85	2.23	2.4	2.71	2.49	2.12	2.86	2.48	3.51	3.53
Price/Book Value Low	1.56	1.9	1.83	1.76	1.8	1.87	1.55	1.65	1.86	1.08	1.34	0.82	1.44	1.85	2.43
Price/Tangible Book Value	4.26	6.61	5.37	4.3	4.45	4.75	4.43	13.76	27.72	15.25	48.44	-7.09	-44.17	36.04	18.11
Price/Tangible Book Value Average	3.45	5.16	6.31	4.5	3.95	5.43	5.06	12.46	28.9	25.12	45.32	-6.86	-42.46	28.14	18.4
Price/Tangible Book Value High	6.49	9.31	10.35	6.99	6.22	8.57	7.6	17.69	43.89	38.05	64.44	-14.5	-56.31	39.33	21.97
Price/Tangible Book Value Low	3.17	5.72	5.99	5.11	4.46	5.61	5.28	12.14	30.11	16.56	40.71	-4.16	-32.7	20.71	15.1
Price/Sales	2.46	3.06	1.81	1.59	1.99	1.75	1.97	3.31	2.54	1.36	1.54	1.18	1.76	2.59	2.21
Price/Sales Average	1.99	2.38	2.13	1.67	1.77	2	2.24	2.99	2.65	2.24	1.44	1.15	1.69	2.02	2.24
Price/Sales High	3.75	4.31	3.5	2.59	2.78	3.16	3.37	4.25	4.02	3.39	2.05	2.42	2.25	2.82	2.68
Price/Sales Low	1.84	2.64	2.02	1.89	1.99	2.07	2.34	2.92	2.76	1.48	1.29	0.7	1.3	1.49	1.84
Price/Cash Flow	10.53	14.8	11.28	9.62	8.42	7.6	7.92	14.69	13.65	7.82	9.32	9.5	8.69	19.52	11.01
Price/Cash Flow Average	8.53	11.54	13.27	10.06	7.48	8.69	9.03	13.3	14.23	12.87	8.72	9.19	8.35	15.24	11.19
Price/Cash Flow High	16.05	20.85	21.75	15.65	11.76	13.7	13.59	18.89	21.62	19.5	12.4	19.44	11.08	21.3	13.36
Price/Cash Flow Low	7.85	12.8	12.59	11.43	8.44	8.97	9.43	12.96	14.83	8.49	7.83	5.58	6.43	11.22	9.18
Price/Free Cash Flow Average	8.64	11.54	13.27	10.13	7.54	8.78	9.14	13.3	14.23	12.95	8.72	9.19	8.51	15.47	11.33
Price/Free Cash Flow High	16.26	20.85	21.75	15.75	11.85	13.84	13.75	18.89	21.62	19.61	12.4	19.44	11.29	21.62	13.53
Price/Free Cash Flow Low	7.96	12.8	12.59	11.5	8.5	9.06	9.54	12.96	14.83	8.54	7.83	5.58	6.56	11.39	9.3
EV/Sales Average	2.21	2.63	2.36	1.9	1.98	2.22	2.71	3.61	3.2	2.7	1.88	1.84	2.25	2.41	2.55
EV/Sales High	3.97	4.55	3.73	2.83	2.99	3.37	3.84	4.87	4.57	3.85	2.49	3.12	2.8	3.21	2.99
EV/Sales Low	2.06	2.89	2.25	2.13	2.21	2.28	2.8	3.53	3.31	1.94	1.74	1.39	1.86	1.87	2.15
EV/EBITDA Average	7.61	9.88	9.02	7.26	7.35	7.93	9.95	16.51	14.95	13.13	9.39	11.92	11.54	11.61	11.66
EV/EBITDA High	13.67	17.09	14.23	10.79	11.09	12.06	14.11	22.27	21.37	18.74	12.42	20.18	14.38	15.49	13.65
EV/EBITDA Low	7.07	10.85	8.61	8.12	8.19	8.16	10.32	16.16	15.47	9.42	8.66	9	9.54	9.04	9.82
EV/EBIT Average	12.19	16.14	13.71	10.9	10.76	11.35	17.25	50.56	36.38	27.76	20.6	26.28	18.65	16.28	15.4
EV/EBIT High	21.87	27.94	21.63	16.19	16.24	17.26	24.45	68.17	51.99	39.62	27.25	44.49	23.23	21.71	18.02
EV/EBIT Low	11.32	17.74	13.08	12.19	11.99	11.68	17.87	49.47	37.64	19.91	19	19.86	15.42	12.68	12.97
Last Price	46.68	59.93	49.72	50	68.04	65.66	55.51	67.78	55.7	32.24	36.55	20.12	28.87	51.28	51.3
High Price	71.13	84.38	95.89	81.35	95	118.45	95.21	87.15	88.2	80.43	48.62	41.17	36.8	55.97	62.23
Enterprise Value Average	50,249	70,133	86,377	79,422	89,821	107,703	95,998	100,409	97,426	88,584	61,936	43,526	51,568	67,575	84,508
Enterprise Value High	90,191	121,389	136,259	118,022	135,557	163,788	136,097	135,395	139,241	126,438	81,910	73,680	64,245	90,128	98,912
Enterprise Value Low	46,681	77,074	82,380	88,844	100,054	110,836	99,486	98,254	100,794	63,542	57,120	32,881	42,638	52,615	71,161

Shares Outstanding	1,195	1,361	1,334	1,328	1,307	1,275	1,256	1,391	1,384	1,383	1,385	1,392	1,403	1,420	1,427
Diluted Weighted Avg Shares	1,214	1,361	1,334	1,339	1,333	1,308	1,271	1,357	1,388	1,393	1,385	1,390	1,427	1,437	1,443
Basic Weighted Avg Shares	1,198	1,361	1,334	1,330	1,323	1,295	1,256	1,357	1,388	1,385	1,385	1,390	1,400	1,416	1,425
Revenue per Share	18.95	19.6	27.43	31.38	34.21	37.51	28.24	20.49	21.93	23.69	23.77	16.98	16.38	19.84	23.25
EBITDA per Share	5.51	5.22	7.18	8.22	9.24	10.49	7.68	4.48	4.69	4.87	4.76	2.63	3.19	4.11	5.09
Operating Income per Share	3.44	3.19	4.72	5.48	6.31	7.33	4.43	1.46	1.93	2.3	2.17	1.19	1.98	2.93	3.85
Basic EPS, GAAP	2.62	3.14	3.75	4.13	5.09	4.2	1.65	-1.24	-1.08	1.54	-7.32	-7.57	1.34	2.43	2.95
Basic EPS from Cont Ops	2.64	3.12	3.39	3.95	5.17	4.41	1.7	-1.2	-1.09	1.57	-7.3	-7.54	1.38	2.47	3
Diluted EPS, GAAP	2.58	3.14	3.75	4.1	5.05	4.16	1.63	-1.24	-1.08	1.53	-7.32	-7.57	1.32	2.39	2.91
Diluted EPS from Cont Ops	2.61	3.12	3.39	3.93	5.13	4.37	1.68	-1.2	-1.09	1.56	-7.3	-7.54	1.35	2.43	2.96
Dividend per Share	0.84	0.76	0.97	1.08	1.22	1.52	1.93	1.95	2	2	2	1.25	0.5	0.6	0.92
Cash Flow per Share	4.43	4.05	4.41	5.2	8.08	8.64	7.01	4.61	4.08	4.12	3.92	2.12	3.32	2.63	4.66
Free Cash Flow per Basic Share	4.43	4.05	4.41	5.2	8.08	8.64	7.01	4.61	4.08	4.12	3.92	2.12	3.32	2.63	4.66
Cash & Equivalents per Share	3.85	3.67	3.62	4.72	6.33	5.79	10.37	6.82	3.67	2.01	1.56	2.16	2.24	2.04	2.8
Book Value per Share	22.37	27.28	30.36	33.68	37.91	41.57	42.63	36.31	32.54	32.34	22.98	14.38	14.86	15.93	17.63
Tangible Book Value per Share	10.97	9.06	9.26	11.63	15.28	13.83	12.52	4.93	2.01	2.11	0.75	-2.84	-0.65	1.42	2.83

Schlumberger Limited

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)