Slb N.V. Financial Ratios — SLB 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 (%)	15.99	16.63	18.14	14.07	5.64	-4.4	-3.86	5.86	-33.83	-58.71	13.89	21.05	22.19	21.59	14.28
Return on Assets (%)	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	9.21	6.5
Return on Capital (%)	12.89	13.02	14.09	10.84	4.26	- -	- -	4.77	- -	- -	7.72	12.7	14.28	14.04	10.21
Return on Invested Capital (%)	11.36	12.22	12.93	13.3	7.6	- -	- -	4.81	- -	- -	7.47	11.14	13.7	14.79	11.77
Gross Margin (%)	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	20.56	18.22
EBITDA Margin (%)	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	22.63	21.19
Operating Margin (%)	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	17.43	15.29
Incremental Operating Margin (%)	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	26.57	149.4
Pretax Margin (%)	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	15.63	12.02
Profit Margin (%)	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	12.29	9.45
Net Income to Common Margin (%)	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	12.29	9.45
Effective Tax Rate (%)	24.79	24.43	21.26	25.24	25.89	- -	- -	17.04	- -	- -	18.79	18.24	19.06	19.27	19.58
Dvd Payout Ratio (%)	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	32.64	45.41
Sustainable Growth Rate (%)	11.41	12.13	13.9	9.28	-0.57	-11.83	-10.92	-1.46	-43.13	-68.45	8.98	16.01	15.47	14.55	7.8

Credit (USD)

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	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	12,074	11,636
ST Debt	1,377	2,121	2,783	2,765	4,557	3,153	3,324	1,407	524	850	909	1,632	1,123	1,051	1,894
LT Debt	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	11,023	9,742
Total Debt/EBITDA	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	1.47	1.54
Net Debt/EBITDA	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	1.04	1.14
Total Debt/EBIT	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	1.91	2.13
Net Debt/EBIT	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	1.35	1.58
EBITDA to Interest Expense	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	16.04	13.56
EBITDA-CapEx/Interest Expense	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	16.04	13.56
EBIT to Interest Expense	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	12.36	9.78
Interest Expense	298	340	391	369	346	570	566	575	609	563	539	490	503	512	558
Common Equity/Total Assets	56.63	56.46	58.82	56.57	52.4	52.69	51.18	51.29	42.19	28.45	36.14	41	42.1	43.18	47.59
Long-Term Debt/Equity (%)	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	49.32	35.7
Long-Term Debt/Capital (%)	20.7	20.45	19.68	20.56	26.3	26.92	26.82	27.82	37.42	54.59	45.07	35.06	32.54	32.02	25.03
Long-Term Debt/Total Assets (%)	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	22.53	17.76
Total Debt/Equity (%)	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	54.02	42.64
Total Debt/Capital (%)	24.04	25.02	24.95	25.94	34.6	32.08	32.81	30.49	38.75	57.48	48.15	40.46	35.91	35.07	29.89
Total Debt/Total Assets (%)	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	24.67	21.21
Net Debt to Equity	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	38.17	31.51
Net Debt/Capital (%)	20.77	21.81	19.67	21.14	31.1	28.66	30.56	28.55	36.93	56.23	44.86	37.01	29.8	27.62	23.96
EBITDA	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	8,211	7,567
EBITDA-CapEx	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	8,211	7,567
Operating Income (Loss)	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	6,326	5,458

Liquidity (USD)

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	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	0.36	0.29
Current Ratio	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	1.45	1.33
Quick Ratio	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	0.99	0.88
CFO/Avg Current Liab	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	0.5	0.47
Common Equity/Total Assets	56.63	56.46	58.82	56.57	52.4	52.69	51.18	51.29	42.19	28.45	36.14	41	42.1	43.18	47.59
Long-Term Debt/Equity (%)	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	49.32	35.7
Long-Term Debt/Capital (%)	20.7	20.45	19.68	20.56	26.3	26.92	26.82	27.82	37.42	54.59	45.07	35.06	32.54	32.02	25.03
Long-Term Debt/Total Assets (%)	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	22.53	17.76
Total Debt/Equity (%)	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	54.02	42.64
Total Debt/Capital (%)	24.04	25.02	24.95	25.94	34.6	32.08	32.81	30.49	38.75	57.48	48.15	40.46	35.91	35.07	29.89
Total Debt/Total Assets (%)	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	24.67	21.21
CFO/Total Liabilities	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	24.83	23.53
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	5.33	5.06	5.53	5.48	4.28	4.15	3.96	3.33	3.21	2.22	2.79	4.03	4.13	3.99	3.81

Working Capital (USD)

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	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	4.59	4.28
Days Sales Outstanding	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	79.58	85.35
Inventory Turnover	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	6.58	6.21
Days Inventory Outstanding	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	55.47	58.79
Accounts Payable Turnover	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	6.52	6.57
Accounts Payable Turnover Days	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	56	55.55
Cash Conversion Cycle	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	79.04	88.59
Inventory to Cash Days	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	24.11	26.56
Inventories	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	4,375	5,032
Raw Materials	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	2,387	2,550
Work In Process	364	349	261	273	178	610	503	519	515	464	425	547	762	786	797
Finished Goods	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	1,202	1,685
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

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	91,110	92,048	117,804	108,924	87,632	116,800	93,263	49,897	55,658	30,394	42,031	75,923	74,261	53,709	57,391
- Cash & Cash Equivalents	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	3,544	3,036
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	129	107	166	199	272	451	419	424	416	418	282	304	1,170	1,220	1,182
+ Total Debt	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	12,074	11,636
Enterprise Value	96,345	97,511	122,776	114,952	93,869	127,610	106,792	63,595	69,201	44,692	53,369	85,559	83,407	62,334	65,997
Total Capital	41,325	46,488	52,811	51,379	54,904	61,145	55,460	52,637	39,470	29,375	29,481	30,215	33,324	34,424	38,927
Total Debt/Capital (%)	24.04	25.02	24.95	25.94	34.6	32.08	32.81	30.49	38.75	57.48	48.15	40.46	35.91	35.07	29.89
Total Debt / EV	0.1	0.12	0.11	0.12	0.2	0.15	0.17	0.25	0.22	0.38	0.27	0.14	0.14	0.19	0.18
EV/Sales	2.63	2.34	2.71	2.37	2.65	4.59	3.51	1.94	2.1	1.89	2.33	3.05	2.52	1.72	1.85
EV/EBITDA	10.06	8.92	10.04	8.46	9.73	20.99	16.39	9.43	10.49	12.24	11.94	14.7	11.51	7.59	8.72
EV/EBIT	15.3	13.38	14.71	12.11	16.86	64.25	39.88	19.93	23.02	26.99	19.3	20.61	15.2	9.85	12.09
EV/Cash Flow to Firm	15.78	13.6	11.16	10.02	10.36	18.91	16.72	10.27	11.49	12.89	10.49	20.76	11.84	8.89	9.51
EV/Free Cash Flow to Firm	15.78	13.6	11.16	10.02	10.36	18.91	16.72	10.27	11.49	12.89	10.49	20.76	11.84	8.89	9.51
Diluted Market Cap	91,110	92,793	120,117	111,716	88,664	113,920	93,537	50,259	55,677	30,344	42,739	76,822	75,094	55,056	55,152
Diluted Enterprise Value	99,467	102,625	129,987	122,115	105,142	131,058	110,356	65,301	70,250	46,804	55,459	87,697	85,329	64,806	64,934
EV per Share	72.23	73.41	93.91	90.14	74.71	91.72	77.17	45.98	49.98	32.1	38.03	60.25	58.45	44.5	44.14
TTM Sales	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	36,289	35,708
TTM EBITDA	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	8,211	7,567
TTM Operating Income	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	6,326	5,458
TTM Cash Flow to Firm	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	7,015	6,938
TTM Free Cash Flow to Firm	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	7,015	6,938

Multiples (USD)

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	15.49	13.42	11.24	9.98	10.07	18.2	16.52	8.8	10.25	10.31	9.19	20.65	11.31	8.34	8.5
EV/EBIT	15.3	13.38	14.71	12.11	16.86	64.25	39.88	19.93	23.02	26.99	19.3	20.61	15.2	9.85	12.09
Enterprise Value	96,345	97,511	122,776	114,952	93,869	127,610	106,792	63,595	69,201	44,692	53,369	85,559	83,407	62,334	65,997
Low Price	54.79	59.12	69.08	78.47	66.57	59.6	61.02	34.99	30.65	11.87	21.23	29.98	42.73	36.52	31.11
EV/Sales	2.63	2.34	2.71	2.37	2.65	4.59	3.51	1.94	2.1	1.89	2.33	3.05	2.52	1.72	1.85
EV/EBITDA	10.06	8.92	10.04	8.46	9.73	20.99	16.39	9.43	10.49	12.24	11.94	14.7	11.51	7.59	8.72
Price/Earnings	18.23	16.79	17.71	20.34	42.29	- -	- -	23.37	- -	- -	22.29	22	17.64	12.21	16.16
Price/Earnings Average	21.51	17.24	15.88	23.51	49.62	-62.05	-65.52	40.83	-5.31	-2.77	21.83	17.17	18.07	14.73	15.43
Price/Earnings High	25.53	19.57	18.65	28.28	57.68	-69.98	-81.01	52.05	-6.68	-5.44	27.44	23.06	21.06	17.74	18.81
Price/Earnings Low	14.62	14.32	13.58	18.69	40.37	-47.94	-56.28	22.67	-4.19	-1.57	15.8	12.34	14.49	11.63	13.1
Price/Book Value	2.91	2.65	2.98	2.88	2.46	2.84	2.53	1.38	2.34	2.52	2.8	4.29	3.68	2.54	2.2
Price/Book Value Average	3.44	2.72	2.68	3.33	2.89	2.61	2.67	2.41	2.27	2.41	2.74	3.35	3.77	3.07	2.1
Price/Book Value High	4.08	3.09	3.14	4	3.35	2.95	3.3	3.07	2.85	4.75	3.45	4.5	4.39	3.69	2.56
Price/Book Value Low	2.34	2.26	2.29	2.64	2.35	2.02	2.29	1.34	1.79	1.37	1.99	2.41	3.02	2.42	1.78
Price/Tangible Book Value	7.45	5.99	5.87	6.15	5.67	18.74	39.35	19.93	88.49	-6.96	-35.11	44.37	25.91	15.24	13.26
Price/Tangible Book Value Average	8.79	6.15	5.27	7.11	6.65	17.22	41.48	34.81	85.61	-6.68	-34.39	34.64	26.54	18.38	12.66
Price/Tangible Book Value High	10.43	6.98	6.19	8.55	7.73	19.42	51.29	44.38	107.59	-13.13	-43.23	46.52	30.93	22.13	15.43
Price/Tangible Book Value Low	5.98	5.11	4.5	5.65	5.41	13.3	35.63	19.33	67.46	-3.79	-24.89	24.88	21.28	14.51	10.75
Price/Sales	2.49	2.21	2.63	2.28	2.47	4.1	3.07	1.52	1.69	1.29	1.83	2.69	2.24	1.5	1.53
Price/Sales Average	2.94	2.27	2.36	2.63	2.9	3.76	3.24	2.66	1.64	1.23	1.79	2.1	2.29	1.81	1.46
Price/Sales High	3.49	2.57	2.77	3.17	3.37	4.25	4.01	3.39	2.06	2.42	2.25	2.82	2.67	2.18	1.78
Price/Sales Low	2	1.88	2.02	2.09	2.36	2.91	2.78	1.48	1.29	0.7	1.3	1.51	1.84	1.43	1.24
Price/Cash Flow	15.49	13.33	11.15	9.88	9.95	18.2	16.52	8.75	10.25	10.31	9.02	20.35	11.17	8.25	8.4
Price/Cash Flow Average	18.28	13.69	10	11.42	11.68	16.72	17.41	15.28	9.92	9.88	8.83	15.88	11.44	9.95	8.02
Price/Cash Flow High	21.69	15.54	11.75	13.74	13.57	18.86	21.53	19.48	12.47	19.42	11.1	21.33	13.34	11.99	9.78
Price/Cash Flow Low	12.43	11.37	8.55	9.08	9.5	12.92	14.96	8.48	7.82	5.6	6.39	11.41	9.17	7.86	6.81
Price/Free Cash Flow Average	18.28	13.78	10.08	11.53	11.81	16.72	17.41	15.37	9.92	9.88	9	16.12	11.59	10.06	8.11
Price/Free Cash Flow High	21.69	15.64	11.83	13.88	13.73	18.86	21.53	19.59	12.47	19.42	11.31	21.65	13.51	12.11	9.89
Price/Free Cash Flow Low	12.43	11.45	8.61	9.17	9.61	12.92	14.96	8.53	7.82	5.6	6.51	11.58	9.29	7.94	6.89
EV/Sales Average	3.17	2.5	2.55	2.81	3.36	4.48	3.78	3.11	2.08	1.93	2.35	2.5	2.6	2.05	1.81
EV/Sales High	3.72	2.81	2.96	3.33	3.83	4.97	4.55	3.84	2.5	3.12	2.81	3.22	2.98	2.42	2.14
EV/Sales Low	2.23	2.12	2.21	2.27	2.82	3.6	3.33	1.93	1.73	1.4	1.85	1.9	2.15	1.68	1.58
EV/EBITDA Average	12.1	9.54	9.45	10.03	12.37	20.47	17.67	15.15	10.37	12.49	12.06	12.05	11.91	9.08	8.53
EV/EBITDA High	14.2	10.71	10.96	11.92	14.1	22.73	21.24	18.7	12.47	20.19	14.42	15.54	13.64	10.69	10.12
EV/EBITDA Low	8.51	8.08	8.2	8.13	10.38	16.46	15.54	9.4	8.64	9.03	9.51	9.18	9.83	7.42	7.44
EV/EBIT Average	18.39	14.32	13.85	14.36	21.43	62.67	42.99	32.03	22.76	27.54	19.49	16.9	15.73	11.78	11.83
EV/EBIT High	21.58	16.07	16.05	17.06	24.43	69.58	51.67	39.54	27.36	44.53	23.31	21.79	18.02	13.87	14.03
EV/EBIT Low	12.93	12.12	12	11.64	17.99	50.38	37.81	19.88	18.96	19.92	15.38	12.88	12.98	9.63	10.32
Last Price	68.31	69.3	90.11	85.41	69.75	83.95	67.39	36.08	40.2	21.83	29.95	53.46	52.04	38.34	38.38
High Price	95.64	80.78	94.91	118.76	95.13	87	87.84	80.35	48.88	41.14	36.87	56.04	62.12	55.69	44.66
Enterprise Value Average	115,840	104,349	115,538	136,295	119,291	124,463	115,135	102,203	68,421	45,604	53,881	70,139	86,302	74,523	64,549
Enterprise Value High	135,919	117,129	133,949	161,855	135,996	138,182	138,384	126,163	82,248	73,740	64,463	90,462	98,880	87,763	76,564
Enterprise Value Low	81,435	88,358	100,180	110,473	100,114	100,060	101,267	63,432	57,008	32,987	42,514	53,452	71,211	60,909	56,302

Shares Outstanding	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	1,401	1,495
Diluted Weighted Avg Shares	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	1,436	1,437
Basic Weighted Avg Shares	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	1,421	1,421
Revenue per Share	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	25.54	25.13
EBITDA per Share	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	5.78	5.33
Operating Income per Share	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	4.45	3.84
Basic EPS, GAAP	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	3.14	2.37
Basic EPS from Cont Ops	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	3.22	2.43
Diluted EPS, GAAP	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	3.11	2.35
Diluted EPS from Cont Ops	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	3.19	2.4
Dividend per Share	0.97	1.08	1.22	1.52	1.93	1.95	2	2	2	1.25	0.5	0.6	0.92	1.08	1.13
Cash Flow per Share	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	4.65	4.57
Free Cash Flow per Basic Share	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	4.65	4.57
Cash & Equivalents per Share	3.62	4.72	6.4	5.88	10.37	6.65	3.68	2.01	1.57	2.16	2.24	2.04	2.8	3.33	2.82
Book Value per Share	23.44	26.16	30.19	29.68	28.36	29.52	26.62	26.15	17.16	8.67	10.69	12.45	14.15	15.08	17.46
Tangible Book Value per Share	9.17	11.57	15.34	13.89	12.3	4.48	1.71	1.81	0.45	-3.13	-0.85	1.2	2.01	2.52	2.89

Slb N.V.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)