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 (%)	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	16.84	10.84
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 (%)	10.86	10.68	11.66	8.63	3.23	- -	- -	4.12	- -	- -	6.26	10.77	12.38	11.98	8.48
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 (%)	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	11.35	5.92

Credit (USD)

MCP API Chat

	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	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	56.92	62.73
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 (%)	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	26.79	20.62
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 (%)	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	29.34	24.63
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 (%)	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	22.68	19.46
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)

MCP API Chat

	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	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	56.92	62.73
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 (%)	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	26.79	20.62
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 (%)	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	29.34	24.63
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	5.57	5.52	4.28	4.1	3.97	3.34	3.21	2.22	2.79	4.03	4.13	4.01	3.75

Working Capital (USD)

MCP API Chat

	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)

MCP API Chat

	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	92,169	119,216	110,606	87,632	113,920	93,537	49,971	55,677	30,344	41,930	75,699	74,157	54,481	54,538
- 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	97,632	124,188	116,634	93,869	124,730	107,066	63,669	69,220	44,642	53,268	85,335	83,303	63,106	63,144
Total Capital	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	41,147	47,239
Total Debt/Capital (%)	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	29.34	24.63
Total Debt / EV	0.1	0.12	0.11	0.11	0.2	0.16	0.17	0.25	0.22	0.38	0.27	0.14	0.14	0.19	0.18
EV/Sales	2.63	2.34	2.74	2.4	2.65	4.49	3.52	1.94	2.1	1.89	2.32	3.04	2.51	1.74	1.77
EV/EBITDA	10.06	8.93	10.16	8.59	9.73	20.51	16.43	9.44	10.5	12.22	11.92	14.66	11.49	7.69	8.34
EV/EBIT	15.3	13.4	14.88	12.29	16.86	62.8	39.98	19.95	23.03	26.96	19.27	20.56	15.18	9.98	11.57
EV/Cash Flow to Firm	15.78	13.61	11.29	10.17	10.36	18.48	16.76	10.29	11.49	12.88	10.47	20.71	11.83	9	9.1
EV/Free Cash Flow to Firm	15.78	13.61	11.29	10.17	10.36	18.48	16.76	10.29	11.49	12.88	10.47	20.71	11.83	9	9.1
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	93.87	90.06	74.71	91.92	77.14	45.97	49.98	32.12	38.05	60.27	58.46	44.41	44.44
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)

MCP API Chat

	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	13.4	14.88	12.29	16.86	62.8	39.98	19.95	23.03	26.96	19.27	20.56	15.18	9.98	11.57
Enterprise Value	96,345	97,632	124,188	116,634	93,869	124,730	107,066	63,669	69,220	44,642	53,268	85,335	83,303	63,106	63,144
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	2.74	2.4	2.65	4.49	3.52	1.94	2.1	1.89	2.32	3.04	2.51	1.74	1.77
EV/EBITDA	10.06	8.93	10.16	8.59	9.73	20.51	16.43	9.44	10.5	12.22	11.92	14.66	11.49	7.69	8.34
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	2.25	2.06	2.38	2.05	1.64	2.31	2.07	1.12	1.75	1.52	2.02	3.36	2.95	1.96	1.58
Price/Book Value Average	2.65	2.11	2.13	2.37	1.92	2.12	2.18	1.95	1.69	1.46	1.97	2.62	3.02	2.36	1.51
Price/Book Value High	3.15	2.4	2.5	2.86	2.23	2.4	2.7	2.48	2.13	2.86	2.48	3.52	3.52	2.84	1.84
Price/Book Value Low	1.8	1.76	1.82	1.89	1.56	1.64	1.88	1.08	1.33	0.83	1.43	1.88	2.42	1.86	1.28
Price/Tangible Book Value	7.37	5.96	5.9	6.18	5.57	17.04	33.54	17.07	53.28	-7.69	-45.83	37.57	18.37	11.48	9.9
Price/Tangible Book Value Average	8.7	6.12	5.29	7.14	6.54	15.66	35.36	29.81	51.55	-7.37	-44.88	29.32	18.82	13.85	9.45
Price/Tangible Book Value High	10.32	6.94	6.21	8.59	7.6	17.66	43.72	38.01	64.78	-14.49	-56.41	39.38	21.93	16.68	11.52
Price/Tangible Book Value Low	5.91	5.08	4.52	5.67	5.32	12.1	30.37	16.55	40.62	-4.18	-32.48	21.07	15.09	10.94	8.02
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	2.58	2.85	3.36	4.38	3.79	3.12	2.08	1.93	2.35	2.49	2.6	2.08	1.73
EV/Sales High	3.72	2.81	2.99	3.38	3.83	4.86	4.56	3.85	2.5	3.12	2.81	3.21	2.98	2.45	2.05
EV/Sales Low	2.23	2.12	2.24	2.31	2.82	3.52	3.33	1.94	1.73	1.4	1.85	1.9	2.15	1.7	1.51
EV/EBITDA Average	12.1	9.55	9.56	10.18	12.37	20.04	17.72	15.17	10.38	12.47	12.03	12.02	11.89	9.19	8.17
EV/EBITDA High	14.2	10.72	11.08	12.09	14.1	22.24	21.3	18.72	12.47	20.17	14.4	15.5	13.63	10.83	9.68
EV/EBITDA Low	8.51	8.09	8.28	8.25	10.38	16.12	15.58	9.41	8.65	9.02	9.5	9.16	9.81	7.51	7.13
EV/EBIT Average	18.39	14.33	14	14.57	21.43	61.34	43.1	32.07	22.77	27.51	19.45	16.85	15.71	11.93	11.33
EV/EBIT High	21.58	16.09	16.23	17.3	24.43	68.08	51.81	39.59	27.37	44.47	23.27	21.74	17.99	14.05	13.42
EV/EBIT Low	12.93	12.14	12.13	11.8	17.99	49.35	37.91	19.9	18.97	19.9	15.35	12.85	12.96	9.74	9.89
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	104,473	116,805	138,239	119,291	121,817	115,424	102,331	68,440	45,556	53,782	69,964	86,195	75,455	61,826
Enterprise Value High	135,919	117,269	135,436	164,193	135,996	135,197	138,741	126,327	82,272	73,645	64,338	90,228	98,756	88,885	73,244
Enterprise Value Low	81,435	88,462	101,263	112,018	100,114	98,015	101,515	63,503	57,023	32,959	42,442	53,327	71,125	61,645	53,989

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	6.33	5.79	10.37	6.82	3.67	2.01	1.56	2.16	2.24	2.04	2.8	3.29	2.96
Book Value per Share	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	19.6	24.22
Tangible Book Value per Share	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	3.34	3.88

SLB N.V.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)