The Cheesecake Factory Incorporated Financial Ratios — CAKE

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 (%)	12.43	11.44	12.08	9.87	10.58	11.72	12.17	7.25	9.11	-21.18	4.71	3.68	8.49	12.36	10.86
Return on Assets (%)	9.33	9.31	10.32	8.86	9.73	11.04	11.99	7.48	6.13	-9.07	2.61	1.55	3.61	5.33	4.71
Return on Capital (%)	12.91	11.44	12.08	9.87	10.58	11.72	- -	7.65	5.87	- -	- -	- -	- -	5.27	4.67
Return on Invested Capital (%)	18.7	20.48	21.39	20.1	23.43	25.41	- -	22.02	9.15	- -	- -	- -	- -	8.9	9.46
Gross Margin (%)	42.2	43.04	43.62	42.51	43.4	43.46	42.62	41.39	41.13	37.63	41.05	38.76	40.94	42.19	43.33
EBITDA Margin (%)	12.35	12.99	13.41	12.27	13.03	13.3	11.91	10.45	9.24	-1.38	7.63	5.84	7.8	9.03	9.78
Operating Margin (%)	8.26	8.87	9.23	8.08	8.96	9.43	7.81	6.33	5.69	-5.99	4.57	3.04	5.09	6.2	6.87
Incremental Operating Margin (%)	11.98	29.94	18.54	-13.69	22.88	15.15	251.1	-39.98	-4.29	- -	26.74	-8.83	54.7	32.91	21.11
Pretax Margin (%)	7.35	7.41	8.33	7.01	7.59	8.43	6.48	4.61	5.65	-17.95	2.45	1	2.91	4.78	4.34
Profit Margin (%)	5.45	5.44	6.09	5.12	5.55	6.13	6.96	4.25	5.13	-12.78	2.47	1.31	2.95	4.38	3.96
Net Income to Common Margin (%)	5.45	5.44	6.09	5.12	5.55	6.13	6.96	4.25	5.13	-13.46	1.83	1.31	2.95	4.38	3.96
Effective Tax Rate (%)	25.88	26.54	26.91	26.9	26.88	27.26	- -	7.8	9.29	- -	- -	- -	- -	8.34	8.88
Dvd Payout Ratio (%)	- -	12.97	23.78	29.95	30.87	30.37	31.7	56.8	47.7	-0.86	0.63	98.03	52.5	33.83	35.16
Sustainable Growth Rate (%)	12.43	9.95	9.21	6.92	7.31	8.16	8.32	3.13	4.76	-21.36	4.68	0.07	4.03	8.18	7.04

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	- -	- -	- -	- -	- -	- -	10	10	1,608	1,637	1,816	1,841	1,860	1,908	2,130
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	128	133	132	139	135	157	236
LT Debt	- -	- -	- -	- -	- -	- -	10	10	1,480	1,504	1,684	1,702	1,725	1,751	1,894
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	0.04	0.04	7.01	-59.73	8.13	9.54	6.93	5.9	5.81
Net Debt/EBITDA	-0.22	-0.36	-0.25	-0.24	-0.16	-0.18	0.01	-0.07	1.01	-4.59	1.24	1.83	1.54	1.14	1.13
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	0.06	0.07	11.38	-13.78	13.59	18.31	10.62	8.6	8.26
Net Debt/EBIT	-0.33	-0.52	-0.36	-0.36	-0.23	-0.25	0.02	-0.11	1.64	-1.06	2.07	3.51	2.36	1.66	1.61
EBITDA to Interest Expense	44.14	- -	- -	- -	- -	- -	- -	35.93	91.88	-3.19	20.88	25.76	26.4	31.99	35.11
EBITDA-CapEx/Interest Expense	28.36	- -	- -	- -	- -	- -	- -	20.31	61.5	-9.11	14.56	10.65	11.32	16.02	21.02
EBIT to Interest Expense	29.51	- -	- -	- -	- -	- -	- -	21.78	56.59	-13.82	12.5	13.42	17.23	21.95	24.67
Interest Expense	5	- -	- -	- -	- -	- -	- -	7	2	9	11	7	10	10	10
Common Equity/Total Assets	79.98	82.72	88.1	91.37	92.57	95.8	101.02	105.43	49.61	40.45	41.82	42.2	42.86	43.36	43.35
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	1.63	1.75	258.84	296.74	510.13	582.71	542.35	394.87	433.9
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	0.74	0.72	49.05	50.72	56.4	56.5	56.06	54.26	53.44
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	0.75	0.76	52.1	54.76	60.19	61.31	60.73	57.57	58.06
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	1.63	1.75	281.24	322.89	550.06	630.35	584.76	430.31	488.02
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	0.74	0.72	53.29	55.18	60.81	61.11	60.44	59.13	60.1
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	0.75	0.76	56.61	59.59	64.9	66.32	65.48	62.73	65.3
Net Debt to Equity	-8.88	-14.42	-10.7	-10.43	-7.45	-8.93	0.65	-2.9	40.5	24.84	83.71	120.98	130.09	82.96	94.94
Net Debt/Capital (%)	-6.26	-10.19	-6.65	-5.78	-3.99	-4.54	0.3	-1.21	7.83	4.48	9.88	12.19	13.7	11.71	12.45
EBITDA	217	235	252	243	274	303	269	244	229	-27	223	193	268	323	367
EBITDA-CapEx	139	147	144	127	118	185	147	138	154	-78	156	80	115	162	220
Operating Income (Loss)	145	161	173	160	188	215	176	148	141	-119	134	101	175	222	258

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	0.22	0.33	0.23	0.18	0.13	0.14	0.02	0.06	0.1	0.26	0.3	0.17	0.09	0.12	0.28
Current Ratio	0.79	0.91	0.85	0.7	0.64	0.59	0.52	0.47	0.4	0.58	0.64	0.53	0.46	0.47	0.59
Quick Ratio	0.44	0.58	0.5	0.47	0.43	0.36	0.27	0.28	0.25	0.46	0.51	0.37	0.27	0.3	0.45
CFO/Avg Current Liab	0.92	0.82	0.79	0.82	0.74	0.87	0.62	0.72	0.42	- -	0.35	0.25	0.33	0.39	0.4
Common Equity/Total Assets	79.98	82.72	88.1	91.37	92.57	95.8	101.02	105.43	49.61	40.45	41.82	42.2	42.86	43.36	43.35
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	1.63	1.75	258.84	296.74	510.13	582.71	542.35	394.87	433.9
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	0.74	0.72	49.05	50.72	56.4	56.5	56.06	54.26	53.44
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	0.75	0.76	52.1	54.76	60.19	61.31	60.73	57.57	58.06
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	1.63	1.75	281.24	322.89	550.06	630.35	584.76	430.31	488.02
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	0.74	0.72	53.29	55.18	60.81	61.11	60.44	59.13	60.1
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	0.75	0.76	56.61	59.59	64.9	66.32	65.48	62.73	65.3
CFO/Total Liabilities	40.86	38.13	37.45	39.62	38.42	45.84	33.19	39.2	9.64	0.13	8.63	6.52	8.66	10.33	10.66
CFO/CapEx	2.53	2.22	1.9	2.07	1.59	2.69	1.95	2.75	2.88	0.06	3.15	1.43	1.43	1.66	2.05
Altman's Z-Score	5.37	5.36	6.19	5.87	5.54	6.07	5.32	5.08	2.31	1.58	2.31	2.32	2.45	2.57	2.56

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	127.74	139.74	152.43	156.56	143.24	152.78	127.36	114.35	106.67	154.82	- -	- -	- -	- -	- -
Days Sales Outstanding	2.86	2.61	2.39	2.33	2.55	2.39	2.87	3.19	3.42	2.36	- -	- -	- -	- -	- -
Inventory Turnover	39.65	36.12	32.92	33.07	35.35	37.33	33.48	33.57	33.94	28.59	42.03	41.12	35.89	33.89	35.88
Days Inventory Outstanding	9.21	10.1	11.09	11.04	10.33	9.78	10.9	10.87	10.75	12.76	8.68	8.88	10.17	10.77	10.17
Accounts Payable Turnover	29.68	24.8	25.85	24.46	22.64	28.83	28.19	27.25	26.48	20.42	30.74	33.72	31.34	33.17	33.9
Accounts Payable Turnover Days	12.3	14.72	14.12	14.92	16.12	12.66	12.95	13.39	13.78	17.88	11.87	10.82	11.65	11	10.77
Cash Conversion Cycle	-0.24	-2	-0.64	-1.55	-3.25	-0.5	0.82	0.67	0.39	-2.75	-3.19	-1.95	-1.48	-0.23	-0.6
Inventory to Cash Days	-6.35	-7.49	-8.69	-8.71	-7.78	-7.39	-8.04	-7.68	-7.33	-10.41	-8.68	-8.88	-10.17	-10.77	-10.17
Inventories	28	29	35	33	34	35	43	39	47	39	43	56	58	65	54
Raw Materials	18	19	21	20	22	23	24	25	31	31	35	38	41	44	39
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	10	10	15	13	12	12	18	14	16	8	8	17	16	20	15
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	1,655	1,740	2,521	2,494	2,252	2,873	2,261	1,969	1,708	1,626	1,861	1,580	1,692	2,267	2,362
- Cash & Cash Equivalents	48	84	62	58	44	54	6	27	58	154	190	115	56	84	216
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	218	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	10	10	1,608	1,637	1,816	1,841	1,860	1,908	2,130
Enterprise Value	1,606	1,656	2,459	2,436	2,208	2,819	2,265	1,953	3,257	3,327	3,487	3,305	3,495	4,091	4,276
Total Capital	818	903	990	1,061	1,142	1,239	1,357	1,395	3,017	2,966	2,986	3,012	3,077	3,227	3,544
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	0.74	0.72	53.29	55.18	60.81	61.11	60.44	59.13	60.1
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.01	0.49	0.49	0.52	0.56	0.53	0.47	0.5
EV/Sales	0.91	0.92	1.31	1.23	1.05	1.24	1	0.84	1.31	1.68	1.19	1	1.02	1.14	1.14
EV/EBITDA	7.4	7.05	9.76	10.04	8.07	9.31	8.41	8.01	14.2	- -	15.61	17.14	13.03	12.65	11.66
EV/EBIT	11.07	10.32	14.19	15.24	11.73	13.13	12.84	13.22	23.05	- -	26.09	32.88	19.96	18.44	16.59
EV/Cash Flow to Firm	8.04	8.48	12.01	10.16	8.91	8.91	9.49	6.56	14.74	368.53	15.58	19.25	15.28	14.74	13.76
EV/Free Cash Flow to Firm	5.79	5.84	7.86	6.85	5.47	6.5	6.27	4.84	10.97	55.5	11.97	11.6	9.15	9.32	9.33
Diluted Market Cap	1,708	1,806	2,625	2,595	2,333	2,956	2,320	2,011	1,731	1,626	1,899	1,599	1,717	2,323	2,451
Diluted Enterprise Value	1,660	1,722	2,563	2,537	2,290	2,903	2,324	1,994	3,281	3,327	3,526	3,324	3,521	4,147	4,365
EV per Share	28.49	31.14	47.09	49.14	45.21	58.76	48.27	43.14	74.12	75.83	73.37	66.36	72.33	85.61	91.39
TTM Sales	1,758	1,809	1,878	1,977	2,101	2,276	2,261	2,332	2,483	1,983	2,928	3,303	3,440	3,582	3,752
TTM EBITDA	217	235	252	243	274	303	269	244	229	-27	223	193	268	323	367
TTM Operating Income	145	161	173	160	188	215	176	148	141	-119	134	101	175	222	258
TTM Cash Flow to Firm	200	195	205	240	248	316	239	298	221	9	224	172	229	278	311
TTM Free Cash Flow to Firm	277	284	313	356	403	434	361	403	297	60	291	285	382	439	458

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	6.24	6.37	8.39	7.3	5.78	6.81	6.42	5.06	5.88	30.21	6.77	5.81	4.62	5.41	5.46
EV/EBIT	11.07	10.32	14.19	15.24	11.73	13.13	12.84	13.22	23.05	- -	26.09	32.88	19.96	18.44	16.59
Enterprise Value	1,606	1,656	2,459	2,436	2,208	2,819	2,265	1,953	3,257	3,327	3,487	3,305	3,495	4,091	4,276
Low Price	23.65	28.58	32.63	42	45.17	44.16	38.34	41.63	35.83	14.52	34.64	26.05	28.58	31.24	42.69
EV/Sales	0.91	0.92	1.31	1.23	1.05	1.24	1	0.84	1.31	1.68	1.19	1	1.02	1.14	1.14
EV/EBITDA	7.4	7.05	9.76	10.04	8.07	9.31	8.41	8.01	14.2	- -	15.61	17.14	13.03	12.65	11.66
Price/Earnings	17.29	17.68	22.05	24.62	19.32	20.6	14.37	19.89	13.42	- -	34.64	36.63	16.69	14.46	15.91
Price/Earnings Average	17.03	17.33	18.8	22.61	21.59	17.85	15.63	23.26	15.1	-4.74	43.65	39.01	16.16	11.9	17.02
Price/Earnings High	20.07	19.58	22.72	25.18	24.67	22.15	20.02	27.51	17.66	-7.07	58.23	51.58	19.68	15.88	21.97
Price/Earnings Low	13.93	15.44	14.9	20.56	18.93	15.19	11.43	19.03	12.37	-2.39	30.65	30.09	13.63	9.52	13.46
Price/Book Value	2.02	1.93	2.55	2.35	1.97	2.32	1.68	1.42	1.21	1.46	1.59	1.35	1.39	1.72	1.67
Price/Book Value Average	1.99	1.89	2.17	2.16	2.2	2.01	1.83	1.66	1.36	1.14	2	1.44	1.35	1.41	1.79
Price/Book Value High	2.35	2.13	2.62	2.4	2.52	2.49	2.34	1.97	1.6	1.7	2.67	1.9	1.64	1.89	2.31
Price/Book Value Low	1.63	1.68	1.72	1.96	1.93	1.71	1.34	1.36	1.12	0.57	1.41	1.11	1.13	1.13	1.41
Price/Tangible Book Value	3.13	3.1	4.51	4.65	3.97	4.95	3.84	3.61	12.69	45.75	23.71	39.02	25.5	11.83	12.79
Price/Tangible Book Value Average	3.09	3.04	3.85	4.27	4.44	4.29	4.17	4.23	14.28	35.56	29.88	41.55	24.69	9.73	13.68
Price/Tangible Book Value High	3.64	3.43	4.65	4.76	5.07	5.33	5.35	5	16.71	53.09	39.86	54.95	30.07	12.99	17.66
Price/Tangible Book Value Low	2.52	2.71	3.05	3.89	3.89	3.65	3.05	3.46	11.7	17.93	20.98	32.06	20.82	7.79	10.82
Price/Sales	0.94	0.96	1.34	1.26	1.07	1.26	1	0.84	0.69	0.82	0.64	0.48	0.49	0.63	0.63
Price/Sales Average	0.93	0.94	1.14	1.16	1.2	1.09	1.09	0.99	0.77	0.64	0.8	0.51	0.48	0.52	0.67
Price/Sales High	1.09	1.07	1.38	1.29	1.37	1.36	1.39	1.17	0.91	0.95	1.07	0.67	0.58	0.7	0.87
Price/Sales Low	0.76	0.84	0.91	1.05	1.05	0.93	0.8	0.81	0.63	0.32	0.56	0.39	0.4	0.42	0.53
Price/Cash Flow	8.44	8.9	12.31	10.41	9.09	9.08	9.47	6.76	7.81	559.07	8.74	9.76	7.75	8.45	7.84
Price/Cash Flow Average	8.32	8.73	10.5	9.56	10.15	7.87	10.3	7.91	8.78	434.56	11.01	10.39	7.5	6.95	8.38
Price/Cash Flow High	9.8	9.87	12.69	10.64	11.6	9.77	13.19	9.35	10.28	648.68	14.68	13.74	9.13	9.28	10.82
Price/Cash Flow Low	6.8	7.78	8.32	8.69	8.9	6.7	7.53	6.47	7.2	219.04	7.73	8.01	6.32	5.56	6.63
Price/Free Cash Flow Average	6.15	6.25	7.16	6.7	6.46	5.9	6.99	5.92	6.61	23.48	8.53	6.19	4.47	4.45	5.84
Price/Free Cash Flow High	7.24	7.06	8.65	7.47	7.38	7.33	8.95	7	7.73	35.05	11.38	8.18	5.45	5.94	7.54
Price/Free Cash Flow Low	5.03	5.57	5.67	6.09	5.67	5.03	5.11	4.84	5.42	11.83	5.99	4.77	3.77	3.56	4.62
EV/Sales Average	0.9	0.9	1.11	1.13	1.18	1.07	1.09	0.98	1.4	1.49	1.36	1.03	1	1.03	1.18
EV/Sales High	1.07	1.02	1.35	1.26	1.35	1.33	1.4	1.16	1.53	1.81	1.62	1.2	1.1	1.2	1.38
EV/Sales Low	0.73	0.79	0.87	1.02	1.03	0.91	0.8	0.8	1.26	1.18	1.12	0.92	0.93	0.93	1.04
EV/EBITDA Average	7.29	6.9	8.29	9.2	9.03	8.05	9.16	9.39	15.13	-108.18	17.78	17.67	12.83	11.41	12.1
EV/EBITDA High	8.63	7.85	10.07	10.27	10.34	10.03	11.72	11.11	16.55	-130.9	21.29	20.48	14.16	13.34	14.11
EV/EBITDA Low	5.92	6.11	6.52	8.34	7.9	6.82	6.7	7.66	13.62	-85.31	14.65	15.67	11.87	10.26	10.66
EV/EBIT Average	10.9	10.11	12.05	13.97	13.14	11.35	13.97	15.48	24.57	-24.95	29.7	33.9	19.65	16.63	17.22
EV/EBIT High	12.9	11.49	14.63	15.6	15.04	14.15	17.88	18.33	26.88	-30.19	35.57	39.3	21.69	19.44	20.07
EV/EBIT Low	8.85	8.95	9.48	12.67	11.49	9.62	10.22	12.64	22.11	-19.68	24.48	30.08	18.19	14.95	15.17
Last Price	29.35	32.71	48.27	50.31	46.11	59.88	48.18	43.51	38.86	37.06	39.15	31.71	35.01	47.44	50.48
High Price	34.07	36.24	49.74	51.45	58.86	64.41	67.14	60.19	51.15	43	65.81	44.65	41.28	52.1	69.7
Enterprise Value Average	1,582	1,622	2,088	2,232	2,472	2,436	2,465	2,287	3,471	2,965	3,971	3,408	3,441	3,689	4,440
Enterprise Value High	1,873	1,844	2,536	2,492	2,830	3,037	3,155	2,708	3,798	3,587	4,754	3,950	3,798	4,314	5,175
Enterprise Value Low	1,285	1,436	1,642	2,024	2,162	2,065	1,803	1,868	3,124	2,338	3,273	3,024	3,185	3,317	3,911

Shares Outstanding	55	53	52	50	49	48	46	45	45	46	52	51	51	51	50
Diluted Weighted Avg Shares	58	55	54	52	51	49	48	46	45	44	49	50	49	49	49
Basic Weighted Avg Shares	56	53	52	50	49	48	47	45	44	44	48	50	48	48	47
Revenue per Share	31.18	34.01	35.96	39.88	43.02	47.43	48.17	51.53	56.49	45.21	61.59	66.31	71.18	74.95	80.19
EBITDA per Share	3.85	4.42	4.82	4.89	5.61	6.31	5.74	5.38	5.22	-0.62	4.7	3.87	5.55	6.77	7.84
Operating Income per Share	2.57	3.02	3.32	3.22	3.85	4.47	3.76	3.26	3.22	-2.71	2.81	2.02	3.62	4.64	5.51
Basic EPS, GAAP	1.7	1.85	2.19	2.04	2.39	2.91	3.35	2.19	2.9	-6.08	1.13	0.87	2.1	3.28	3.17
Basic EPS from Cont Ops	1.7	1.85	2.19	2.04	2.39	2.91	3.35	2.19	2.9	-5.78	1.52	0.87	2.1	3.28	3.17
Diluted EPS, GAAP	1.64	1.78	2.1	1.96	2.3	2.83	3.27	2.14	2.86	-6.08	1.11	0.86	2.07	3.2	3.06
Diluted EPS from Cont Ops	1.64	1.78	2.1	1.96	2.3	2.83	3.27	2.14	2.86	-5.78	1.49	0.86	2.07	3.2	3.06
Dividend per Share	- -	0.24	0.52	0.61	0.74	0.88	1.06	1.24	1.38	0.36	0.4	0.85	1.1	1.11	1.12
Cash Flow per Share	3.48	3.67	3.92	4.83	5.07	6.59	5.09	6.44	4.98	0.07	4.48	3.25	4.52	5.61	6.44
Free Cash Flow per Basic Share	2.1	2.02	1.85	2.5	1.88	4.15	2.48	4.1	3.25	-1.09	3.06	0.98	1.35	2.24	3.29
Cash & Equivalents per Share	0.86	1.57	1.18	1.17	0.9	1.12	0.13	0.59	1.33	3.51	3.99	2.3	1.16	1.76	4.61
Book Value per Share	14.51	16.99	18.96	21.41	23.38	25.82	28.69	30.61	32.07	25.33	24.62	23.51	25.19	27.6	30.22
Tangible Book Value per Share	9.37	10.56	10.7	10.81	11.6	12.09	12.56	12.04	3.06	0.81	1.65	0.81	1.37	4.01	3.95

The Cheesecake Factory Incorporated

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)