Fortune Brands Innovations, Inc. Financial Ratios — FBIN

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 (%)	- -	- -	187.43	65.37	80.31	62.63	47.45	29.67	26.87	28.03	30.95	26.74	16.4	16.96	9.8
Return on Assets (%)	-0.9	3.16	5.71	3.84	7.06	8.26	8.88	6.79	7.05	8.1	10.1	9.77	6.38	7.19	4.57
Return on Capital (%)	- -	35.08	49.97	21.64	25.53	22.83	20.65	13.71	12.78	13.73	15.91	14.61	9.43	10.13	6.57
Return on Invested Capital (%)	- -	4.92	8.17	9.6	10.31	12.21	13.2	11.44	11.58	8.91	11.09	12.2	10.68	11.16	8.79
Gross Margin (%)	29.94	33.23	34.97	34.06	34.54	36.03	36.44	35.72	35.6	40.42	40.83	40.93	41.32	44.83	44.57
EBITDA Margin (%)	5.8	8.37	11.81	12.69	13.71	15.43	15.83	15.28	15.19	20.87	21.17	21.32	18.4	20.31	18.28
Operating Margin (%)	2.45	5.14	9.37	10.23	11.2	12.97	13.36	12.55	12.54	16.35	17.24	17.26	14.75	16.11	13.92
Incremental Operating Margin (%)	-131.34	-41.07	32.68	20.48	18.06	33.05	19.87	-8.72	12.31	6.09	19.94	15.49	137.29	-348.26	82.99
Pretax Margin (%)	-1.31	4.31	8.38	9.76	10.04	11.68	12.02	9.79	9.98	13.79	15.13	14.12	11.19	13.14	9.07
Profit Margin (%)	-1.07	3.79	6.2	3.94	6.88	8.29	8.95	7.1	7.49	15.27	16.09	14.54	8.74	10.24	6.69
Net Income to Common Margin (%)	-1.07	3.79	6.2	3.94	6.88	8.29	8.95	7.1	7.49	15.27	16.09	14.54	8.74	10.24	6.69
Effective Tax Rate (%)	- -	19.9	32.69	30.19	33.36	29.15	25.13	27.37	25.03	22.2	22.95	19.07	21.7	22.06	26.22
Dvd Payout Ratio (%)	-1,633.63	- -	23.74	28.17	29.15	23.81	23.2	29.52	28.56	34.89	25.55	26.97	28.8	25.34	40.36
Sustainable Growth Rate (%)	- -	- -	142.94	46.96	56.89	47.71	36.44	20.91	19.2	18.25	23.04	19.53	11.68	12.66	5.85

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	411	326	356	670	1,170	1,431	1,508	2,334	2,324	2,713	2,819	2,769	2,813	2,795	2,789
ST Debt	21	28	6	26	1	- -	- -	525	400	- -	400	599	- -	500	- -
LT Debt	389	298	350	644	1,169	1,431	1,508	1,809	1,924	2,713	2,419	2,170	2,813	2,295	2,789
Total Debt/EBITDA	2.13	1.24	0.81	1.32	1.86	1.86	1.8	2.79	2.65	3.59	2.77	2.75	3.3	2.99	3.42
Net Debt/EBITDA	1.5	-0.04	0.26	0.94	1.48	1.53	1.42	2.47	2.05	2.85	2.25	2.02	2.71	2.45	2.8
Total Debt/EBIT	5.04	2.02	1.03	1.63	2.28	2.21	2.14	3.39	3.22	4.58	3.41	3.4	4.12	3.76	4.49
Net Debt/EBIT	3.56	-0.07	0.33	1.16	1.82	1.82	1.68	3.01	2.49	3.64	2.76	2.49	3.38	3.09	3.67
EBITDA to Interest Expense	5.94	30.87	60.75	48.97	19.68	15.67	16.93	11.25	9.29	9.02	12.06	8.45	7.31	7.77	7.08
EBITDA-CapEx/Interest Expense	5.94	30.87	60.75	48.97	19.68	15.67	16.93	11.25	9.29	9.02	12.06	8.45	7.31	7.77	7.08
EBIT to Interest Expense	2.51	18.95	48.19	39.47	16.07	13.17	14.29	9.24	7.67	7.07	9.82	6.84	5.86	6.16	5.39
Interest Expense	32	8	7	10	32	49	49	74	94	84	84	119	116	120	115
Common Equity/Total Assets	-2.09	1.1	4.85	6.94	10.32	15.92	21.34	24.31	28.05	29.65	35.4	38	39.71	45.09	48.11
Long-Term Debt/Equity (%)	18.32	12.48	13.19	28.44	47.63	60.56	57.96	82.98	79.27	97.74	78.92	103.97	122.67	94.77	116.75
Long-Term Debt/Capital (%)	115.11	80.04	62.26	67.42	69.74	63.64	56.15	47.79	47.05	55.42	42.97	42.59	51.9	39.89	47.06
Long-Term Debt/Total Assets (%)	10.7	7.68	8.38	15.88	23.97	27.9	27.35	30.33	30.59	36.86	30.48	35.45	42.85	34.98	42.77
Total Debt/Equity (%)	19.33	13.65	13.42	29.61	47.66	60.56	57.96	107.06	95.73	97.74	91.97	132.68	122.67	115.4	116.75
Total Debt/Capital (%)	121.41	87.57	63.32	70.17	69.79	63.64	56.15	61.65	56.82	55.42	50.08	54.35	51.9	48.58	47.06
Total Debt/Total Assets (%)	11.29	8.4	8.52	16.53	23.99	27.9	27.35	39.13	36.94	36.86	35.52	45.24	42.85	42.59	42.77
Net Debt to Equity	13.64	-0.44	4.32	21.13	37.94	49.92	45.54	95	73.99	77.58	74.53	97.32	100.45	94.64	95.49
Net Debt/Capital (%)	133.3	-29.41	35.72	62.67	64.78	59.06	50.15	58.79	48.52	48.11	43.9	45.62	45.58	42.67	40.29
EBITDA	193	262	437	509	628	769	836	838	876	756	1,017	1,007	851	936	816
EBITDA-CapEx	193	262	437	509	628	769	836	838	876	756	1,017	1,007	851	936	816
Operating Income (Loss)	82	161	347	410	513	647	706	688	723	592	828	815	682	742	621

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	0.2	0.53	0.33	0.27	0.31	0.3	0.36	0.18	0.28	0.31	0.22	0.42	0.31	0.24	0.25
Current Ratio	1.6	1.94	1.8	1.86	1.87	1.71	1.77	1.13	1.35	1.64	1.39	1.59	1.7	1.25	1.84
Quick Ratio	0.78	1.13	0.87	0.93	0.98	0.95	0.97	0.56	0.72	0.86	0.51	0.75	0.75	0.56	0.73
CFO/Avg Current Liab	0.3	0.46	0.43	0.37	0.59	0.81	0.69	0.5	0.44	0.6	0.42	0.32	0.77	0.48	0.36
Common Equity/Total Assets	-2.09	1.1	4.85	6.94	10.32	15.92	21.34	24.31	28.05	29.65	35.4	38	39.71	45.09	48.11
Long-Term Debt/Equity (%)	18.32	12.48	13.19	28.44	47.63	60.56	57.96	82.98	79.27	97.74	78.92	103.97	122.67	94.77	116.75
Long-Term Debt/Capital (%)	115.11	80.04	62.26	67.42	69.74	63.64	56.15	47.79	47.05	55.42	42.97	42.59	51.9	39.89	47.06
Long-Term Debt/Total Assets (%)	10.7	7.68	8.38	15.88	23.97	27.9	27.35	30.33	30.59	36.86	30.48	35.45	42.85	34.98	42.77
Total Debt/Equity (%)	19.33	13.65	13.42	29.61	47.66	60.56	57.96	107.06	95.73	97.74	91.97	132.68	122.67	115.4	116.75
Total Debt/Capital (%)	121.41	87.57	63.32	70.17	69.79	63.64	56.15	61.65	56.82	55.42	50.08	54.35	51.9	48.58	47.06
Total Debt/Total Assets (%)	11.29	8.4	8.52	16.53	23.99	27.9	27.35	39.13	36.94	36.86	35.52	45.24	42.85	42.59	42.77
CFO/Total Liabilities	11.59	18.99	19.53	14.87	17.72	23.52	20.63	15.96	16.49	18.02	14.14	14.04	24.72	16.13	11.58
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	3.39	4.1	5.32	5.41	5.54	5.63	5.97	4.52	4.91	4.06	3.8	4.47	4.84	4.79	4.52

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	9.24	8.61	9.44	9.32	9.53	9.47	9.55	9.73	9.64	5.33	7.3	8.57	8.76	8.79	8.69
Days Sales Outstanding	39.49	42.37	38.66	39.18	38.32	38.56	38.2	37.5	37.88	68.52	50	42.59	41.66	41.52	42.01
Inventory Turnover	6.97	6.04	6.13	5.94	5.89	5.87	6.04	5.6	5.31	2.72	3.23	2.92	2.71	2.62	2.49
Days Inventory Outstanding	52.38	60.46	59.57	61.44	61.97	62.19	60.42	65.21	68.7	134.15	112.86	124.99	134.69	139.43	146.45
Accounts Payable Turnover	9.1	7.72	8.24	8.26	9.12	8.58	8.29	8.16	8.17	4.27	4.85	5.95	5.41	4.66	4.89
Accounts Payable Turnover Days	40.13	47.28	44.28	44.17	40.03	42.56	44.05	44.71	44.7	85.51	75.32	61.37	67.5	78.34	74.66
Cash Conversion Cycle	51.74	55.55	53.94	56.46	60.25	58.19	54.58	57.99	61.88	117.16	87.54	106.2	108.85	102.61	113.81
Inventory to Cash Days	-12.88	-18.09	-20.91	-22.26	-23.65	-23.63	-22.22	-27.71	-30.82	-65.62	-62.87	-82.4	-93.03	-97.91	-104.44
Inventories	336	357	429	462	556	531	581	679	719	867	890	1,021	982	960	1,025
Raw Materials	137	144	159	178	238	208	225	227	274	347	247	309	352	329	335
Work In Process	40	39	50	54	60	56	58	66	72	77	65	84	83	57	73
Finished Goods	159	174	220	230	258	268	298	385	372	444	578	628	547	574	616
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	2,258	4,091	6,510	6,118	7,584	7,009	8,885	4,562	7,793	10,158	12,339	7,312	9,616	8,448	6,000
- Cash & Cash Equivalents	121	336	241	192	238	252	323	263	388	419	426	642	366	381	264
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	4	4	4	4	3	2	2	2	1	- -	- -	- -	- -	- -	- -
+ Total Debt	411	326	356	670	1,170	1,431	1,508	2,334	2,324	2,713	2,819	2,769	2,813	2,795	2,789
Enterprise Value	2,552	4,085	6,628	6,600	8,518	8,190	10,071	6,635	9,730	12,452	14,732	9,439	12,063	10,862	8,525
Total Capital	338	372	562	955	1,676	2,249	2,685	3,786	4,090	4,895	5,628	5,095	5,421	5,754	5,926
Total Debt/Capital (%)	121.41	87.57	63.32	70.17	69.79	63.64	56.15	61.65	56.82	55.42	50.08	54.35	51.9	48.58	47.06
Total Debt / EV	0.16	0.08	0.05	0.1	0.14	0.17	0.15	0.35	0.24	0.22	0.19	0.29	0.23	0.26	0.33
EV/Sales	0.77	1.3	1.79	1.64	1.86	1.64	1.91	1.21	1.69	3.44	3.07	2	2.61	2.36	1.91
EV/EBITDA	13.22	15.57	15.15	12.96	13.57	10.65	12.04	7.92	11.11	16.48	14.49	9.37	14.17	11.6	10.45
EV/EBIT	31.31	25.35	19.1	16.08	16.61	12.67	14.27	9.64	13.46	21.03	17.8	11.58	17.67	14.63	13.72
EV/Cash Flow to Firm	12.68	14.1	21.9	24.14	18.91	11.95	15.8	10.08	13.75	13.98	19.55	14.24	10.52	14.26	15.13
EV/Free Cash Flow to Firm	12.68	14.1	21.9	24.14	18.91	11.95	15.8	10.08	13.75	13.98	19.55	14.24	10.52	14.26	15.13
Diluted Market Cap	2,258	4,148	6,691	6,434	7,731	7,210	9,113	4,754	7,890	10,271	12,745	7,499	9,723	8,589	6,062
Diluted Enterprise Value	2,552	4,141	6,809	6,916	8,665	8,391	10,299	6,827	9,828	12,565	15,138	9,625	12,170	11,003	8,587
EV per Share	16.44	24.93	39.77	41.74	53.27	53.39	66.3	47.22	69.72	89.8	109.08	73.72	95.52	87.85	71.07
TTM Sales	3,329	3,135	3,704	4,014	4,579	4,985	5,283	5,485	5,765	3,621	4,801	4,723	4,626	4,609	4,463
TTM EBITDA	193	262	437	509	628	769	836	838	876	756	1,017	1,007	851	936	816
TTM Operating Income	82	161	347	410	513	647	706	688	723	592	828	815	682	742	621
TTM Cash Flow to Firm	201	290	303	273	450	685	637	658	708	891	754	663	1,147	762	564
TTM Free Cash Flow to Firm	201	290	303	273	450	685	637	658	708	891	754	663	1,147	762	564

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	12.87	14.67	22.47	24.17	18.01	11.08	15.18	7.87	12.38	12.44	18.51	13.24	9.21	12.86	12.67
EV/EBIT	31.31	25.35	19.1	16.08	16.61	12.67	14.27	9.64	13.46	21.03	17.8	11.58	17.67	14.63	13.72
Enterprise Value	2,552	4,085	6,628	6,600	8,518	8,190	10,071	6,635	9,730	12,452	14,732	9,439	12,063	10,862	8,525
Low Price	9.4	14.29	25.56	31.23	35.18	37.76	45.42	30.14	31.8	28.97	68.71	45.25	54.1	62.54	44.04
EV/Sales	0.77	1.3	1.79	1.64	1.86	1.64	1.91	1.21	1.69	3.44	3.07	2	2.61	2.36	1.91
EV/EBITDA	13.22	15.57	15.15	12.96	13.57	10.65	12.04	7.92	11.11	16.48	14.49	9.37	14.17	11.6	10.45
Price/Earnings	- -	34.47	28.34	38.7	24.08	16.96	18.8	11.71	18.04	18.37	15.98	10.65	23.77	17.9	20.08
Price/Earnings Average	-55.19	27.76	24.03	36.07	20.9	17.78	17.31	17.02	14.64	15.02	14.56	11.28	20.24	20.2	22.64
Price/Earnings High	-63.69	35.99	28.57	40.96	24.72	20.46	19.16	22.69	18.27	19.84	17.04	17.28	25.08	23.72	30.44
Price/Earnings Low	-40.98	19.73	18.55	31.24	17.86	14.02	14.6	10.87	10.28	7.26	12.01	8.44	16.89	16.39	17.68
Price/Book Value	-29.67	96.04	32.15	21.76	15.07	8.59	7.56	3.15	4.42	4.66	4.39	3.14	3.69	2.86	1.91
Price/Book Value Average	-25.82	77.36	27.26	20.28	13.08	9	6.96	4.57	3.58	3.81	4	3.33	3.14	3.22	2.16
Price/Book Value High	-29.8	100.28	32.41	23.03	15.47	10.36	7.7	6.1	4.47	5.03	4.68	5.1	3.89	3.78	2.9
Price/Book Value Low	-19.17	54.96	21.04	17.56	11.18	7.1	5.87	2.92	2.51	1.84	3.3	2.49	2.62	2.61	1.68
Price/Tangible Book Value	41.06	12.8	11.03	44.08	-25.43	-12.13	-18.77	-3.98	-9.37	-9.77	22.12	-13.18	-9.93	-9.74	-7.06
Price/Tangible Book Value Average	35.72	10.31	9.35	41.09	-22.07	-12.71	-17.28	-5.78	-7.61	-7.99	20.17	-13.97	-8.46	-10.99	-7.96
Price/Tangible Book Value High	41.23	13.36	11.12	46.66	-26.11	-14.63	-19.14	-7.71	-9.49	-10.55	23.59	-21.39	-10.48	-12.91	-10.71
Price/Tangible Book Value Low	26.53	7.32	7.22	35.58	-18.86	-10.03	-14.58	-3.69	-5.34	-3.86	16.64	-10.45	-7.06	-8.92	-6.22
Price/Sales	0.68	1.31	1.76	1.52	1.66	1.41	1.68	0.83	1.35	2.81	2.57	1.55	2.08	1.83	1.34
Price/Sales Average	0.59	1.05	1.49	1.42	1.44	1.47	1.55	1.21	1.1	2.29	2.34	1.64	1.77	2.07	1.52
Price/Sales High	0.68	1.36	1.77	1.61	1.7	1.7	1.71	1.61	1.37	3.03	2.74	2.51	2.19	2.43	2.04
Price/Sales Low	0.44	0.75	1.15	1.23	1.23	1.16	1.31	0.77	0.77	1.11	1.93	1.23	1.48	1.68	1.18
Price/Cash Flow	12.87	14.47	21.86	22.98	17.67	10.78	14.8	7.55	12.23	12.3	17.92	12.91	9.11	12.65	12.54
Price/Cash Flow Average	11.2	11.65	18.54	21.42	15.34	11.29	13.63	10.98	9.92	10.06	16.33	13.68	7.76	14.27	14.13
Price/Cash Flow High	12.93	15.11	22.04	24.33	18.14	12.99	15.09	14.64	12.38	13.29	19.11	20.95	9.61	16.76	19
Price/Cash Flow Low	8.32	8.28	14.31	18.55	13.11	8.91	11.49	7.01	6.96	4.86	13.48	10.23	6.47	11.58	11.04
Price/Free Cash Flow Average	11.2	11.81	19.05	22.53	15.63	11.61	13.97	11.44	10.05	10.17	16.87	14.03	7.84	14.51	14.28
Price/Free Cash Flow High	12.93	15.31	22.65	25.58	18.5	13.37	15.47	15.25	12.54	13.44	19.73	21.48	9.72	17.04	19.2
Price/Free Cash Flow Low	8.32	8.39	14.7	19.51	13.36	9.16	11.79	7.31	7.05	4.92	13.92	10.49	6.54	11.77	11.15
EV/Sales Average	0.68	1.05	1.52	1.54	1.64	1.71	1.77	1.59	1.43	2.93	2.84	2.09	2.3	2.59	2.08
EV/Sales High	0.77	1.36	1.8	1.73	1.9	1.93	1.94	1.99	1.7	3.66	3.24	2.96	2.72	2.95	2.6
EV/Sales Low	0.53	0.74	1.18	1.35	1.43	1.4	1.53	1.15	1.11	1.74	2.43	1.68	2.01	2.2	1.75
EV/EBITDA Average	11.7	12.53	12.89	12.14	11.97	11.08	11.2	10.39	9.44	14.03	13.42	9.81	12.49	12.76	11.39
EV/EBITDA High	13.27	16.25	15.28	13.66	13.89	12.52	12.25	13.02	11.22	17.55	15.3	13.89	14.79	14.54	14.24
EV/EBITDA Low	9.08	8.9	10.01	10.64	10.45	9.06	9.67	7.53	7.28	8.35	11.48	7.87	10.9	10.84	9.57
EV/EBIT Average	27.71	20.41	16.25	15.07	14.66	13.18	13.27	12.64	11.43	17.9	16.49	12.11	15.58	16.09	14.95
EV/EBIT High	31.42	26.47	19.26	16.95	17.01	14.9	14.51	15.85	13.6	22.4	18.79	17.16	18.45	18.33	18.7
EV/EBIT Low	21.5	14.49	12.62	13.2	12.79	10.78	11.45	9.16	8.82	10.66	14.11	9.71	13.6	13.67	12.56
Last Price	14.55	24.97	39.06	38.69	47.43	45.69	58.49	32.47	55.84	73.26	91.36	57.11	76.14	68.33	50.02
High Price	14.61	26.07	39.38	40.95	48.7	55.1	59.62	62.92	56.53	79.13	97.43	92.65	80.33	90.54	75.82
Enterprise Value Average	2,258	3,289	5,639	6,185	7,517	8,526	9,366	8,704	8,260	10,599	13,642	9,874	10,636	11,947	9,288
Enterprise Value High	2,561	4,265	6,682	6,958	8,721	9,634	10,243	10,913	9,826	13,266	15,552	13,989	12,592	13,608	11,620
Enterprise Value Low	1,752	2,335	4,378	5,420	6,559	6,974	8,086	6,308	6,375	6,311	11,673	7,920	9,279	10,146	7,808

Shares Outstanding	156	164	167	158	160	153	152	140	140	139	135	128	126	124	120
Diluted Weighted Avg Shares	155	166	171	166	163	158	156	146	141	140	140	131	128	126	121
Basic Weighted Avg Shares	155	164	167	158	160	153	152	140	140	139	135	128	126	124	120
Revenue per Share	21.45	19.13	22.22	25.38	28.64	32.49	34.78	39.04	41.31	26.12	35.55	36.89	36.63	37.28	37.21
EBITDA per Share	1.24	1.6	2.62	3.22	3.93	5.02	5.51	5.96	6.27	5.45	7.53	7.86	6.74	7.57	6.8
Operating Income per Share	0.53	0.98	2.08	2.6	3.21	4.22	4.65	4.9	5.18	4.27	6.13	6.37	5.4	6	5.18
Basic EPS, GAAP	-0.23	0.72	1.38	1	1.97	2.69	3.11	2.77	3.09	3.99	5.72	5.36	3.2	3.82	2.49
Basic EPS from Cont Ops	-0.22	0.66	1.25	1.73	1.92	2.69	3.13	2.78	3.09	2.75	4.14	4.22	3.21	3.82	2.49
Diluted EPS, GAAP	-0.23	0.71	1.34	0.95	1.93	2.62	3.03	2.66	3.06	3.95	5.54	5.23	3.17	3.75	2.47
Diluted EPS from Cont Ops	-0.22	0.65	1.22	1.65	1.88	2.61	3.05	2.66	3.05	2.72	4.01	4.11	3.18	3.75	2.47
Dividend per Share	3.54	- -	0.3	0.49	0.56	0.64	0.73	0.82	0.88	0.96	1.06	1.14	0.92	0.97	1.01
Cash Flow per Share	1.13	1.73	1.79	1.68	2.68	4.24	3.95	4.3	4.57	5.95	5.1	4.42	8.36	5.4	3.99
Free Cash Flow per Basic Share	1.13	1.73	1.79	1.68	2.68	4.24	3.95	4.3	4.57	5.95	5.1	4.42	8.36	5.4	3.99
Cash & Equivalents per Share	0.78	2.05	1.45	1.21	1.49	1.64	2.13	1.87	2.78	3.02	3.15	5.02	2.9	3.08	2.2
Book Value per Share	-0.49	0.26	1.21	1.78	3.15	5.32	7.74	10.32	12.65	15.74	20.8	18.16	20.64	23.93	26.15
Tangible Book Value per Share	0.35	1.95	3.54	0.88	-1.86	-3.77	-3.12	-8.16	-5.96	-7.5	4.13	-4.33	-7.67	-7.01	-7.08

Fortune Brands Innovations, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)