Foot Locker, Inc. Financial Ratios — FL 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	01/31/2011	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025

Return on Common Equity (%)	7.36	11.32	14.44	13.75	14.72	13.44	17.84	9.44	18.74	16.99	10.82	26.36	9.3	-9.51	0.37
Return on Assets (%)	5.92	9.35	12.37	12.52	14.72	14.72	17.44	7.28	13.91	9.43	4.74	11.77	4.26	-4.47	0.18
Return on Capital (%)	7.33	11.04	14.02	13.39	14.36	13.19	17.43	9.25	18.24	10.81	5.25	13.53	5.05	- -	0.24
Return on Invested Capital (%)	8.29	12.43	16.59	16.18	18.96	21.81	23.15	13.66	20.62	12.2	4.64	11.65	6.82	- -	1.21
Gross Margin (%)	30.03	31.94	32.9	32.79	33.2	33.8	33.94	31.56	31.84	31.77	28.98	34.46	32.01	27.83	29.07
EBITDA Margin (%)	7.49	9.82	11.97	12.28	13.26	14.71	14.99	12.27	11.51	11.16	7.97	13.82	10.29	5.15	5.03
Operating Margin (%)	5.39	7.86	10.06	10.24	11.31	12.71	12.95	10.05	9.27	8.92	5.64	11.62	7.91	2.72	2.5
Incremental Operating Margin (%)	77.44	29.62	32.2	13.62	22.14	50.96	18.08	-1,400	-29.3	-33.33	63.86	43.56	166.99	79.7	12.22
Pretax Margin (%)	5.09	7.74	9.82	10.19	11.31	11.29	12.93	7.43	8.98	8.39	6.54	13.83	5.98	-5.18	0.64
Profit Margin (%)	3.35	4.94	6.42	6.59	7.27	7.3	8.55	3.65	6.81	6.13	4.28	9.96	3.9	-4.04	0.15
Net Income to Common Margin (%)	3.35	4.94	6.42	6.59	7.27	7.3	8.55	3.65	6.81	6.13	4.28	9.96	3.9	-4.04	0.15
Effective Tax Rate (%)	34.24	36.09	34.6	35.29	35.72	35.36	33.86	50.87	24.12	26.93	34.62	28.06	34.35	- -	64.71
Dvd Payout Ratio (%)	55.03	36.33	27.46	27.51	24.42	25.69	22.14	55.28	29.21	33.4	22.6	11.34	43.73	-34.24	- -
Sustainable Growth Rate (%)	3.31	7.21	10.47	9.97	11.12	9.99	13.89	4.22	13.27	11.31	8.37	23.37	5.23	-12.76	0.37

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	01/31/2011	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025

Total Debt	137	135	133	139	134	130	127	125	124	3,318	3,189	3,392	3,226	2,943	2,784
ST Debt	- -	- -	- -	3	2	1	- -	- -	- -	518	682	578	550	497	512
LT Debt	137	135	133	136	132	129	127	125	124	2,800	2,507	2,814	2,676	2,446	2,272
Total Debt/EBITDA	0.36	0.24	0.18	0.17	0.14	0.12	0.11	0.13	0.14	3.72	5.3	2.74	3.58	6.99	6.93
Net Debt/EBITDA	-1.48	-1.3	-1.01	-0.9	-0.88	-0.82	-0.79	-0.76	-0.84	-0.88	-2.61	-0.28	-0.09	0.36	0.11
Total Debt/EBIT	0.5	0.31	0.21	0.21	0.17	0.14	0.13	0.16	0.17	4.65	7.49	3.26	4.66	13.26	13.92
Net Debt/EBIT	-2.06	-1.62	-1.2	-1.08	-1.03	-0.95	-0.91	-0.93	-1.04	-1.1	-3.69	-0.33	-0.12	0.68	0.22
EBITDA to Interest Expense	27	42.46	67.27	72.64	86.18	99.09	105.82	79.58	83.09	89.3	86	88.5	60.07	46.78	50.25
EBITDA-CapEx/Interest Expense	27	42.46	67.27	72.64	86.18	99.09	105.82	79.58	83.09	89.3	86	88.5	60.07	46.78	50.25
EBIT to Interest Expense	19.43	34	56.55	60.55	73.55	85.64	91.45	65.17	66.91	71.4	60.86	74.43	46.2	24.67	25
Interest Expense	14	13	11	11	11	11	11	12	11	10	7	14	15	9	8
Common Equity/Total Assets	81.01	84.16	87.08	94.87	105.09	113.64	82.14	72.23	76.26	43.51	44.09	45.11	46.6	47.44	48.84
Long-Term Debt/Equity (%)	6.77	6.4	5.6	5.45	5.29	5.05	4.69	4.96	4.95	113.22	90.31	86.77	81.26	84.64	78.1
Long-Term Debt/Capital (%)	5.52	5	4.34	3.95	3.39	2.92	3.87	4.19	4.08	45.27	39.8	39.82	38.72	39.45	37.37
Long-Term Debt/Total Assets (%)	4.73	4.43	3.95	3.9	3.69	3.42	3.31	3.16	3.25	42.5	35.6	34.59	33.84	35.61	33.67
Total Debt/Equity (%)	6.77	6.4	5.6	5.57	5.37	5.09	4.69	4.96	4.95	134.17	114.88	104.59	97.97	101.83	95.7
Total Debt/Capital (%)	5.52	5	4.34	4.03	3.44	2.94	3.87	4.19	4.08	53.65	50.63	48	46.68	47.46	45.79
Total Debt/Total Assets (%)	4.73	4.43	3.95	3.99	3.75	3.44	3.31	3.16	3.25	50.36	45.28	41.7	40.8	42.85	41.26
Net Debt to Equity	-27.6	-33.93	-31.43	-28.93	-33.45	-34.94	-33.91	-28.74	-30.61	-31.74	-56.56	-10.7	-2.55	5.19	1.55
Net Debt/Capital (%)	-31.28	-38.68	-34.19	-27.89	-28.54	-26.24	-41.12	-33.88	-35.74	-14.87	-33.99	-5.54	-1.32	2.54	0.79
EBITDA	378	552	740	799	948	1,090	1,164	955	914	893	602	1,239	901	421	402
EBITDA-CapEx	378	552	740	799	948	1,090	1,164	955	914	893	602	1,239	901	421	402
Operating Income (Loss)	272	442	622	666	809	942	1,006	782	736	714	426	1,042	693	222	200

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	01/31/2011	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025

Cash Ratio	1.42	1.55	1.46	1.38	1.39	1.46	1.71	1.38	1.17	0.76	1.02	0.46	0.33	0.23	0.3
Current Ratio	3.96	3.79	3.72	3.75	3.53	3.72	4.3	4.14	3.3	2	1.72	1.36	1.57	1.72	1.7
Quick Ratio	1.6	1.64	1.57	1.54	1.5	1.59	1.87	1.55	1.31	0.84	1.1	0.54	0.43	0.35	0.42
CFO/Avg Current Liab	0.71	0.96	0.7	0.84	1.08	1.13	1.29	1.32	1.13	0.71	0.75	0.39	0.1	0.06	0.26
Common Equity/Total Assets	81.01	84.16	87.08	94.87	105.09	113.64	82.14	72.23	76.26	43.51	44.09	45.11	46.6	47.44	48.84
Long-Term Debt/Equity (%)	6.77	6.4	5.6	5.45	5.29	5.05	4.69	4.96	4.95	113.22	90.31	86.77	81.26	84.64	78.1
Long-Term Debt/Capital (%)	5.52	5	4.34	3.95	3.39	2.92	3.87	4.19	4.08	45.27	39.8	39.82	38.72	39.45	37.37
Long-Term Debt/Total Assets (%)	4.73	4.43	3.95	3.9	3.69	3.42	3.31	3.16	3.25	42.5	35.6	34.59	33.84	35.61	33.67
Total Debt/Equity (%)	6.77	6.4	5.6	5.57	5.37	5.09	4.69	4.96	4.95	134.17	114.88	104.59	97.97	101.83	95.7
Total Debt/Capital (%)	5.52	5	4.34	4.03	3.44	2.94	3.87	4.19	4.08	53.65	50.63	48	46.68	47.46	45.79
Total Debt/Total Assets (%)	4.73	4.43	3.95	3.99	3.75	3.44	3.31	3.16	3.25	50.36	45.28	41.7	40.8	42.85	41.26
CFO/Total Liabilities	37.43	52.87	42.02	53.48	65.86	64.73	74.69	56.38	59.44	16.91	24.89	13.61	3.75	2.29	8.99
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	5.04	5.84	6.46	6.9	7.89	8.38	8.38	6.13	6.64	2.8	2.55	2.98	2.93	2.77	2.65

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	01/31/2011	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025

Accounts Receivable Turnover	246.29	124.96	105.68	77.9	80.8	86.19	79.65	75.19	82.27	85.61	67.45	69.52	59.59	51.05	50.56
Days Sales Outstanding	1.48	2.92	3.45	4.69	4.52	4.24	4.58	4.85	4.44	4.26	5.41	5.25	6.13	7.15	7.22
Inventory Turnover	3.37	3.6	3.71	3.66	3.87	3.87	3.96	4.12	4.25	4.41	5.04	5.37	4.09	3.74	3.74
Days Inventory Outstanding	108.27	101.48	98.38	99.64	94.36	94.28	92.21	88.58	85.9	82.76	72.49	67.96	89.15	97.58	97.72
Accounts Payable Turnover	16.23	16.57	15.78	15.78	17.05	17.04	19.52	20.9	16.75	15	13.82	12.47	11.64	13.43	15.27
Accounts Payable Turnover Days	22.49	22.02	23.12	23.14	21.41	21.42	18.7	17.47	21.79	24.33	26.41	29.28	31.36	27.18	23.9
Cash Conversion Cycle	87.27	82.38	78.71	81.19	77.47	77.1	78.09	75.96	68.55	62.7	51.5	43.94	63.92	77.55	81.05
Inventory to Cash Days	-106.79	-98.56	-94.92	-94.96	-89.85	-90.05	-87.63	-83.72	-81.47	-78.5	-67.08	-62.71	-83.03	-90.43	-90.5
Inventories	1,059	1,069	1,167	1,220	1,250	1,285	1,307	1,278	1,269	1,208	923	1,266	1,643	1,509	1,525
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	1,059	1,069	1,167	1,220	1,250	1,285	1,307	1,278	1,269	1,208	923	1,266	1,643	1,509	1,525
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	01/31/2011	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025

Market Capitalization	1,937	2,875	3,807	4,241	5,763	7,223	7,157	4,803	5,260	3,431	4,038	3,933	3,885	2,653	1,904
- Cash & Cash Equivalents	696	851	880	858	967	1,021	1,046	849	891	907	1,680	804	536	297	401
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	4	- -	- -	- -
+ Total Debt	137	135	133	139	134	130	127	125	124	3,318	3,189	3,392	3,226	2,943	2,784
Enterprise Value	1,378	2,159	3,012	3,513	4,930	6,332	6,238	4,079	4,493	5,842	5,552	6,525	6,575	5,299	4,287
Total Capital	2,483	2,702	3,065	3,447	3,893	4,420	3,281	2,986	3,037	6,185	6,299	7,066	6,911	6,201	6,080
Total Debt/Capital (%)	5.52	5	4.34	4.03	3.44	2.94	3.87	4.19	4.08	53.65	50.63	48	46.68	47.46	45.79
Total Debt / EV	0.1	0.06	0.04	0.04	0.03	0.02	0.02	0.03	0.03	0.57	0.57	0.52	0.49	0.56	0.65
EV/Sales	0.27	0.38	0.49	0.54	0.69	0.85	0.8	0.52	0.57	0.73	0.73	0.73	0.75	0.65	0.54
EV/EBITDA	3.65	3.91	4.07	4.4	5.2	5.81	5.36	4.27	4.92	6.54	9.22	5.27	7.3	12.59	10.66
EV/EBIT	5.07	4.88	4.84	5.27	6.09	6.72	6.2	5.22	6.1	8.18	13.03	6.26	9.49	23.87	21.43
EV/Cash Flow to Firm	4.11	4.27	7.12	6.54	6.86	7.93	7.33	4.98	5.69	8.31	5.21	9.65	35.96	54.06	12.32
EV/Free Cash Flow to Firm	4.11	4.27	7.12	6.54	6.86	7.93	7.33	4.98	5.69	8.31	5.21	9.65	35.96	54.06	12.32
Diluted Market Cap	1,963	2,927	3,907	4,389	5,973	7,424	7,353	5,126	5,442	3,593	4,096	4,208	3,973	2,653	1,915
Diluted Enterprise Value	1,404	2,211	3,160	3,670	5,140	6,533	6,434	4,402	4,675	6,004	5,610	6,800	6,663	5,299	4,298
EV per Share	8.91	14.24	20.07	24.15	35	46.23	47.44	34.04	40.04	56.07	53.58	67.26	70.4	56.25	45.15
TTM Sales	5,049	5,623	6,182	6,505	7,151	7,412	7,766	7,782	7,939	8,005	7,554	8,968	8,759	8,168	7,988
TTM EBITDA	378	552	740	799	948	1,090	1,164	955	914	893	602	1,239	901	421	402
TTM Operating Income	272	442	622	666	809	942	1,006	782	736	714	426	1,042	693	222	200
TTM Cash Flow to Firm	335	505	423	537	719	798	851	819	789	703	1,067	676	183	98	348
TTM Free Cash Flow to Firm	335	505	423	537	719	798	851	819	789	703	1,067	676	183	98	348

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	01/31/2011	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025

Price/Free Cash Flow	6.02	5.89	9.39	8.28	8.39	9.39	8.71	6.31	6.97	5.16	3.86	6.32	22.96	29.15	5.55
EV/EBIT	5.07	4.88	4.84	5.27	6.09	6.72	6.2	5.22	6.1	8.18	13.03	6.26	9.49	23.87	21.43
Enterprise Value	1,378	2,159	3,012	3,513	4,930	6,332	6,238	4,079	4,493	5,842	5,552	6,525	6,575	5,299	4,287
Low Price	11.3	16.66	26.29	31.3	36.65	52.12	50.9	28.42	38.17	33.12	17.46	39.76	23.85	14.84	19.33
EV/Sales	0.27	0.38	0.49	0.54	0.69	0.85	0.8	0.52	0.57	0.73	0.73	0.73	0.75	0.65	0.54
EV/EBITDA	3.65	3.91	4.07	4.4	5.2	5.81	5.36	4.27	4.92	6.54	9.22	5.27	7.3	12.59	10.66
Price/Earnings	11.46	10.34	9.59	9.88	11.08	13.35	10.78	16.91	9.72	6.99	12.5	4.4	11.36	- -	158.64
Price/Earnings Average	9.5	8.45	8.93	8.95	10.46	12.75	10.05	17.68	8.45	8.38	9.3	5.19	8.45	-8.25	199.42
Price/Earnings High	18.37	14.63	14.23	14.15	16.03	19.56	15.73	32.85	12.32	14.43	15.83	7.25	12.45	-13.48	281.67
Price/Earnings Low	10.34	9.09	9.94	10.61	9.93	13.2	10.08	11.99	7.92	7.03	5.6	4.32	6.51	-4.24	152.94
Price/Book Value	0.83	1.12	1.3	1.28	1.53	1.68	2.27	1.68	1.81	1.2	1.3	1.07	1.05	0.81	0.58
Price/Book Value Average	0.68	0.92	1.21	1.16	1.45	1.61	2.12	1.76	1.57	1.44	0.97	1.26	0.78	0.84	0.73
Price/Book Value High	1.32	1.58	1.93	1.83	2.22	2.47	3.31	3.26	2.29	2.47	1.65	1.76	1.16	1.37	1.03
Price/Book Value Low	0.74	0.98	1.35	1.38	1.37	1.66	2.12	1.19	1.47	1.2	0.58	1.05	0.6	0.43	0.56
Price/Tangible Book Value	1.07	1.5	1.74	1.87	2.52	3.07	2.85	2.08	2.26	1.49	1.55	1.97	1.87	1.54	1.07
Price/Tangible Book Value Average	0.89	1.23	1.62	1.69	2.37	2.93	2.66	2.17	1.97	1.79	1.16	2.33	1.39	1.58	1.34
Price/Tangible Book Value High	1.72	2.13	2.58	2.68	3.64	4.5	4.16	4.03	2.87	3.08	1.97	3.25	2.05	2.58	1.89
Price/Tangible Book Value Low	0.97	1.32	1.8	2.01	2.25	3.04	2.66	1.47	1.84	1.5	0.7	1.94	1.07	0.81	1.03
Price/Sales	0.38	0.51	0.62	0.65	0.81	0.97	0.92	0.62	0.66	0.43	0.53	0.44	0.44	0.32	0.24
Price/Sales Average	0.32	0.42	0.57	0.59	0.76	0.93	0.86	0.65	0.58	0.51	0.4	0.52	0.33	0.33	0.3
Price/Sales High	0.61	0.72	0.91	0.93	1.17	1.43	1.34	1.2	0.84	0.89	0.68	0.72	0.49	0.54	0.42
Price/Sales Low	0.35	0.45	0.64	0.7	0.72	0.96	0.86	0.44	0.54	0.43	0.24	0.43	0.25	0.17	0.23
Price/Cash Flow	5.94	5.78	9.15	8	8.09	9.13	8.48	5.91	6.73	4.93	3.8	5.91	22.46	29.15	5.52
Price/Cash Flow Average	4.93	4.73	8.52	7.25	7.64	8.72	7.91	6.18	5.85	5.91	2.83	6.96	16.71	29.92	6.94
Price/Cash Flow High	9.52	8.18	13.58	11.45	11.71	13.38	12.38	11.48	8.54	10.18	4.82	9.72	24.61	48.88	9.8
Price/Cash Flow Low	5.36	5.08	9.48	8.59	7.25	9.03	7.93	4.19	5.48	4.96	1.7	5.79	12.88	15.36	5.32
Price/Free Cash Flow Average	4.99	4.81	8.74	7.5	7.92	8.96	8.12	6.59	6.06	6.19	2.87	7.45	17.08	29.92	6.98
Price/Free Cash Flow High	9.65	8.33	13.94	11.85	12.14	13.75	12.71	12.25	8.83	10.66	4.88	10.4	25.17	48.88	9.85
Price/Free Cash Flow Low	5.43	5.18	9.73	8.89	7.52	9.28	8.15	4.47	5.67	5.19	1.73	6.2	13.17	15.36	5.35
EV/Sales Average	0.21	0.29	0.45	0.48	0.64	0.81	0.74	0.55	0.48	0.82	0.6	0.81	0.64	0.66	0.6
EV/Sales High	0.5	0.6	0.79	0.82	1.05	1.31	1.23	1.11	0.74	1.19	0.88	1.01	0.79	0.87	0.72
EV/Sales Low	0.24	0.32	0.52	0.59	0.61	0.84	0.74	0.34	0.44	0.73	0.44	0.72	0.56	0.5	0.53
EV/EBITDA Average	2.77	2.96	3.78	3.91	4.86	5.51	4.94	4.5	4.16	7.31	7.51	5.84	6.19	12.75	11.88
EV/EBITDA High	6.73	6.07	6.63	6.7	7.92	8.89	8.18	9.01	6.45	10.63	11.01	7.32	7.71	16.85	14.34
EV/EBITDA Low	3.14	3.28	4.32	4.8	4.57	5.73	4.96	2.81	3.85	6.56	5.52	5.21	5.46	9.61	10.49
EV/EBIT Average	3.85	3.7	4.5	4.69	5.69	6.38	5.72	5.5	5.17	9.14	10.61	6.94	8.05	24.18	23.88
EV/EBIT High	9.36	7.58	7.88	8.03	9.28	10.29	9.47	11	8.01	13.3	15.56	8.7	10.03	31.96	28.82
EV/EBIT Low	4.37	4.09	5.14	5.76	5.35	6.63	5.74	3.43	4.78	8.21	7.8	6.19	7.1	18.22	21.09
Last Price	12.53	18.96	25.37	29.16	40.91	52.73	54.43	40.08	46.87	32.93	38.97	40.54	41.6	28.16	20.05
High Price	20.08	26.82	37.65	41.73	59.19	77.25	79.43	77.86	59.4	68	49.35	66.71	45.59	47.22	35.6
Enterprise Value Average	1,047	1,634	2,798	3,121	4,604	6,007	5,755	4,298	3,804	6,527	4,519	7,230	5,580	5,369	4,776
Enterprise Value High	2,546	3,350	4,903	5,350	7,505	9,690	9,526	8,606	5,899	9,496	6,628	9,064	6,948	7,094	5,763
Enterprise Value Low	1,188	1,810	3,198	3,833	4,330	6,248	5,774	2,682	3,517	5,862	3,323	6,450	4,917	4,044	4,218

Shares Outstanding	155	152	150	145	141	137	131	120	112	104	104	97	93	94	95
Diluted Weighted Avg Shares	157	154	154	150	146	141	135	128	116	109	105	104	96	94	96
Basic Weighted Avg Shares	155	152	150	145	141	137	131	120	112	104	104	97	93	94	95
Revenue per Share	32.65	37.09	41.19	44.73	50.77	54.11	59.06	64.94	70.74	76.83	72.9	92.43	93.78	86.71	84.13
EBITDA per Share	2.44	3.64	4.93	5.49	6.73	7.96	8.85	7.97	8.14	8.57	5.81	12.77	9.65	4.47	4.23
Operating Income per Share	1.76	2.92	4.14	4.58	5.74	6.88	7.65	6.53	6.56	6.85	4.11	10.74	7.42	2.36	2.11
Basic EPS, GAAP	1.09	1.83	2.65	2.95	3.69	3.95	5.05	2.37	4.82	4.71	3.12	9.2	3.66	-3.5	0.13
Basic EPS from Cont Ops	1.09	1.83	2.65	2.95	3.69	3.95	5.05	2.37	4.82	4.71	3.12	9.19	3.68	-3.5	0.19
Diluted EPS, GAAP	1.08	1.8	2.58	2.85	3.56	3.84	4.91	2.22	4.66	4.5	3.07	8.6	3.58	-3.5	0.13
Diluted EPS from Cont Ops	1.08	1.8	2.58	2.85	3.56	3.84	4.91	2.22	4.66	4.5	3.07	8.59	3.6	-3.5	0.19
Dividend per Share	0.6	0.67	0.73	0.81	0.9	1.01	1.12	1.31	1.41	1.57	0.7	1.04	1.61	1.2	- -
Cash Flow per Share	2.11	3.28	2.77	3.64	5.05	5.77	6.42	6.78	6.96	6.68	10.25	6.86	1.85	0.97	3.63
Free Cash Flow per Basic Share	2.11	3.28	2.77	3.64	5.05	5.77	6.42	6.78	6.96	6.68	10.25	6.86	1.85	0.97	3.63
Cash & Equivalents per Share	4.5	5.61	6.18	5.96	6.86	7.45	7.95	7.09	7.94	8.71	16.21	8.29	5.74	3.15	4.22
Book Value per Share	15.17	16.93	19.54	22.75	26.69	31.32	23.99	23.88	25.96	27.52	29.97	37.83	39.46	34.59	34.71
Tangible Book Value per Share	11.69	12.61	14.61	15.58	16.26	17.17	19.11	19.3	20.72	22.05	25.09	20.53	22.29	18.29	18.8

Foot Locker, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)