Hasbro, Inc. Financial Ratios — HAS 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 (%)	12.06	9.93	8.18	11.44	11.75	13.43	9.2	5.09	11.89	5.07	9.88	4.76	-45.97	16.47	-15.93
Return on Assets (%)	9.37	7.95	6.56	9.33	9.78	11.24	7.64	4.18	7.37	2.26	4.11	2.11	-18.81	5.99	-5.42
Return on Capital (%)	9.71	8.09	7.43	9.28	9.37	11.01	7.31	4.82	8.41	4.01	6.19	4.03	- -	8.81	- -
Return on Invested Capital (%)	15.62	13.24	12.05	15.21	15.3	17.36	11.21	7.46	10.76	6.62	8.47	4.69	- -	12.25	- -
Gross Margin (%)	49.24	51.72	50.72	53.15	53.77	53.88	53.18	51.91	52.92	58.12	60.32	58.94	57.34	64.61	64.58
EBITDA Margin (%)	18.44	18.19	17.04	19.65	20	19.49	19.54	11.85	19.46	25.11	27.74	20.79	17.01	22.72	26.15
Operating Margin (%)	13.86	13.49	11.44	14.85	15.56	15.7	15.55	7.23	13.82	13.18	13.58	7.34	3.83	17.59	22.5
Incremental Operating Margin (%)	2.16	21.46	1,240.73	86.28	33.21	16.79	11.75	76.06	228.42	9.17	15.88	78.46	27.94	-61.77	58.43
Pretax Margin (%)	11.35	11.09	8.62	12.62	13.58	13.8	15.09	5.9	12.59	5.89	9.06	4.46	-34.16	12.02	-2.17
Profit Margin (%)	8.99	8.22	7.01	9.72	10.16	10.98	7.61	4.81	11.03	4.07	6.68	3.47	-29.77	9.32	-6.86
Net Income to Common Margin (%)	8.99	8.22	7.01	9.72	10.16	10.98	7.61	4.81	11.03	4.07	6.68	3.47	-29.77	9.32	-6.86
Effective Tax Rate (%)	20.77	25.89	19.3	23.46	26	23.01	49.55	18.48	12.42	30.02	25.19	22.37	- -	20.64	- -
Dvd Payout Ratio (%)	39.97	67.1	55.43	52.8	51.1	48.33	69.84	140.3	64.67	163.25	84.75	190.27	-26.11	96.7	-125
Sustainable Growth Rate (%)	7.24	3.27	3.65	5.4	5.75	6.94	2.78	-2.05	4.2	-3.21	1.51	-4.3	-57.97	0.54	-35.84

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	1,581	1,621	1,397	1,798	1,712	1,721	1,849	1,705	4,047	5,099	4,069	4,006	3,496	3,411	3,296
ST Debt	180	224	437	252	165	522	155	10	1	439	245	295	530	30	528
LT Debt	1,401	1,396	960	1,546	1,547	1,199	1,694	1,695	4,046	4,660	3,824	3,711	2,966	3,381	2,768
Total Debt/EBITDA	2	2.18	2.01	2.14	1.92	1.76	1.82	3.14	4.41	3.72	2.28	3.29	4.11	3.63	2.68
Net Debt/EBITDA	1.19	1.04	1.03	1.08	0.83	0.45	0.26	0.96	-0.58	2.71	1.71	2.85	3.43	2.86	2.02
Total Debt/EBIT	2.66	2.94	2.99	2.83	2.47	2.18	2.28	5.15	6.21	7.08	4.67	9.32	18.27	4.69	3.11
Net Debt/EBIT	1.58	1.4	1.53	1.42	1.06	0.56	0.33	1.58	-0.82	5.17	3.49	8.07	15.26	3.69	2.35
EBITDA to Interest Expense	8.88	8.16	6.59	9.03	9.16	10.05	10.36	5.98	9.01	6.82	9.91	7.12	4.57	5.49	7.52
EBITDA-CapEx/Interest Expense	7.76	6.93	5.53	7.81	7.7	8.45	8.99	4.43	7.7	6.2	9.17	6.1	3.44	4.34	6.31
EBIT to Interest Expense	6.67	6.05	4.42	6.82	7.12	8.09	8.25	3.64	6.4	3.58	4.85	2.51	1.03	4.25	6.47
Interest Expense	89	91	106	93	97	97	98	91	102	201	180	171	186	171	163
Common Equity/Total Assets	80.14	79.98	80.35	82.67	83.83	83.54	82.52	81.5	50.42	39.88	43.51	44.98	35.14	37.61	29.97
Long-Term Debt/Equity (%)	98.83	92.64	55.56	102.48	90.79	63.58	92.55	96.61	135.08	157.37	123.88	129.68	272.84	285.3	489.46
Long-Term Debt/Capital (%)	28.64	27.49	19.28	27.72	27.1	19.99	27.26	28.28	47.54	49.17	45	45.16	50.96	58.07	55.51
Long-Term Debt/Total Assets (%)	33.91	32.28	21.8	34.21	32.77	23.54	32.02	32.21	45.69	43.07	38.1	39.92	45.34	53.32	49.85
Total Debt/Equity (%)	111.55	107.52	80.83	119.22	100.45	91.28	101.02	97.17	135.1	172.21	131.81	139.99	321.65	287.81	582.76
Total Debt/Capital (%)	32.33	31.9	28.05	32.25	29.98	28.7	29.75	28.44	47.55	53.8	47.88	48.76	60.07	58.58	66.09
Total Debt/Total Assets (%)	38.28	37.47	31.72	39.8	36.26	33.8	34.94	32.39	45.7	47.13	40.54	43.1	53.45	53.79	59.36
Net Debt to Equity	66.29	51.15	41.33	60.01	43.13	23.27	14.61	29.78	-17.81	125.72	98.53	121.19	268.72	226.68	440.09
Net Debt/Capital (%)	22.11	18.23	16.62	19.33	15.53	9.3	5.77	10.86	-13.57	45.95	40.48	44.93	55.37	52.39	59.11
EBITDA	790	744	696	840	890	978	1,018	543	918	1,372	1,781	1,218	851	940	1,229
EBITDA-CapEx	691	632	584	727	748	824	883	402	785	1,247	1,648	1,044	642	742	1,031
Operating Income (Loss)	594	552	467	635	692	788	810	331	652	720	872	430	191	727	1,058

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	0.68	0.88	0.5	0.83	0.92	0.79	1.26	0.93	3.64	0.57	0.4	0.23	0.26	0.5	0.47
Current Ratio	2.39	2.61	1.82	2.47	2.69	1.99	2.9	2.42	5.37	1.6	1.52	1.37	1.13	1.6	1.38
Quick Ratio	1.78	1.96	1.3	1.85	2.06	1.61	2.39	1.86	4.77	1.15	1.01	0.74	0.77	1.15	1.04
CFO/Avg Current Liab	0.48	0.56	0.35	0.37	0.53	0.61	0.5	0.51	0.52	0.53	0.34	0.16	0.34	0.49	0.55
Common Equity/Total Assets	80.14	79.98	80.35	82.67	83.83	83.54	82.52	81.5	50.42	39.88	43.51	44.98	35.14	37.61	29.97
Long-Term Debt/Equity (%)	98.83	92.64	55.56	102.48	90.79	63.58	92.55	96.61	135.08	157.37	123.88	129.68	272.84	285.3	489.46
Long-Term Debt/Capital (%)	28.64	27.49	19.28	27.72	27.1	19.99	27.26	28.28	47.54	49.17	45	45.16	50.96	58.07	55.51
Long-Term Debt/Total Assets (%)	33.91	32.28	21.8	34.21	32.77	23.54	32.02	32.21	45.69	43.07	38.1	39.92	45.34	53.32	49.85
Total Debt/Equity (%)	111.55	107.52	80.83	119.22	100.45	91.28	101.02	97.17	135.1	172.21	131.81	139.99	321.65	287.81	582.76
Total Debt/Capital (%)	32.33	31.9	28.05	32.25	29.98	28.7	29.75	28.44	47.55	53.8	47.88	48.76	60.07	58.58	66.09
Total Debt/Total Assets (%)	38.28	37.47	31.72	39.8	36.26	33.8	34.94	32.39	45.7	47.13	40.54	43.1	53.45	53.79	59.36
CFO/Total Liabilities	14.6	18.98	15	15.1	18.94	25.49	20.94	18.41	11.14	12.43	11.77	5.8	13.3	16.44	17.91
CFO/CapEx	3.98	4.77	3.58	4.01	4.02	5.28	5.37	4.6	4.89	7.76	6.16	2.14	3.47	4.29	4.5
Altman's Z-Score	4.8	4.62	5.04	5.11	5.39	5.42	5.68	5.11	3.92	3.74	4.29	3.57	3.23	3.93	4.31

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	4.29	3.96	3.84	3.91	3.85	3.96	3.82	3.53	3.63	3.9	4.44	4.45	4.63	4.24	4.75
Days Sales Outstanding	84.99	92.14	94.94	93.37	94.89	92.26	95.47	103.35	100.47	93.57	82.21	82.04	78.85	86.01	76.85
Inventory Turnover	6.23	6.07	6.05	5.82	5.68	6	5.94	5.02	5	5.44	5.38	3.91	4.23	4.83	6.24
Days Inventory Outstanding	58.57	60.1	60.31	62.7	64.26	60.87	61.42	72.65	73.05	67.11	67.88	93.26	86.26	75.58	58.53
Accounts Payable Turnover	16.05	14.24	12.07	9.7	9.26	8.27	7.44	6.49	6.57	5.82	5.38	5.02	4.66	4.12	4.88
Accounts Payable Turnover Days	22.75	25.64	30.23	37.64	39.41	44.14	49.06	56.26	55.57	62.73	67.87	72.69	78.31	88.54	74.84
Cash Conversion Cycle	120.82	126.61	125.02	118.43	119.74	108.99	107.83	119.74	117.95	97.95	82.22	102.61	86.8	73.05	60.54
Inventory to Cash Days	26.42	32.05	34.63	30.67	30.63	31.39	34.05	30.7	27.43	26.46	14.33	-11.22	-7.41	10.43	18.32
Inventories	334	316	349	340	384	388	433	443	446	396	552	677	332	274	260
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	334	316	349	340	384	388	433	443	446	396	552	677	332	274	260

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	4,268	4,669	7,162	7,061	8,420	9,746	11,365	10,248	13,507	12,839	14,046	8,462	7,087	7,794	11,496
- Cash & Cash Equivalents	642	850	682	893	977	1,282	1,581	1,182	4,580	1,376	983	499	545	695	776
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	45	43	40	23	- -	- -	- -	64	61	29	25	27	27
+ Total Debt	1,581	1,621	1,397	1,798	1,712	1,721	1,849	1,705	4,047	5,099	4,069	4,006	3,496	3,411	3,296
Enterprise Value	5,207	5,440	7,921	8,009	9,196	10,208	11,632	10,771	12,974	16,626	17,192	11,999	10,064	10,537	13,937
Total Capital	4,892	5,080	4,979	5,576	5,709	5,997	6,214	5,994	8,512	9,478	8,498	8,217	5,820	5,822	4,987
Total Debt/Capital (%)	32.33	31.9	28.05	32.25	29.98	28.7	29.75	28.44	47.55	53.8	47.88	48.76	60.07	58.58	66.09
Total Debt / EV	0.3	0.3	0.18	0.22	0.19	0.17	0.16	0.16	0.31	0.31	0.24	0.33	0.35	0.32	0.24
EV/Sales	1.22	1.33	1.94	1.87	2.07	2.03	2.23	2.35	2.75	3.04	2.68	2.05	2.01	2.55	2.96
EV/EBITDA	6.59	7.31	11.38	9.53	10.34	10.43	11.43	19.84	14.12	12.11	9.65	9.85	11.83	11.21	11.34
EV/EBIT	8.77	9.86	16.96	12.61	13.29	12.95	14.35	32.53	19.9	23.08	19.71	27.92	52.58	14.49	13.17
EV/Cash Flow to Firm	11.16	9.03	16.29	15.24	14.3	11.44	15.03	14.96	17.48	14.88	18.05	23.73	11.34	10.72	9.93
EV/Free Cash Flow to Firm	9.2	7.62	13.24	12.53	11.71	9.75	12.8	12.52	14.81	13.38	15.85	17.65	9.17	8.92	8.7
Diluted Market Cap	4,359	4,736	7,250	7,142	8,534	9,877	11,546	10,310	13,571	12,867	14,086	8,474	7,097	7,844	11,496
Diluted Enterprise Value	5,299	5,507	8,009	8,090	9,309	10,338	11,813	10,832	13,037	16,654	17,233	12,011	10,074	10,587	14,043
EV per Share	38.91	41.83	60.84	62.37	73.56	81.47	93.03	85.39	101.44	121.13	124.58	86.51	72.51	75.59	99.41
TTM Sales	4,286	4,089	4,082	4,277	4,448	5,020	5,210	4,580	4,720	5,465	6,420	5,857	5,003	4,136	4,701
TTM EBITDA	790	744	696	840	890	978	1,018	543	918	1,372	1,781	1,218	851	940	1,229
TTM Operating Income	594	552	467	635	692	788	810	331	652	720	872	430	191	727	1,058
TTM Cash Flow to Firm	467	602	486	526	643	892	774	720	742	1,117	952	506	888	983	1,403
TTM Free Cash Flow to Firm	566	714	598	639	785	1,047	909	860	876	1,243	1,085	680	1,097	1,181	1,601

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	8.8	7.32	14.13	12.58	11.96	10.16	13.44	13.11	17.25	11.67	14.82	15.49	7.59	7.51	10.53
EV/EBIT	8.77	9.86	16.96	12.61	13.29	12.95	14.35	32.53	19.9	23.08	19.71	27.92	52.58	14.49	13.17
Enterprise Value	5,207	5,440	7,921	8,009	9,196	10,208	11,632	10,771	12,974	16,626	17,192	11,999	10,064	10,537	13,937
Low Price	31.36	31.65	35	47.48	51.42	65.52	78.11	76.84	77.34	41.33	86.05	54.65	42.66	46.09	49
EV/Sales	1.22	1.33	1.94	1.87	2.07	2.03	2.23	2.35	2.75	3.04	2.68	2.05	2.01	2.55	2.96
EV/EBITDA	6.59	7.31	11.38	9.53	10.34	10.43	11.43	19.84	14.12	12.11	9.65	9.85	11.83	11.21	11.34
Price/Earnings	11.07	13.9	25.02	16.98	18.64	17.68	28.66	46.49	25.95	57.7	32.76	41.58	- -	20.21	- -
Price/Earnings Average	14.28	13.94	20.85	16.69	19.43	18.35	30.82	53.46	24.83	50.16	30.92	54.77	-5.41	21.77	-30.48
Price/Earnings High	16.82	15.48	25.09	18.34	23.36	20.12	36.63	62.71	31.17	67.55	33.76	72.06	-6.86	26.56	-37.03
Price/Earnings Low	10.89	12.25	15.92	14.66	14.23	14.89	24.63	43.97	19	25.5	27.7	37.25	-3.98	16.66	-21.31
Price/Book Value	1.29	1.35	2.02	1.89	2.13	2.29	2.6	2.39	3.03	2.98	3.22	2.02	3.08	3.27	6.91
Price/Book Value Average	1.66	1.35	1.69	1.86	2.22	2.38	2.8	2.75	2.9	2.59	3.03	2.67	3.51	3.52	5.9
Price/Book Value High	1.96	1.5	2.03	2.04	2.67	2.61	3.33	3.22	3.63	3.48	3.31	3.51	4.44	4.29	7.17
Price/Book Value Low	1.27	1.19	1.29	1.63	1.62	1.93	2.24	2.26	2.22	1.31	2.72	1.81	2.58	2.69	4.13
Price/Tangible Book Value	8.98	7.58	9.45	11.96	10.14	9.12	10.93	17.83	7.28	-5.68	-9.34	-5.95	-3.98	-4.84	-10.02
Price/Tangible Book Value Average	11.57	7.61	7.88	11.76	10.57	9.47	11.76	20.5	6.97	-4.93	-8.81	-7.83	-4.53	-5.21	-8.56
Price/Tangible Book Value High	13.63	8.44	9.48	12.92	12.71	10.38	13.98	24.05	8.75	-6.65	-9.62	-10.31	-5.74	-6.35	-10.4
Price/Tangible Book Value Low	8.83	6.69	6.02	10.33	7.74	7.68	9.4	16.86	5.33	-2.51	-7.89	-5.33	-3.33	-3.99	-5.98
Price/Sales	1	1.14	1.75	1.65	1.89	1.94	2.18	2.24	2.86	2.35	2.19	1.44	1.42	1.88	2.45
Price/Sales Average	1.28	1.15	1.46	1.62	1.97	2.02	2.35	2.57	2.74	2.04	2.06	1.9	1.61	2.03	2.09
Price/Sales High	1.51	1.27	1.76	1.78	2.37	2.21	2.79	3.02	3.44	2.75	2.25	2.5	2.04	2.48	2.54
Price/Sales Low	0.98	1.01	1.12	1.43	1.45	1.64	1.87	2.12	2.1	1.04	1.85	1.29	1.18	1.55	1.46
Price/Cash Flow	10.77	8.73	17.85	15.54	14.74	11.93	15.69	15.86	20.68	13.15	17.17	22.69	9.77	9.2	12.87
Price/Cash Flow Average	13.89	8.76	14.87	15.28	15.36	12.38	16.87	18.24	19.79	11.43	16.21	29.89	11.11	9.91	11
Price/Cash Flow High	16.36	9.72	17.9	16.79	18.47	13.57	20.06	21.4	24.84	15.39	17.7	39.33	14.08	12.08	13.37
Price/Cash Flow Low	10.6	7.7	11.36	13.42	11.25	10.04	13.48	15	15.15	5.81	14.52	20.33	8.16	7.58	7.69
Price/Free Cash Flow Average	11.34	7.35	11.77	12.37	12.47	10.55	14.45	15.08	16.51	10.15	13.98	20.4	8.63	8.09	9
Price/Free Cash Flow High	13.36	8.15	14.17	13.59	14.99	11.56	17.18	17.68	20.72	13.67	15.27	26.84	10.94	9.86	10.94
Price/Free Cash Flow Low	8.65	6.45	8.99	10.86	9.13	8.56	11.55	12.4	12.63	5.16	12.53	13.87	6.34	6.19	6.29
EV/Sales Average	1.5	1.33	1.65	1.84	2.15	2.11	2.4	2.69	2.63	2.73	2.55	2.51	2.21	2.69	2.63
EV/Sales High	1.73	1.46	1.95	2.01	2.55	2.3	2.84	3.13	3.32	3.44	2.74	3.11	2.64	3.14	3.08
EV/Sales Low	1.2	1.2	1.3	1.65	1.62	1.73	1.93	2.23	1.98	1.73	2.34	1.9	1.78	2.22	2
EV/EBITDA Average	8.15	7.34	9.67	9.39	10.74	10.81	12.27	22.67	13.49	10.89	9.21	12.06	12.97	11.85	10.06
EV/EBITDA High	9.39	8.03	11.41	10.21	12.73	11.81	14.54	26.42	17.09	13.71	9.9	14.95	15.5	13.82	11.78
EV/EBITDA Low	6.5	6.57	7.64	8.38	8.1	8.86	9.86	18.81	10.19	6.89	8.44	9.13	10.46	9.76	7.66
EV/EBIT Average	10.85	9.89	14.4	12.42	13.81	13.43	15.41	37.18	19	20.75	18.81	34.16	57.66	15.31	11.69
EV/EBIT High	12.49	10.82	17	13.5	16.37	14.66	18.26	43.34	24.06	26.12	20.21	42.35	68.91	17.85	13.69
EV/EBIT Low	8.65	8.86	11.38	11.09	10.41	11	12.38	30.85	14.35	13.13	17.22	25.87	46.49	12.6	8.9
Last Price	31.89	35.9	55.01	54.99	67.36	77.79	90.89	81.25	105.61	93.54	101.78	61.01	51.06	55.91	82
High Price	48.43	39.98	55.16	59.42	84.42	88.53	116.2	109.6	126.87	109.5	104.89	105.73	73.58	73.46	85.15
Enterprise Value Average	6,442	5,456	6,726	7,890	9,553	10,581	12,489	12,308	12,393	14,947	16,402	14,684	11,036	11,137	12,372
Enterprise Value High	7,421	5,971	7,941	8,578	11,328	11,553	14,797	14,347	15,693	18,817	17,622	18,202	13,190	12,984	14,484
Enterprise Value Low	5,136	4,888	5,316	7,045	7,203	8,671	10,034	10,214	9,358	9,460	15,022	11,117	8,898	9,168	9,416

Shares Outstanding	129	129	131	125	125	124	124	126	137	137	138	138	139	140	140
Diluted Weighted Avg Shares	137	132	132	130	127	127	127	127	128	138	138	139	139	140	140
Basic Weighted Avg Shares	134	130	130	128	125	125	125	126	128	137	138	139	139	139	140
Revenue per Share	32.02	31.44	31.36	33.31	35.58	40.06	41.67	36.31	36.91	39.82	46.52	42.23	36.05	29.67	33.53
EBITDA per Share	5.91	5.72	5.34	6.54	7.12	7.81	8.14	4.3	7.18	10	12.9	8.78	6.13	6.74	8.77
Operating Income per Share	4.44	4.24	3.59	4.95	5.54	6.29	6.48	2.62	5.1	5.25	6.32	3.1	1.38	5.22	7.55
Basic EPS, GAAP	2.88	2.58	2.2	3.24	3.61	4.4	3.17	1.75	4.07	1.62	3.11	1.47	-10.73	2.77	-2.3
Basic EPS from Cont Ops	2.88	2.58	2.18	3.22	3.57	4.26	3.17	1.75	4.07	1.64	3.15	1.46	-10.72	2.83	-2.27
Diluted EPS, GAAP	2.82	2.55	2.17	3.2	3.57	4.34	3.12	1.74	4.05	1.62	3.1	1.47	-10.71	2.75	-2.3
Diluted EPS from Cont Ops	2.82	2.55	2.15	3.18	3.53	4.2	3.12	1.74	4.05	1.64	3.15	1.46	-10.7	2.81	-2.27
Dividend per Share	1.15	1.73	1.2	1.69	1.81	1.99	2.22	2.45	2.63	2.72	2.71	2.78	2.8	2.8	2.8
Cash Flow per Share	2.96	4.11	3.08	3.54	4.57	6.52	5.79	5.12	5.11	7.11	5.93	2.69	5.23	6.08	6.37
Free Cash Flow per Basic Share	2.22	3.25	2.22	2.66	3.43	5.29	4.71	4.01	4.06	6.2	4.97	1.43	3.72	4.66	4.96
Cash & Equivalents per Share	4.8	6.53	5.24	6.96	7.81	10.23	12.65	9.37	35.81	10.03	7.13	3.59	3.93	4.98	6.29
Book Value per Share	24.74	26.6	27.17	29.09	31.66	33.95	34.91	34.01	34.91	31.43	31.65	30.15	16.56	17.1	11.87
Tangible Book Value per Share	3.55	4.73	5.82	4.6	6.64	8.53	8.31	4.56	14.5	-16.48	-10.9	-10.26	-12.82	-11.56	-8.19

Hasbro, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)