Spectrum Brands Holdings, Inc. Financial Ratios — SPB 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	41.73	62.7	19.81	146.52	5.85	4.55
Return on Assets (%)	0.29	0.37	-0.17	-0.04	-1.71	-0.58	0.31	3.52	7.58	1.89	3.63	1.29	32.65	2.74	2.77
Return on Capital (%)	4.94	- -	-7.78	-1.45	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.86	- -
Return on Invested Capital (%)	0.03	- -	-8.81	0.86	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.66	- -
Gross Margin (%)	40.82	52.31	50.58	37.95	35.82	41.03	36.06	35.03	33.5	33.49	34.51	31.62	31.67	37.43	36.74
EBITDA Margin (%)	9.48	15.13	20.82	12.68	7.36	17	13.65	12.37	9.23	6.64	7.14	3	4.34	8.69	8.8
Operating Margin (%)	6.79	9.14	14.35	9.27	3.77	13.04	9.67	9.1	3.2	2.27	3.24	-0.17	1.22	5.26	5.32
Incremental Operating Margin (%)	7.33	17.29	36.33	40.29	-210.24	-12.66	-5.64	-11.55	19.69	-10.7	9.97	- -	-19.09	266.96	4.26
Pretax Margin (%)	1.46	0.57	2.13	2.24	-3.79	0.3	-0.75	-0.94	-14.48	-0.96	-0.37	-2.88	-9.94	5.52	3.1
Profit Margin (%)	1	2	-0.83	-0.22	-11.71	-6.54	2.86	20.17	20.21	3.73	6.32	2.29	61.72	4.21	3.56
Net Income to Common Margin (%)	0.43	0.67	-1.7	-1.81	-11.71	-6.54	2.86	20.17	20.21	3.73	6.32	2.29	61.72	4.21	3.56
Effective Tax Rate (%)	99.77	- -	158.33	86.15	- -	- -	- -	- -	- -	- -	- -	- -	- -	39.3	- -
Dvd Payout Ratio (%)	36.46	-38.59	10.67	-85.23	- -	- -	- -	70.51	-28.41	-145.45	467.32	-90.38	-28.5	50.96	47.86
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	102.43	-230.3	37.71	188.28	2.87	2.37

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Total Debt	2,144	2,167	4,896	5,158	5,985	5,526	5,705	4,651	2,351	2,469	2,551	3,213	1,651	679	654
ST Debt	111	16	103	97	45	258	161	27	137	14	12	12	9	41	44
LT Debt	2,033	2,151	4,793	5,061	5,940	5,268	5,544	4,624	2,214	2,455	2,539	3,200	1,642	638	611
Total Debt/EBITDA	6.5	3.2	4.24	8.78	17.09	10.7	11.28	9.87	10.42	14.17	11.91	34.18	13.03	2.64	2.65
Net Debt/EBITDA	5.53	1.03	2.6	6.53	15.21	9.8	10.75	8.7	7.64	10.24	10.83	30.99	6.33	0.74	1.8
Total Debt/EBIT	9.08	5.29	6.15	12.01	33.41	13.95	15.91	13.42	29.99	41.43	26.27	-606.19	46.51	4.36	4.38
Net Debt/EBIT	7.72	1.7	3.77	8.94	29.72	12.77	15.16	11.82	21.99	29.94	23.88	-549.64	22.58	1.23	2.98
EBITDA to Interest Expense	1.32	2.7	2.25	1.97	0.86	1.54	1.63	1.79	1.42	1.86	1.84	0.95	1.09	4.41	8.24
EBITDA-CapEx/Interest Expense	1.32	2.7	2.25	1.97	0.86	1.36	1.37	1.5	1.17	1.39	1.46	0.3	0.58	3.65	6.97
EBIT to Interest Expense	0.95	1.63	1.55	1.44	0.44	1.18	1.15	1.31	0.49	0.64	0.83	-0.05	0.31	2.66	4.98
Interest Expense	249	251	512	299	408	334	310	264	158	94	116	99	116	58	30
Common Equity/Total Assets	-0.57	-0.38	-0.68	-0.91	-2.37	-3.07	-2.58	-2.3	4.28	4.79	6.75	6.28	39.87	56.46	65.68
Long-Term Debt/Equity (%)	148.82	112.12	327.65	224.24	374	289.89	284.74	290.91	128.08	173.41	171.66	252.19	65.22	29.81	31.98
Long-Term Debt/Capital (%)	81.72	76.51	88.06	88.81	96.5	92.82	92.86	103.22	85.71	90.21	87	89.37	43.82	22.4	21.25
Long-Term Debt/Total Assets (%)	8.62	8.53	17.17	16.81	16.95	15.69	15.46	59.29	42.21	48.07	47.54	55.41	31.24	16.62	18.07
Total Debt/Equity (%)	156.95	112.98	334.68	228.52	376.84	304.08	293.04	292.6	136	174.4	172.47	253.16	65.56	31.71	34.26
Total Debt/Capital (%)	86.18	77.1	89.95	90.51	97.23	97.37	95.56	103.82	91.01	90.72	87.41	89.71	44.05	23.83	22.76
Total Debt/Total Assets (%)	9.09	8.6	17.54	17.14	17.08	16.46	15.91	59.64	44.82	48.34	47.76	55.63	31.4	17.67	19.36
Net Debt to Equity	133.43	36.3	204.83	170.08	335.21	278.48	279.16	257.84	99.73	126.02	156.75	229.54	31.83	8.96	23.27
Net Debt/Capital (%)	84.13	51.96	84.56	87.65	96.9	97.14	95.35	104.36	88.13	81.46	84.91	87.28	26.77	7.74	16.15
EBITDA	330	678	1,154	588	350	517	506	471	226	174	214	94	127	258	247
EBITDA-CapEx	330	678	1,154	588	350	456	424	395	185	130	170	30	68	214	209
Operating Income (Loss)	236	410	796	430	179	396	358	347	78	60	97	-5	36	156	149

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Cash Ratio	1.01	23.3	15.73	17.08	17	0.37	0.01	0.39	0.55	0.56	0.16	0.21	2.43	0.54	0.24
Current Ratio	2.48	24.42	16.85	18.16	3.4	1.41	1.09	2.78	1.46	1.83	2.5	2.72	3.83	2.3	2.26
Quick Ratio	1.61	23.84	16.28	17.6	19.1	0.81	0.02	0.64	0.93	0.93	0.43	0.49	3.16	1.56	1.33
CFO/Avg Current Liab	0.46	0.87	0.55	0.63	0.28	0.78	0.06	0.02	- -	0.28	0.27	-0.05	-0.42	0.22	0.34
Common Equity/Total Assets	-0.57	-0.38	-0.68	-0.91	-2.37	-3.07	-2.58	-2.3	4.28	4.79	6.75	6.28	39.87	56.46	65.68
Long-Term Debt/Equity (%)	148.82	112.12	327.65	224.24	374	289.89	284.74	290.91	128.08	173.41	171.66	252.19	65.22	29.81	31.98
Long-Term Debt/Capital (%)	81.72	76.51	88.06	88.81	96.5	92.82	92.86	103.22	85.71	90.21	87	89.37	43.82	22.4	21.25
Long-Term Debt/Total Assets (%)	8.62	8.53	17.17	16.81	16.95	15.69	15.46	59.29	42.21	48.07	47.54	55.41	31.24	16.62	18.07
Total Debt/Equity (%)	156.95	112.98	334.68	228.52	376.84	304.08	293.04	292.6	136	174.4	172.47	253.16	65.56	31.71	34.26
Total Debt/Capital (%)	86.18	77.1	89.95	90.51	97.23	97.37	95.56	103.82	91.01	90.72	87.41	89.71	44.05	23.83	22.76
Total Debt/Total Assets (%)	9.09	8.6	17.54	17.14	17.08	16.46	15.91	59.64	44.82	48.34	47.76	55.63	31.4	17.67	19.36
CFO/Total Liabilities	0.69	2.67	1.97	2.53	0.95	2.88	2.48	5.68	0.03	7.86	7.47	-1.19	-14.95	9.56	13.85
CFO/CapEx	- -	- -	- -	- -	- -	14.97	10.27	4.64	0.03	6.58	6.61	-0.84	-6.94	3.7	5.32
Altman's Z-Score	0.27	1.24	1.26	1.16	0.29	0.18	0.26	1.91	1.97	1.61	2.45	1.89	3.24	4.83	5.12

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Accounts Receivable Turnover	17.64	12.28	13.3	9.68	9.92	6.19	9.9	13.06	7.26	7.99	10.94	12.64	8.06	5.33	4.86
Days Sales Outstanding	20.69	29.72	27.43	37.72	36.81	58.95	36.86	27.94	50.27	45.69	33.37	28.89	45.3	68.5	75.18
Inventory Turnover	9.47	4.82	5.05	4.54	4.31	2.36	3.83	4.58	2.87	4.02	4.46	3.19	3.21	4.01	3.91
Days Inventory Outstanding	38.54	75.78	72.32	80.48	84.7	154.97	95.24	79.65	126.99	90.73	81.92	114.45	113.77	91.01	93.27
Accounts Payable Turnover	15.05	6.58	6.82	5.4	5.51	2.91	4.45	5.35	3.06	3.7	5.88	5.61	3.95	4.67	5.17
Accounts Payable Turnover Days	24.26	55.44	53.52	67.6	66.21	125.58	81.94	68.24	119.42	98.75	62.09	65.09	92.49	78.15	70.57
Cash Conversion Cycle	34.97	50.06	46.23	50.6	55.31	88.34	50.17	39.35	57.83	37.67	53.2	78.25	66.59	81.36	97.87
Inventory to Cash Days	-17.85	-46.06	-44.89	-42.76	-47.89	-96.02	-58.38	-51.71	-76.73	-45.03	-48.55	-85.57	-68.47	-22.51	-18.09
Inventories	435	453	633	635	781	741	496	584	548	319	563	781	463	462	446
Raw Materials	60	58	97	104	132	128	96	70	66	42	66	72	56	47	46
Work In Process	25	23	41	35	38	44	36	35	46	7	8	10	6	6	5
Finished Goods	349	371	495	496	610	570	365	478	436	270	488	698	401	410	395
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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Market Capitalization	702	1,168	1,449	2,125	2,310	3,103	3,103	2,757	2,673	2,555	4,085	1,596	3,095	2,883	1,350
- Cash & Cash Equivalents	321	1,471	1,900	1,319	661	465	270	552	627	532	188	244	754	369	124
+ Preferred Equity and Hybrid Capital	- -	319	329	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	478	421	409	815	1,001	1,179	1,189	8	8	8	7	6	1	1	- -
+ Total Debt	2,144	2,167	4,896	5,158	5,985	5,526	5,705	4,651	2,351	2,469	2,551	3,213	1,651	679	654
Enterprise Value	2,651	-13,879	-10,469	-11,201	-9,529	9,342	9,727	6,864	4,405	4,501	6,455	4,571	2,889	3,194	1,881
Total Capital	2,488	2,811	5,443	5,699	6,155	5,675	5,970	4,480	2,584	2,722	2,918	3,581	3,748	2,849	2,874
Total Debt/Capital (%)	86.18	77.1	89.95	90.51	97.23	97.37	95.56	103.82	91.01	90.72	87.41	89.71	44.05	23.83	22.76
Total Debt / EV	0.81	-0.16	-0.47	-0.46	-0.63	0.59	0.59	0.68	0.53	0.55	0.4	0.7	0.57	0.21	0.35
EV/Sales	0.76	- -	- -	- -	- -	3.07	2.62	1.8	1.8	1.72	2.15	1.46	0.99	1.08	0.67
EV/EBITDA	8.04	- -	- -	- -	- -	18.08	19.23	14.56	19.52	25.84	30.15	48.63	22.81	12.39	7.6
EV/EBIT	11.23	- -	- -	- -	- -	23.58	27.13	19.8	56.19	75.52	66.48	- -	81.39	20.49	12.6
EV/Cash Flow to Firm	17.25	- -	- -	- -	- -	2.77	9.54	- -	32.33	9.26	50.5	147.65	- -	16.12	7.9
EV/Free Cash Flow to Firm	17.25	- -	- -	- -	- -	2.72	8.83	- -	24.94	8.49	37.66	48.14	- -	13.19	6.8
Diluted Market Cap	798	1,172	1,449	2,125	2,310	3,103	3,103	2,765	2,673	2,566	4,133	1,596	3,095	2,902	1,361
Diluted Enterprise Value	3,098	2,609	5,184	6,779	8,635	9,342	9,727	6,872	4,405	4,512	6,503	4,571	3,993	3,213	1,891
EV per Share	118.79	- -	- -	- -	- -	293.16	303.42	186.02	86.89	100.69	151.17	111.77	73.15	105.4	73.18
TTM Sales	3,478	4,481	5,543	4,635	4,754	3,038	3,706	3,809	2,446	2,622	2,998	3,132	2,919	2,964	2,809
TTM EBITDA	330	678	1,154	588	350	517	506	471	226	174	214	94	127	258	247
TTM Operating Income	236	410	796	430	179	396	358	347	78	60	97	-5	36	156	149
TTM Cash Flow to Firm	154	1,716	224	745	814	3,371	1,019	-2,805	136	486	128	31	-316	198	238
TTM Free Cash Flow to Firm	154	1,716	224	745	814	3,432	1,101	-2,729	177	530	171	95	-257	242	276

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Price/Free Cash Flow	5.21	1.88	2.78	3.02	7.29	3.18	3.37	6.45	64.41	7.67	12.45	156.5	-8.82	14.05	5.62
EV/EBIT	11.23	- -	- -	- -	- -	23.58	27.13	19.8	56.19	75.52	66.48	- -	81.39	20.49	12.6
Enterprise Value	2,651	-13,879	-10,469	-11,201	-9,529	9,342	9,727	6,864	4,405	4,501	6,455	4,571	2,889	3,194	1,881
Low Price	24.87	17.05	45.08	60.22	69.21	63.78	87.26	58.42	40.54	19.59	55.98	38.93	39.08	65.27	50.73
EV/Sales	0.76	- -	- -	- -	- -	3.07	2.62	1.8	1.8	1.72	2.15	1.46	0.99	1.08	0.67
EV/EBITDA	8.04	- -	- -	- -	- -	18.08	19.23	14.56	19.52	25.84	30.15	48.63	22.81	12.39	7.6
Price/Earnings	46.9	39.06	- -	- -	- -	- -	29.28	3.59	5.41	26.13	21.55	22.3	1.72	23.1	13.51
Price/Earnings Average	50.47	27.4	-12.7	-22.87	-4.56	-13.47	31.77	4.45	5.71	23.78	18.02	48.58	1.45	20.18	18.26
Price/Earnings High	61.06	50.27	-15.82	-25.87	-5.21	-16.29	37.83	5.72	7.73	29.58	22.03	61.25	1.87	23.49	24.86
Price/Earnings Low	37.1	12.74	-10.79	-18.75	-3.95	-10.22	26.39	2.81	4.16	8.95	12.61	22.24	0.86	15.85	13.05
Price/Book Value	-5.24	-12.06	-7.59	-7.75	-2.78	-3.01	-3.36	-15.35	11.92	10.45	11.33	4.4	1.48	1.33	0.61
Price/Book Value Average	-5.64	-8.46	-6.26	-6.99	-3.05	-2.6	-3.64	-19.04	12.59	9.51	9.48	9.59	1.24	1.16	0.82
Price/Book Value High	-6.82	-15.53	-7.8	-7.91	-3.49	-3.14	-4.34	-24.45	17.03	11.84	11.59	12.09	1.61	1.35	1.12
Price/Book Value Low	-4.14	-3.93	-5.32	-5.73	-2.64	-1.97	-3.03	-12	9.16	3.58	6.63	4.39	0.74	0.91	0.59
Price/Tangible Book Value	-0.76	-1.08	-0.47	-1.09	-0.68	-1.02	-1.6	-1.83	-2.42	-9.9	-6.9	-1.8	5.13	10.07	12.82
Price/Tangible Book Value Average	-0.81	-0.76	-0.39	-0.98	-0.75	-0.88	-1.73	-2.27	-2.55	-9.01	-5.77	-3.92	4.32	8.79	17.32
Price/Tangible Book Value High	-0.98	-1.39	-0.48	-1.11	-0.86	-1.07	-2.06	-2.91	-3.45	-11.21	-7.05	-4.95	5.58	10.23	23.58
Price/Tangible Book Value Low	-0.6	-0.35	-0.33	-0.81	-0.65	-0.67	-1.44	-1.43	-1.86	-3.39	-4.04	-1.8	2.56	6.91	12.38
Price/Sales	0.2	0.26	0.26	0.46	0.49	1.02	0.84	0.72	1.09	0.97	1.36	0.51	1.06	0.97	0.48
Price/Sales Average	0.22	0.18	0.22	0.41	0.53	0.88	0.91	0.9	1.15	0.89	1.14	1.11	0.89	0.85	0.65
Price/Sales High	0.26	0.34	0.27	0.47	0.61	1.07	1.08	1.15	1.56	1.1	1.39	1.4	1.15	0.99	0.88
Price/Sales Low	0.16	0.09	0.18	0.34	0.46	0.67	0.75	0.57	0.84	0.33	0.8	0.51	0.53	0.67	0.46
Price/Cash Flow	4.58	1.88	2.78	3.02	7.29	3.4	3.69	7.82	2,429.91	8.8	14.16	-29.67	-7.55	17.73	6.63
Price/Cash Flow Average	4.93	1.32	2.29	2.72	8.01	2.93	4.01	9.7	2,567.92	8.01	11.85	-64.65	-6.36	15.49	8.96
Price/Cash Flow High	5.97	2.41	2.85	3.08	9.16	3.55	4.77	12.46	3,473.41	9.97	14.48	-81.51	-8.22	18.03	12.2
Price/Cash Flow Low	3.63	0.61	1.95	2.23	6.94	2.23	3.33	6.12	1,868.53	3.02	8.29	-29.6	-3.77	12.16	6.4
Price/Free Cash Flow Average	5.61	1.32	2.29	2.72	8.01	2.75	3.65	8	68.07	6.99	10.41	341	-7.43	12.27	7.6
Price/Free Cash Flow High	6.79	2.42	2.85	3.08	9.16	3.32	4.35	10.28	92.07	8.69	12.73	429.93	-9.6	14.28	10.35
Price/Free Cash Flow Low	4.12	0.61	1.95	2.23	6.94	2.09	3.03	5.05	49.53	2.63	7.28	156.1	-4.4	9.64	5.43
EV/Sales Average	0.88	0.5	0.89	1.42	1.86	2.94	2.7	1.98	1.86	1.63	1.93	2.06	1.2	0.95	0.84
EV/Sales High	0.92	0.66	0.94	1.47	1.94	3.12	2.87	2.23	2.27	1.85	2.18	2.35	1.46	1.09	1.07
EV/Sales Low	0.82	0.41	0.86	1.34	1.79	2.72	2.54	1.64	1.55	1.08	1.59	1.46	0.84	0.77	0.65
EV/EBITDA Average	9.26	3.33	4.27	11.18	25.32	17.26	19.75	15.97	20.19	24.52	27.03	68.65	27.64	10.98	9.52
EV/EBITDA High	9.74	4.34	4.53	11.61	26.35	18.35	21.02	18.03	24.6	27.78	30.58	78.3	33.66	12.58	12.19
EV/EBITDA Low	8.66	2.68	4.12	10.6	24.34	16.01	18.63	13.29	16.78	16.2	22.23	48.59	19.27	8.88	7.42
EV/EBIT Average	12.94	5.51	6.2	15.3	49.49	22.51	27.87	21.71	58.12	71.66	59.6	-1,217.59	98.66	18.15	15.77
EV/EBIT High	13.61	7.18	6.57	15.89	51.51	23.92	29.66	24.51	70.83	81.19	67.43	-1,388.74	120.15	20.8	20.19
EV/EBIT Low	12.09	4.44	5.97	14.5	47.59	20.88	26.28	18.06	48.31	47.34	49.03	-861.74	68.78	14.68	12.29
Last Price	31.44	52.28	64.31	81.36	72.74	97.36	96.8	74.72	52.72	57.16	95.67	39.03	78.35	95.14	52.53
High Price	40.93	67.28	66.11	83.1	91.35	101.64	125.08	119	75.36	64.72	97.83	107.22	85.25	96.74	96.62
Enterprise Value Average	3,055	2,256	4,931	6,573	8,863	8,918	9,991	7,526	4,557	4,271	5,787	6,453	3,503	2,829	2,355
Enterprise Value High	3,214	2,940	5,225	6,825	9,226	9,479	10,634	8,498	5,553	4,839	6,547	7,360	4,265	3,242	3,014
Enterprise Value Low	2,855	1,818	4,751	6,227	8,523	8,272	9,421	6,263	3,788	2,821	4,760	4,567	2,442	2,289	1,834

Shares Outstanding	22	22	23	32	32	32	32	53	49	43	42	41	35	28	24
Diluted Weighted Avg Shares	25	22	23	26	32	32	32	37	51	45	43	41	40	30	26
Basic Weighted Avg Shares	22	22	23	26	32	32	32	37	51	45	43	41	40	30	26
Revenue per Share	155.82	200.58	245.96	177.44	149.67	95.34	115.62	103.22	48.25	58.66	70.21	76.59	73.89	97.82	109.3
EBITDA per Share	14.78	30.34	51.22	22.5	11.02	16.21	15.78	12.77	4.45	3.9	5.01	2.3	3.21	8.5	9.62
Operating Income per Share	10.58	18.33	35.3	16.44	5.64	12.43	11.18	9.4	1.55	1.33	2.27	-0.13	0.9	5.15	5.81
Basic EPS, GAAP	0.67	1.34	-4.18	-3.21	-17.53	-6.24	3.31	20.82	9.75	2.19	4.44	1.75	45.61	4.12	3.89
Basic EPS from Cont Ops	0.01	4.96	-3.06	0.55	-6.92	2.12	-0.5	11.57	-5.96	-1.17	0.36	-1.88	-5.92	3.28	3.9
Diluted EPS, GAAP	0.59	1.33	-4.18	-3.21	-17.53	-6.24	3.31	20.76	9.75	2.18	4.39	1.75	45.61	4.09	3.86
Diluted EPS from Cont Ops	- -	4.94	-3.06	0.55	-6.92	2.12	-0.5	11.54	-5.96	-1.17	0.35	-1.88	-5.92	3.26	3.87
Dividend per Share	- -	1.42	1.48	1.09	- -	- -	- -	10.14	1.69	1.68	1.67	1.68	1.68	1.67	1.88
Cash Flow per Share	6.86	27.87	23.17	26.96	9.97	28.66	26.21	9.55	0.02	6.49	6.75	-1.32	-10.37	5.37	7.92
Free Cash Flow per Basic Share	6.86	27.87	23.17	26.96	9.97	26.74	23.66	7.5	-0.78	5.51	5.73	-2.88	-11.87	3.91	6.43
Cash & Equivalents per Share	30.11	803.74	778.79	738.87	592.7	14.6	8.43	14.97	12.37	11.89	4.4	5.96	47.02	12.17	4.81
Book Value per Share	-6	-4.33	-8.47	-10.5	-26.17	-32.32	-28.82	-4.87	4.42	5.47	8.44	8.87	53.08	71.6	86.37
Tangible Book Value per Share	-41.6	-48.52	-136.32	-74.71	-106.4	-95.2	-60.58	-40.84	-21.82	-5.77	-13.87	-21.67	15.28	9.45	4.1

Spectrum Brands Holdings, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)