Fortune Brands Innovations, Inc. Financial Ratios — 2FB

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 (%)	- -	5.27	9.13	6.44	13.37	17.17	19.05	16.31	18.76	21.26	26.45	26.66	18.47	20.02	12.42
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 (%)	- -	4.75	8.16	5.53	10.24	12.08	12.89	10.29	10.86	12.05	14.73	14.59	9.95	10.96	7.38
Return on Invested Capital (%)	- -	4.37	7.6	9.44	9.98	11.68	12.76	9.89	11.19	8.54	10.87	11.59	9.62	11.09	7.3
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 (%)	2.88	7.8	11.16	12.51	13.35	14.87	15.38	13.58	14.77	20.19	20.83	20.45	16.94	20.21	15.92
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 (%)	- -	- -	32.68	20.48	18.06	33.05	19.87	- -	12.31	6.09	19.94	15.49	137.29	- -	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 (%)	- -	5.27	6.96	4.63	9.48	13.08	14.63	11.49	13.4	13.85	19.69	19.47	13.15	14.94	7.41

Credit (USD)

Credit Ratios 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	4.28	1.33	0.86	1.33	1.91	1.93	1.85	3.13	2.73	3.71	2.82	2.87	3.59	3	3.92
Net Debt/EBITDA	3.02	-0.04	0.28	0.95	1.52	1.59	1.46	2.78	2.11	2.94	2.28	2.1	2.94	2.46	3.21
Total Debt/EBIT	-26.32	2.27	1.1	1.66	2.36	2.31	2.21	3.92	3.33	4.78	3.48	3.58	4.58	3.79	5.4
Net Debt/EBIT	-18.58	-0.07	0.35	1.18	1.88	1.91	1.74	3.48	2.57	3.79	2.82	2.62	3.75	3.11	4.42
EBITDA to Interest Expense	2.95	28.76	57.42	48.3	19.16	15.1	16.45	10	9.04	8.73	11.86	8.1	6.73	7.73	6.17
EBITDA-CapEx/Interest Expense	2.95	28.76	57.42	48.3	19.16	15.1	16.45	10	9.04	8.73	11.86	8.1	6.73	7.73	6.17
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	33	9	7	10	32	49	49	75	94	84	84	119	117	121	115
Common Equity/Total Assets	58.3	61.47	63.41	55.75	50.27	46.05	47.17	36.52	38.57	37.72	38.62	34.09	34.93	36.91	36.63
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 (%)	15.36	10.98	11.63	21.95	32.26	37.72	36.69	40.08	40.5	49.43	41.11	44.68	55.09	44	53.86
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 (%)	16.2	12.01	11.83	22.84	32.28	37.72	36.69	51.71	48.91	49.43	47.91	57.02	55.09	53.57	53.86
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 (%)	12	-0.44	4.14	17.44	27.51	33.3	31.29	48.72	41.16	42.47	41.85	48.2	48.6	47.4	46.42
EBITDA	96	245	413	502	611	741	813	745	851	731	1,000	966	784	932	711
EBITDA-CapEx	96	245	413	502	611	741	813	745	851	731	1,000	966	784	932	711
Operating Income (Loss)	82	161	347	411	513	647	706	688	723	592	828	815	683	742	621

Liquidity (USD)

Liquidity Ratios 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	58.3	61.47	63.41	55.75	50.27	46.05	47.17	36.52	38.57	37.72	38.62	34.09	34.93	36.91	36.63
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 (%)	15.36	10.98	11.63	21.95	32.26	37.72	36.69	40.08	40.5	49.43	41.11	44.68	55.09	44	53.86
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 (%)	16.2	12.01	11.83	22.84	32.28	37.72	36.69	51.71	48.91	49.43	47.91	57.02	55.09	53.57	53.86
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	- -	- -	- -	- -	- -	5.69	6.04	4.54	4.95	4.09	3.85	4.47	4.85	4.8	4.53

Working Capital (USD)

Working Capital Ratios 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	617
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value 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	- -	- -	- -	- -	- -	7,302	9,226	4,658	8,067	10,383	12,688	7,335	9,689	8,495	6,061
- Cash & Cash Equivalents	121	336	241	192	239	252	323	263	388	419	426	643	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	- -	- -	- -	- -	- -	8,483	10,412	6,731	10,005	12,677	15,081	9,461	12,136	10,909	8,585
Total Capital	2,535	2,710	3,009	2,933	3,623	3,794	4,109	4,514	4,752	5,488	5,883	4,856	5,107	5,217	5,177
Total Debt/Capital (%)	16.2	12.01	11.83	22.84	32.28	37.72	36.69	51.71	48.91	49.43	47.91	57.02	55.09	53.57	53.86
Total Debt / EV	- -	- -	- -	- -	- -	0.17	0.14	0.35	0.23	0.21	0.19	0.29	0.23	0.26	0.32
EV/Sales	- -	- -	- -	- -	- -	1.7	1.97	1.23	1.74	3.5	3.14	2	2.62	2.37	1.92
EV/EBITDA	- -	- -	- -	- -	- -	11.44	12.81	9.04	11.75	17.34	15.08	9.8	15.49	11.71	12.08
EV/EBIT	- -	- -	- -	- -	- -	13.71	15.26	11.31	14.32	22.33	18.59	12.22	19.74	14.78	16.63
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	12.38	16.34	10.23	14.13	14.23	20.01	14.28	10.58	14.32	15.23
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	12.38	16.34	10.23	14.13	14.23	20.01	14.28	10.58	14.32	15.23
Diluted Market Cap	- -	- -	- -	- -	- -	7,511	9,462	4,854	8,168	10,499	13,104	7,522	9,797	8,636	6,123
Diluted Enterprise Value	- -	- -	- -	- -	- -	8,692	10,648	6,927	10,105	12,792	15,497	9,648	12,244	11,050	8,648
EV per Share	- -	- -	- -	- -	- -	55.29	68.54	47.91	71.69	91.43	111.66	73.89	96.1	88.23	71.57
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	96	245	413	502	611	741	813	745	851	731	1,000	966	784	932	711
TTM Operating Income	82	161	347	411	513	647	706	688	723	592	828	815	683	742	621
TTM Cash Flow to Firm	- -	290	303	273	450	685	637	658	708	891	754	663	1,147	762	564
TTM Free Cash Flow to Firm	- -	290	303	273	450	685	637	658	708	891	754	663	1,147	762	564

Multiples (USD)

Valuation Multiples 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	- -	- -	- -	- -	- -	11.55	15.76	8.04	12.82	12.72	19.03	13.28	9.28	12.93	12.79
EV/EBIT	- -	- -	- -	- -	- -	13.71	15.26	11.31	14.32	22.33	18.59	12.22	19.74	14.78	16.63
Enterprise Value	- -	- -	- -	- -	- -	8,483	10,412	6,731	10,005	12,677	15,081	9,461	12,136	10,909	8,585
Low Price	- -	- -	- -	- -	- -	45.92	46.51	32.2	32.69	29.72	72.01	46.99	54.93	62.27	44.22
EV/Sales	- -	- -	- -	- -	- -	1.7	1.97	1.23	1.74	3.5	3.14	2	2.62	2.37	1.92
EV/EBITDA	- -	- -	- -	- -	- -	11.44	12.81	9.04	11.75	17.34	15.08	9.8	15.49	11.71	12.08
Price/Earnings	- -	- -	- -	- -	- -	17.67	19.52	11.96	18.68	18.77	16.43	10.68	23.95	18	20.28
Price/Earnings Average	- -	- -	- -	- -	- -	18.84	17.76	17.59	14.99	15.45	14.98	11.61	20.14	20.08	22.57
Price/Earnings High	- -	- -	- -	- -	- -	21	19.72	23.29	18.85	20.04	17.25	17.58	24.73	23.48	30.11
Price/Earnings Low	- -	- -	- -	- -	- -	17.05	14.95	11.61	10.56	7.45	12.59	8.76	17.15	16.31	17.75
Price/Book Value	- -	- -	- -	- -	- -	3.09	3.55	2.14	3.32	3.74	4.14	3.51	4.22	3.51	2.54
Price/Book Value Average	- -	- -	- -	- -	- -	3.3	3.23	3.15	2.67	3.08	3.77	3.82	3.55	3.91	2.82
Price/Book Value High	- -	- -	- -	- -	- -	3.67	3.58	4.17	3.36	3.99	4.35	5.79	4.36	4.58	3.77
Price/Book Value Low	- -	- -	- -	- -	- -	2.98	2.72	2.08	1.88	1.48	3.17	2.88	3.02	3.18	2.22
Price/Tangible Book Value	- -	- -	- -	- -	- -	-12.6	-19.43	-4.05	-9.69	-9.99	22.75	-13.23	-10.01	-9.8	-7.13
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	-13.44	-17.68	-5.97	-7.78	-8.22	20.74	-14.38	-8.42	-10.93	-7.94
Price/Tangible Book Value High	- -	- -	- -	- -	- -	-14.98	-19.62	-7.9	-9.78	-10.66	23.88	-21.77	-10.33	-12.78	-10.59
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	-12.16	-14.88	-3.94	-5.48	-3.96	17.44	-10.85	-7.17	-8.88	-6.24
Price/Sales	- -	- -	- -	- -	- -	1.46	1.75	0.85	1.4	2.87	2.64	1.55	2.09	1.84	1.36
Price/Sales Average	- -	- -	- -	- -	- -	1.56	1.59	1.25	1.12	2.36	2.41	1.69	1.76	2.06	1.51
Price/Sales High	- -	- -	- -	- -	- -	1.74	1.76	1.65	1.41	3.06	2.77	2.56	2.16	2.4	2.02
Price/Sales Low	- -	- -	- -	- -	- -	1.41	1.34	0.82	0.79	1.14	2.03	1.27	1.5	1.67	1.19
Price/Cash Flow	- -	- -	- -	- -	- -	11.22	15.37	7.71	12.66	12.58	18.42	12.95	9.18	12.72	12.66
Price/Cash Flow Average	- -	- -	- -	- -	- -	11.97	13.99	11.35	10.16	10.35	16.8	14.08	7.72	14.19	14.09
Price/Cash Flow High	- -	- -	- -	- -	- -	13.34	15.52	15.03	12.78	13.43	19.34	21.32	9.47	16.6	18.8
Price/Cash Flow Low	- -	- -	- -	- -	- -	10.83	11.77	7.49	7.16	4.99	14.12	10.62	6.57	11.53	11.08
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	12.31	14.34	11.82	10.29	10.46	17.35	14.44	7.8	14.43	14.24
Price/Free Cash Flow High	- -	- -	- -	- -	- -	13.72	15.92	15.66	12.94	13.58	19.98	21.86	9.58	16.87	18.99
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	11.14	12.07	7.8	7.25	5.05	14.59	10.89	6.64	11.72	11.2
EV/Sales Average	- -	- -	- -	- -	- -	1.8	1.81	1.63	1.46	2.99	2.91	2.14	2.29	2.58	2.08
EV/Sales High	- -	- -	- -	- -	- -	1.98	1.99	2.03	1.75	3.69	3.27	3.01	2.69	2.93	2.58
EV/Sales Low	- -	- -	- -	- -	- -	1.65	1.56	1.2	1.13	1.77	2.52	1.72	2.03	2.19	1.75
EV/EBITDA Average	- -	- -	- -	- -	- -	12.1	11.79	11.99	9.88	14.82	13.96	10.46	13.52	12.76	13.05
EV/EBITDA High	- -	- -	- -	- -	- -	13.3	12.92	14.97	11.84	18.3	15.71	14.7	15.89	14.49	16.22
EV/EBITDA Low	- -	- -	- -	- -	- -	11.1	10.15	8.86	7.64	8.77	12.12	8.43	11.97	10.86	11.02
EV/EBIT Average	- -	- -	- -	- -	- -	14.5	14.04	15	12.04	19.09	17.21	13.05	17.23	16.11	17.96
EV/EBIT High	- -	- -	- -	- -	- -	15.94	15.39	18.73	14.43	23.57	19.37	18.34	20.25	18.29	22.33
EV/EBIT Low	- -	- -	- -	- -	- -	13.3	12.09	11.08	9.3	11.3	14.94	10.52	15.26	13.7	15.17
Last Price	- -	- -	- -	- -	- -	47.6	60.73	33.16	57.81	74.88	93.94	57.29	76.72	68.71	50.52
High Price	- -	- -	- -	- -	- -	56.56	61.35	64.6	58.34	79.96	98.62	94.3	79.21	89.63	75.01
Enterprise Value Average	- -	- -	- -	- -	- -	8,967	9,582	8,927	8,412	10,838	13,962	10,101	10,594	11,890	9,269
Enterprise Value High	- -	- -	- -	- -	- -	9,858	10,505	11,149	10,080	13,380	15,713	14,200	12,450	13,496	11,522
Enterprise Value Low	- -	- -	- -	- -	- -	8,226	8,251	6,597	6,499	6,415	12,119	8,143	9,384	10,113	7,829

Per Share Data Items (USD)

Per-Share Data 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

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	0.62	1.49	2.48	3.18	3.82	4.83	5.35	5.3	6.1	5.27	7.41	7.54	6.21	7.53	5.92
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	0.77	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	13.59	14.53	15.9	14.29	15.33	15.39	17.11	15.5	17.39	20.02	22.69	16.3	18.16	19.59	19.91
Tangible Book Value per Share	0.33	1.93	3.52	0.85	-1.88	-3.78	-3.13	-8.18	-5.97	-7.5	4.13	-4.33	-7.67	-7.01	-7.08