Stanley Black & Decker, Inc. Financial Ratios — SWF.DE Stock

Profitability (USD)

	2009 Y	2010 Y	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
As of date	12/31/2009	12/31/2010	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

Return on Common Equity (%)	9.05	7.52	22.9	25.66	12.79	18.34	19	18.43	20.44	9.21	13.75	15.92	19.68	11.21	-3.31
Return on Assets (%)	4.66	1.99	4.34	5.56	3.03	4.7	5.71	6.29	7.07	3.14	4.78	5.59	6.53	4	-1.28
Return on Capital (%)	6.85	5.83	12.47	14.4	8.14	10.91	12.02	12.33	13.78	6.8	10.15	11.21	12.37	- -	- -
Return on Invested Capital (%)	9.23	8.82	9.5	9.61	9.93	11	12.24	12.79	12.66	8.17	11.71	11.95	10.71	- -	- -
Gross Margin (%)	40.36	35.89	36.8	36.49	35.85	36.18	36.45	36.81	36.85	34.69	32.78	33.74	33.32	25.28	24.92
EBITDA Margin (%)	15.65	13.81	16.03	16.25	15.19	17.26	17.9	17.63	17.27	15.63	17.23	18.04	16.2	8.77	8.03
Operating Margin (%)	10.29	9.15	11.66	11.8	11.14	13.29	14.19	14.11	13.72	12.01	12.89	13.61	12.43	5.39	4.07
Incremental Operating Margin (%)	11.17	8.02	21.65	13.87	3.48	65.4	-47.24	11.83	10.46	-9.81	1.34	77.21	5.5	-59.12	23.34
Pretax Margin (%)	7.58	2.25	7.03	5.32	5.4	9.57	10.3	10.6	11.78	7.31	8.48	9.34	10.38	0.22	-2.38
Profit Margin (%)	6	2.64	7.19	8.82	4.5	6.71	7.91	8.35	9.47	4.33	7.4	9.45	11.05	6.27	-1.97
Net Income to Common Margin (%)	6	2.64	7.19	8.82	4.5	6.71	7.91	8.35	9.47	4.32	7.39	9.26	11.05	6.27	-1.97
Effective Tax Rate (%)	19.24	10.68	7.94	14.22	11.67	20.93	21.6	21.29	19.69	40.73	11.59	3.53	3.47	- -	- -
Dvd Payout Ratio (%)	45.28	133.86	45.49	66.59	60.37	37.44	35.52	34.21	29.59	63.36	41.83	36.68	31.87	276.6	-171.32
Sustainable Growth Rate (%)	4.95	-2.55	12.49	8.57	5.07	11.48	12.25	12.13	14.39	3.37	8	10.08	13.41	-19.79	-8.98

Credit (USD)

API ChatGPT

	2009 Y	2010 Y	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
As of date	12/31/2009	12/31/2010	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

Total Debt	1,383	3,436	3,452	3,538	4,202	3,847	3,800	3,827	3,811	4,198	3,658	4,356	6,712	7,571	7,305
ST Debt	298	418	527	12	403	8	8	12	983	379	482	111	2,358	2,218	1,204
LT Debt	1,085	3,018	2,926	3,526	3,799	3,840	3,792	3,815	2,828	3,820	3,176	4,245	4,354	5,353	6,101
Total Debt/EBITDA	2.37	3.32	2.3	2.17	2.54	1.97	1.9	1.87	1.7	1.92	1.64	1.85	2.71	5.09	5.77
Net Debt/EBITDA	1.68	1.63	1.69	1.73	2.24	1.71	1.67	1.32	1.42	1.79	1.45	1.28	2.61	4.75	5.31
Total Debt/EBIT	3.6	5.01	3.16	2.99	3.46	2.55	2.4	2.34	2.14	2.5	2.2	2.45	3.53	8.28	11.38
Net Debt/EBIT	2.55	2.46	2.33	2.39	3.05	2.22	2.1	1.65	1.78	2.33	1.93	1.69	3.4	7.72	10.48
EBITDA to Interest Expense	9.18	9.43	10.71	11.31	10.33	11.04	11.08	10.51	10.06	7.87	7.89	10.58	13.36	4.39	2.26
EBITDA-CapEx/Interest Expense	8.86	9.24	10.71	11.31	10.33	11.04	11.08	10.51	10.06	7.87	7.89	10.58	13.36	4.39	2.26
EBIT to Interest Expense	6.04	6.25	7.79	8.21	7.58	8.5	8.79	8.41	7.99	6.04	5.9	7.98	10.24	2.7	1.15
Interest Expense	64	110	140	144	160	177	180	194	223	278	282	223	185	338	559
Common Equity/Total Assets	52.97	18.11	19.74	23.62	23.75	27.56	32.62	35.62	33.73	34.32	35.01	33.88	32.59	39.16	37.96
Long-Term Debt/Equity (%)	53.92	42.69	41.4	52.42	55.22	58.97	64.72	59.86	34.05	48.72	34.74	38.36	37.56	55.1	67.37
Long-Term Debt/Capital (%)	27.57	48.44	43.91	48.05	46.27	46.27	43.18	40.57	25.7	32.89	26.24	30.95	26.36	30.85	37.46
Long-Term Debt/Total Assets (%)	22.74	19.94	18.34	22.26	22.98	24.23	25.07	24.4	14.81	19.68	15.42	18.01	15.45	21.44	25.78
Total Debt/Equity (%)	68.76	48.6	48.85	52.59	61.07	59.08	64.85	60.05	45.89	53.55	40.01	39.37	57.9	77.94	80.66
Total Debt/Capital (%)	35.15	55.14	51.81	48.2	51.18	46.36	43.27	40.7	34.63	36.15	30.22	31.76	40.63	43.64	44.85
Total Debt/Total Assets (%)	29	22.69	21.65	22.33	25.41	24.27	25.12	24.48	19.96	21.63	17.76	18.49	23.82	30.33	30.87
Net Debt to Equity	48.84	23.91	36.02	41.95	53.86	51.46	56.91	42.29	38.21	49.87	35.21	27.15	55.67	72.69	74.29
Net Debt/Capital (%)	27.8	37.69	44.22	42.6	48.04	42.95	40.1	32.59	30.61	34.52	27.27	24.09	39.41	41.65	42.48
EBITDA	585	1,035	1,503	1,628	1,654	1,957	2,000	2,044	2,240	2,186	2,225	2,355	2,476	1,486	1,267
EBITDA-CapEx	564	1,015	1,503	1,628	1,654	1,957	2,000	2,044	2,240	2,186	2,225	2,355	2,476	1,486	1,267
Operating Income (Loss)	385	686	1,093	1,183	1,213	1,507	1,586	1,636	1,779	1,679	1,665	1,777	1,899	914	642

Liquidity (USD)

API ChatGPT

	2009 Y	2010 Y	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
As of date	12/31/2009	12/31/2010	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

Cash Ratio	0.34	0.64	0.27	0.23	0.15	0.18	0.17	0.4	0.15	0.07	0.07	0.27	0.02	0.06	0.08
Current Ratio	1.18	1.76	1.53	1.34	1.24	1.39	1.31	1.71	1.04	1.14	1.01	1.32	0.97	1.21	1.19
Quick Ratio	0.78	1.15	0.71	0.73	0.64	0.67	0.64	0.87	0.52	0.47	0.4	0.53	0.19	0.25	0.3
CFO/Avg Current Liab	0.45	0.38	0.33	0.3	0.28	0.43	0.42	0.42	0.19	0.3	0.36	0.45	0.1	-0.19	0.19
Common Equity/Total Assets	52.97	18.11	19.74	23.62	23.75	27.56	32.62	35.62	33.73	34.32	35.01	33.88	32.59	39.16	37.96
Long-Term Debt/Equity (%)	53.92	42.69	41.4	52.42	55.22	58.97	64.72	59.86	34.05	48.72	34.74	38.36	37.56	55.1	67.37
Long-Term Debt/Capital (%)	27.57	48.44	43.91	48.05	46.27	46.27	43.18	40.57	25.7	32.89	26.24	30.95	26.36	30.85	37.46
Long-Term Debt/Total Assets (%)	22.74	19.94	18.34	22.26	22.98	24.23	25.07	24.4	14.81	19.68	15.42	18.01	15.45	21.44	25.78
Total Debt/Equity (%)	68.76	48.6	48.85	52.59	61.07	59.08	64.85	60.05	45.89	53.55	40.01	39.37	57.9	77.94	80.66
Total Debt/Capital (%)	35.15	55.14	51.81	48.2	51.18	46.36	43.27	40.7	34.63	36.15	30.22	31.76	40.63	43.64	44.85
Total Debt/Total Assets (%)	29	22.69	21.65	22.33	25.41	24.27	25.12	24.48	19.96	21.63	17.76	18.49	23.82	30.33	30.87
CFO/Total Liabilities	19.56	9.16	11.25	10.6	8.99	13.88	12.76	12.8	6.19	10.9	13.15	16.18	4	-9.57	8.16
CFO/CapEx	26.31	36.78	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	5.08	2.98	3.61	4.09	4.1	4.75	5.16	4.52	5.23	4.95	4.75	3.85	3.23	3.32	2.66

Working Capital (USD)

API ChatGPT

	2009 Y	2010 Y	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
As of date	12/31/2009	12/31/2010	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

Accounts Receivable Turnover	6.25	7.77	6.8	7.5	8.08	8.82	9.43	10.07	10.27	9.9	9.49	10.79	12.06	13.79	14.91
Days Sales Outstanding	58.45	46.98	53.65	48.68	45.15	41.37	38.71	36.24	35.54	36.87	38.46	33.83	30.27	26.47	24.49
Inventory Turnover	5.06	5.87	4.66	4.94	5.03	4.77	4.6	4.88	4.68	4.16	3.75	3.54	2.53	2.25	2.24
Days Inventory Outstanding	72.13	62.2	78.32	73.84	72.57	76.57	79.41	74.85	77.93	87.78	97.32	103.23	144.34	162.58	163.26
Accounts Payable Turnover	4.77	8.11	5.39	5.03	4.94	4.68	4.54	4.59	4.77	4.46	3.96	4.1	4.52	4.54	4.62
Accounts Payable Turnover Days	76.46	45.01	67.7	72.59	73.94	78.03	80.41	79.59	76.55	81.84	92.11	89.02	80.82	80.33	79
Cash Conversion Cycle	54.11	64.17	64.27	49.94	43.78	39.91	37.7	31.5	36.92	42.81	43.67	48.03	93.79	108.72	108.75
Inventory to Cash Days	-13.69	-15.22	-24.67	-25.16	-27.42	-35.2	-40.7	-38.61	-42.38	-50.9	-58.86	-69.4	-114.08	-136.11	-138.78
Inventories	366	1,272	1,271	1,305	1,473	1,563	1,526	1,478	2,018	2,374	2,255	2,639	5,420	5,861	4,739
Raw Materials	64	239	221	226	275	316	305	300	402	515	567	586	1,539	2,062	1,563
Work In Process	49	118	135	122	123	141	136	133	156	151	162	169	395	339	263
Finished Goods	253	915	915	957	1,076	1,105	1,085	1,044	1,461	1,707	1,526	1,884	3,486	3,461	2,912
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2009 Y	2010 Y	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
As of date	12/31/2009	12/31/2010	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

Market Capitalization	5,425	7,219	10,793	11,171	9,907	12,114	13,104	8,030	21,713	15,420	21,749	24,358	27,200	10,714	- -
- Cash & Cash Equivalents	401	1,745	907	716	496	497	465	1,132	638	289	298	1,242	142	396	449
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	750	750	1,230	1,370	620	- -	- -
+ Minority/Non Controlling Interest	25	53	63	60	81	83	48	7	3	4	6	7	2	2	- -
+ Total Debt	1,383	3,436	3,452	3,538	4,202	3,847	3,800	3,827	3,811	4,198	3,658	4,356	6,712	7,571	7,305
Enterprise Value	6,432	8,962	13,401	14,053	13,694	15,547	16,486	10,732	25,640	20,083	26,345	28,849	34,392	17,891	6,855
Total Capital	3,935	6,231	6,664	7,340	8,210	8,299	8,781	9,404	11,005	11,613	12,104	13,718	16,518	17,349	16,287
Total Debt/Capital (%)	35.15	55.14	51.81	48.2	51.18	46.36	43.27	40.7	34.63	36.15	30.22	31.76	40.63	43.64	44.85
Total Debt / EV	0.22	0.38	0.26	0.25	0.31	0.25	0.23	0.36	0.15	0.21	0.14	0.15	0.2	0.42	1.07
EV/Sales	1.72	1.2	1.43	1.4	1.26	1.37	1.48	0.93	1.98	1.44	2.04	2.21	2.25	1.06	0.43
EV/EBITDA	11	8.66	8.91	8.63	8.28	7.95	8.24	5.25	11.45	9.19	11.84	12.25	13.89	12.04	5.41
EV/EBIT	16.73	13.06	12.26	11.88	11.29	10.32	10.4	6.56	14.41	11.96	15.82	16.24	18.11	19.57	10.68
EV/Cash Flow to Firm	10.89	10.7	11.88	12.9	13.57	10.83	12.45	8.02	30.26	14.09	15.01	12.9	40.84	290.83	4.26
EV/Free Cash Flow to Firm	10.52	10.45	11.88	12.9	13.57	10.83	12.45	8.02	30.26	14.09	15.01	12.9	40.84	290.83	4.26
Diluted Market Cap	5,533	7,363	11,071	11,420	10,133	12,397	13,499	8,149	22,122	15,702	22,070	25,661	28,274	11,320	- -
Diluted Enterprise Value	6,541	9,106	13,679	14,302	13,920	15,830	16,881	10,851	26,049	20,365	26,666	30,153	35,465	18,497	6,855
EV per Share	43.69	60.87	80.81	86.18	88.21	99.6	111.22	73.49	171.35	134.86	177.57	187.12	216.63	120.75	- -
TTM Sales	3,737	7,497	9,376	10,022	10,890	11,339	11,172	11,594	12,967	13,982	12,913	13,058	15,281	16,947	15,781
TTM EBITDA	585	1,035	1,503	1,628	1,654	1,957	2,000	2,044	2,240	2,186	2,225	2,355	2,476	1,486	1,267
TTM Operating Income	385	686	1,093	1,183	1,213	1,507	1,586	1,636	1,779	1,679	1,665	1,777	1,899	914	642
TTM Cash Flow to Firm	591	837	1,128	1,090	1,009	1,436	1,324	1,339	847	1,426	1,755	2,237	842	62	1,611
TTM Free Cash Flow to Firm	611	857	1,128	1,090	1,009	1,436	1,324	1,339	847	1,426	1,755	2,237	842	62	1,611

Multiples (USD)

API ChatGPT

	2009 Y	2010 Y	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
As of date	12/31/2009	12/31/2010	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

Price/Free Cash Flow	9.88	9.7	11.08	11.82	11.67	9.57	11.42	6.87	33.09	12.45	14.66	12.69	42.64	-7.76	- -
EV/EBIT	16.73	13.06	12.26	11.88	11.29	10.32	10.4	6.56	14.41	11.96	15.82	16.24	18.11	19.57	10.68
Enterprise Value	6,432	8,962	13,401	14,053	13,694	15,547	16,486	10,732	25,640	20,083	26,345	28,849	34,392	17,891	6,855
Low Price	22.88	49.48	48.29	57.8	73.38	75.62	62.79	59.45	60.28	67.49	115.25	72.62	168.28	71.34	73.29
EV/Sales	1.72	1.2	1.43	1.4	1.26	1.37	1.48	0.93	1.98	1.44	2.04	2.21	2.25	1.06	0.43
EV/EBITDA	11	8.66	8.91	8.63	8.28	7.95	8.24	5.25	11.45	9.19	11.84	12.25	13.89	12.04	5.41
Price/Earnings	24.18	36.42	16	12.64	20.21	15.92	14.83	8.3	17.69	25.55	22.8	20.14	16.1	10.08	- -
Price/Earnings Average	17.44	31.03	12.9	10.42	20.34	14.11	13.78	13.69	13.32	30.33	19.25	17.03	16.41	14.89	- -
Price/Earnings High	34.75	50.55	20.67	15.06	29.13	19.87	18.91	18.94	20.75	43.58	26.05	24.69	21.01	27.53	- -
Price/Earnings Low	15.02	36.75	11.87	10.67	23.23	15.51	10.53	8.97	7.35	16.66	17.92	9.26	15.82	9.95	- -
Price/Book Value	2.15	2.63	3.43	2.99	2.52	2.77	2.66	1.44	3.37	2.31	3.02	3.05	2.96	1.1	- -
Price/Book Value Average	1.55	2.24	2.76	2.46	2.54	2.46	2.47	2.38	2.54	2.75	2.55	2.58	3.02	1.62	- -
Price/Book Value High	3.08	3.65	4.43	3.56	3.64	3.46	3.39	3.29	3.95	3.95	3.45	3.74	3.86	2.99	- -
Price/Book Value Low	1.33	2.66	2.54	2.52	2.9	2.7	1.89	1.56	1.4	1.51	2.37	1.4	2.91	1.08	- -
Price/Tangible Book Value	-9.3	-4.14	-4.66	-3.47	-2.66	-3.45	-3.48	-3.07	-4.59	-2.88	-4.4	-10.93	-11.76	-3.28	- -
Price/Tangible Book Value Average	-6.71	-3.53	-3.76	-2.86	-2.68	-3.05	-3.23	-5.06	-3.46	-3.42	-3.71	-9.24	-11.98	-4.85	- -
Price/Tangible Book Value High	-13.36	-5.74	-6.02	-4.13	-3.84	-4.3	-4.44	-7	-5.39	-4.91	-5.02	-13.41	-15.34	-8.96	- -
Price/Tangible Book Value Low	-5.77	-4.18	-3.46	-2.93	-3.06	-3.36	-2.47	-3.31	-1.91	-1.88	-3.46	-5.03	-11.55	-3.24	- -
Price/Sales	1.45	0.96	1.15	1.11	0.91	1.07	1.17	0.69	1.67	1.1	1.68	1.87	1.78	0.63	- -
Price/Sales Average	1.05	0.82	0.93	0.92	0.92	0.95	1.09	1.14	1.26	1.31	1.42	1.58	1.81	0.93	- -
Price/Sales High	2.09	1.34	1.49	1.33	1.31	1.33	1.5	1.58	1.96	1.88	1.92	2.29	2.32	1.73	- -
Price/Sales Low	0.9	0.97	0.85	0.94	1.05	1.04	0.83	0.75	0.7	0.72	1.32	0.86	1.75	0.62	- -
Price/Cash Flow	10.06	9.76	10.8	11.56	11.41	9.35	11.08	6.77	32.48	12.23	14.44	12.05	41.02	-7.34	- -
Price/Cash Flow Average	7.25	8.32	8.71	9.53	11.49	8.28	10.3	11.18	24.46	14.51	12.2	10.19	41.79	-10.84	- -
Price/Cash Flow High	14.45	13.55	13.96	13.77	16.45	11.66	14.13	15.46	38.1	20.85	16.5	14.77	53.52	-20.04	- -
Price/Cash Flow Low	6.24	9.85	8.02	9.76	13.12	9.11	7.87	7.32	13.49	7.97	11.36	5.54	40.29	-7.24	- -
Price/Free Cash Flow Average	7.13	8.26	8.94	9.74	11.75	8.48	10.61	11.34	24.92	14.78	12.38	10.73	43.44	-11.45	- -
Price/Free Cash Flow High	14.2	13.46	14.32	14.08	16.83	11.94	14.56	15.69	38.82	21.24	16.75	15.56	55.63	-21.18	- -
Price/Free Cash Flow Low	6.14	9.78	8.22	9.97	13.42	9.32	8.11	7.43	13.75	8.12	11.52	5.83	41.88	-7.65	- -
EV/Sales Average	1.32	1.05	1.21	1.21	1.26	1.25	1.39	1.38	1.56	1.64	1.78	1.92	2.28	1.36	0.43
EV/Sales High	2.36	1.57	1.77	1.62	1.66	1.64	1.8	1.81	2.27	2.21	2.28	2.63	2.79	2.15	0.43
EV/Sales Low	1.17	1.2	1.13	1.23	1.39	1.34	1.14	0.98	1	1.05	1.68	1.2	2.22	1.05	0.43
EV/EBITDA Average	8.41	7.63	7.52	7.43	8.32	7.24	7.78	7.81	9.05	10.51	10.32	10.65	14.1	15.47	5.41
EV/EBITDA High	15.05	11.36	11.01	9.94	10.92	9.48	10.05	10.29	13.12	14.16	13.23	14.59	17.24	24.51	5.41
EV/EBITDA Low	7.48	8.72	7.06	7.56	9.17	7.79	6.35	5.57	5.78	6.73	9.75	6.66	13.69	11.94	5.41
EV/EBIT Average	12.79	11.5	10.35	10.22	11.34	9.4	9.81	9.76	11.4	13.67	13.79	14.12	18.38	25.16	10.68
EV/EBIT High	22.89	17.14	15.14	13.69	14.89	12.31	12.67	12.86	16.52	18.43	17.68	19.34	22.47	39.85	10.68
EV/EBIT Low	11.38	13.15	9.71	10.4	12.51	10.11	8	6.96	7.28	8.76	13.03	8.83	17.85	19.42	10.68
Last Price	36.85	49.03	65.08	68.51	63.82	77.61	88.4	54.98	145.11	103.55	146.59	157.99	171.33	72.31	97.33
High Price	52.94	68.06	84.09	81.61	91.99	96.84	112.73	125.54	170.23	176.57	167.49	193.76	223.53	197.42	104.28
Enterprise Value Average	4,919	7,894	11,312	12,089	13,762	14,167	15,555	15,955	20,275	22,965	22,963	25,087	34,904	22,996	6,855
Enterprise Value High	8,802	11,763	16,554	16,190	18,067	18,549	20,092	21,035	29,397	30,958	29,446	34,364	42,680	36,429	6,855
Enterprise Value Low	4,376	9,027	10,616	12,308	15,179	15,237	12,690	11,384	12,947	14,714	21,695	15,688	33,908	17,748	6,855

Shares Outstanding	80	166	169	160	155	157	154	153	154	151	154	161	163	153	154
Diluted Weighted Avg Shares	150	150	170	167	159	160	153	148	152	152	151	162	165	157	- -
Basic Weighted Avg Shares	147	147	166	163	155	156	148	146	150	149	148	154	159	148	- -
Revenue per Share	25.38	50.92	56.54	61.46	70.15	72.64	75.37	79.39	86.66	93.89	87.03	84.69	96.25	114.38	- -
EBITDA per Share	3.97	7.03	9.07	9.98	10.66	12.54	13.49	13.99	14.97	14.68	15	15.27	15.6	10.03	- -
Operating Income per Share	2.61	4.66	6.59	7.25	7.81	9.65	10.7	11.2	11.89	11.28	11.22	11.53	11.96	6.17	- -
Basic EPS, GAAP	1.52	1.35	4.07	5.42	3.16	4.87	5.96	6.63	8.2	4.05	6.43	7.85	10.64	7.17	- -
Basic EPS from Cont Ops	1.54	1.02	3.66	2.8	3.34	5.49	6.09	6.63	8.2	4.07	6.45	7.69	9.77	1.15	- -
Diluted EPS, GAAP	1.49	1.32	3.97	5.3	3.09	4.76	5.79	6.53	8.05	3.98	6.34	7.45	10.24	6.79	- -
Diluted EPS from Cont Ops	1.51	1	3.57	2.74	3.27	5.37	5.91	6.53	8.05	3.99	6.35	7.3	9.4	1.09	- -
Dividend per Share	0.7	1.37	1.66	1.86	2.01	2.06	2.16	2.27	2.43	2.58	2.71	2.92	3.11	3.18	- -
Cash Flow per Share	3.66	5.02	6.02	5.93	5.59	8.3	7.98	8.12	4.47	8.47	10.15	13.12	4.18	-9.85	- -
Free Cash Flow per Basic Share	3.52	4.89	6.02	5.93	5.59	8.3	7.98	8.12	4.47	8.47	10.15	13.12	4.18	-9.85	- -
Cash & Equivalents per Share	2.72	11.86	5.47	4.39	3.2	3.18	3.14	7.75	4.26	1.94	2.01	8.06	0.9	2.67	- -
Book Value per Share	17.16	18.63	18.98	22.95	25.3	27.99	33.29	38.14	43.05	44.73	48.6	51.79	57.85	65.98	- -
Tangible Book Value per Share	-3.96	-11.85	-13.96	-19.75	-23.96	-22.52	-25.41	-17.94	-31.6	-35.93	-33.34	-14.45	-14.57	-22.02	- -

Stanley Black & Decker, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)