Tupperware Brands Corporation Financial Ratios — TUP Stock

Profitability (USD)

	2008 Y	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
As of date	12/31/2008	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

Return on Common Equity (%)	23.02	22.16	24.98	21.17	17.04	22.27	16.25	13.66	15.81	-21.24	14.63	1.15	11.08	1.35	-22.86
Return on Assets (%)	8.82	9.77	11.84	11.37	10.59	14.96	11.87	11.03	14.04	-17.84	11.56	0.96	9.95	1.27	-23.44
Return on Capital (%)	15.17	15.38	18.6	16.41	12.46	15.49	11.45	10.17	12.06	-16.79	9.69	1.44	7.37	2.21	- -
Return on Invested Capital (%)	15.54	22.98	22.21	24.06	25.27	28.17	24.9	23	26.32	-63.15	26.77	11.59	19.94	30.48	- -
Gross Margin (%)	64.65	66.23	66.69	66.63	66.86	66.69	66.08	67.41	67.71	67.01	66.56	66.28	67.81	66.58	63.96
EBITDA Margin (%)	12.6	18.12	16.99	16.72	17.32	17.48	16.87	16.82	17.71	18.3	18.13	15.1	16.58	17.39	10.46
Operating Margin (%)	9.8	15.69	14.83	14.8	15.4	15.43	14.43	14.09	15.11	15.62	15.32	12.17	13.94	14.92	7.6
Incremental Operating Margin (%)	7.93	-355.39	4.28	14.55	-1,283.33	16.17	55.11	16.82	-17.96	41.69	18.97	26.45	-37.75	51.68	47.1
Pretax Margin (%)	9.34	11.14	13.03	11.42	10.56	13.49	11.44	11.38	13.61	8.21	13.34	9.13	13.5	12.3	-0.05
Profit Margin (%)	7.47	8.23	9.81	8.44	7.47	10.26	8.23	8.14	10.1	-11.77	7.53	0.77	7.92	0.97	-17.83
Net Income to Common Margin (%)	7.47	8.23	9.81	8.44	7.47	10.26	8.23	8.14	10.1	-11.77	7.53	0.77	7.92	0.97	-17.83
Effective Tax Rate (%)	20.06	26.15	24.72	26.08	29.25	23.92	28.1	28.51	25.79	243.38	43.56	60.31	41.63	23.31	- -
Dvd Payout Ratio (%)	33.71	31.41	28.01	33.81	40.21	42.6	63.2	74.27	62.08	-52.56	88.39	127.01	- -	- -	- -
Sustainable Growth Rate (%)	15.26	15.2	17.98	14.01	10.19	12.78	5.98	3.51	6	-32.4	1.7	-0.31	11.08	1.35	-22.86

Credit (USD)

MCP API Chat

	2008 Y	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
As of date	12/31/2008	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

Total Debt	571	428	429	611	618	855	834	771	712	738	889	961	773	789	785
ST Debt	4	2	2	196	203	235	221	162	106	133	286	302	448	29	728
LT Debt	567	426	427	415	414	620	612	608	606	605	603	658	325	760	57
Total Debt/EBITDA	2.1	1.11	1.1	1.41	1.38	1.83	1.9	2.01	1.82	1.79	2.37	3.94	2.99	2.84	5.76
Net Debt/EBITDA	1.64	0.82	0.46	1.05	1.07	1.52	1.69	1.77	1.56	1.42	1.97	3.07	2.12	1.6	4.42
Total Debt/EBIT	2.7	1.28	1.26	1.6	1.55	2.08	2.22	2.39	2.13	2.1	2.8	4.89	3.56	3.31	7.92
Net Debt/EBIT	2.11	0.95	0.53	1.18	1.2	1.72	1.98	2.11	1.82	1.66	2.33	3.81	2.53	1.86	6.08
EBITDA to Interest Expense	6.53	12.2	13.34	8.82	12.82	11.61	9.46	8.07	8.03	8.95	8.07	5.87	6.7	7.84	3.35
EBITDA-CapEx/Interest Expense	6.53	12.2	13.34	8.82	12.82	11.61	9.46	8.07	8.03	8.95	8.07	5.87	6.7	7.84	3.35
EBIT to Interest Expense	5.08	10.56	11.64	7.81	11.4	10.25	8.09	6.76	6.85	7.64	6.82	4.73	5.63	6.73	2.43
Interest Expense	42	32	29	49	35	40	46	48	49	46	46	42	39	36	41
Common Equity/Total Assets	41.56	46.61	48.11	59.93	64.39	69.95	76.21	85.83	91.69	75.19	83.08	84.59	95.27	92.42	119.41
Long-Term Debt/Equity (%)	119.7	66.83	54.04	82.91	86.5	245.12	329.44	377.76	284.77	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	43.15	33.7	30.52	24.38	23.14	28.9	28.05	28.39	27.95	33.96	30.53	32.45	16.78	39.27	3.39
Long-Term Debt/Total Assets (%)	31.7	23.74	21.17	22.78	22.75	33.62	34.59	38.06	38.17	43.6	46.1	52.14	26.62	61.29	7.64
Total Debt/Equity (%)	120.51	67.13	54.28	121.98	128.95	338.2	448.6	478.7	334.54	-618.17	-377.93	-346.79	-377.67	-360.91	-182.69
Total Debt/Capital (%)	43.44	33.85	30.65	35.87	34.5	39.87	38.19	35.97	32.84	41.42	44.98	47.36	39.95	40.78	46.93
Total Debt/Total Assets (%)	31.91	23.85	21.27	33.52	33.91	46.39	47.1	48.22	44.84	53.18	67.92	76.09	63.37	63.65	105.59
Net Debt to Equity	94.18	49.51	22.79	90.3	100.02	280.94	399.68	422.55	286.8	-491.21	-314.58	-270.25	-268.3	-203.48	-140.25
Net Debt/Capital (%)	37.51	27.4	15.65	28.89	28.68	35.21	35.27	32.98	29.42	35.81	40.49	39.29	30.49	26.68	38.57
EBITDA	272	385	391	432	448	467	440	384	392	413	375	244	258	278	136
EBITDA-CapEx	272	385	391	432	448	467	440	384	392	413	375	244	258	278	136
Operating Income (Loss)	212	334	341	382	398	412	376	322	334	352	317	196	217	239	99

Liquidity (USD)

MCP API Chat

	2008 Y	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
As of date	12/31/2008	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

Cash Ratio	0.28	0.24	0.5	0.21	0.17	0.17	0.1	0.13	0.17	0.22	0.2	0.18	0.15	0.49	0.11
Current Ratio	1.56	1.51	1.7	1.14	1.1	1.06	0.86	0.9	1	0.96	0.82	0.78	0.6	1.2	0.43
Quick Ratio	0.75	0.73	0.94	0.52	0.48	0.47	0.42	0.44	0.52	0.53	0.45	0.4	0.28	0.71	0.19
CFO/Avg Current Liab	0.29	0.55	0.62	0.47	0.44	0.45	0.38	0.33	0.41	0.36	0.19	0.12	0.22	0.13	-0.05
Common Equity/Total Assets	41.56	46.61	48.11	59.93	64.39	69.95	76.21	85.83	91.69	75.19	83.08	84.59	95.27	92.42	119.41
Long-Term Debt/Equity (%)	119.7	66.83	54.04	82.91	86.5	245.12	329.44	377.76	284.77	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	43.15	33.7	30.52	24.38	23.14	28.9	28.05	28.39	27.95	33.96	30.53	32.45	16.78	39.27	3.39
Long-Term Debt/Total Assets (%)	31.7	23.74	21.17	22.78	22.75	33.62	34.59	38.06	38.17	43.6	46.1	52.14	26.62	61.29	7.64
Total Debt/Equity (%)	120.51	67.13	54.28	121.98	128.95	338.2	448.6	478.7	334.54	-618.17	-377.93	-346.79	-377.67	-360.91	-182.69
Total Debt/Capital (%)	43.44	33.85	30.65	35.87	34.5	39.87	38.19	35.97	32.84	41.42	44.98	47.36	39.95	40.78	46.93
Total Debt/Total Assets (%)	31.91	23.85	21.27	33.52	33.91	46.39	47.1	48.22	44.84	53.18	67.92	76.09	63.37	63.65	105.59
CFO/Total Liabilities	9.96	21.67	24.43	20.78	22.25	20.33	17.94	15.7	17.24	14.42	8.55	5.57	12.56	6.59	-3.28
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	3.59	4.52	4.37	4.96	4.94	5.23	4.67	4.74	4.85	5.02	4.38	3.2	3.67	3.76	3.04

Working Capital (USD)

MCP API Chat

	2008 Y	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
As of date	12/31/2008	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

Accounts Receivable Turnover	13.32	12.35	12.68	14.96	15.33	15.61	15.47	14.7	16.52	16.73	14.32	12.64	15.09	17.38	17.16
Days Sales Outstanding	27.4	29.56	28.79	24.4	23.81	23.38	23.59	24.84	22.1	21.82	25.49	28.88	24.19	21	21.27
Inventory Turnover	2.79	2.65	2.81	2.97	2.78	2.84	2.85	2.66	2.89	2.96	2.66	2.16	2.2	2.42	2.1
Days Inventory Outstanding	130.69	137.87	129.72	123.06	131.36	128.66	127.87	137.44	126.4	123.24	137.07	168.62	165.88	150.77	174.19
Accounts Payable Turnover	5.29	4.8	5.31	5.71	5.56	5.84	5.99	5.14	5.73	6.33	5.42	4.18	3.87	4.66	4.55
Accounts Payable Turnover Days	68.95	76.1	68.76	63.92	65.61	62.49	60.9	70.97	63.67	57.67	67.3	87.37	94.31	78.36	80.22
Cash Conversion Cycle	89.14	91.33	89.75	83.54	89.55	89.55	90.57	91.3	84.83	87.38	95.27	110.12	95.75	93.42	115.24
Inventory to Cash Days	-103.29	-108.31	-100.93	-98.66	-107.55	-105.28	-104.28	-112.6	-104.3	-101.42	-111.58	-139.74	-141.7	-129.77	-152.92
Inventories	277	266	279	302	314	313	306	255	240	262	258	245	211	231	218
Raw Materials	62	64	74	40	40	41	37	30	28	33	29	26	27	23	26
Work In Process	18	20	20	22	23	27	27	21	23	26	25	22	27	28	30
Finished Goods	197	182	185	241	251	245	242	203	189	204	204	197	157	180	162
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

MCP API Chat

	2008 Y	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
As of date	12/31/2008	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

Market Capitalization	918	1,983	2,085	2,395	2,590	3,692	2,464	2,270	2,279	2,851	1,512	419	1,590	755	189
- Cash & Cash Equivalents	125	112	249	138	120	127	77	80	93	144	149	123	134	267	110
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	571	428	429	611	618	855	834	771	712	738	889	961	773	789	785
Enterprise Value	1,364	2,299	2,265	2,867	3,088	4,420	3,220	2,961	2,898	3,445	2,252	1,256	2,229	1,277	864
Total Capital	1,315	1,265	1,398	1,703	1,791	2,145	2,182	2,142	2,168	1,782	1,976	2,028	1,935	1,935	1,673
Total Debt/Capital (%)	43.44	33.85	30.65	35.87	34.5	39.87	38.19	35.97	32.84	41.42	44.98	47.36	39.95	40.78	46.93
Total Debt / EV	0.42	0.19	0.19	0.21	0.2	0.19	0.26	0.26	0.25	0.21	0.39	0.76	0.35	0.62	0.91
EV/Sales	0.63	1.08	0.98	1.11	1.2	1.65	1.24	1.3	1.31	1.53	1.09	0.78	1.43	0.8	0.66
EV/EBITDA	5.01	5.96	5.79	6.63	6.9	9.47	7.32	7.71	7.39	8.35	6	5.15	8.62	4.59	6.33
EV/EBIT	6.44	6.89	6.64	7.5	7.76	10.72	8.56	9.2	8.66	9.78	7.11	6.39	10.26	5.35	8.72
EV/Cash Flow to Firm	8.3	8.38	7.04	9.22	9.55	12.48	10.14	11.4	10.61	22.77	14.23	12.28	11.06	10.36	0.06
EV/Free Cash Flow to Firm	8.3	8.38	7.04	9.22	9.55	12.48	10.14	11.4	10.61	22.77	14.23	12.28	11.06	10.36	0.06
Diluted Market Cap	939	2,015	2,125	2,450	2,641	3,777	2,508	2,293	2,288	2,851	1,522	420	1,694	810	189
Diluted Enterprise Value	1,385	2,331	2,305	2,923	3,139	4,505	3,265	2,984	2,907	3,445	2,261	1,258	2,333	1,332	864
EV per Share	22.15	36.84	36.18	47.79	55.84	85.16	64.28	59.34	57.38	67.82	45.14	25.74	45.4	25.86	18.94
TTM Sales	2,162	2,128	2,300	2,585	2,584	2,672	2,606	2,284	2,213	2,256	2,070	1,614	1,559	1,601	1,304
TTM EBITDA	272	385	391	432	448	467	440	384	392	413	375	244	258	278	136
TTM Operating Income	212	334	341	382	398	412	376	322	334	352	317	196	217	239	99
TTM Cash Flow to Firm	164	274	322	311	323	354	318	260	273	151	158	102	202	123	14,317
TTM Free Cash Flow to Firm	164	274	322	311	323	354	318	260	273	151	158	102	202	123	14,317

Multiples (USD)

MCP API Chat

	2008 Y	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
As of date	12/31/2008	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

Price/Free Cash Flow	7.17	8.03	7.09	8.92	8.84	11.68	8.83	10.16	9.65	13.12	11.53	4.9	9.46	8.43	-4.9
EV/EBIT	6.44	6.89	6.64	7.5	7.76	10.72	8.56	9.2	8.66	9.78	7.11	6.39	10.26	5.35	8.72
Enterprise Value	1,364	2,299	2,265	2,867	3,088	4,420	3,220	2,961	2,898	3,445	2,252	1,256	2,229	1,277	864
Low Price	14.63	10.91	36.12	45.18	50.9	63.57	58.19	47.85	42.6	53.17	29.82	7.16	1.15	13.28	3.75
EV/Sales	0.63	1.08	0.98	1.11	1.2	1.65	1.24	1.3	1.31	1.53	1.09	0.78	1.43	0.8	0.66
EV/EBITDA	5.01	5.96	5.79	6.63	6.9	9.47	7.32	7.71	7.39	8.35	6	5.15	8.62	4.59	6.33
Price/Earnings	5.69	11.33	9.24	10.97	13.42	13.46	11.49	12.22	10.19	- -	9.7	33.77	12.88	48.42	- -
Price/Earnings Average	7.88	7.38	8.59	11.37	12.06	11.56	13.69	13.15	10.86	-10.52	12.36	75.54	5.32	76.92	-2.08
Price/Earnings High	17.17	17.89	15.03	19.79	19.43	18.39	22.12	19.59	15.11	-14.23	21.21	152.03	15.18	122.2	-4.14
Price/Earnings Low	5.58	3.89	10.02	12.42	14.58	12.03	13.6	12.85	9.62	-10.18	9.54	28.18	0.46	42.05	-0.74
Price/Book Value	1.23	2.37	2.15	2.19	2.21	2.86	1.83	1.65	1.57	2.73	1.39	0.39	1.37	0.66	0.21
Price/Book Value Average	1.71	1.54	2	2.27	1.98	2.46	2.18	1.78	1.67	2.67	1.77	0.88	0.57	1.05	0.54
Price/Book Value High	3.73	3.74	3.5	3.95	3.2	3.91	3.52	2.65	2.32	3.62	3.04	1.77	1.61	1.66	1.08
Price/Book Value Low	1.21	0.81	2.33	2.48	2.4	2.56	2.16	1.74	1.48	2.59	1.37	0.33	0.05	0.57	0.19
Price/Tangible Book Value	104.3	10.72	6.41	25.18	18.14	-64.2	-29.12	-33.38	176.67	-10.93	-4.15	-1.16	-5.88	-2.87	-0.44
Price/Tangible Book Value Average	144.45	6.98	5.96	26.11	16.3	-55.15	-34.71	-35.94	188.26	-10.7	-5.29	-2.59	-2.43	-4.56	-1.12
Price/Tangible Book Value High	314.86	16.93	10.42	45.42	26.26	-87.68	-56.05	-53.52	261.9	-14.48	-9.08	-5.22	-6.94	-7.25	-2.23
Price/Tangible Book Value Low	102.41	3.68	6.95	28.5	19.71	-57.38	-34.46	-35.11	166.77	-10.36	-4.09	-0.97	-0.21	-2.49	-0.4
Price/Sales	0.42	0.93	0.91	0.93	1	1.38	0.95	0.99	1.03	1.26	0.73	0.26	1.02	0.47	0.14
Price/Sales Average	0.59	0.61	0.84	0.96	0.9	1.19	1.13	1.07	1.1	1.24	0.93	0.58	0.42	0.75	0.37
Price/Sales High	1.28	1.47	1.47	1.67	1.45	1.89	1.82	1.59	1.53	1.67	1.6	1.17	1.2	1.19	0.74
Price/Sales Low	0.42	0.32	0.98	1.05	1.09	1.23	1.12	1.05	0.97	1.2	0.72	0.22	0.04	0.41	0.13
Price/Cash Flow	7.01	7.9	6.96	8.72	8.67	11.41	8.67	10.06	9.62	13.12	11.46	4.88	8.88	7.86	-4.9
Price/Cash Flow Average	9.7	5.15	6.47	9.04	7.79	9.8	10.33	10.83	10.25	12.84	14.6	10.92	3.67	12.49	-12.56
Price/Cash Flow High	21.15	12.48	11.32	15.72	12.56	15.58	16.69	16.12	14.26	17.38	25.05	21.97	10.47	19.84	-24.99
Price/Cash Flow Low	6.88	2.71	7.55	9.87	9.42	10.2	10.26	10.58	9.08	12.42	11.27	4.07	0.32	6.83	-4.44
Price/Free Cash Flow Average	9.92	5.23	6.59	9.25	7.95	10.03	10.52	10.94	10.29	12.84	14.69	10.96	3.91	13.4	-12.56
Price/Free Cash Flow High	21.63	12.69	11.54	16.09	12.81	15.94	16.99	16.29	14.31	17.38	25.2	22.06	11.16	21.28	-24.99
Price/Free Cash Flow Low	7.04	2.76	7.69	10.1	9.61	10.43	10.45	10.69	9.11	12.42	11.34	4.09	0.34	7.32	-4.44
EV/Sales Average	0.79	0.76	0.92	1.14	1.09	1.46	1.42	1.37	1.38	1.5	1.29	1.1	0.83	1.08	0.89
EV/Sales High	1.49	1.62	1.55	1.85	1.64	2.16	2.11	1.9	1.81	1.94	1.96	1.69	1.61	1.52	1.26
EV/Sales Low	0.62	0.47	1.06	1.23	1.28	1.51	1.41	1.35	1.25	1.46	1.08	0.74	0.45	0.74	0.65
EV/EBITDA Average	6.31	4.17	5.42	6.84	6.31	8.35	8.4	8.16	7.77	8.2	7.11	7.28	5.01	6.19	8.5
EV/EBITDA High	11.81	8.95	9.13	11.09	9.49	12.36	12.51	11.27	10.2	10.59	10.78	11.17	9.72	8.73	12
EV/EBITDA Low	4.95	2.59	6.25	7.36	7.4	8.63	8.35	8.01	7.07	7.98	5.94	4.87	2.69	4.23	6.2
EV/EBIT Average	8.11	4.82	6.21	7.73	7.1	9.46	9.82	9.74	9.11	9.61	8.41	9.03	5.96	7.21	11.69
EV/EBIT High	15.19	10.33	10.47	12.53	10.68	14	14.62	13.46	11.95	12.41	12.76	13.86	11.57	10.17	16.52
EV/EBIT Low	6.36	2.99	7.16	8.32	8.33	9.77	9.77	9.57	8.28	9.35	7.03	6.04	3.2	4.93	8.54
Last Price	14.9	31.78	33.3	39.91	46.83	71.13	49.18	45.49	45.13	56.13	30.31	8.58	32.39	15.29	4.14
High Price	44.98	50.2	54.15	71.99	67.82	97.14	94.65	72.93	66.9	74.36	66.26	38.63	38.18	38.59	21.1
Enterprise Value Average	1,718	1,607	2,117	2,956	2,825	3,899	3,693	3,135	3,047	3,386	2,667	1,774	1,296	1,722	1,159
Enterprise Value High	3,217	3,448	3,570	4,792	4,248	5,770	5,498	4,330	3,997	4,371	4,046	2,723	2,514	2,428	1,637
Enterprise Value Low	1,348	996	2,441	3,184	3,313	4,027	3,672	3,079	2,770	3,295	2,228	1,187	695	1,178	846

Shares Outstanding	62	63	63	57	54	50	50	50	51	51	49	49	49	49	45
Diluted Weighted Avg Shares	63	63	64	61	56	53	51	50	51	51	50	49	52	53	46
Basic Weighted Avg Shares	62	62	63	60	55	52	50	50	50	51	50	49	49	49	46
Revenue per Share	35.09	34.09	36.75	43.08	46.72	51.48	52.02	45.77	43.82	44.41	41.48	33.08	31.75	32.4	28.6
EBITDA per Share	4.42	6.18	6.24	7.2	8.09	9	8.78	7.7	7.76	8.13	7.52	4.99	5.26	5.63	2.99
Operating Income per Share	3.44	5.35	5.45	6.38	7.2	7.94	7.5	6.45	6.62	6.94	6.35	4.03	4.43	4.83	2.17
Basic EPS, GAAP	2.62	2.81	3.6	3.64	3.49	5.28	4.28	3.72	4.43	-5.22	3.12	0.25	2.52	0.32	-5.1
Basic EPS from Cont Ops	2.62	2.81	3.6	3.64	3.49	5.28	4.28	3.72	4.43	-5.22	3.12	1.2	2.5	3.06	-5.41
Diluted EPS, GAAP	2.56	2.76	3.54	3.56	3.42	5.16	4.2	3.69	4.41	-5.22	3.11	0.25	2.36	0.29	-5.1
Diluted EPS from Cont Ops	2.56	2.76	3.54	3.56	3.42	5.16	4.2	3.69	4.41	-5.22	3.11	1.19	2.35	2.85	-5.41
Dividend per Share	0.88	0.88	1.01	1.23	1.4	2.25	2.7	2.77	2.75	2.75	2.76	1.52	- -	- -	- -
Cash Flow per Share	2.13	4.02	4.78	4.58	5.4	6.23	5.67	4.52	4.69	4.28	2.65	1.76	3.65	1.95	-0.84
Free Cash Flow per Basic Share	2.13	4.02	4.78	4.58	5.4	6.23	5.67	4.52	4.69	4.28	2.65	1.76	3.65	1.95	-0.84
Cash & Equivalents per Share	2.03	1.8	3.97	2.3	2.17	2.45	1.54	1.6	1.85	2.84	2.99	2.52	2.73	5.41	2.41
Book Value per Share	12.07	13.41	15.49	18.2	21.21	24.85	26.92	27.49	28.83	20.55	21.79	21.88	23.67	23.2	19.47
Tangible Book Value per Share	0.14	2.96	5.2	1.58	2.58	-1.11	-1.69	-1.36	0.26	-5.13	-7.3	-7.4	-5.51	-5.32	-9.45

Tupperware Brands Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)