Axalta Coating Systems Ltd. Financial Ratios — AXTA 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 (%)	- -	- -	- -	- -	170.42	27.19	18.25	62.3	43.8	16.13	27.88	16.34	19	22.52	17.82
Return on Assets (%)	- -	16.9	-4.68	0.42	1.53	0.66	0.58	3.07	3.69	1.74	3.67	2.69	3.73	5.39	5.09
Return on Capital (%)	- -	1,413.02	- -	5.89	5.66	3.6	1.6	7.56	8.2	5.77	7.53	5.91	8.38	10.48	9.07
Return on Invested Capital (%)	- -	29.47	- -	6.99	6.02	5.45	1.85	6.68	7.13	5.69	6.61	5.91	8.4	10.33	9.19
Gross Margin (%)	28.76	31.11	30.45	34.03	36.81	38.21	36.47	33.85	34.9	34.24	32.36	29.03	31.21	34.08	34.43
EBITDA Margin (%)	9.99	12.22	8.87	15.44	18.82	19.18	16.25	17.27	18.77	16.74	17.64	14.86	16.67	18.69	20.13
Operating Margin (%)	7.47	9.62	1.33	8.41	11.33	11.31	8.31	9.41	10.89	8.17	10.47	8.66	11.34	13.38	14.36
Incremental Operating Margin (%)	- -	-146.95	131.96	78.21	-34.14	15.03	-34.93	24.58	-21.56	24.54	23.12	-8.42	55	128.26	-18.24
Pretax Margin (%)	7	9.23	-6.61	0.84	3.84	2.02	4.33	5.7	7.36	3.27	7.71	5.26	6.85	9.4	10.67
Profit Margin (%)	4.16	5.72	-5.64	0.62	2.23	0.95	0.84	4.41	5.56	3.25	5.98	3.93	5.15	7.41	7.39
Net Income to Common Margin (%)	4.16	5.72	-5.64	0.62	2.23	0.95	0.84	4.41	5.56	3.25	5.98	3.93	5.15	7.41	7.39
Effective Tax Rate (%)	39.94	36.95	- -	5.71	39.33	46.07	74.84	20.26	23.45	0.16	22.35	25.29	24.23	21.17	30.59
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	170.42	27.19	18.25	62.3	43.8	16.13	27.88	16.34	19	22.52	17.82

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	- -	- -	3,921	3,614	3,442	3,264	3,916	3,864	3,863	3,922	3,857	3,733	3,535	3,448	3,230
ST Debt	- -	- -	47	40	50	28	38	42	73	83	107	59	57	47	51
LT Debt	- -	- -	3,874	3,574	3,391	3,236	3,878	3,822	3,790	3,838	3,750	3,673	3,478	3,401	3,179
Total Debt/EBITDA	- -	- -	11.09	5.33	4.45	4.16	5.51	4.76	4.59	6.27	4.95	5.14	4.09	3.5	3.14
Net Debt/EBITDA	- -	-0.05	9.79	4.77	3.82	3.48	4.42	3.91	3.35	4.05	3.84	4.21	3.25	2.87	2.47
Total Debt/EBIT	- -	- -	73.98	9.78	7.39	7.05	10.77	8.74	7.91	12.84	8.34	8.82	6.01	4.88	4.39
Net Debt/EBIT	- -	-0.07	65.31	8.75	6.35	5.89	8.65	7.17	5.77	8.29	6.46	7.23	4.77	4.01	3.46
EBITDA to Interest Expense	2,156.5	- -	1.64	3.12	3.94	4.41	4.84	5.08	5.17	4.17	5.8	5.19	4.06	4.81	5.85
EBITDA-CapEx/Interest Expense	1,534.5	- -	1.15	2.25	3.23	3.64	3.99	4.18	4.48	3.63	4.9	4.11	3.41	4.13	4.74
EBIT to Interest Expense	1,613	- -	0.25	1.7	2.37	2.6	2.47	2.77	3	2.04	3.45	3.02	2.76	3.44	4.18
Interest Expense	- -	- -	215	218	196	178	147	160	163	150	134	140	213	205	176
Common Equity/Total Assets	- -	- -	-0.37	0.05	1.79	3.09	3.23	6.65	10.17	11.38	14.95	18.01	21.18	26.65	30.4
Long-Term Debt/Equity (%)	- -	- -	319.71	321.42	297.18	259.59	275.46	291.63	268.88	259.39	243.71	244.97	196.16	173.88	132.85
Long-Term Debt/Capital (%)	- -	- -	97.71	97	93.86	90.73	90.85	86.6	82.18	80.26	75.28	72.74	67.92	62.7	56.9
Long-Term Debt/Total Assets (%)	- -	- -	57.51	57.92	58.17	55.16	56.76	57.25	55.59	53.63	51.96	52.04	47.83	46.92	41.83
Total Debt/Equity (%)	- -	0.01	323.56	325.03	301.57	261.82	278.14	294.85	274.08	265	250.65	248.93	199.38	176.28	134.98
Total Debt/Capital (%)	- -	0.59	98.89	98.08	95.25	91.51	91.74	87.55	83.77	82	77.42	73.92	69.03	63.57	57.81
Total Debt/Total Assets (%)	- -	0.01	58.2	58.57	59.03	55.64	57.31	57.88	56.66	54.79	53.44	52.88	48.61	47.57	42.51
Net Debt to Equity	- -	-1.68	285.66	290.67	259.07	218.88	223.46	241.92	199.82	171.09	194.25	204.01	158.15	144.58	106.23
Net Debt/Capital (%)	- -	-558.82	98.74	97.86	94.51	90.01	89.92	85.23	78.36	73.99	72.18	69.45	63.42	58.54	51.56
EBITDA	431	520	354	678	773	785	711	811	841	626	779	726	864	986	1,030
EBITDA-CapEx	307	425	246	490	635	649	586	668	729	544	657	575	726	846	834
Operating Income (Loss)	323	409	53	370	466	463	364	442	488	306	462	423	588	706	735

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	- -	0.04	0.46	0.4	0.55	0.57	0.71	0.67	0.95	1.15	0.63	0.47	0.49	0.44	0.48
Current Ratio	- -	1.81	1.95	1.98	2.11	2.04	2.14	2.22	2.4	2.48	1.93	1.94	1.98	2.01	2.06
Quick Ratio	- -	1.12	1.32	1.27	1.43	1.42	1.52	1.49	1.72	1.89	1.33	1.24	1.37	1.36	1.38
CFO/Avg Current Liab	- -	1.04	0.43	0.26	0.45	0.62	0.53	0.47	0.54	0.45	0.44	0.22	0.41	0.41	0.48
Common Equity/Total Assets	- -	- -	-0.37	0.05	1.79	3.09	3.23	6.65	10.17	11.38	14.95	18.01	21.18	26.65	30.4
Long-Term Debt/Equity (%)	- -	- -	319.71	321.42	297.18	259.59	275.46	291.63	268.88	259.39	243.71	244.97	196.16	173.88	132.85
Long-Term Debt/Capital (%)	- -	- -	97.71	97	93.86	90.73	90.85	86.6	82.18	80.26	75.28	72.74	67.92	62.7	56.9
Long-Term Debt/Total Assets (%)	- -	- -	57.51	57.92	58.17	55.16	56.76	57.25	55.59	53.63	51.96	52.04	47.83	46.92	41.83
Total Debt/Equity (%)	- -	0.01	323.56	325.03	301.57	261.82	278.14	294.85	274.08	265	250.65	248.93	199.38	176.28	134.98
Total Debt/Capital (%)	- -	0.59	98.89	98.08	95.25	91.51	91.74	87.55	83.77	82	77.42	73.92	69.03	63.57	57.81
Total Debt/Total Assets (%)	- -	0.01	58.2	58.57	59.03	55.64	57.31	57.88	56.66	54.79	53.44	52.88	48.61	47.57	42.51
CFO/Total Liabilities	- -	32.9	6.82	4.97	8.74	12.11	9.96	9.25	10.6	8.97	9.84	5.29	10.46	10.88	12.47
CFO/CapEx	1.9	4.1	3.51	1.33	2.97	4.11	4.32	3.46	5.09	6.2	4.59	1.95	4.17	4.11	3.31
Altman's Z-Score	- -	2.85	1.18	2.36	2.58	2.62	2.56	2.57	2.73	2.33	2.78	2.69	3.15	3.45	3.41

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	- -	12.49	6.05	6.88	6.39	6.36	6.3	6.31	6.15	5.13	5.89	5.85	5.31	5.13	5.04
Days Sales Outstanding	- -	29.22	60.38	53.02	57.08	57.42	57.9	57.83	59.38	71.13	61.93	62.39	68.73	71.19	72.37
Inventory Turnover	- -	12.45	5.43	5.32	4.86	4.77	4.89	5.09	4.84	4.27	4.86	4.62	4.54	4.72	4.5
Days Inventory Outstanding	- -	29.31	67.21	68.57	75.11	76.53	74.71	71.77	75.34	85.5	75.12	78.94	80.38	77.4	81.05
Accounts Payable Turnover	- -	17.46	6.97	6.47	5.87	5.96	6.08	6.29	6.3	5.08	5.51	5.61	5.17	5.47	5.72
Accounts Payable Turnover Days	- -	20.91	52.39	56.45	62.17	61.23	60.01	57.99	57.95	71.87	66.25	65.03	70.65	66.67	63.77
Cash Conversion Cycle	- -	37.62	75.2	65.14	70.02	72.71	72.6	71.61	76.76	84.76	70.8	76.31	78.46	81.92	89.65
Inventory to Cash Days	- -	-0.09	-6.83	-15.55	-18.03	-19.11	-16.82	-13.94	-15.96	-14.37	-13.18	-16.55	-11.65	-6.21	-8.69
Inventories	- -	471	550	538	531	530	609	613	592	560	670	830	741	734	756
Raw Materials	- -	132	131	133	129	127	166	171	154	148	204	260	210	219	203
Work In Process	- -	98	90	81	88	88	96	108	110	92	110	131	126	124	122
Finished Goods	- -	322	329	324	313	315	348	334	327	319	356	439	405	391	431
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	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	- -	- -	- -	5,966	6,231	6,476	7,779	5,597	7,111	6,715	7,651	5,647	7,507	7,504	6,979
- Cash & Cash Equivalents	- -	29	459	382	485	535	770	694	1,018	1,361	841	645	700	593	657
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	34	69	67	68	122	132	105	55	47	46	46	46	44	47
+ Total Debt	- -	- -	3,921	3,614	3,442	3,264	3,916	3,864	3,863	3,922	3,857	3,733	3,535	3,448	3,230
Enterprise Value	- -	5	3,530	9,266	9,255	9,326	11,057	8,873	10,012	9,322	10,713	8,780	10,388	10,403	9,599
Total Capital	- -	34	3,965	3,685	3,613	3,567	4,268	4,413	4,612	4,782	4,982	5,050	5,121	5,424	5,587
Total Debt/Capital (%)	- -	0.59	98.89	98.08	95.25	91.51	91.74	87.55	83.77	82	77.42	73.92	69.03	63.57	57.81
Total Debt / EV	- -	0.04	1.11	0.39	0.37	0.35	0.35	0.44	0.39	0.42	0.36	0.43	0.34	0.33	0.34
EV/Sales	- -	- -	0.89	2.11	2.25	2.28	2.53	1.89	2.23	2.49	2.43	1.8	2	1.97	1.88
EV/EBITDA	- -	0.01	9.98	13.66	11.97	11.88	15.55	10.94	11.9	14.9	13.75	12.09	12.02	10.55	9.32
EV/EBIT	- -	0.01	66.61	25.08	19.88	20.14	30.4	20.07	20.51	30.52	23.17	20.76	17.67	14.74	13.06
EV/Cash Flow to Firm	- -	0.01	6.36	20.29	17.49	14.23	19.16	14.23	14.35	14.15	16.16	22.03	14.11	14.1	12.45
EV/Free Cash Flow to Firm	- -	0.01	5.33	14.36	13.87	11.78	15.75	11.57	12.36	12.58	13.66	15.98	11.88	11.85	9.92
Diluted Market Cap	- -	- -	- -	5,992	6,388	6,648	7,964	5,689	7,168	6,738	7,681	5,662	7,538	7,542	7,011
Diluted Enterprise Value	- -	5	3,530	9,292	9,412	9,498	11,241	8,965	10,070	9,345	10,743	8,795	10,419	10,441	9,631
EV per Share	- -	0.02	15.41	40.41	39.58	39.17	45.99	37.13	42.8	39.64	46.38	39.6	47.01	47.44	44.44
TTM Sales	4,316	4,257	3,987	4,392	4,110	4,093	4,377	4,696	4,482	3,738	4,416	4,884	5,184	5,276	5,117
TTM EBITDA	431	520	354	678	773	785	711	811	841	626	779	726	864	986	1,030
TTM Operating Income	323	409	53	370	466	463	364	442	488	306	462	423	588	706	735
TTM Cash Flow to Firm	236	389	555	457	529	655	577	623	698	659	663	399	736	738	771
TTM Free Cash Flow to Firm	361	484	663	645	667	792	702	767	810	741	784	550	874	878	967

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	- -	- -	- -	13.62	11.66	9.56	11.98	8.9	10.46	11.39	11.29	12.72	10.57	10.53	8.3
EV/EBIT	- -	0.01	66.61	25.08	19.88	20.14	30.4	20.07	20.51	30.52	23.17	20.76	17.67	14.74	13.06
Enterprise Value	- -	5	3,530	9,266	9,255	9,326	11,057	8,873	10,012	9,322	10,713	8,780	10,388	10,403	9,599
Low Price	- -	- -	- -	20.11	23.94	20.67	27.2	21.58	22.73	12.92	26.42	20.66	25.03	30.4	26.28
EV/Sales	- -	- -	0.89	2.11	2.25	2.28	2.53	1.89	2.23	2.49	2.43	1.8	2	1.97	1.88
EV/EBITDA	- -	0.01	9.98	13.66	11.97	11.88	15.55	10.94	11.9	14.9	13.75	12.09	12.02	10.55	9.32
Price/Earnings	- -	- -	- -	217.75	68.02	166.92	211.97	27.03	28.56	55.22	28.99	29.41	28.12	19.19	18.46
Price/Earnings Average	- -	- -	- -	206.11	75.1	165.93	202.34	33.88	26.15	46.65	26.7	29.62	24.63	19.59	17.98
Price/Earnings High	- -	- -	- -	230.14	93.16	186.86	250.23	38.43	30.25	60.46	29.94	39.4	28.51	23.37	21.93
Price/Earnings Low	- -	- -	- -	168.29	61.1	126.84	178.17	24.9	21.35	24.99	23.13	23.86	20.72	17.05	15.02
Price/Book Value	- -	- -	- -	1,808	59.8	35.74	35.2	12.61	10.26	8.25	7.09	4.44	4.87	3.88	3.02
Price/Book Value Average	- -	- -	- -	1,711.33	66.02	35.53	33.6	15.81	9.39	6.97	6.53	4.47	4.27	3.96	2.94
Price/Book Value High	- -	- -	- -	1,910.83	81.9	40.01	41.55	17.93	10.87	9.03	7.32	5.95	4.94	4.73	3.59
Price/Book Value Low	- -	- -	- -	1,397.34	53.72	27.16	29.59	11.62	7.67	3.73	5.66	3.6	3.59	3.45	2.46
Price/Tangible Book Value	- -	- -	- -	-5.02	-6.37	-7.64	-6.02	-4.41	-6.95	-6.97	-5.74	-5.08	-7.92	-9.01	-12.71
Price/Tangible Book Value Average	- -	- -	- -	-4.75	-7.03	-7.59	-5.75	-5.53	-6.36	-5.88	-5.29	-5.12	-6.94	-9.19	-12.38
Price/Tangible Book Value High	- -	- -	- -	-5.3	-8.72	-8.55	-7.11	-6.28	-7.36	-7.63	-5.93	-6.81	-8.03	-10.97	-15.1
Price/Tangible Book Value Low	- -	- -	- -	-3.88	-5.72	-5.81	-5.06	-4.07	-5.2	-3.15	-4.58	-4.12	-5.84	-8	-10.34
Price/Sales	- -	- -	- -	1.36	1.52	1.58	1.78	1.19	1.59	1.8	1.73	1.16	1.45	1.42	1.36
Price/Sales Average	- -	- -	- -	1.29	1.67	1.57	1.7	1.49	1.45	1.52	1.6	1.16	1.27	1.45	1.33
Price/Sales High	- -	- -	- -	1.44	2.08	1.77	2.1	1.69	1.68	1.97	1.79	1.55	1.47	1.73	1.62
Price/Sales Low	- -	- -	- -	1.05	1.36	1.2	1.49	1.1	1.19	0.81	1.38	0.94	1.07	1.26	1.11
Price/Cash Flow	- -	- -	- -	23.73	15.2	11.58	14.41	11.28	12.41	13.18	13.7	19.21	13.06	13.03	10.75
Price/Cash Flow Average	- -	- -	- -	22.46	16.79	11.51	13.75	14.14	11.36	11.14	12.62	19.35	11.44	13.3	10.47
Price/Cash Flow High	- -	- -	- -	25.08	20.82	12.96	17.01	16.04	13.14	14.44	14.14	25.73	13.24	15.86	12.77
Price/Cash Flow Low	- -	- -	- -	18.34	13.66	8.8	12.11	10.39	9.28	5.97	10.93	15.58	9.62	11.57	8.75
Price/Free Cash Flow Average	- -	- -	- -	12.89	12.87	9.5	11.43	11.15	9.57	9.62	10.4	12.82	9.26	10.75	8.08
Price/Free Cash Flow High	- -	- -	- -	14.39	15.97	10.7	14.14	12.65	11.07	12.47	11.66	17.04	10.72	12.82	9.85
Price/Free Cash Flow Low	- -	- -	- -	10.53	10.47	7.26	10.07	8.19	7.82	5.16	9.01	10.32	7.79	9.36	6.75
EV/Sales Average	- -	- -	0.89	2.04	2.41	2.27	2.45	2.19	2.1	2.22	2.29	1.81	1.82	2	1.84
EV/Sales High	- -	- -	0.89	2.19	2.81	2.47	2.85	2.39	2.33	2.66	2.48	2.19	2.02	2.28	2.13
EV/Sales Low	- -	- -	0.89	1.8	2.1	1.9	2.24	1.8	1.83	1.51	2.08	1.58	1.62	1.81	1.62
EV/EBITDA Average	- -	0.01	9.98	13.19	12.81	11.83	15.05	12.69	11.19	13.23	12.98	12.15	10.95	10.71	9.14
EV/EBITDA High	- -	0.01	9.98	14.16	14.95	12.86	17.52	13.85	12.4	15.92	14.07	14.74	12.15	12.21	10.59
EV/EBITDA Low	- -	0.01	9.98	11.66	11.15	9.9	13.8	10.39	9.77	9.02	11.77	10.63	9.74	9.7	8.05
EV/EBIT Average	- -	0.01	66.61	24.21	21.27	20.06	29.43	23.28	19.28	27.1	21.86	20.85	16.09	14.95	12.81
EV/EBIT High	- -	0.01	66.61	26	24.82	21.81	34.26	25.41	21.37	32.6	23.71	25.29	17.85	17.05	14.84
EV/EBIT Low	- -	0.01	66.61	21.41	18.52	16.79	26.99	19.07	16.83	18.48	19.82	18.24	14.31	13.55	11.29
Last Price	- -	- -	- -	26.02	26.65	27.2	32.36	23.42	30.4	28.55	33.12	25.47	33.97	34.22	32.31
High Price	- -	- -	- -	27.5	36.5	30.45	38.2	33.3	32.2	31.26	34.2	34.12	34.45	41.66	38.37
Enterprise Value Average	- -	5	3,530	8,947	9,903	9,288	10,703	10,292	9,413	8,280	10,109	8,821	9,458	10,558	9,417
Enterprise Value High	- -	5	3,530	9,605	11,558	10,100	12,461	11,234	10,433	9,960	10,962	10,698	10,494	12,035	10,908
Enterprise Value Low	- -	5	3,530	7,911	8,621	7,772	9,816	8,432	8,218	5,646	9,165	7,714	8,413	9,566	8,296

Shares Outstanding	- -	229	229	230	238	240	242	236	235	235	227	221	220	218	213
Diluted Weighted Avg Shares	229	229	229	230	240	244	246	243	236	236	232	222	222	220	217
Basic Weighted Avg Shares	229	229	229	229	234	238	240	239	234	235	231	222	221	219	216
Revenue per Share	18.84	18.58	17.4	19.15	17.58	17.19	18.21	19.65	19.16	15.89	19.12	22.03	23.46	24.06	23.69
EBITDA per Share	1.88	2.27	1.54	2.96	3.31	3.3	2.96	3.39	3.6	2.66	3.37	3.27	3.91	4.5	4.77
Operating Income per Share	1.41	1.79	0.23	1.61	1.99	1.94	1.51	1.85	2.09	1.3	2	1.91	2.66	3.22	3.4
Basic EPS, GAAP	0.78	1.06	-0.98	0.12	0.39	0.16	0.15	0.87	1.06	0.52	1.14	0.87	1.21	1.78	1.75
Basic EPS from Cont Ops	0.79	1.08	-0.96	0.15	0.41	0.19	0.2	0.89	1.08	0.52	1.14	0.87	1.22	1.78	1.75
Diluted EPS, GAAP	0.78	1.06	-0.98	0.12	0.38	0.16	0.15	0.85	1.06	0.52	1.14	0.86	1.2	1.77	1.74
Diluted EPS from Cont Ops	0.79	1.08	-0.96	0.15	0.4	0.18	0.19	0.88	1.07	0.52	1.14	0.86	1.21	1.77	1.75
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.03	1.7	1.64	1.1	1.75	2.35	2.25	2.08	2.45	2.17	2.42	1.33	2.6	2.63	3
Free Cash Flow per Basic Share	0.49	1.28	1.18	0.27	1.16	1.78	1.73	1.48	1.97	1.82	1.89	0.65	1.98	1.99	2.1
Cash & Equivalents per Share	- -	0.13	2.01	1.67	2.07	2.25	3.2	2.9	4.35	5.79	3.64	2.91	3.17	2.7	3.04
Book Value per Share	- -	- -	-0.11	0.01	0.45	0.76	0.92	1.86	2.96	3.46	4.67	5.73	6.97	8.81	10.69
Tangible Book Value per Share	- -	4.55	-5.86	-5.19	-4.19	-3.56	-5.37	-5.31	-4.37	-4.1	-5.77	-5.01	-4.29	-3.8	-2.54

Axalta Coating Systems Ltd.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)