FedEx Corporation Financial Ratios — FDX.DE 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
Return on Common Equity (%)	9.91	12.52	15.21	13.35	6.33	10.3	15.26	20	2.18	5.15	18.99	12.21	11.66	11.71	10.22
Return on Assets (%)	5.55	7.09	8.56	6.98	3.02	4.41	6.34	9.06	1.01	2.01	6.69	4.53	4.59	4.97	4.69
Return on Capital (%)	9.16	11.53	13.71	11.4	5.32	7.25	9.81	- -	2.45	3.48	9.17	6.4	6.25	6.51	6.04
Return on Invested Capital (%)	9.69	12.82	17.16	11.89	6.54	8.22	10.19	- -	11.07	4.9	8.14	8.32	6.28	7.26	6.94
Gross Margin (%)	19.82	20.41	24.31	21.38	18.03	20.51	22.08	21.55	21.27	19.28	21.38	21.57	21.26	21.61	21.6
EBITDA Margin (%)	11.3	12.73	16.89	14.05	10.02	11.33	12.54	11.84	11.68	9.34	11.63	11.22	10.55	12.07	11.67
Operating Margin (%)	6.28	7.78	11.5	8.37	4.52	6.11	7.57	7.11	6.87	4.12	7.11	6.98	5.92	7.18	6.82
Incremental Operating Margin (%)	-95.71	25.27	110.39	-99.92	-88.65	32.07	14.96	1.68	3.16	406.3	21.17	5.76	35.3	-38.99	-130.47
Pretax Margin (%)	5.76	7.36	9.8	8.03	3.43	5.44	7.59	6.65	0.94	2.41	7.95	5.24	5.95	6.66	6.19
Profit Margin (%)	3.69	4.76	6.13	5.1	2.21	3.61	4.97	6.99	0.77	1.86	6.23	4.09	4.41	4.94	4.65
Net Income to Common Margin (%)	3.69	4.76	6.13	5.1	2.21	3.61	4.97	6.99	0.77	1.86	6.23	4.09	4.41	4.94	4.65
Effective Tax Rate (%)	35.89	35.31	37.39	36.47	35.46	33.58	34.55	- -	17.56	22.95	21.62	21.85	25.94	25.79	24.79
Dvd Payout Ratio (%)	10.4	8.07	6.52	8.05	21.62	15.22	14.21	11.7	126.48	52.8	13.11	20.73	29.63	29.07	32.72
Sustainable Growth Rate (%)	8.88	11.51	14.22	12.28	4.96	8.73	13.09	17.66	-0.58	2.43	16.5	9.68	8.21	8.31	6.87

Credit (USD)

API Chat

	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
Total Debt	1,685	1,667	2,990	4,737	7,268	13,762	14,931	16,585	17,581	36,121	36,462	37,194	38,332	37,719	37,416
ST Debt	18	417	251	1	19	29	22	1,342	964	1,974	2,354	2,525	2,516	2,531	3,993
LT Debt	1,667	1,250	2,739	4,736	7,249	13,733	14,909	15,243	16,617	34,147	34,108	34,669	35,816	35,188	33,423
Total Debt/EBITDA	0.38	0.31	0.4	0.74	1.53	2.41	1.97	2.14	2.16	5.59	3.73	3.54	4.03	3.56	3.65
Net Debt/EBITDA	-0.14	-0.22	-0.26	0.29	0.74	1.79	1.45	1.72	1.88	2.57	1.36	1.23	1.44	1.29	1.47
Total Debt/EBIT	0.68	0.5	0.59	1.24	3.39	4.47	3.27	3.57	3.67	12.67	6.1	5.7	7.18	5.99	6.24
Net Debt/EBIT	-0.26	-0.35	-0.38	0.48	1.64	3.32	2.4	2.86	3.19	5.83	2.22	1.98	2.57	2.18	2.52
EBITDA to Interest Expense	51.63	104.48	91.22	40.01	20.23	16.99	14.77	13.88	13.84	9.62	12.32	15.23	13.71	14.21	13
EBITDA-CapEx/Interest Expense	51.63	104.48	91.22	40.01	20.23	16.99	14.77	13.88	13.84	9.62	12.32	15.23	13.71	14.21	13
EBIT to Interest Expense	28.69	63.85	62.12	23.84	9.12	9.16	8.92	8.34	8.14	4.24	7.53	9.47	7.69	8.45	7.6
Interest Expense	86	52	82	160	235	336	512	558	588	672	793	689	694	745	789
Common Equity/Total Assets	55.86	57.41	55.27	49.17	46.35	40.04	42.97	47.5	45.37	34.33	36.06	38.16	40.5	44.46	47.28
Long-Term Debt/Equity (%)	10.95	8.49	15.74	31	48.35	99.63	92.76	78.51	93.58	186.65	141.13	139.02	137.29	127.58	119.05
Long-Term Debt/Capital (%)	9.82	6.64	12.72	22.55	29.95	42.7	41.65	36.78	39.32	55.64	51.44	49.52	48.65	46.06	42.39
Long-Term Debt/Total Assets (%)	6.09	4.18	8.16	14.32	19.84	29.88	30.71	29.13	30.54	46.44	41.2	40.32	41.1	40.44	38.14
Total Debt/Equity (%)	11.07	11.32	17.19	31.01	48.48	99.84	92.89	85.42	99.01	197.44	150.87	149.14	146.93	136.75	133.28
Total Debt/Capital (%)	9.92	8.85	13.88	22.56	30.03	42.79	41.71	40.02	41.6	58.86	54.99	53.13	52.07	49.37	47.45
Total Debt/Total Assets (%)	6.15	5.57	8.91	14.32	19.9	29.94	30.75	31.69	32.32	49.12	44.05	43.25	43.99	43.35	42.7
Net Debt to Equity	-4.22	-7.99	-11.08	11.97	23.38	74.2	68.2	68.6	85.95	90.94	54.89	51.72	52.6	49.68	53.7
Net Debt/Capital (%)	-4.39	-7.35	-11.59	10.11	17.15	35.72	34.44	34.89	38.21	29.45	22.4	20.44	20.55	19.6	20.56
EBITDA	4,440	5,433	7,480	6,402	4,754	5,708	7,561	7,747	8,139	6,467	9,766	10,493	9,514	10,585	10,258
EBITDA-CapEx	4,440	5,433	7,480	6,402	4,754	5,708	7,561	7,747	8,139	6,467	9,766	10,493	9,514	10,585	10,258
Operating Income (Loss)	2,467	3,320	5,094	3,815	2,143	3,077	4,566	4,652	4,786	2,852	5,973	6,523	5,338	6,298	5,994

Liquidity (USD)

API Chat

	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
Cash Ratio	0.48	0.53	0.86	0.55	0.63	0.44	0.5	0.34	0.26	0.47	0.52	0.48	0.5	0.49	0.36
Current Ratio	1.7	1.69	1.96	1.82	1.74	1.5	1.59	1.39	1.45	1.58	1.51	1.43	1.37	1.36	1.19
Quick Ratio	1.42	1.4	1.73	1.58	1.59	1.35	1.46	1.22	1.27	1.45	1.4	1.31	1.25	1.24	1.09
CFO/Avg Current Liab	0.85	0.94	0.84	0.77	0.95	0.82	0.62	0.53	0.6	0.53	0.84	0.7	0.64	0.62	0.49
Common Equity/Total Assets	55.86	57.41	55.27	49.17	46.35	40.04	42.97	47.5	45.37	34.33	36.06	38.16	40.5	44.46	47.28
Long-Term Debt/Equity (%)	10.95	8.49	15.74	31	48.35	99.63	92.76	78.51	93.58	186.65	141.13	139.02	137.29	127.58	119.05
Long-Term Debt/Capital (%)	9.82	6.64	12.72	22.55	29.95	42.7	41.65	36.78	39.32	55.64	51.44	49.52	48.65	46.06	42.39
Long-Term Debt/Total Assets (%)	6.09	4.18	8.16	14.32	19.84	29.88	30.71	29.13	30.54	46.44	41.2	40.32	41.1	40.44	38.14
Total Debt/Equity (%)	11.07	11.32	17.19	31.01	48.48	99.84	92.89	85.42	99.01	197.44	150.87	149.14	146.93	136.75	133.28
Total Debt/Capital (%)	9.92	8.85	13.88	22.56	30.03	42.79	41.71	40.02	41.6	58.86	54.99	53.13	52.07	49.37	47.45
Total Debt/Total Assets (%)	6.15	5.57	8.91	14.32	19.9	29.94	30.75	31.69	32.32	49.12	44.05	43.25	43.99	43.35	42.7
CFO/Total Liabilities	33.22	31.86	28.99	23.96	24.91	17.74	15.18	14.2	15.32	9.23	17.29	16.1	14.49	13.99	11.81
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	4.36	3.98	4.02	4.23	3.95	3.17	3.66	3.9	3.31	2.18	2.9	2.71	2.59	2.72	2.62

Working Capital (USD)

API Chat

	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
Accounts Receivable Turnover	16.5	9.02	9.09	8.68	8.49	7.77	8.12	8.14	7.92	7.2	7.57	7.81	8.18	8.65	8.2
Days Sales Outstanding	22.12	40.48	40.17	42.07	42.99	47	44.93	44.84	46.08	50.67	48.19	46.71	44.64	42.19	44.53
Inventory Turnover	76.31	77.47	74.74	77.88	80.95	80.56	93.07	98.84	101.79	99.33	113.9	119.84	114.41	112.88	113.37
Days Inventory Outstanding	4.78	4.71	4.88	4.69	4.51	4.53	3.92	3.69	3.59	3.67	3.2	3.05	3.19	3.23	3.22
Accounts Payable Turnover	19.58	20.5	19.21	18.61	19.29	15.98	16.51	17.93	18.28	17.75	18.57	18.65	18.01	19.54	20.03
Accounts Payable Turnover Days	18.64	17.81	19	19.61	18.93	22.84	22.11	20.36	19.97	20.57	19.65	19.57	20.26	18.68	18.22
Cash Conversion Cycle	8.26	27.38	26.05	27.15	28.58	28.69	26.75	28.17	29.69	33.78	31.74	30.18	27.57	26.75	29.53
Inventory to Cash Days	17.33	35.77	35.29	37.38	38.48	42.47	41.01	41.14	42.49	47	44.99	43.66	41.45	38.96	41.31
Inventories	437	440	457	463	498	496	514	525	553	572	587	637	604	614	602
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	437	440	457	463	498	496	514	525	553	572	587	637	604	614	602

Enterprise Value (USD)

API Chat

	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
Market Capitalization	29,444	25,259	26,545	41,183	49,606	41,980	52,143	67,069	40,500	33,378	84,389	58,961	57,462	62,541	52,354
- Cash & Cash Equivalents	2,328	2,843	4,917	2,908	3,763	3,534	3,969	3,265	2,319	4,881	7,087	6,897	6,856	6,501	5,502
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1,685	1,667	2,990	4,737	7,268	13,762	14,931	16,585	17,581	36,121	36,462	37,194	38,332	37,719	37,416
Enterprise Value	28,801	24,083	24,618	43,012	53,111	52,208	63,105	80,389	55,762	64,618	113,764	89,258	88,938	93,759	84,268
Total Capital	16,983	18,833	21,541	20,998	24,200	32,165	35,796	41,440	42,261	61,369	66,311	70,008	73,623	76,400	78,850
Total Debt/Capital (%)	9.92	8.85	13.88	22.56	30.03	42.79	41.71	40.02	41.6	58.86	54.99	53.13	52.07	49.37	47.45
Total Debt / EV	0.06	0.07	0.12	0.11	0.14	0.26	0.24	0.21	0.32	0.56	0.32	0.42	0.43	0.4	0.44
EV/Sales	0.73	0.56	0.56	0.94	1.12	1.04	1.05	1.23	0.8	0.93	1.35	0.95	0.99	1.07	0.96
EV/EBITDA	6.49	4.43	3.29	6.72	11.17	9.15	8.35	10.38	6.85	9.99	11.65	8.51	9.35	8.86	8.21
EV/EBIT	11.67	7.25	4.83	11.27	24.78	16.97	13.82	17.28	11.65	22.66	19.05	13.68	16.66	14.89	14.06
EV/Cash Flow to Firm	7.03	4.95	5.19	9.85	9.63	8.8	11.99	15.28	9.14	11.51	10.58	8.61	9.5	10.58	11.05
EV/Free Cash Flow to Firm	7.03	4.95	5.19	9.85	9.63	8.8	11.99	15.28	9.14	11.51	10.58	8.61	9.5	10.58	11.05
Diluted Market Cap	29,444	25,291	26,580	44,729	50,409	44,110	52,482	68,679	41,151	33,435	84,686	59,181	57,595	62,704	52,788
Diluted Enterprise Value	28,801	24,115	24,653	46,558	53,914	54,338	63,444	81,999	56,413	64,675	114,061	89,478	89,071	93,922	84,702
EV per Share	90.86	76.07	77.76	150.69	188.05	196.62	235.24	302.3	213.81	246.63	424.49	335.56	347.42	373.54	349.66
TTM Sales	39,304	42,680	44,287	45,567	47,453	50,365	60,319	65,450	69,693	69,217	83,959	93,512	90,155	87,693	87,926
TTM EBITDA	4,440	5,433	7,480	6,402	4,754	5,708	7,561	7,747	8,139	6,467	9,766	10,493	9,514	10,585	10,258
TTM Operating Income	2,467	3,320	5,094	3,815	2,143	3,077	4,566	4,652	4,786	2,852	5,973	6,523	5,338	6,298	5,994
TTM Cash Flow to Firm	4,096	4,869	4,739	4,366	5,518	5,931	5,265	5,260	6,098	5,615	10,757	10,370	9,362	8,865	7,629
TTM Free Cash Flow to Firm	4,096	4,869	4,739	4,366	5,518	5,931	5,265	5,260	6,098	5,615	10,757	10,370	9,362	8,865	7,629

Multiples (USD)

API Chat

	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
Price/Free Cash Flow	7.29	5.23	5.67	10.49	9.39	7.73	10.65	14.69	7.33	6.56	8.36	6.02	6.51	7.54	7.5
EV/EBIT	11.67	7.25	4.83	11.27	24.78	16.97	13.82	17.28	11.65	22.66	19.05	13.68	16.66	14.89	14.06
Enterprise Value	28,801	24,083	24,618	43,012	53,111	52,208	63,105	80,389	55,762	64,618	113,764	89,258	88,938	93,759	84,268
Low Price	70.45	79.78	77.81	82.46	139.94	125.67	149.38	193.83	155.04	90.11	130.47	196.58	142.28	215.23	193.24
EV/Sales	0.73	0.56	0.56	0.94	1.12	1.04	1.05	1.23	0.8	0.93	1.35	0.95	0.99	1.07	0.96
EV/EBITDA	6.49	4.43	3.29	6.72	11.17	9.15	8.35	10.38	6.85	9.99	11.65	8.51	9.35	8.86	8.21
Price/Earnings	20.28	12.43	9.77	17.72	47.24	23.07	17.4	14.67	75	25.95	16.13	15.41	14.47	14.44	12.79
Price/Earnings Average	18.84	13.62	9.68	14.46	44.1	22.77	16.04	13.49	101.21	30.17	12.49	17.16	13	14.71	15.66
Price/Earnings High	21.13	14.77	10.26	17.72	49.93	27.51	17.94	16.18	129.11	36.03	16.36	22.08	15.8	17.29	18.57
Price/Earnings Low	15.38	12.43	9.07	10.13	37.64	18.33	13.37	11.27	74.88	18.36	6.68	13.67	9.17	12.47	11.38
Price/Book Value	1.92	1.47	1.43	2.53	2.93	2.28	2.5	2.7	1.64	1.32	2.83	1.8	1.63	1.62	1.26
Price/Book Value Average	1.79	1.61	1.42	2.07	2.73	2.25	2.3	2.48	2.21	1.54	2.19	2	1.46	1.65	1.55
Price/Book Value High	2.01	1.75	1.5	2.53	3.1	2.72	2.58	2.98	2.82	1.84	2.87	2.57	1.78	1.94	1.83
Price/Book Value Low	1.46	1.47	1.33	1.45	2.33	1.81	1.92	2.07	1.64	0.94	1.17	1.59	1.03	1.4	1.12
Price/Tangible Book Value	2.28	2.05	1.81	3.3	4.52	6.96	6.21	5.61	3.87	2.88	5.02	3.26	2.92	2.96	2.44
Price/Tangible Book Value Average	2.12	2.24	1.8	2.69	4.22	6.87	5.73	5.15	5.23	3.34	3.88	3.63	2.63	3.01	2.98
Price/Tangible Book Value High	2.38	2.43	1.9	3.3	4.78	8.3	6.41	6.18	6.67	3.99	5.09	4.67	3.19	3.54	3.54
Price/Tangible Book Value Low	1.73	2.05	1.68	1.88	3.6	5.53	4.78	4.31	3.87	2.04	2.08	2.89	1.85	2.55	2.17
Price/Sales	0.75	0.59	0.6	0.9	1.05	0.83	0.86	1.02	0.58	0.48	1.01	0.63	0.64	0.71	0.6
Price/Sales Average	0.7	0.65	0.59	0.74	0.98	0.82	0.8	0.94	0.78	0.56	0.78	0.7	0.57	0.73	0.73
Price/Sales High	0.78	0.7	0.63	0.9	1.1	0.99	0.89	1.13	1	0.67	1.02	0.9	0.7	0.85	0.86
Price/Sales Low	0.57	0.59	0.56	0.52	0.83	0.66	0.66	0.79	0.58	0.34	0.42	0.56	0.4	0.62	0.53
Price/Cash Flow	7.29	5.22	5.66	9.66	9.24	7.35	10.58	14.35	7.22	6.55	8.33	6	6.49	7.52	7.44
Price/Cash Flow Average	6.77	5.72	5.61	7.88	8.63	7.26	9.75	13.19	9.74	7.61	6.45	6.68	5.84	7.67	9.11
Price/Cash Flow High	7.59	6.21	5.94	9.66	9.77	8.77	10.91	15.83	12.42	9.09	8.44	8.59	7.09	9.01	10.8
Price/Cash Flow Low	5.53	5.22	5.25	5.52	7.37	5.85	8.13	11.03	7.2	4.63	3.45	5.32	4.12	6.5	6.62
Price/Free Cash Flow Average	6.77	5.73	5.62	8.56	8.77	7.63	9.81	13.51	9.89	7.62	6.47	6.7	5.85	7.69	9.18
Price/Free Cash Flow High	7.59	6.21	5.95	10.49	9.93	9.22	10.98	16.21	12.62	9.11	8.47	8.62	7.11	9.03	10.89
Price/Free Cash Flow Low	5.53	5.23	5.26	6	7.48	6.14	8.18	11.29	7.32	4.64	3.46	5.34	4.13	6.52	6.67
EV/Sales Average	0.68	0.62	0.55	0.78	1.05	1.03	0.98	1.15	1	1.01	1.13	1.03	0.92	1.08	1.09
EV/Sales High	0.76	0.68	0.59	0.94	1.18	1.2	1.07	1.33	1.22	1.12	1.37	1.23	1.05	1.21	1.23
EV/Sales Low	0.55	0.56	0.51	0.56	0.91	0.87	0.85	0.99	0.8	0.79	0.77	0.88	0.75	0.97	0.89
EV/EBITDA Average	6.02	4.88	3.26	5.53	10.48	9.05	7.81	9.68	8.59	10.83	9.7	9.14	8.74	8.97	9.36
EV/EBITDA High	6.76	5.31	3.47	6.72	11.76	10.56	8.56	11.27	10.44	12	11.77	10.94	9.9	10.02	10.52
EV/EBITDA Low	4.88	4.43	3.04	3.96	9.05	7.64	6.75	8.37	6.84	8.48	6.59	7.87	7.14	8.05	7.65
EV/EBIT Average	10.83	7.98	4.79	9.29	23.24	16.79	12.93	16.12	14.61	24.56	15.86	14.71	15.57	15.07	16.01
EV/EBIT High	12.17	8.68	5.09	11.27	26.1	19.6	14.18	18.77	17.76	27.2	19.24	17.59	17.65	16.84	18
EV/EBIT Low	8.79	7.25	4.46	6.65	20.08	14.17	11.18	13.94	11.64	19.23	10.77	12.66	12.72	13.53	13.09
Last Price	92.88	79.78	83.85	144.29	175.64	158.1	194.38	252.21	155.29	127.4	314.88	221.66	224.46	249.17	217.24
High Price	96.77	94.79	88	144.29	185.62	188.56	200.45	278.23	267.31	176.85	319.3	317.53	245.13	298.26	315.37
Enterprise Value Average	26,714	26,502	24,375	35,427	49,807	51,665	59,029	74,983	69,917	70,037	94,709	95,940	83,107	94,937	95,988
Enterprise Value High	30,032	28,834	25,932	43,012	55,930	60,296	64,734	87,308	84,979	77,576	114,946	114,761	94,230	106,082	107,918
Enterprise Value Low	21,689	24,083	22,707	25,365	43,028	43,597	51,033	64,865	55,698	54,850	64,340	82,586	67,900	85,241	78,486

	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
Shares Outstanding	317	317	317	285	282	266	268	266	261	262	267	260	251	244	238
Diluted Weighted Avg Shares	317	317	317	310	287	279	270	272	265	262	269	267	257	252	243
Basic Weighted Avg Shares	317	317	317	285	282	266	268	266	261	262	268	266	256	251	241
Revenue per Share	123.99	134.81	139.89	159.65	168.02	189.68	224.85	246.12	267.22	264.19	313.28	351.55	352.17	349.37	364.84
EBITDA per Share	14.01	17.16	23.63	22.43	16.83	21.5	28.19	29.13	31.21	24.68	36.44	39.45	37.16	42.17	42.56
Operating Income per Share	7.78	10.49	16.09	13.37	7.59	11.59	17.02	17.49	18.35	10.89	22.29	24.52	20.85	25.09	24.87
Basic EPS, GAAP	4.58	6.42	8.58	8.14	3.72	6.85	11.17	17.19	2.07	4.91	19.52	14.38	15.52	17.25	16.98
Basic EPS from Cont Ops	4.58	6.42	8.58	8.14	3.72	6.85	11.17	17.19	2.07	4.91	19.52	14.38	15.52	17.25	16.98
Diluted EPS, GAAP	4.58	6.41	8.57	7.5	3.66	6.52	11.1	16.79	2.04	4.9	19.45	14.33	15.48	17.21	16.84
Diluted EPS from Cont Ops	4.58	6.41	8.57	7.5	3.66	6.52	11.1	16.79	2.04	4.9	19.45	14.33	15.48	17.21	16.84
Dividend per Share	0.48	0.52	0.56	0.66	0.8	1.04	1.59	2.01	2.62	2.59	2.56	2.98	4.6	5.02	5.56
Cash Flow per Share	12.75	15.27	14.81	14.94	19	21.5	18.38	17.58	21.52	19.45	37.82	36.96	34.56	33.12	29.2
Free Cash Flow per Basic Share	12.75	15.27	14.81	14.94	19	21.5	18.38	17.58	21.52	19.45	37.82	36.96	34.56	33.12	29.2
Cash & Equivalents per Share	7.34	8.98	15.53	10.19	13.32	13.31	14.8	12.28	8.89	18.63	26.44	25.93	26.78	25.9	22.83
Book Value per Share	48.26	54.22	58.6	56.97	59.95	69.31	77.78	93.47	94.63	96.37	111.38	123.36	137.86	154.11	171.93
Tangible Book Value per Share	40.68	38.98	46.25	43.75	38.86	22.71	31.28	44.99	40.09	44.28	62.78	68.02	76.77	84.3	89.09

FedEx Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)