KeyCorp Financial Ratios — KEY-PK 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 (%)	11.81	11.01	10.72	9.8	9.29	7.33	11.03	14.75	12.21	8.92	16.9	11.01	4.88	-1.86	10.39
Return on Assets (%)	1.02	0.96	1	0.96	0.97	0.68	0.95	1.35	1.21	0.85	1.47	1.02	0.51	-0.09	0.98
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	5.33	5.98	5.63	6.25	6.07	6.6	6.71	6.2	3.9	1.71	0.45	2.33	2.48	1.66	0.29
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	35.29	27.3	29.05	32.33	30.03	20.36	31.8	35.78	32.72	23.98	46.23	33.21	18.66	-6.96	31.63
Profit Margin (%)	24.39	21.83	23.17	22.88	22.51	16.64	21.38	30.31	27.78	20.69	37.3	27.28	15.56	-3.66	25.11
Net Income to Common Margin (%)	21.55	21.27	22.58	22.32	21.95	15.86	20.22	29.24	26.21	19.06	35.79	25.6	13.26	-6.92	23.14
Effective Tax Rate (%)	27.35	21.53	23.75	25.63	24.8	18.49	33.04	15.62	15.53	14.59	19.73	18.09	16.9	- -	20.66
Dvd Payout Ratio (%)	6.54	20.44	22.9	23.42	27.11	39.68	33.52	32.91	43.89	59.12	28.61	41.05	93.54	-256.21	54.07
Sustainable Growth Rate (%)	11.04	8.76	8.26	7.51	6.77	4.42	7.33	9.9	6.85	3.65	12.06	6.49	0.31	-6.61	4.77

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	9,857	7,134	7,993	8,298	10,717	13,192	14,967	14,276	13,153	14,468	12,630	24,693	22,607	14,235	10,988
ST Debt	916	313	343	423	533	808	634	544	705	759	588	5,386	3,053	2,130	1,071
LT Debt	8,941	6,821	7,650	7,875	10,184	12,384	14,333	13,732	12,448	13,709	12,042	19,307	19,554	12,105	9,917
Total Debt/EBITDA	49.04	30.36	36.17	33.73	43.39	42.01	36.77	37.37	54.58	130.34	394.69	150.57	146.8	195	523.24
Net Debt/EBITDA	45.49	27.83	33.35	31.08	40.93	39.79	35.08	35.55	51.49	120.41	365.91	145.13	140.66	171.12	461.95
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	8.18	8.89	9.28	9.9	10.45	7.79	8.42	9.18	9.47	8.22	8.48	8.89	8.99	8.46	9.01
Long-Term Debt/Equity (%)	90.11	66.17	74.13	74.7	94.66	81.26	95.39	88.05	73.06	76.24	69.12	143.5	133.59	66.6	48.66
Long-Term Debt/Capital (%)	51.3	44.31	45.2	44.02	48.59	48.58	51.96	48.11	43.25	45.13	39.69	43.81	46.52	37.16	32.94
Long-Term Debt/Total Assets (%)	10.07	7.64	8.23	8.39	10.71	9.08	10.41	9.84	8.59	8.05	6.46	10.17	10.39	6.47	5.38
Total Debt/Equity (%)	99.34	69.2	77.45	78.71	99.61	86.56	99.61	91.54	77.2	80.46	72.49	183.54	154.45	78.32	53.91
Total Debt/Capital (%)	56.56	46.35	47.23	46.38	51.13	51.75	54.26	50.02	45.7	47.63	41.63	56.04	53.78	43.7	36.5
Total Debt/Total Assets (%)	11.1	7.99	8.6	8.84	11.27	9.67	10.87	10.23	9.07	8.49	6.78	13.01	12.01	7.61	5.96
Net Debt to Equity	92.16	63.45	71.42	72.52	93.97	81.99	95.03	87.09	72.83	74.33	67.2	176.91	147.99	68.73	47.6
Net Debt/Capital (%)	54.64	44.17	45.2	44.35	49.68	50.35	53.05	48.75	44.24	45.64	39.79	55.12	52.71	40.52	33.66
EBITDA	201	235	221	246	247	314	407	382	241	111	32	164	154	73	21
EBITDA-CapEx	21	71	121	149	172	169	295	283	156	48	-34	56	12	8	-86
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	8.18	8.89	9.28	9.9	10.45	7.79	8.42	9.18	9.47	8.22	8.48	8.89	8.99	8.46	9.01
Long-Term Debt/Equity (%)	90.11	66.17	74.13	74.7	94.66	81.26	95.39	88.05	73.06	76.24	69.12	143.5	133.59	66.6	48.66
Long-Term Debt/Capital (%)	51.3	44.31	45.2	44.02	48.59	48.58	51.96	48.11	43.25	45.13	39.69	43.81	46.52	37.16	32.94
Long-Term Debt/Total Assets (%)	10.07	7.64	8.23	8.39	10.71	9.08	10.41	9.84	8.59	8.05	6.46	10.17	10.39	6.47	5.38
Total Debt/Equity (%)	99.34	69.2	77.45	78.71	99.61	86.56	99.61	91.54	77.2	80.46	72.49	183.54	154.45	78.32	53.91
Total Debt/Capital (%)	56.56	46.35	47.23	46.38	51.13	51.75	54.26	50.02	45.7	47.63	41.63	56.04	53.78	43.7	36.5
Total Debt/Total Assets (%)	11.1	7.99	8.6	8.84	11.27	9.67	10.87	10.23	9.07	8.49	6.78	13.01	12.01	7.61	5.96
CFO/Total Liabilities	2.27	1.65	1.87	1.59	1.34	1.39	1.48	2.02	2.27	1.1	0.68	2.53	1.67	0.39	1.35
CFO/CapEx	9.96	7.92	15.47	13.61	15.08	11.65	16.21	25.31	34.19	26.56	17.47	41.38	20.44	10.22	20.64
Altman's Z-Score	0.14	0.15	0.16	0.17	0.18	0.13	0.15	0.16	0.17	0.15	0.15	0.15	0.15	0.13	0.16

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

- -

Days Sales Outstanding

- -

Inventory Turnover

- -

Days Inventory Outstanding

- -

Accounts Payable Turnover

- -

Accounts Payable Turnover Days

- -

Cash Conversion Cycle

- -

Inventory to Cash Days

- -

Inventories

- -

Raw Materials

- -

Work In Process

- -

Finished Goods

- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	694	584	617	653	607	677	671	678	732	1,091	913	887	941	1,743	1,287
+ Preferred Equity and Hybrid Capital	291	291	291	291	290	1,665	1,025	1,450	1,900	1,900	1,900	2,500	2,500	2,500	2,500
+ Minority/Non Controlling Interest	17	38	17	12	13	- -	2	1	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	9,857	7,134	7,993	8,298	10,717	13,192	14,967	14,276	13,153	14,468	12,630	24,693	22,607	14,235	10,988
Enterprise Value	-10,060	-9,155	-10,252	-9,681	-6,512	-8,807	-7,263	-6,941	-8,794	-28,473	-42,757	-15,243	-23,836	-40,219	-1,519
Total Capital	17,428	15,393	16,924	17,891	20,959	25,492	27,586	28,540	28,779	30,376	30,340	44,066	42,036	32,576	30,104
Total Debt/Capital (%)	56.56	46.35	47.23	46.38	51.13	51.75	54.26	50.02	45.7	47.63	41.63	56.04	53.78	43.7	36.5
Total Debt / EV	-0.98	-0.78	-0.78	-0.86	-1.65	-1.5	-2.06	-2.06	-1.5	-0.51	-0.3	-1.62	-0.95	-0.35	-7.23
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.77	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	35.68	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.65	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.57	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	9,471	6,879	7,684	7,948	10,413	14,180	15,323	15,049	14,321	15,277	13,617	26,306	24,166	14,992	12,201
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	3,772	3,930	3,928	3,934	4,069	4,755	6,063	6,157	6,180	6,490	7,038	7,026	6,215	4,396	7,285
TTM EBITDA	201	235	221	246	247	314	407	382	241	111	32	164	154	73	21
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	1,793	1,299	1,547	1,320	1,131	1,689	1,815	2,506	2,906	1,673	1,153	4,469	2,903	664	2,208
TTM Free Cash Flow to Firm	1,973	1,463	1,647	1,417	1,206	1,834	1,927	2,605	2,991	1,736	1,219	4,577	3,045	729	2,315

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-10,060	-9,155	-10,252	-9,681	-6,512	-8,807	-7,263	-6,941	-8,794	-28,473	-42,757	-15,243	-23,836	-40,219	-1,519
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	24.75	15.58	26.11	20.4	13.9	19.45	19.76
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.77	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	35.68	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	2.51	1.75	1.96	2.02	2.56	2.98	2.53	2.44	2.32	2.35	1.93	3.74	3.89	3.41	1.67
EV/Sales High	2.51	1.75	1.96	2.02	2.56	2.98	2.53	2.44	2.32	2.35	1.93	3.74	3.89	3.41	1.67
EV/Sales Low	2.51	1.75	1.96	2.02	2.56	2.98	2.53	2.44	2.32	2.35	1.93	3.74	3.89	3.41	1.67
EV/EBITDA Average	47.12	29.27	34.77	32.31	42.16	45.16	37.65	39.4	59.42	137.63	425.53	160.4	156.92	205.37	581
EV/EBITDA High	47.12	29.27	34.77	32.31	42.16	45.16	37.65	39.4	59.42	137.63	425.53	160.4	156.92	205.37	581
EV/EBITDA Low	47.12	29.27	34.77	32.31	42.16	45.16	37.65	39.4	59.42	137.63	425.53	160.4	156.92	205.37	581
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	27.09	27.89	27.22	20.76	20.02	21.32	21.26
High Price	- -	- -	- -	- -	- -	- -	- -	- -	27.26	28.61	28.54	27.21	25.47	24.43	23.33
Enterprise Value Average	9,471	6,879	7,684	7,948	10,413	14,180	15,323	15,049	14,321	15,277	13,617	26,306	24,166	14,992	12,201
Enterprise Value High	9,471	6,879	7,684	7,948	10,413	14,180	15,323	15,049	14,321	15,277	13,617	26,306	24,166	14,992	12,201
Enterprise Value Low	9,471	6,879	7,684	7,948	10,413	14,180	15,323	15,049	14,321	15,277	13,617	26,306	24,166	14,992	12,201

Shares Outstanding	953	926	891	859	836	1,079	1,069	1,020	977	976	929	933	937	1,107	1,102
Diluted Weighted Avg Shares	936	943	913	878	844	939	1,089	1,055	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	932	939	907	871	837	928	1,072	1,041	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	4.05	4.19	4.33	4.51	4.86	5.12	5.66	5.92	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	0.22	0.25	0.24	0.28	0.3	0.34	0.38	0.37	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.87	0.89	0.98	1.01	1.07	0.81	1.14	1.73	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	1.04	0.9	0.96	1.09	1.1	0.85	1.2	1.79	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	0.87	0.89	0.97	1	1.06	0.8	1.13	1.71	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	1.03	0.89	0.95	1.08	1.09	0.84	1.19	1.76	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	0.18	0.2	0.24	0.28	0.32	0.36	0.45	0.63	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.92	1.38	1.71	1.51	1.35	1.82	1.69	2.41	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	1.73	1.21	1.6	1.4	1.26	1.66	1.59	2.31	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	21.7	17.7	20.47	20.98	20.95	25.51	21.69	21.78	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	7.79	8.45	9.51	10.66	11.88	11.46	10.81	12.31	- -	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	9.33	9.44	9.84	10.43	11.17	11.58	10.3	10.87	- -	- -	- -	- -	- -	- -	- -

KeyCorp

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)