FedEx Corporation Financial Ratios — FDX 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	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025

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 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	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025

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 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	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025

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	4.09	3.88	3.95	3.96	3.66	3.04	3.47	3.65	3.18	2.11	2.73	2.6	2.46	2.61	2.52

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	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025

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 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	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025

Market Capitalization	23,902	22,726	24,561	33,135	39,396	35,272	41,872	53,347	32,403	27,544	67,938	48,103	44,936	51,330	42,678
- 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	23,259	21,550	22,634	34,964	42,901	45,500	52,834	66,667	47,665	58,784	97,313	78,400	76,412	82,548	74,592
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	0.07	0.08	0.13	0.14	0.17	0.3	0.28	0.25	0.37	0.61	0.37	0.47	0.5	0.46	0.5
EV/Sales	0.59	0.5	0.51	0.77	0.9	0.9	0.88	1.02	0.68	0.85	1.16	0.84	0.85	0.94	0.85
EV/EBITDA	5.24	3.97	3.03	5.46	9.02	7.97	6.99	8.61	5.86	9.09	9.96	7.47	8.03	7.8	7.27
EV/EBIT	9.43	6.49	4.44	9.16	20.02	14.79	11.57	14.33	9.96	20.61	16.29	12.02	14.31	13.11	12.44
EV/Cash Flow to Firm	5.68	4.43	4.78	8.01	7.78	7.67	10.03	12.67	7.82	10.47	9.05	7.56	8.16	9.31	9.78
EV/Free Cash Flow to Firm	5.68	4.43	4.78	8.01	7.78	7.67	10.03	12.67	7.82	10.47	9.05	7.56	8.16	9.31	9.78
Diluted Market Cap	23,902	22,754	24,593	35,988	40,034	37,062	42,144	54,627	32,924	27,591	68,178	48,283	45,039	51,464	42,753
Diluted Enterprise Value	23,259	21,578	22,666	37,817	43,539	47,290	53,106	67,947	48,186	58,831	97,553	78,580	76,515	82,682	74,667
EV per Share	73.37	68.07	71.49	122.5	151.9	171.36	196.95	250.7	182.76	224.37	363.11	294.74	298.48	328.87	306.96
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 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	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025

Price/Free Cash Flow	5.91	4.71	5.25	8.44	7.46	6.49	8.55	11.69	5.87	5.41	6.73	4.91	5.09	6.19	6.08
EV/EBIT	9.43	6.49	4.44	9.16	20.02	14.79	11.57	14.33	9.96	20.61	16.29	12.02	14.31	13.11	12.44
Enterprise Value	23,259	21,550	22,634	34,964	42,901	45,500	52,834	66,667	47,665	58,784	97,313	78,400	76,412	82,548	74,592
Low Price	56.19	51.59	67.48	76.18	111.37	96.4	116.76	156.17	121.55	71.42	102.5	155.27	114.28	172.17	156.46
EV/Sales	0.59	0.5	0.51	0.77	0.9	0.9	0.88	1.02	0.68	0.85	1.16	0.84	0.85	0.94	0.85
EV/EBITDA	5.24	3.97	3.03	5.46	9.02	7.97	6.99	8.61	5.86	9.09	9.96	7.47	8.03	7.8	7.27
Price/Earnings	16.46	11.18	9.04	14.26	37.52	19.38	13.97	11.67	60.01	21.42	12.99	12.57	11.31	11.85	10.43
Price/Earnings Average	15.43	10.72	8.8	12.36	35.58	18.29	12.93	10.86	81.23	24.22	10.05	13.8	10.47	11.87	12.68
Price/Earnings High	17.32	12.38	10.29	14.33	39.75	21.76	14.53	12.86	103.71	29.28	13.2	17.83	12.91	13.59	15.01
Price/Earnings Low	12.27	8.04	7.87	9.36	29.96	14.06	10.45	9.08	58.71	14.55	5.25	10.8	7.37	9.98	9.29
Price/Book Value	1.56	1.32	1.32	2.04	2.33	1.92	2.01	2.15	1.31	1.09	2.28	1.47	1.27	1.33	1.03
Price/Book Value Average	1.46	1.27	1.29	1.77	2.21	1.81	1.86	2	1.78	1.23	1.76	1.61	1.18	1.33	1.25
Price/Book Value High	1.64	1.47	1.51	2.05	2.46	2.15	2.09	2.37	2.27	1.49	2.31	2.08	1.45	1.52	1.48
Price/Book Value Low	1.16	0.95	1.15	1.34	1.86	1.39	1.5	1.67	1.28	0.74	0.92	1.26	0.83	1.12	0.92
Price/Tangible Book Value	1.85	1.84	1.68	2.65	3.59	5.85	4.99	4.46	3.1	2.37	4.04	2.66	2.29	2.43	1.99
Price/Tangible Book Value Average	1.74	1.76	1.63	2.3	3.4	5.52	4.62	4.15	4.19	2.68	3.13	2.92	2.12	2.43	2.42
Price/Tangible Book Value High	1.95	2.04	1.91	2.67	3.8	6.57	5.19	4.92	5.36	3.25	4.1	3.77	2.61	2.78	2.86
Price/Tangible Book Value Low	1.38	1.32	1.46	1.74	2.87	4.25	3.73	3.47	3.03	1.61	1.63	2.28	1.49	2.04	1.77
Price/Sales	0.61	0.53	0.55	0.73	0.83	0.7	0.69	0.82	0.46	0.4	0.81	0.51	0.5	0.59	0.49
Price/Sales Average	0.57	0.51	0.54	0.63	0.79	0.66	0.64	0.76	0.63	0.45	0.63	0.56	0.46	0.59	0.59
Price/Sales High	0.64	0.59	0.63	0.73	0.88	0.79	0.72	0.9	0.8	0.54	0.82	0.73	0.57	0.67	0.7
Price/Sales Low	0.45	0.38	0.48	0.48	0.66	0.51	0.52	0.63	0.45	0.27	0.33	0.44	0.32	0.49	0.43
Price/Cash Flow	5.91	4.7	5.24	7.77	7.34	6.18	8.49	11.41	5.77	5.4	6.7	4.89	5.08	6.18	6.07
Price/Cash Flow Average	5.54	4.5	5.1	6.74	6.96	5.83	7.86	10.62	7.81	6.11	5.19	5.37	4.7	6.18	7.37
Price/Cash Flow High	6.22	5.2	5.96	7.81	7.78	6.94	8.83	12.58	9.98	7.39	6.81	6.94	5.8	7.08	8.73
Price/Cash Flow Low	4.41	3.38	4.56	5.1	5.86	4.48	6.35	8.89	5.65	3.67	2.71	4.2	3.31	5.2	5.4
Price/Free Cash Flow Average	5.54	4.51	5.1	7.32	7.08	6.13	7.91	10.88	7.94	6.12	5.21	5.39	4.71	6.2	7.39
Price/Free Cash Flow High	6.22	5.21	5.97	8.48	7.9	7.29	8.89	12.89	10.14	7.4	6.84	6.97	5.81	7.1	8.74
Price/Free Cash Flow Low	4.41	3.38	4.56	5.54	5.96	4.71	6.39	9.1	5.74	3.68	2.72	4.22	3.31	5.21	5.41
EV/Sales Average	0.55	0.48	0.5	0.67	0.86	0.86	0.82	0.96	0.85	0.9	0.98	0.89	0.81	0.94	0.95
EV/Sales High	0.62	0.56	0.59	0.77	0.95	0.99	0.9	1.1	1.02	1	1.17	1.05	0.92	1.03	1.06
EV/Sales Low	0.44	0.36	0.44	0.52	0.74	0.71	0.7	0.84	0.67	0.72	0.68	0.77	0.67	0.85	0.8
EV/EBITDA Average	4.9	3.79	2.94	4.77	8.6	7.62	6.58	8.13	7.26	9.65	8.39	7.92	7.68	7.8	8.17
EV/EBITDA High	5.52	4.41	3.48	5.49	9.52	8.73	7.21	9.31	8.76	10.65	10.08	9.39	8.7	8.51	9.1
EV/EBITDA Low	3.87	2.79	2.6	3.68	7.35	6.28	5.59	7.08	5.77	7.72	5.82	6.82	6.38	7.03	6.82
EV/EBIT Average	8.82	6.21	4.31	8.01	19.07	14.14	10.89	13.54	12.35	21.88	13.72	12.74	13.69	13.12	13.98
EV/EBIT High	9.93	7.22	5.11	9.21	21.11	16.19	11.94	15.51	14.89	24.16	16.48	15.1	15.5	14.3	15.57
EV/EBIT Low	6.96	4.57	3.82	6.18	16.31	11.64	9.26	11.79	9.81	17.51	9.52	10.98	11.38	11.82	11.67
Last Price	75.4	71.78	77.58	116.09	139.49	132.84	156.09	200.61	124.24	105.13	253.5	180.84	175.53	204.5	175.63
High Price	79.33	79.45	88.3	116.64	147.77	149.13	162.32	221.17	214.74	143.74	257.6	256.51	200.32	234.55	252.72
Enterprise Value Average	21,764	20,602	21,964	30,560	40,869	43,512	49,719	62,980	59,127	62,388	81,957	83,077	73,060	82,614	83,788
Enterprise Value High	24,505	23,978	26,027	35,121	45,240	49,826	54,506	72,135	71,268	68,900	98,412	98,529	82,758	90,090	93,325
Enterprise Value Low	17,169	15,157	19,436	23,573	34,959	35,825	42,284	54,849	46,963	49,952	56,845	71,599	60,732	74,433	69,934

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	243
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	361.84
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	42.21
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	24.67
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	16.84
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	16.84
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	16.81
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	16.81
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	5.51
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	28.95
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	28.95
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	22.64
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	170.51
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	88.36

FedEx Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)