PNC Financial Services Group, Inc. (The) Financial Ratios — PNP

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 (%)	9.33	7.73	9.75	9.1	8.71	8.17	10.95	10.64	10.58	14.11	9.92	11.31	10.65	10.49	11.53
Return on Assets (%)	1.14	1.04	1.34	1.26	1.17	1.08	1.43	1.39	1.35	1.71	1.11	1.08	1	1.05	1.22
Return on Capital (%)	4.37	4	5.07	4.49	4.07	3.81	5.11	4.95	4.94	7.43	6.33	6.25	4.82	4.85	5.88
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	28.4	26.04	35.52	36.74	36.17	34.65	33.62	33.89	32.61	20.29	36.37	35.39	31.32	34.8	36.77
Profit Margin (%)	21.33	19.35	26.24	27.38	26.97	25.74	32.69	32.74	31.88	44.48	29.54	28.61	25.93	28.3	30.06
Net Income to Common Margin (%)	20.94	18.21	24.76	25.86	25.52	24.36	31.25	31.28	30.48	43.12	28.32	27.19	23.99	26.61	28.72
Effective Tax Rate (%)	24.53	25.87	25.95	25.06	24.77	24.14	1.86	16.92	16.41	12.42	18.07	18.2	16.17	17.8	17.55
Dvd Payout Ratio (%)	19.93	29.18	22.85	25.01	26.19	27.5	24.34	36.66	43.03	70.34	37.09	40.64	46.44	44.78	39.04
Sustainable Growth Rate (%)	7.47	5.48	7.52	6.82	6.43	5.92	8.28	6.74	6.03	4.18	6.24	6.72	5.71	5.79	7.03

Credit (USD)

Credit Ratios 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	33,720	37,580	41,816	53,258	54,793	53,007	59,385	57,704	60,581	37,195	30,784	58,713	72,737	61,673	57,101
ST Debt	4,271	8,453	4,997	4,995	261	301	297	285	318	- -	- -	- -	- -	- -	- -
LT Debt	29,449	29,127	36,819	48,263	54,532	52,706	59,088	57,419	60,263	37,195	30,784	58,713	72,737	61,673	57,101
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	12.56	12.78	13.22	12.91	12.47	12.47	12.48	12.48	12.02	11.57	10	8.21	9.1	9.72	10.56
Long-Term Debt/Equity (%)	79.07	69.74	83.61	104.75	118.6	112.49	124.17	120.2	122.13	68.83	55.24	128.16	142.23	113.23	94.17
Long-Term Debt/Capital (%)	41.5	36.71	42.89	48.59	54.11	52.78	55.24	54.44	54.82	40.77	35.58	56.17	58.72	53.1	48.5
Long-Term Debt/Total Assets (%)	10.86	9.55	11.5	13.99	15.21	14.39	15.52	15.02	14.69	7.97	5.52	10.54	12.95	11.01	9.96
Total Debt/Equity (%)	90.53	89.98	94.96	115.59	119.17	113.13	124.8	120.8	122.78	68.83	55.24	128.16	142.23	113.23	94.17
Total Debt/Capital (%)	47.52	47.36	48.71	53.62	54.37	53.08	55.52	54.71	55.11	40.77	35.58	56.17	58.72	53.1	48.5
Total Debt/Total Assets (%)	12.43	12.32	13.06	15.43	15.28	14.47	15.6	15.09	14.77	7.97	5.52	10.54	12.95	11.01	9.96
Net Debt to Equity	76.37	67.94	58.22	37.16	43.89	47.84	53.67	86.25	65.07	-101.77	-92.36	53.15	43.04	28.31	28.68
Net Debt/Capital (%)	43.3	40.46	36.8	27.09	30.5	32.36	34.93	46.31	39.42	5,764.68	-1,209.35	34.71	30.09	22.07	22.29
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios 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	12.56	12.78	13.22	12.91	12.47	12.47	12.48	12.48	12.02	11.57	10	8.21	9.1	9.72	10.56
Long-Term Debt/Equity (%)	79.07	69.74	83.61	104.75	118.6	112.49	124.17	120.2	122.13	68.83	55.24	128.16	142.23	113.23	94.17
Long-Term Debt/Capital (%)	41.5	36.71	42.89	48.59	54.11	52.78	55.24	54.44	54.82	40.77	35.58	56.17	58.72	53.1	48.5
Long-Term Debt/Total Assets (%)	10.86	9.55	11.5	13.99	15.21	14.39	15.52	15.02	14.69	7.97	5.52	10.54	12.95	11.01	9.96
Total Debt/Equity (%)	90.53	89.98	94.96	115.59	119.17	113.13	124.8	120.8	122.78	68.83	55.24	128.16	142.23	113.23	94.17
Total Debt/Capital (%)	47.52	47.36	48.71	53.62	54.37	53.08	55.52	54.71	55.11	40.77	35.58	56.17	58.72	53.1	48.5
Total Debt/Total Assets (%)	12.43	12.32	13.06	15.43	15.28	14.47	15.6	15.09	14.77	7.97	5.52	10.54	12.95	11.01	9.96
CFO/Total Liabilities	2.58	2.59	2.01	1.87	1.77	1.1	1.67	2.34	2.04	1.13	1.44	1.78	1.98	1.56	0.85
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios 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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.6	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.62	- -	- -	- -	- -
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)

Enterprise Value 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	30,464	30,326	41,409	48,906	48,670	56,796	68,835	52,458	70,332	60,990	85,575	63,119	61,952	76,253	82,110
- Cash & Cash Equivalents	5,274	9,204	16,178	36,139	34,611	30,590	33,844	16,501	28,474	92,190	82,254	34,363	50,725	46,251	39,713
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	3,193	2,762	1,703	1,523	1,270	1,155	72	42	29	31	31	38	36	44	51
+ Total Debt	33,720	37,580	41,816	53,258	54,793	53,007	59,385	57,704	60,581	37,195	30,784	58,713	72,737	61,673	57,101
Enterprise Value	13,535	10,412	20,143	23,313	14,362	20,264	36,830	30,314	33,305	-81,332	-97,400	43,348	42,215	29,680	88,876
Total Capital	70,966	79,345	85,853	99,332	100,773	99,861	106,970	105,474	109,924	91,236	86,510	104,525	123,878	116,142	117,737
Total Debt/Capital (%)	47.52	47.36	48.71	53.62	54.37	53.08	55.52	54.71	55.11	40.77	35.58	56.17	58.72	53.1	48.5
Total Debt / EV	2.49	3.61	2.08	2.28	3.82	2.62	1.61	1.9	1.82	-0.46	-0.32	1.35	1.72	2.08	0.64
EV/Sales	0.94	0.67	1.26	1.53	0.94	1.34	2.26	1.87	1.98	- -	- -	2.05	1.96	1.43	3.85
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	2.24	1.53	3.63	4.17	2.6	5.79	6.6	3.87	4.52	- -	- -	4.77	4.18	3.77	20.27
EV/Free Cash Flow to Firm	2.24	1.53	3.63	4.17	2.6	5.79	6.6	3.87	4.52	- -	- -	4.77	4.18	3.77	20.27
Diluted Market Cap	30,406	30,383	41,331	50,215	50,312	58,553	70,727	53,950	72,768	61,465	86,797	64,851	62,414	77,035	83,285
Diluted Enterprise Value	13,477	10,469	20,065	24,622	16,004	22,021	38,722	31,806	35,741	-80,857	-96,178	45,080	42,677	30,462	90,051
EV per Share	25.68	19.72	37.79	44.58	28.5	41.78	77.87	66.33	76.92	- -	- -	108.1	106.06	74.96	227.65
TTM Sales	14,326	15,512	16,012	15,281	15,225	15,162	16,329	16,190	16,839	16,901	19,211	21,114	21,509	20,809	23,077
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	6,033	6,809	5,555	5,585	5,525	3,500	5,579	7,840	7,363	4,659	7,214	9,083	10,111	7,880	4,384
TTM Free Cash Flow to Firm	6,033	6,809	5,555	5,585	5,525	3,500	5,579	7,840	7,363	4,659	7,214	9,083	10,111	7,880	4,384

Multiples (USD)

Valuation Multiples 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	5.04	4.46	7.44	8.99	9.11	16.73	12.68	6.88	9.88	13.19	12.03	7.14	6.17	9.78	19
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	13,535	10,412	20,143	23,313	14,362	20,264	36,830	30,314	33,305	-81,332	-97,400	43,348	42,215	29,680	88,876
Low Price	42.68	53.54	57.49	75.51	81.15	77.49	112.89	111.78	114.94	81	140.52	145.61	108.07	142.47	138.63
EV/Sales	0.94	0.67	1.26	1.53	0.94	1.34	2.26	1.87	1.98	- -	- -	2.05	1.96	1.43	3.85
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	10.1	10.7	10.35	12.52	12.77	15.66	13.72	10.58	14.14	8.43	15.95	11.3	12.09	13.88	12.57
Price/Earnings Average	9.91	11.19	9.37	11.22	12.19	12.01	12	13.13	11.71	6.92	14.53	12.32	10.19	12.12	11.12
Price/Earnings High	11.24	12.36	10.35	12.52	13.18	15.79	13.82	14.99	14.14	9.4	16.9	16.27	13.07	15.54	12.72
Price/Earnings Low	7.46	9.97	7.66	10.11	10.73	10.36	10.64	10.31	10.01	4.75	11	10.45	8.4	10.27	8.28
Price/Book Value	0.89	0.78	0.98	1.1	1.09	1.24	1.45	1.1	1.43	1.13	1.54	1.38	1.21	1.4	1.36
Price/Book Value Average	0.88	0.81	0.89	0.98	1.04	0.95	1.27	1.36	1.18	0.93	1.4	1.5	1.02	1.22	1.2
Price/Book Value High	1	0.9	0.98	1.1	1.12	1.25	1.46	1.56	1.43	1.26	1.63	1.99	1.31	1.57	1.37
Price/Book Value Low	0.66	0.72	0.72	0.89	0.91	0.82	1.12	1.07	1.01	0.64	1.06	1.28	0.84	1.04	0.89
Price/Tangible Book Value	1.27	1.08	1.33	1.46	1.43	1.63	1.89	1.44	1.83	1.4	1.99	2.01	1.7	1.92	1.79
Price/Tangible Book Value Average	1.25	1.13	1.21	1.3	1.37	1.25	1.65	1.78	1.51	1.15	1.81	2.19	1.43	1.67	1.58
Price/Tangible Book Value High	1.42	1.25	1.33	1.46	1.48	1.64	1.9	2.03	1.83	1.56	2.11	2.9	1.84	2.15	1.81
Price/Tangible Book Value Low	0.94	1	0.99	1.18	1.2	1.08	1.46	1.4	1.29	0.79	1.37	1.86	1.18	1.42	1.18
Price/Sales	2.11	1.95	2.56	3.24	3.26	3.82	4.29	3.31	4.31	3.64	4.52	3.07	2.9	3.69	3.61
Price/Sales Average	2.08	2.04	2.32	2.9	3.11	2.93	3.75	4.11	3.57	2.98	4.11	3.35	2.44	3.23	3.19
Price/Sales High	2.35	2.25	2.56	3.24	3.36	3.85	4.32	4.69	4.31	4.05	4.79	4.42	3.14	4.13	3.65
Price/Sales Low	1.56	1.82	1.9	2.61	2.74	2.52	3.33	3.22	3.05	2.05	3.12	2.84	2.01	2.73	2.38
Price/Cash Flow	5.02	4.44	7.38	8.86	8.98	16.53	12.55	6.84	9.86	13.19	12.03	7.14	6.17	9.75	19
Price/Cash Flow Average	4.93	4.64	6.69	7.94	8.57	12.68	10.97	8.48	8.16	10.83	10.96	7.78	5.2	8.52	16.81
Price/Cash Flow High	5.59	5.13	7.38	8.86	9.27	16.67	12.64	9.68	9.86	14.7	12.74	10.28	6.67	10.92	19.23
Price/Cash Flow Low	3.71	4.14	5.46	7.15	7.55	10.94	9.73	6.66	6.98	7.42	8.3	6.6	4.29	7.21	12.52
Price/Free Cash Flow Average	4.95	4.67	6.74	8.06	8.69	12.83	11.09	8.54	8.18	10.83	10.96	7.78	5.2	8.54	16.81
Price/Free Cash Flow High	5.61	5.16	7.44	8.99	9.4	16.87	12.77	9.75	9.88	14.7	12.74	10.28	6.67	10.94	19.23
Price/Free Cash Flow Low	3.72	4.16	5.51	7.26	7.65	11.07	9.83	6.7	6.99	7.42	8.3	6.6	4.29	7.23	12.52
EV/Sales Average	0.91	0.76	1.01	1.19	0.8	0.46	1.73	2.65	1.26	- -	- -	2.32	1.51	0.96	3.44
EV/Sales High	1.19	0.98	1.26	1.53	1.04	1.37	2.29	3.22	1.98	- -	- -	3.37	2.2	1.86	3.9
EV/Sales Low	0.39	0.54	0.59	0.91	0.43	0.07	1.31	1.79	0.76	- -	- -	1.83	1.08	0.47	2.64
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	57.81	57.44	77.69	93.51	96.57	117.11	145.53	114.79	162.43	143.95	203.75	157.4	155.65	192.59	210.32
High Price	64.35	66.38	77.69	93.51	99.63	118.08	146.61	162.59	162.43	160.39	215.82	226.63	168.22	215.6	212.92
Enterprise Value Average	12,975	11,813	16,233	18,235	12,137	7,036	28,194	42,938	21,183	-92,263	-105,047	49,031	32,457	20,021	79,409
Enterprise Value High	16,983	15,133	20,143	23,313	15,907	20,735	37,342	52,160	33,305	-74,364	-92,331	71,106	47,220	38,791	89,891
Enterprise Value Low	5,564	8,356	9,375	13,900	6,594	1,049	21,392	28,940	12,743	-108,002	-123,956	38,617	23,280	9,837	60,890

Per Share Data Items (USD)

Per-Share Data 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

Shares Outstanding	527	528	533	523	504	485	473	457	433	424	420	401	398	396	390
Diluted Weighted Avg Shares	526	529	532	537	521	500	486	470	448	427	426	412	401	400	396
Basic Weighted Avg Shares	524	526	528	529	514	494	481	467	447	427	426	412	401	399	396
Revenue per Share	27.34	29.49	30.33	28.89	29.62	30.69	33.95	34.67	37.67	39.58	45.1	51.25	53.64	52.15	58.28
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	5.73	5.37	7.51	7.47	7.56	7.48	10.61	10.85	11.48	17.07	12.77	13.93	12.87	13.88	16.74
Basic EPS from Cont Ops	5.86	5.69	7.98	7.95	8.06	8.07	11.2	9.76	10.27	7.03	13.44	14.84	14.08	14.92	17.67
Diluted EPS, GAAP	5.7	5.34	7.45	7.36	7.46	7.39	10.5	10.78	11.46	17.07	12.77	13.93	12.87	13.84	16.74
Diluted EPS from Cont Ops	5.84	5.66	7.92	7.83	7.95	7.97	11.09	9.7	10.25	7.03	13.44	14.84	14.08	14.88	17.67
Dividend per Share	1.26	1.9	2.17	2.33	2.45	2.57	3.12	3.93	4.77	5.17	5.37	6.53	7.18	7.24	7.43
Cash Flow per Share	11.51	12.94	10.52	10.56	10.75	7.09	11.6	16.79	16.47	10.91	16.93	22.05	25.21	19.75	11.07
Free Cash Flow per Basic Share	11.51	12.94	10.52	10.56	10.75	7.09	11.6	16.79	16.47	10.91	16.93	22.05	25.21	19.75	11.07
Cash & Equivalents per Share	102.17	114.12	121.55	153.68	179.31	187	193.37	174.81	225.49	423.76	509.02	195.82	232.42	273.5	129.06
Book Value per Share	64.62	73.87	79.43	85.18	88.71	94.22	100.45	104.44	113.89	127.47	132.61	114.15	128.4	137.46	155.18
Tangible Book Value per Share	45.37	53.28	58.24	64.25	67.5	71.83	77.18	79.93	88.77	102.75	102.29	78.21	91.67	100.48	117.74