Huntington Bancshares Incorporated Financial Ratios — HBAN

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 (%)	10.61	11.49	10.97	10.31	10.88	8.38	11.7	13.47	13.05	6.7	8.33	13	11.12	10.41	10.6
Return on Assets (%)	1	1.14	1.11	1.01	1.01	0.83	1.16	1.31	1.3	0.7	0.87	1.25	1.05	0.99	1.03
Return on Capital (%)	6.24	7.56	6.92	5.66	5.4	4.1	5.29	6.4	6.57	3.66	5.4	8	6.33	5.65	5.55
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	27.03	29.59	31.98	30.29	30.6	26.15	32.37	36.1	35.55	20.19	26.56	38.1	32.39	32.57	33.06
Profit Margin (%)	20.74	22.41	23.6	22.45	23.2	20.24	27.54	30.89	30.23	16.97	21.62	30.85	26.51	26.3	27.19
Net Income to Common Margin (%)	19.56	21.28	22.43	21.32	22.13	18.39	25.77	29.33	28.65	14.89	19.43	29.29	24.58	24.48	25.67
Effective Tax Rate (%)	23.28	24.27	26.18	25.86	24.18	22.61	14.92	14.43	14.95	15.95	18.48	18.63	17.32	18.44	17.08
Dvd Payout Ratio (%)	12.03	22.92	24.71	27.8	29.2	36.17	31.44	38.85	44.65	83.4	64.81	41.78	48.24	49.4	42.02
Sustainable Growth Rate (%)	9.33	8.85	8.26	7.45	7.7	5.35	8.02	8.24	7.22	1.11	2.93	7.57	5.76	5.27	6.15

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	3,105	2,379	4,262	5,675	7,055	10,754	12,944	8,638	11,414	8,464	7,122	11,460	12,396	16,431	18,460
ST Debt	7	14	1,804	1,339	14	2,445	3,738	13	1,565	112	14	1,774	2	57	1,239
LT Debt	3,098	2,365	2,458	4,336	7,041	8,309	9,206	8,625	9,849	8,352	7,108	9,686	12,394	16,374	17,221
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	9.24	9.62	9.59	8.96	8.74	9.26	9.35	9.1	9.72	8.78	9.84	8.51	8.96	8.69	9.6
Long-Term Debt/Equity (%)	57.18	40.84	40.36	68.52	106.77	80.61	85.13	77.69	83.5	64.28	36.79	54.51	63.89	82.77	70.64
Long-Term Debt/Capital (%)	36.35	28.95	23.75	36.12	51.59	39.45	38.75	43.69	42.44	38.92	26.88	33.14	38.98	45.22	40.2
Long-Term Debt/Total Assets (%)	5.69	4.21	4.13	6.54	9.91	8.33	8.84	7.93	9.04	6.79	4.08	5.3	6.54	8.02	7.65
Total Debt/Equity (%)	57.3	41.08	69.98	89.68	106.99	104.33	119.7	77.81	96.77	65.14	36.87	64.49	63.9	83.06	75.72
Total Debt/Capital (%)	36.43	29.12	41.17	47.28	51.69	51.06	54.48	43.76	49.18	39.45	26.94	39.21	38.99	45.37	43.09
Total Debt/Total Assets (%)	5.7	4.24	7.17	8.56	9.93	10.78	12.42	7.94	10.47	6.88	4.09	6.27	6.55	8.05	8.2
Net Debt to Equity	35.03	18.05	52.6	69.37	93.35	90.33	105.21	53.26	85.99	13.48	6.25	25.56	10.69	15.67	17.97
Net Debt/Capital (%)	25.94	15.29	34.47	40.96	48.28	47.46	51.27	34.75	46.23	11.88	5.89	20.36	9.65	13.54	15.24
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	9.24	9.62	9.59	8.96	8.74	9.26	9.35	9.1	9.72	8.78	9.84	8.51	8.96	8.69	9.6
Long-Term Debt/Equity (%)	57.18	40.84	40.36	68.52	106.77	80.61	85.13	77.69	83.5	64.28	36.79	54.51	63.89	82.77	70.64
Long-Term Debt/Capital (%)	36.35	28.95	23.75	36.12	51.59	39.45	38.75	43.69	42.44	38.92	26.88	33.14	38.98	45.22	40.2
Long-Term Debt/Total Assets (%)	5.69	4.21	4.13	6.54	9.91	8.33	8.84	7.93	9.04	6.79	4.08	5.3	6.54	8.02	7.65
Total Debt/Equity (%)	57.3	41.08	69.98	89.68	106.99	104.33	119.7	77.81	96.77	65.14	36.87	64.49	63.9	83.06	75.72
Total Debt/Capital (%)	36.43	29.12	41.17	47.28	51.69	51.06	54.48	43.76	49.18	39.45	26.94	39.21	38.99	45.37	43.09
Total Debt/Total Assets (%)	5.7	4.24	7.17	8.56	9.93	10.78	12.42	7.94	10.47	6.88	4.09	6.27	6.55	8.05	8.2
CFO/Total Liabilities	3.25	1.99	1.9	1.48	1.6	1.36	2.09	1.77	1.62	1.2	1.33	2.44	1.56	1	1.24
CFO/CapEx	11.09	7.73	9.91	14.86	11.11	10.13	10.07	15.69	14.71	11.12	8.35	18.82	18.98	12.84	9.3
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.13	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.27	- -	- -	- -	- -
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	4,746	5,386	8,019	8,537	8,792	14,353	15,609	12,477	15,382	12,847	22,170	20,347	18,423	23,651	27,200
- Cash & Cash Equivalents	1,207	1,334	1,058	1,285	899	1,443	1,567	2,725	1,272	6,712	5,914	6,918	10,323	13,332	14,078
+ Preferred Equity and Hybrid Capital	386	386	386	386	386	1,071	1,071	1,203	1,203	2,191	2,167	2,167	2,394	1,989	2,731
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21	38	45	42	37
+ Total Debt	3,105	2,379	4,262	5,675	7,055	10,754	12,944	8,638	11,414	8,464	7,122	11,460	12,396	16,431	18,460
Enterprise Value	6,585	6,431	11,008	12,608	14,657	23,949	13,188	19,408	26,498	16,486	25,192	26,583	19,562	24,902	32,382
Total Capital	8,523	8,169	10,352	12,003	13,650	21,062	23,758	19,740	23,209	21,457	26,440	29,229	31,794	36,213	42,839
Total Debt/Capital (%)	36.43	29.12	41.17	47.28	51.69	51.06	54.48	43.76	49.18	39.45	26.94	39.21	38.99	45.37	43.09
Total Debt / EV	0.47	0.37	0.39	0.45	0.48	0.45	0.98	0.45	0.43	0.51	0.28	0.43	0.63	0.66	0.57
EV/Sales	2.52	2.28	4.05	4.48	4.91	6.81	3.06	4.3	5.68	3.42	4.2	3.66	2.66	3.38	3.98
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	4.13	6.42	10.86	14.19	14.19	19.71	6.75	11.24	16.83	12.46	12.22	6.6	7.36	13.56	13.05
EV/Free Cash Flow to Firm	4.54	7.37	12.08	15.21	15.59	21.87	7.49	12.01	18.06	13.69	13.88	6.97	7.77	14.71	14.62
Diluted Market Cap	4,763	5,517	8,144	8,764	9,037	12,146	16,543	12,477	15,926	13,047	19,846	20,657	18,673	24,022	26,112
Diluted Enterprise Value	6,603	6,563	11,134	12,836	14,903	21,742	14,122	19,408	27,042	16,686	22,868	26,893	19,812	25,273	31,294
EV per Share	7.62	7.63	13.25	15.54	18.44	22.06	12.3	18.54	25.98	16.21	17.52	18.42	13.51	17.13	20.66
TTM Sales	2,616	2,817	2,717	2,816	2,987	3,518	4,307	4,510	4,667	4,815	5,991	7,254	7,360	7,377	8,131
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	1,595	1,002	1,013	889	1,033	1,215	1,954	1,726	1,574	1,323	2,062	4,027	2,657	1,836	2,482
TTM Free Cash Flow to Firm	1,451	872	911	829	940	1,095	1,760	1,616	1,467	1,204	1,815	3,813	2,517	1,693	2,215

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	3.28	6.32	8.94	10.57	9.61	11.09	9.4	7.72	10.86	10.84	10.93	5.42	7.42	14.19	11.79
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	6,585	6,431	11,008	12,608	14,657	23,949	13,188	19,408	26,498	16,486	25,192	26,583	19,562	24,902	32,382
Low Price	4.46	5.49	6.48	8.66	9.63	7.83	12.14	11.12	11.72	6.82	12.42	11.67	9.13	12.02	11.92
EV/Sales	2.52	2.28	4.05	4.48	4.91	6.81	3.06	4.3	5.68	3.42	4.2	3.66	2.66	3.38	3.98
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	9.26	9.15	13.21	14.36	13.44	18.48	14.23	9.43	11.72	17.91	16.72	9.56	10.17	13.08	12.3
Price/Earnings Average	10.13	9.06	10.96	13.2	13.4	14.06	13.14	11.92	10.73	14.82	16.48	9.62	9.34	11.47	11.47
Price/Earnings High	12.99	10.38	13.32	14.66	14.46	19.07	14.59	13.13	12.14	21.5	18.33	12.06	12.49	14.82	12.78
Price/Earnings Low	7.53	7.86	8.87	11.82	11.7	10.95	11.86	8.8	9.11	9.67	13.46	7.91	7.3	9.66	8.44
Price/Book Value	0.94	1	1.41	1.44	1.42	1.55	1.6	1.26	1.45	1.19	1.29	1.31	1.09	1.33	1.26
Price/Book Value Average	1.03	0.99	1.17	1.32	1.41	1.18	1.48	1.59	1.33	0.98	1.28	1.32	1	1.17	1.17
Price/Book Value High	1.32	1.13	1.42	1.47	1.52	1.6	1.64	1.76	1.51	1.43	1.42	1.65	1.33	1.51	1.31
Price/Book Value Low	0.77	0.86	0.94	1.18	1.23	0.92	1.34	1.18	1.13	0.64	1.04	1.08	0.78	0.98	0.86
Price/Tangible Book Value	1.08	1.12	1.55	1.6	1.66	2.17	2.18	1.69	1.89	1.53	1.98	2.19	1.72	2.05	1.83
Price/Tangible Book Value Average	1.18	1.11	1.29	1.47	1.66	1.65	2.01	2.14	1.73	1.27	1.96	2.21	1.58	1.8	1.71
Price/Tangible Book Value High	1.51	1.27	1.56	1.63	1.79	2.24	2.23	2.36	1.96	1.84	2.18	2.77	2.11	2.33	1.9
Price/Tangible Book Value Low	0.87	0.96	1.04	1.31	1.45	1.28	1.82	1.58	1.47	0.83	1.6	1.81	1.23	1.52	1.26
Price/Sales	1.81	1.95	2.96	3.06	2.97	3.4	3.67	2.77	3.36	2.67	3.25	2.8	2.5	3.2	3.16
Price/Sales Average	1.98	1.93	2.46	2.82	2.97	2.59	3.39	3.5	3.07	2.21	3.2	2.82	2.3	2.81	2.94
Price/Sales High	2.54	2.21	2.99	3.13	3.2	3.51	3.76	3.85	3.48	3.2	3.56	3.53	3.07	3.63	3.28
Price/Sales Low	1.47	1.67	1.99	2.52	2.59	2.01	3.06	2.58	2.61	1.44	2.62	2.32	1.79	2.36	2.17
Price/Cash Flow	2.97	5.47	7.94	9.7	8.6	9.84	8.08	7.23	9.95	9.71	9.44	5.05	6.92	12.86	10.34
Price/Cash Flow Average	3.25	5.42	6.59	8.92	8.58	7.49	7.47	9.13	9.11	8.03	9.3	5.08	6.36	11.29	9.64
Price/Cash Flow High	4.17	6.21	8.01	9.91	9.26	10.15	8.29	10.07	10.32	11.65	10.35	6.37	8.5	14.58	10.75
Price/Cash Flow Low	2.42	4.7	5.33	7.99	7.49	5.83	6.74	6.74	7.74	5.24	7.6	4.18	4.97	9.5	7.1
Price/Free Cash Flow Average	3.59	6.26	7.41	9.72	9.58	8.44	8.68	9.76	9.94	8.96	10.78	5.45	6.82	12.45	11
Price/Free Cash Flow High	4.6	7.17	9.01	10.79	10.34	11.45	9.64	10.75	11.25	13.01	11.99	6.84	9.11	16.09	12.25
Price/Free Cash Flow Low	2.67	5.43	6	8.7	8.37	6.57	7.84	7.2	8.44	5.85	8.8	4.48	5.33	10.48	8.1
EV/Sales Average	2.69	2.27	3.55	4.23	4.9	5.83	2.79	5.03	5.4	2.96	4.15	3.68	2.45	2.98	3.76
EV/Sales High	3.25	2.54	4.08	4.54	5.13	6.94	3.15	5.39	5.8	3.96	4.56	4.4	3.23	3.8	4.11
EV/Sales Low	2.18	2.01	3.08	3.94	4.53	5.14	2.46	4.12	4.94	2.2	3.48	3.18	1.95	2.54	2.93
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	5.49	6.39	9.65	10.52	11.06	13.22	14.56	11.92	15.08	12.63	15.42	14.1	12.72	16.27	17.35
High Price	7.7	7.25	9.73	10.74	11.9	13.64	14.93	16.6	15.63	15.16	16.91	17.79	15.62	18.45	18.04
Enterprise Value Average	7,028	6,381	9,640	11,918	14,631	20,519	11,997	22,697	25,198	14,267	24,869	26,707	18,063	22,005	30,557
Enterprise Value High	8,496	7,156	11,074	12,787	15,325	24,405	13,584	24,307	27,059	19,060	27,334	31,908	23,762	28,063	33,456
Enterprise Value Low	5,695	5,672	8,374	11,099	13,521	18,097	10,593	18,571	23,070	10,576	20,872	23,077	14,362	18,724	23,862

Shares Outstanding	864	843	831	811	795	1,086	1,072	1,047	1,020	1,017	1,438	1,443	1,448	1,454	1,568
Diluted Weighted Avg Shares	868	863	844	833	817	919	1,136	1,047	1,056	1,033	1,287	1,465	1,468	1,476	1,505
Basic Weighted Avg Shares	864	858	834	820	803	904	1,085	1,047	1,039	1,017	1,262	1,441	1,446	1,451	1,479
Revenue per Share	3.03	3.28	3.26	3.43	3.72	3.89	3.97	4.31	4.49	4.73	4.75	5.03	5.09	5.08	5.5
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.59	0.7	0.73	0.73	0.82	0.72	1.02	1.26	1.29	0.71	0.92	1.47	1.25	1.24	1.41
Basic EPS from Cont Ops	0.63	0.74	0.77	0.77	0.86	0.79	1.09	1.33	1.36	0.8	1.03	1.56	1.36	1.35	1.51
Diluted EPS, GAAP	0.59	0.69	0.72	0.72	0.81	0.7	0.98	1.26	1.27	0.69	0.9	1.45	1.23	1.22	1.39
Diluted EPS from Cont Ops	0.63	0.73	0.76	0.76	0.85	0.77	1.04	1.33	1.34	0.79	1.01	1.54	1.34	1.33	1.48
Dividend per Share	0.11	0.2	0.22	0.24	0.28	0.33	0.39	0.56	0.65	0.69	0.7	0.7	0.71	0.72	0.69
Cash Flow per Share	1.85	1.17	1.21	1.08	1.29	1.34	1.8	1.65	1.52	1.3	1.63	2.79	1.84	1.26	1.68
Free Cash Flow per Basic Share	1.68	1.02	1.09	1.01	1.17	1.21	1.62	1.54	1.41	1.18	1.44	2.65	1.74	1.17	1.5
Cash & Equivalents per Share	1.91	2.04	2	2.45	1.98	2.05	15.33	2.78	1.47	6.9	4.37	5.15	9.46	11.84	10.24
Book Value per Share	5.82	6.41	6.86	7.32	7.81	8.51	9.09	9.46	10.38	10.62	11.91	10.79	11.71	12.21	13.78
Tangible Book Value per Share	5.1	5.73	6.22	6.59	6.65	6.09	6.68	7.05	7.97	8.24	7.77	6.43	7.41	7.92	9.48

Huntington Bancshares Incorporated

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)