The PNC Financial Services Group, Inc. Financial Ratios — PNC

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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	7.96	7.47	7.16	6.47	7.15	7.87	6.84	6.97	7.81	8.86	9.23	3.08	1.01	1.24	1.65
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)

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	29.58	32.42	36.49	53.9	50.36	44.43	53.16	51.11	46.07	24.85	17.36	90.19	335.19	238.12	149.87
Net Debt/EBITDA	24.95	24.48	22.37	17.33	18.55	18.79	22.87	36.5	24.42	-36.74	-29.03	37.4	101.44	59.54	45.64
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	1,140	1,159	1,146	988	1,088	1,193	1,117	1,129	1,315	1,497	1,773	651	217	259	381
EBITDA-CapEx	1,140	1,159	1,146	988	1,088	1,193	1,117	1,129	1,315	1,497	1,773	651	217	259	381
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	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	0.23	0.22	0.25	0.25	0.25	0.27	0.3	0.29	0.31	0.27	0.27	0.25	0.26	0.28	0.3

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	36.04	19.6	41.32	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.13	18.62	8.83	- -	- -	- -
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	30,392	30,788	41,350	47,713	48,036	56,726	68,249	53,428	69,120	63,131	84,218	63,334	61,635	76,356	81,491
- 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	13,463	10,874	20,084	22,120	13,728	20,194	36,244	31,284	32,093	-79,191	-98,757	43,563	41,898	29,783	88,257
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	2.5	3.46	2.08	2.41	3.99	2.62	1.64	1.84	1.89	-0.47	-0.31	1.35	1.74	2.07	0.65
EV/Sales	0.94	0.7	1.25	1.45	0.9	1.33	2.22	1.93	1.91	- -	- -	2.06	1.95	1.43	3.82
EV/EBITDA	11.81	9.38	17.53	22.39	12.62	16.93	32.45	27.71	24.41	- -	- -	66.92	193.08	114.99	231.65
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	2.23	1.6	3.62	3.96	2.48	5.77	6.5	3.99	4.36	- -	- -	4.8	4.14	3.78	20.13
EV/Free Cash Flow to Firm	2.23	1.6	3.62	3.96	2.48	5.77	6.5	3.99	4.36	- -	- -	4.8	4.14	3.78	20.13
Diluted Market Cap	30,334	30,846	41,273	48,991	49,657	58,480	70,125	54,948	71,514	63,623	85,422	65,071	62,095	77,140	82,657
Diluted Enterprise Value	61,973	61,984	68,614	67,633	71,109	82,052	95,738	96,193	103,650	8,659	33,983	89,459	84,143	92,606	100,096
EV per Share	25.55	20.59	37.68	42.3	27.24	41.64	76.63	68.45	74.12	- -	- -	108.64	105.26	75.22	226.06
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	1,140	1,159	1,146	988	1,088	1,193	1,117	1,129	1,315	1,497	1,773	651	217	259	381
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)

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	5.03	4.53	7.43	8.77	8.99	16.71	12.57	7.01	9.71	13.66	11.84	7.16	6.14	9.79	18.85
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	13,463	10,874	20,084	22,120	13,728	20,194	36,244	31,284	32,093	-79,191	-98,757	43,563	41,898	29,783	88,257
Low Price	42.7	53.36	58.96	76.06	81.84	77.4	113.66	108.45	114.85	79.41	141.6	143.52	109.4	139.69	145.12
EV/Sales	0.94	0.7	1.25	1.45	0.9	1.33	2.22	1.93	1.91	- -	- -	2.06	1.95	1.43	3.82
EV/EBITDA	11.81	9.38	17.53	22.39	12.62	16.93	32.45	27.71	24.41	- -	- -	66.92	193.08	114.99	231.65
Price/Earnings	10.07	10.86	10.33	12.21	12.61	15.64	13.6	10.78	13.9	8.73	15.7	11.34	12.03	13.9	12.47
Price/Earnings Average	9.92	11.32	9.41	11.34	12.3	12.07	12.01	13.15	11.81	6.95	14.6	12.36	10.26	12.23	11.19
Price/Earnings High	11.39	12.65	10.44	12.51	13.3	15.86	13.89	15.08	14.09	9.45	17.04	16.38	13.14	15.58	12.82
Price/Earnings Low	7.46	9.94	7.85	10.18	10.82	10.35	10.72	10	10	4.65	11.09	10.3	8.5	10.07	8.67
Price/Book Value	0.89	0.79	0.98	1.07	1.07	1.24	1.44	1.12	1.4	1.17	1.51	1.38	1.21	1.4	1.35
Price/Book Value Average	0.88	0.82	0.89	0.99	1.05	0.96	1.27	1.37	1.19	0.93	1.41	1.51	1.03	1.23	1.21
Price/Book Value High	1.01	0.92	0.99	1.1	1.13	1.26	1.47	1.57	1.42	1.26	1.64	2	1.32	1.57	1.38
Price/Book Value Low	0.66	0.72	0.74	0.89	0.92	0.82	1.13	1.04	1.01	0.62	1.07	1.26	0.85	1.02	0.94
Price/Tangible Book Value	1.27	1.09	1.33	1.42	1.41	1.63	1.87	1.46	1.8	1.45	1.96	2.02	1.69	1.92	1.77
Price/Tangible Book Value Average	1.25	1.14	1.21	1.32	1.38	1.26	1.65	1.78	1.53	1.16	1.82	2.2	1.44	1.69	1.59
Price/Tangible Book Value High	1.44	1.27	1.35	1.45	1.49	1.65	1.91	2.05	1.82	1.57	2.13	2.92	1.84	2.15	1.82
Price/Tangible Book Value Low	0.94	1	1.01	1.18	1.21	1.08	1.47	1.36	1.29	0.77	1.38	1.83	1.19	1.39	1.23
Price/Sales	2.11	1.98	2.56	3.16	3.22	3.81	4.25	3.37	4.24	3.76	4.45	3.08	2.89	3.7	3.58
Price/Sales Average	2.08	2.06	2.33	2.93	3.14	2.94	3.75	4.11	3.6	3	4.14	3.36	2.46	3.25	3.21
Price/Sales High	2.38	2.3	2.58	3.24	3.39	3.86	4.34	4.72	4.29	4.07	4.83	4.45	3.15	4.15	3.68
Price/Sales Low	1.56	1.81	1.94	2.63	2.76	2.52	3.35	3.13	3.05	2.01	3.14	2.8	2.04	2.68	2.49
Price/Cash Flow	5.01	4.5	7.37	8.64	8.87	16.51	12.44	6.96	9.69	13.66	11.84	7.16	6.14	9.76	18.85
Price/Cash Flow Average	4.93	4.69	6.71	8.02	8.65	12.74	10.99	8.5	8.23	10.88	11.01	7.81	5.24	8.59	16.92
Price/Cash Flow High	5.66	5.24	7.45	8.85	9.35	16.74	12.7	9.74	9.82	14.78	12.85	10.35	6.71	10.95	19.38
Price/Cash Flow Low	3.71	4.12	5.6	7.2	7.61	10.92	9.8	6.46	6.97	7.28	8.36	6.51	4.34	7.07	13.11
Price/Free Cash Flow Average	4.95	4.72	6.76	8.15	8.77	12.89	11.1	8.55	8.25	10.88	11.01	7.81	5.24	8.61	16.92
Price/Free Cash Flow High	5.68	5.27	7.5	8.99	9.48	16.94	12.83	9.81	9.84	14.78	12.85	10.35	6.71	10.98	19.38
Price/Free Cash Flow Low	3.72	4.15	5.65	7.31	7.72	11.06	9.9	6.5	6.99	7.28	8.36	6.51	4.34	7.09	13.11
EV/Sales Average	4.3	4.08	4.06	4.12	4.49	4.44	5.26	6.57	5.4	- -	1.4	4.42	3.47	3.97	3.92
EV/Sales High	4.61	4.32	4.32	4.42	4.74	5.35	5.83	7.17	6.07	0.79	2.08	5.49	4.15	4.86	4.39
EV/Sales Low	3.78	3.82	3.67	3.82	4.12	4.03	4.86	5.61	4.86	- -	0.42	3.88	3.05	3.4	3.21
EV/EBITDA Average	54.02	54.54	56.71	63.71	62.78	56.44	76.89	94.28	69.09	-3.13	15.17	143.5	343.79	319.13	237.72
EV/EBITDA High	57.89	57.79	60.3	68.34	66.28	67.96	85.3	102.75	77.71	8.92	22.53	177.99	411.72	390.31	265.66
EV/EBITDA Low	47.49	51.18	51.28	59.13	57.63	51.22	71.06	80.43	62.26	-14.24	4.53	125.87	302.27	273.26	194.48
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	57.67	58.31	77.58	91.23	95.31	116.96	144.29	116.91	159.63	149	200.52	157.94	154.85	192.85	208.73
High Price	65.19	67.89	78.36	93.45	100.52	118.57	147.28	163.59	161.79	161.25	217.6	228.14	169.07	216.26	214.59
Enterprise Value Average	61,578	63,217	64,987	62,948	68,307	67,336	85,885	106,437	90,849	-4,680	26,892	93,419	74,603	82,654	90,572
Enterprise Value High	65,994	66,984	69,107	67,516	72,114	81,078	95,276	116,006	102,191	13,358	39,953	115,872	89,343	101,091	101,218
Enterprise Value Low	54,142	59,312	58,767	58,421	62,699	61,111	79,374	90,807	81,866	-21,318	8,033	81,940	65,592	70,774	74,096

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	2.18	2.2	2.17	1.87	2.12	2.41	2.32	2.42	2.94	3.51	4.16	1.58	0.54	0.65	0.96
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

The PNC Financial Services Group, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)