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 (%)	15.2	12.87	16.21	14.41	12.81	11.17	14.06	12.69	11.86	15.43	10.62	10.51	8.95	9.15	10.36
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 (%)	12.17	9.11	12.51	10.81	9.46	8.1	10.64	8.04	6.76	4.58	6.68	6.24	4.79	5.05	6.31

Credit (USD)

MCP API Chat

	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	7.72	7.52	8.1	8.38	8.86	9.38	10.03	10.89	10.95	10.62	9.5	10.1	10.51	11.07	11.5
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 (%)	50.91	46.02	53	57.67	62.1	59.53	60.51	57.78	57.1	42.86	36.75	51.04	55.2	49.85	46.37
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 (%)	58.29	59.37	60.19	63.64	62.4	59.87	60.82	58.07	57.4	42.86	36.75	51.04	55.2	49.85	46.37
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 (%)	54.11	52.46	48.11	36	37.93	38.68	40.03	49.72	41.66	1,017.86	-3,426.76	30.18	27.16	19.91	20.84
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)

MCP API Chat

	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	7.72	7.52	8.1	8.38	8.86	9.38	10.03	10.89	10.95	10.62	9.5	10.1	10.51	11.07	11.5
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 (%)	50.91	46.02	53	57.67	62.1	59.53	60.51	57.78	57.1	42.86	36.75	51.04	55.2	49.85	46.37
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 (%)	58.29	59.37	60.19	63.64	62.4	59.87	60.82	58.07	57.4	42.86	36.75	51.04	55.2	49.85	46.37
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	0.28	0.3	0.29	0.31	0.27	0.27	0.25	0.26	0.28	0.3

Working Capital (USD)

MCP API Chat

	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)

MCP API Chat

	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	30,219	30,671	40,962	48,261	48,989	57,778	69,403	54,597	71,355	63,623	85,422	65,071	62,095	76,947	82,657
- 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	13,290	10,757	19,696	22,668	14,681	21,246	37,398	32,453	34,328	-78,699	-97,553	45,300	42,358	30,374	89,423
Total Capital	57,849	63,297	69,468	83,686	87,814	88,541	97,648	99,376	105,537	86,787	83,756	115,037	131,779	123,716	123,135
Total Debt/Capital (%)	58.29	59.37	60.19	63.64	62.4	59.87	60.82	58.07	57.4	42.86	36.75	51.04	55.2	49.85	46.37
Total Debt / EV	2.54	3.49	2.12	2.35	3.73	2.49	1.59	1.78	1.76	-0.47	-0.32	1.3	1.72	2.03	0.64
EV/Sales	0.93	0.69	1.23	1.48	0.96	1.4	2.29	2	2.04	- -	- -	2.15	1.97	1.46	3.87
EV/EBITDA	11.66	9.28	17.19	22.94	13.49	17.81	33.48	28.74	26.1	- -	- -	69.59	195.2	117.27	234.71
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	2.2	1.58	3.55	4.06	2.66	6.07	6.7	4.14	4.66	- -	- -	4.99	4.19	3.85	20.4
EV/Free Cash Flow to Firm	2.2	1.58	3.55	4.06	2.66	6.07	6.7	4.14	4.66	- -	- -	4.99	4.19	3.85	20.4
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	25.36	20.45	37.3	42.85	28.56	43.01	77.75	69.49	76.8	- -	- -	109.95	105.63	76.13	225.82
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)

MCP API Chat

	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	13,290	10,757	19,696	22,668	14,681	21,246	37,398	32,453	34,328	-78,699	-97,553	45,300	42,358	30,374	89,423
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	0.93	0.69	1.23	1.48	0.96	1.4	2.29	2	2.04	- -	- -	2.15	1.97	1.46	3.87
EV/EBITDA	11.66	9.28	17.19	22.94	13.49	17.81	33.48	28.74	26.1	- -	- -	69.59	195.2	117.27	234.71
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	1.44	1.34	1.58	1.67	1.54	1.68	1.82	1.31	1.59	1.28	1.61	1.16	1.05	1.24	1.25
Price/Book Value Average	1.42	1.39	1.44	1.55	1.5	1.3	1.6	1.6	1.35	1.02	1.5	1.26	0.9	1.09	1.12
Price/Book Value High	1.63	1.56	1.59	1.71	1.63	1.7	1.85	1.84	1.61	1.39	1.75	1.67	1.15	1.39	1.29
Price/Book Value Low	1.07	1.22	1.2	1.39	1.32	1.11	1.43	1.22	1.14	0.68	1.14	1.05	0.74	0.9	0.87
Price/Tangible Book Value	1.12	0.99	1.25	1.37	1.39	1.61	1.9	1.49	1.86	1.46	1.99	2.07	1.7	1.93	1.8
Price/Tangible Book Value Average	1.1	1.03	1.14	1.28	1.35	1.24	1.68	1.82	1.58	1.16	1.85	2.26	1.45	1.7	1.61
Price/Tangible Book Value High	1.26	1.16	1.26	1.41	1.46	1.63	1.94	2.09	1.88	1.58	2.16	2.99	1.86	2.17	1.85
Price/Tangible Book Value Low	0.83	0.91	0.95	1.15	1.19	1.06	1.49	1.38	1.33	0.78	1.4	1.88	1.2	1.4	1.25
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	4.29	4.07	4.04	4.15	4.55	4.49	5.32	6.66	5.51	- -	1.46	4.51	3.49	4	3.97
EV/Sales High	4.59	4.31	4.29	4.46	4.8	5.42	5.91	7.27	6.2	0.82	2.15	5.61	4.18	4.89	4.44
EV/Sales Low	3.77	3.82	3.65	3.85	4.17	4.08	4.92	5.68	4.96	- -	0.46	3.96	3.06	3.42	3.25
EV/EBITDA Average	53.87	54.44	56.4	64.23	63.64	57.12	77.8	95.54	70.53	-2.86	15.8	146.41	345.6	321.14	240.47
EV/EBITDA High	57.72	57.68	59.96	68.9	67.21	68.86	86.35	104.2	79.43	9.28	23.27	181.85	414.03	392.87	268.81
EV/EBITDA Low	47.38	51.08	51.02	59.59	58.38	51.81	71.87	81.39	63.48	-14.07	5.01	128.29	303.77	274.91	196.61
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	61,408	63,096	64,634	63,456	69,236	68,148	86,904	107,864	92,747	-4,288	28,011	95,313	74,995	83,174	91,619
Enterprise Value High	65,799	66,848	68,715	68,077	73,119	82,146	96,455	117,642	104,456	13,890	41,259	118,382	89,845	101,754	102,417
Enterprise Value Low	54,014	59,205	58,472	58,878	63,518	61,808	80,283	91,891	83,474	-21,056	8,883	83,518	65,917	71,202	74,907

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	102.75	114.56	122.7	151.94	175.82	183.59	190.15	171.07	218.43	420.49	501.85	190.59	230.7	271.4	127.24
Book Value per Share	39.95	43.64	49.15	54.64	61.77	69.59	79.4	89.14	100.51	116.07	124.27	136.62	147.15	155.39	166.62
Tangible Book Value per Share	51.72	58.74	62.02	66.4	68.65	72.86	76.05	78.31	86.05	102.03	100.92	76.22	91.08	99.81	116.21

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)