U.S. Bancorp Financial Ratios — USB 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	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 (%)	16.09	16.49	15.83	14.94	14.19	13.6	13.93	15.37	14.55	10.01	16.02	11.95	10.99	11.86	13.15
Return on Assets (%)	1.5	1.63	1.63	1.53	1.43	1.36	1.37	1.53	1.44	0.95	1.41	0.93	0.81	0.94	1.1
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 (%)	2.99	2.8	2.68	2.51	2.41	2.24	2.16	2.07	2.19	2.27	2.19	2.32	3.63	3.44	3.07
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	35.11	38.51	40.07	40.1	40.21	38.68	34.65	38.53	37.56	26.05	44.74	30.19	24.51	28.93	33.35
Profit Margin (%)	25.8	28.14	30.12	29.34	29.44	28.1	28.66	31.51	30.21	21.35	35.05	24.09	19.38	23.04	26.52
Net Income to Common Margin (%)	25.12	26.96	28.83	28.13	28.2	26.76	27.43	30.26	28.89	20.04	33.71	22.86	18.13	21.76	25.37
Effective Tax Rate (%)	27.77	28.94	26.17	26.1	26.11	26.66	16.82	17.91	19.18	17.62	21.45	20.04	20.5	19.98	20.18
Dvd Payout Ratio (%)	17.62	25.77	29.38	30.16	30.87	31.4	32.3	30.33	36.59	54.13	33.54	50.03	57.64	51.54	43.51
Sustainable Growth Rate (%)	13.25	12.24	11.18	10.43	9.81	9.33	9.43	10.71	9.22	4.59	10.64	5.97	4.65	5.75	7.43

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	54,399	47,480	45,006	60,319	58,216	46,038	47,855	52,439	61,897	50,856	41,718	69,388	62,935	65,626	68,413
ST Debt	22,446	21,964	24,957	28,059	26,138	12,715	15,596	11,099	21,730	9,559	9,593	29,559	11,455	7,624	7,649
LT Debt	31,953	25,516	20,049	32,260	32,078	33,323	32,259	41,340	40,167	41,297	32,125	39,829	51,480	58,002	60,764
Total Debt/EBITDA	96.28	84.63	86.55	120.4	121.03	97.95	102.25	112.29	123.3	96.5	83.94	123.91	61.82	69.89	78.19
Net Debt/EBITDA	65.09	61.29	68.84	97.54	97.86	64.54	60.58	66.35	78.67	-22.25	25.78	28.3	1.71	9.72	24.6
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.22	9.67	9.99	9.62	9.63	9.37	9.44	9.64	9.26	8.51	8.47	6.51	7.31	7.63	8.43
Long-Term Debt/Equity (%)	91.37	63.37	47.96	73.04	68.52	69.52	64.95	80.03	76.53	76.87	58	77.74	92.31	98.24	92.56
Long-Term Debt/Capital (%)	35.75	29.08	23.09	30.87	30.54	35.46	33.08	39.71	35.12	39.49	33.08	33.02	43.37	46.53	45.32
Long-Term Debt/Total Assets (%)	9.39	7.21	5.51	8.01	7.6	7.47	6.98	8.85	8.11	7.46	5.6	5.9	7.76	8.55	8.78
Total Debt/Equity (%)	155.55	117.91	107.65	136.57	124.35	96.05	96.35	101.51	117.94	94.66	75.32	135.44	112.85	111.16	104.21
Total Debt/Capital (%)	60.87	54.11	51.84	57.73	55.43	48.99	49.07	50.38	54.12	48.63	42.96	57.53	53.02	52.64	51.03
Total Debt/Total Assets (%)	15.99	13.42	12.36	14.99	13.8	10.32	10.36	11.22	12.49	9.18	7.28	10.28	9.49	9.67	9.88
Net Debt to Equity	105.17	85.39	85.63	110.64	100.54	63.28	57.08	59.98	75.25	-21.82	23.13	30.93	3.13	15.45	32.78
Net Debt/Capital (%)	48.77	43.25	45.7	52.08	50.13	38.76	36.34	37.49	42.94	-27.91	18.79	23.62	3.03	13.39	24.69
EBITDA	565	561	520	501	481	470	468	467	502	527	497	560	1,018	939	875
EBITDA-CapEx	565	561	520	501	481	470	468	467	502	527	497	560	1,018	939	875
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	9.22	9.67	9.99	9.62	9.63	9.37	9.44	9.64	9.26	8.51	8.47	6.51	7.31	7.63	8.43
Long-Term Debt/Equity (%)	91.37	63.37	47.96	73.04	68.52	69.52	64.95	80.03	76.53	76.87	58	77.74	92.31	98.24	92.56
Long-Term Debt/Capital (%)	35.75	29.08	23.09	30.87	30.54	35.46	33.08	39.71	35.12	39.49	33.08	33.02	43.37	46.53	45.32
Long-Term Debt/Total Assets (%)	9.39	7.21	5.51	8.01	7.6	7.47	6.98	8.85	8.11	7.46	5.6	5.9	7.76	8.55	8.78
Total Debt/Equity (%)	155.55	117.91	107.65	136.57	124.35	96.05	96.35	101.51	117.94	94.66	75.32	135.44	112.85	111.16	104.21
Total Debt/Capital (%)	60.87	54.11	51.84	57.73	55.43	48.99	49.07	50.38	54.12	48.63	42.96	57.53	53.02	52.64	51.03
Total Debt/Total Assets (%)	15.99	13.42	12.36	14.99	13.8	10.32	10.36	11.22	12.49	9.18	7.28	10.28	9.49	9.67	9.88
CFO/Total Liabilities	3.22	2.54	3.55	1.49	2.34	1.34	1.57	2.54	1.1	0.74	1.91	3.39	1.38	1.83	1.27
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.29	0.32	0.35	0.34	0.33	0.34	0.35	0.34	0.35	0.29	0.31	0.25	0.27	0.28	0.29

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

- -

Days Sales Outstanding

- -

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	51,661	59,710	73,720	80,275	74,467	87,175	88,709	73,501	90,960	70,216	83,328	66,766	67,430	74,605	82,996
- Cash & Cash Equivalents	13,962	8,252	8,477	10,654	11,147	15,705	19,505	21,453	22,405	62,580	28,905	53,542	61,192	56,502	46,890
+ Preferred Equity and Hybrid Capital	2,606	4,769	4,756	4,756	5,501	5,501	5,419	5,984	5,984	5,983	6,371	6,808	6,808	6,808	6,808
+ Minority/Non Controlling Interest	993	1,269	694	689	686	635	626	628	630	630	469	466	465	462	458
+ Total Debt	54,399	47,480	45,006	60,319	58,216	46,038	47,855	52,439	61,897	50,856	41,718	69,388	62,935	65,626	68,413
Enterprise Value	50,591	66,879	75,870	79,646	66,744	58,115	55,656	47,041	14,722	-71,333	-29,425	17,834	7,078	5,327	20,944
Total Capital	89,370	87,747	86,813	104,487	105,033	93,971	97,521	104,096	114,380	104,581	97,105	120,620	118,706	124,666	134,064
Total Debt/Capital (%)	60.87	54.11	51.84	57.73	55.43	48.99	49.07	50.38	54.12	48.63	42.96	57.53	53.02	52.64	51.03
Total Debt / EV	1.08	0.71	0.59	0.76	0.87	0.79	0.86	1.11	4.2	-0.71	-1.42	3.89	8.89	12.32	3.27
EV/Sales	2.68	3.33	3.92	3.99	3.34	2.77	2.57	2.09	0.64	- -	- -	0.74	0.25	0.19	0.73
EV/EBITDA	89.54	119.21	145.9	158.97	138.76	123.65	118.92	100.73	29.33	- -	- -	31.85	6.95	5.67	23.94
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	5.15	8.4	6.63	14.94	7.6	10.89	8.6	4.45	3.01	- -	- -	0.84	0.84	0.47	2.63
EV/Free Cash Flow to Firm	5.15	8.4	6.63	14.94	7.6	10.89	8.6	4.45	3.01	- -	- -	0.84	0.84	0.47	2.63
Diluted Market Cap	52,017	60,558	74,700	81,494	75,611	88,562	90,175	74,857	93,856	70,351	83,693	64,979	66,781	74,663	83,135
Diluted Enterprise Value	96,053	105,824	116,679	136,604	128,867	125,031	124,570	112,455	139,962	65,240	103,346	88,099	75,797	91,057	111,924
EV per Share	26.49	35.77	41.58	44.6	38.24	34.25	33.62	29.25	9.6	- -	- -	11.65	4.54	3.42	13.47
TTM Sales	18,883	20,064	19,378	19,939	19,969	20,956	21,697	22,521	22,883	23,226	22,721	24,184	28,013	27,335	28,540
TTM EBITDA	565	561	520	501	481	470	468	467	502	527	497	560	1,018	939	875
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	9,820	7,958	11,446	5,332	8,782	5,336	6,472	10,564	4,889	3,716	9,870	21,119	8,393	11,350	7,970
TTM Free Cash Flow to Firm	9,820	7,958	11,446	5,332	8,782	5,336	6,472	10,564	4,889	3,716	9,870	21,119	8,393	11,350	7,970

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	5.3	7.61	6.53	15.28	8.61	16.6	13.93	7.09	19.2	18.93	8.48	3.08	7.96	6.58	10.43
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	50,591	66,879	75,870	79,646	66,744	58,115	55,656	47,041	14,722	-71,333	-29,425	17,834	7,078	5,327	20,944
Low Price	20.1	27.21	31.99	38.1	38.81	37.07	49.54	43.14	45.05	28.36	42.47	38.39	27.27	37.81	35.18
EV/Sales	2.68	3.33	3.92	3.99	3.34	2.77	2.57	2.09	0.64	- -	- -	0.74	0.25	0.19	0.73
EV/EBITDA	89.54	119.21	145.9	158.97	138.76	123.65	118.92	100.73	29.33	- -	- -	31.85	6.95	5.67	23.94
Price/Earnings	10.92	11.14	13.3	14.45	13.36	15.74	15.1	10.96	14.18	15.1	10.92	11.74	13.15	12.55	11.47
Price/Earnings Average	10.23	11.06	11.81	13.52	13.59	13.15	14.86	12.58	12.78	13.18	10.93	13.21	11.38	11.55	9.93
Price/Earnings High	11.68	12.37	13.44	14.82	14.49	16.14	15.95	14.03	14.61	19.28	12.25	17.12	15.17	14.16	11.86
Price/Earnings Low	8.11	9.49	10.53	12.25	12.16	11.36	13.96	10.34	10.77	9.19	8.26	10.34	8.28	9.92	7.56
Price/Book Value	1.65	1.74	2.03	2.07	1.83	2.09	2.03	1.63	1.98	1.49	1.72	1.52	1.39	1.44	1.42
Price/Book Value Average	1.54	1.73	1.8	1.94	1.86	1.74	2	1.87	1.79	1.3	1.72	1.71	1.2	1.33	1.23
Price/Book Value High	1.76	1.94	2.05	2.13	1.99	2.14	2.15	2.09	2.04	1.9	1.93	2.21	1.6	1.63	1.47
Price/Book Value Low	1.22	1.49	1.61	1.76	1.67	1.51	1.88	1.54	1.51	0.91	1.3	1.34	0.88	1.14	0.94
Price/Tangible Book Value	2.62	2.67	3.12	3.07	2.67	2.99	2.87	2.28	2.76	2.05	2.41	2.73	2.25	2.21	2.03
Price/Tangible Book Value Average	2.46	2.65	2.77	2.87	2.71	2.5	2.82	2.61	2.48	1.78	2.41	3.07	1.95	2.04	1.76
Price/Tangible Book Value High	2.8	2.96	3.15	3.15	2.89	3.07	3.03	2.91	2.84	2.61	2.71	3.98	2.6	2.5	2.1
Price/Tangible Book Value Low	1.95	2.27	2.47	2.6	2.43	2.16	2.65	2.15	2.09	1.25	1.82	2.41	1.42	1.75	1.34
Price/Sales	2.74	3	3.83	4.06	3.77	4.21	4.14	3.32	4.1	3.03	3.68	2.69	2.38	2.73	2.91
Price/Sales Average	2.57	2.98	3.4	3.8	3.83	3.52	4.08	3.81	3.69	2.64	3.69	3.02	2.06	2.51	2.52
Price/Sales High	2.93	3.33	3.87	4.17	4.09	4.32	4.38	4.24	4.22	3.86	4.13	3.91	2.75	3.08	3.01
Price/Sales Low	2.04	2.56	3.04	3.45	3.43	3.04	3.83	3.13	3.11	1.84	2.78	2.36	1.5	2.16	1.92
Price/Cash Flow	5.27	7.57	6.49	15.2	8.57	16.54	13.88	7.07	19.17	18.92	8.47	3.07	7.96	6.57	10.42
Price/Cash Flow Average	4.94	7.52	5.76	14.22	8.71	13.81	13.66	8.11	17.28	16.51	8.48	3.46	6.89	6.05	9.03
Price/Cash Flow High	5.64	8.41	6.56	15.59	9.29	16.96	14.67	9.05	19.76	24.15	9.51	4.48	9.18	7.42	10.77
Price/Cash Flow Low	3.92	6.45	5.14	12.88	7.8	11.94	12.84	6.67	14.57	11.52	6.41	2.71	5.01	5.2	6.87
Price/Free Cash Flow Average	4.97	7.55	5.79	14.29	8.75	13.86	13.71	8.13	17.3	16.52	8.49	3.46	6.89	6.06	9.03
Price/Free Cash Flow High	5.67	8.45	6.6	15.68	9.33	17.02	14.72	9.07	19.79	24.17	9.51	4.49	9.18	7.42	10.78
Price/Free Cash Flow Low	3.94	6.48	5.17	12.95	7.83	11.98	12.88	6.69	14.59	11.52	6.41	2.71	5.01	5.2	6.88
EV/Sales Average	4.9	5.21	5.54	6.53	6.46	5.21	5.61	5.42	5.6	2.42	4.54	4.06	2.4	3.11	3.53
EV/Sales High	5.26	5.56	6.01	6.89	6.71	6.01	5.91	5.85	6.11	3.64	4.98	4.98	3.1	3.68	4.01
EV/Sales Low	4.36	4.79	5.18	6.18	6.06	4.74	5.37	4.75	5.04	1.62	3.64	3.39	1.84	2.76	2.93
EV/EBITDA Average	163.67	186.3	206.57	259.86	268.13	232.52	260.06	261.14	255.13	106.54	207.41	175.43	66.18	90.62	115.03
EV/EBITDA High	175.76	198.85	224.01	274.33	278.56	267.8	273.76	281.98	278.6	160.4	227.62	215.08	85.3	107.13	130.94
EV/EBITDA Low	145.88	171.36	192.99	245.81	251.53	211.44	248.75	229.08	229.52	71.41	166.31	146.24	50.59	80.27	95.44
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	27.05	31.94	40.4	44.95	42.67	51.37	53.58	45.7	59.29	46.59	56.17	43.61	43.28	47.83	53.36
High Price	28.94	35.46	40.83	46.1	46.26	52.68	56.61	58.5	61.11	59.48	63.01	63.57	49.95	53.98	55.15
Enterprise Value Average	92,474	104,514	107,418	130,190	128,971	109,284	121,708	121,954	128,075	56,149	103,082	98,240	67,369	85,090	100,649
Enterprise Value High	99,306	111,556	116,483	137,438	133,989	125,867	128,121	131,686	139,858	84,532	113,128	120,444	86,838	100,592	114,569
Enterprise Value Low	82,423	96,133	100,353	123,152	120,987	99,377	116,416	106,982	115,220	37,631	82,657	81,894	51,502	75,370	83,508

Shares Outstanding	1,910	1,869	1,825	1,786	1,745	1,697	1,656	1,608	1,534	1,507	1,484	1,531	1,558	1,560	1,555
Diluted Weighted Avg Shares	1,923	1,896	1,849	1,813	1,772	1,724	1,683	1,638	1,583	1,510	1,490	1,490	1,543	1,561	1,558
Basic Weighted Avg Shares	1,914	1,887	1,839	1,803	1,764	1,718	1,677	1,634	1,581	1,509	1,489	1,489	1,543	1,560	1,557
Revenue per Share	9.87	10.63	10.54	11.06	11.32	12.2	12.94	13.78	14.47	15.39	15.26	16.24	18.15	17.52	18.33
EBITDA per Share	0.3	0.3	0.28	0.28	0.27	0.27	0.28	0.29	0.32	0.35	0.33	0.38	0.66	0.6	0.56
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	2.48	2.87	3.04	3.11	3.19	3.26	3.55	4.17	4.18	3.08	5.14	3.71	3.29	3.81	4.65
Basic EPS from Cont Ops	2.5	2.91	3.12	3.28	3.36	3.46	3.73	4.36	4.39	3.3	5.36	3.92	3.54	4.06	4.88
Diluted EPS, GAAP	2.47	2.85	3.02	3.09	3.18	3.25	3.54	4.16	4.18	3.08	5.14	3.71	3.29	3.81	4.65
Diluted EPS from Cont Ops	2.49	2.9	3.1	3.26	3.35	3.45	3.72	4.35	4.39	3.3	5.36	3.92	3.54	4.05	4.88
Dividend per Share	0.49	0.82	1	1.09	1.14	1.21	1.32	1.45	1.74	1.89	1.94	2.07	2.15	2.21	2.25
Cash Flow per Share	5.13	4.22	6.22	2.96	4.98	3.11	3.86	6.47	3.09	2.46	6.63	14.18	5.44	7.28	5.12
Free Cash Flow per Basic Share	5.13	4.22	6.22	2.96	4.98	3.11	3.86	6.47	3.09	2.46	6.63	14.18	5.44	7.28	5.12
Cash & Equivalents per Share	30.93	24.79	26.47	37.18	41.33	47.87	52.52	53.17	94.35	132.05	108.74	82.04	83.8	91.15	88.55
Book Value per Share	16.43	18.31	19.92	21.68	23.28	24.63	26.35	28.01	29.9	31.26	32.72	28.71	31.13	33.19	37.54
Tangible Book Value per Share	10.32	11.97	12.95	14.66	16	17.18	18.7	20.07	21.5	22.78	23.29	15.96	19.21	21.6	26.26

U.S. Bancorp