Financials The PNC Financial Services Group, Inc.

Equities

PNC

US6934751057

Banks

Market Closed - Nyse Other stock markets 04:00:02 2026-02-13 pm EST			5-day change	1st Jan Change
229.32 ^USD	-0.16%		-5.43%	+9.86%

Feb. 13	Pnc Launches Monthly Consumer Health Check to Deliver Real-Time Pulse on U.S. Spending and the Economy	CI
Feb. 10	The PNC Financial Services Group, Inc. Presents at Bank of America Financial Services Conference 2026, Feb-10-2026 11:20 AM

Projected Income Statement: The PNC Financial Services Group, Inc.

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Net sales ¹	16,901	19,211	21,120	21,490	21,555	23,099	25,644	26,811
Change	-	13.67%	9.94%	1.75%	0.3%	7.16%	11.02%	4.55%
EBITDA	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
EBIT ¹	6,604	6,209	7,950	7,478	8,031	9,265	10,593	11,524
Change	-	-5.98%	28.04%	-5.94%	7.4%	15.37%	14.34%	8.78%
Interest Paid	-	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	3,429	6,988	7,473	6,736	7,242	8,486	9,618	10,489
Change	-	103.79%	6.94%	-9.86%	7.51%	17.18%	13.33%	9.06%
Net income ¹	7,284	5,436	5,735	5,153	5,529	6,576	7,331	8,055
Change	-	-25.37%	5.5%	-10.15%	7.3%	18.94%	11.49%	9.87%
Announcement Date	1/15/21	1/18/22	1/18/23	1/16/24	1/16/25	1/16/26	-	-

¹USD in Million

Estimates

Fiscal Period: December	2020 Q4	2021 Q1	2021 Q2	2021 Q3	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4	2026 Q1	2026 Q2	2026 Q3	2026 Q4	2027 Q1	2027 Q2	2027 Q3
Net sales ¹	4,208	4,220	4,667	5,197	5,127	4,692	5,116	5,549	5,763	5,603	5,293	5,233	5,361	5,145	5,411	5,432	5,567	5,452	5,661	5,915	6,071	6,206	6,347	6,500	6,591	6,525	6,628	6,754
Change	-	0.29%	10.59%	11.36%	-1.35%	-8.48%	9.04%	8.46%	3.86%	-2.78%	-5.53%	-1.13%	2.45%	-4.03%	5.17%	0.39%	2.49%	-2.07%	3.83%	4.49%	2.64%	2.22%	2.28%	2.4%	1.4%	-1%	1.58%	1.9%
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	1,500	1,646	1,617	1,610	1,336	1,520	1,872	2,269	2,289	2,282	1,921	1,988	1,287	1,811	2,054	2,105	2,061	2,065	2,278	2,454	2,468	2,405	2,586	2,822	2,891	2,732	2,876	2,922
Change	-	9.73%	-1.76%	-0.43%	-17.02%	13.77%	23.16%	21.21%	0.88%	-0.31%	-15.82%	3.49%	-35.26%	40.71%	13.42%	2.48%	-2.09%	0.19%	10.31%	7.73%	0.57%	-2.55%	7.53%	9.12%	2.45%	-5.51%	5.25%	1.6%
Charge d'intérêts	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	1,754	2,197	1,315	1,813	1,663	1,728	1,836	2,028	1,881	2,047	1,775	1,859	1,055	1,656	1,819	1,862	1,905	1,846	2,024	2,287	2,329	2,113	2,364	2,550	2,618	2,515	2,610	2,682
Change	-	25.26%	-40.15%	37.87%	-8.27%	3.91%	6.25%	10.46%	-7.25%	8.83%	-13.29%	4.73%	-43.25%	56.97%	9.84%	2.36%	2.31%	-3.1%	9.64%	12.99%	1.84%	-9.28%	11.87%	7.88%	2.66%	-3.94%	3.79%	2.77%
Net income ¹	1,393	1,758	1,042	1,416	1,220	1,361	1,409	1,558	1,407	1,607	1,347	1,448	744	1,247	1,362	1,406	1,514	1,399	1,532	1,723	1,922	1,607	1,790	1,960	2,005	1,950	2,010	2,083
Change	-	26.2%	-40.73%	35.89%	-13.84%	11.56%	3.53%	10.57%	-9.69%	14.21%	-16.18%	7.5%	-48.62%	67.61%	9.22%	3.23%	7.68%	-7.6%	9.51%	12.47%	11.55%	-16.4%	11.4%	9.51%	2.31%	-2.75%	3.05%	3.65%
Announcement Date	1/15/21	4/16/21	7/14/21	10/15/21	1/18/22	4/14/22	7/15/22	10/14/22	1/18/23	4/14/23	7/18/23	10/13/23	1/16/24	4/16/24	7/16/24	10/15/24	1/16/25	4/15/25	7/16/25	10/15/25	1/16/26	-	-	-	-	-	-	-

¹USD in Million

Estimates

Forecast Balance Sheet: The PNC Financial Services Group, Inc.

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Net Debt	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
Announcement Date	1/15/21	1/18/22	1/18/23	1/16/24	1/16/25	1/16/26	-	-

Estimates

Cash Flow Forecast: The PNC Financial Services Group, Inc.

Fiscal Period:

Estimates

Forecast Financial Ratios: The PNC Financial Services Group, Inc.

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026	2027
Profitability
EBITDA Margin (%)	-	-	-	-	-	-	-	-	-
EBIT Margin (%)	-	39.07%	32.32%	37.64%	34.8%	37.26%	40.11%	41.31%	42.98%
EBT Margin (%)	-	20.29%	36.37%	35.38%	31.34%	33.6%	36.74%	37.5%	39.12%
Net margin (%)	-	43.1%	28.3%	27.15%	23.98%	25.65%	28.47%	28.59%	30.05%
FCF margin (%)	-	-	-	-	-	-	-	-	-
FCF / Net Income (%)	-	-	-	-	-	-	-	-	-
Profitability
ROA	-	1.68%	1.09%	1.11%	1.01%	1.05%	1.24%	1.23%	1.29%
ROE	-	15.21%	10.78%	13.52%	12.35%	11.92%	12.9%	12.79%	13.18%
Financial Health
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-	-
Debt / Free cash flow	-	-	-	-	-	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	-	-	-	-	-	-	-	-	-
CAPEX / EBITDA (%)	-	-	-	-	-	-	-	-	-
CAPEX / FCF (%)	-	-	-	-	-	-	-	-	-
Items per share
Cash flow per share ¹	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-
Dividend per Share ¹	-	4.6	4.9	5.75	6.1	6.3	6.6	6.981	7.372
Change	-	-	6.52%	17.35%	6.09%	3.28%	4.76%	5.77%	5.61%
Book Value Per Share ¹	-	119.1	120.6	99.93	112.7	122.9	140.4	149.9	161
Change	-	-	1.26%	-17.15%	12.8%	9.07%	14.23%	8.98%	7.47%
EPS ¹	-	16.96	12.7	13.85	12.79	13.74	16.59	18.16	20.61
Change	-	-	-25.12%	9.06%	-7.65%	7.43%	20.74%	14.08%	13.53%
Nbr of stocks (in thousands)	-	423,701	422,641	403,319	398,341	396,783	390,414	390,414	390,414
Announcement Date	-	1/15/21	1/18/22	1/18/23	1/16/24	1/16/25	1/16/26	-	-