|
|
![]() | ![]() | ![]() | ![]() |
| |||||||||
This excerpt taken from the PNC 8-K filed Oct 10, 2006. PNC and Mercantile Proforma Combined EPS PNC projected net income $1,637 $1,793 Mercantile projected net income 279 360 Proforma combined net income 1,916 2,153 Adjustments (after-tax) Synergies 28 85 Purchase accounting adjustments 14 7 Other (95) (119) Net adjustments (53) (27) Adjusted proforma combined net income $1,863 $2,126 One-time expenses 44 Adjusted proforma net income w/ one-time expenses $1,819 PNC shares outstanding (millions) 288.2 280.6 Proforma shares outstanding (millions) 331.9 330.9 PNC projected EPS $5.68 $6.39 Proforma combined EPS (excluding one-time expenses) 5.61 6.42 Accretion/(dilution) ($0.07) $0.03 2007 2008 $ millions (1) (1) (1) Based on EBIS consensus estimates 23 |