Cash flow State Street Corporation

Equities

STT

US8574771031

Investment Management & Fund Operators

Real-time Estimate Cboe BZX Other stock markets 19:39:28 08/07/2025 BST			5-day change	1st Jan Change
109.65 ^USD	-0.10%		+2.45%	+11.65%

04:33pm	Wells Fargo Adjusts Price Target on State Street to $121 From $113, Maintains Overweight Rating	MT
11:43am	Seaport Global Adjusts Price Target on State Street to $131 From $120, Maintains Buy Rating	MT

7dbe.Q0ElgGxl7GgFsvnGYa4ZV86Y0dCjTZV_Qo3K7d2sNT0.MTZR5zgyrS5W-pu8JtpbLo2psrnzJ_8rFcOwpaXkDFNyEUzTXQCrWyjasA

Published financial data: STATE STREET CORPORATION

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2020	2021	2022	2023	2024
Interest Income On Loans	2.58B	1.91B	4.09B	9.18B	11.98B
Interest Income, Total	2.58B	1.91B	4.09B	9.18B	11.98B
Interest On Deposits	375M	3M	1.54B	6.42B	9.05B
Interest Expense, Total	375M	3M	1.54B	6.42B	9.05B
Net Interest Income	2.2B	1.9B	2.54B	2.76B	2.92B
Trust Income	1.88B	2.05B	1.94B	1.88B	2.12B
Gain (Loss) on Sale of Invest. & Securities - (Rev)	4M	110M	-2M	-294M	-79M
Total Other Non Interest Income	7.62B	7.96B	7.67B	7.6B	8.03B
Non Interest Income, Total	9.5B	10.12B	9.6B	9.19B	10.08B
Revenues Before Provison For Loan Losses	11.7B	12.03B	12.15B	11.94B	13B
Provision For Loan Losses	88M	-33M	20M	46M	75M
Total Revenues	11.62B	12.06B	12.13B	11.9B	12.92B
Salaries And Other Employee Benefits	4.13B	4.33B	4.13B	4.35B	4.49B
Amort. of Goodwill & Intang. Assets	234M	245M	238M	239M	230M
Occupancy Expense	438M	415M	-	-	424M
Selling General & Admin Expenses, Total	1.87B	1.99B	2.34B	2.46B	2.19B
Total Other Non Interest Expense	1.87B	1.85B	1.95B	2.34B	2.2B
Non Interest Expense, Total	8.53B	8.83B	8.66B	9.4B	9.53B
EBT, Excl. Unusual Items	3.08B	3.23B	3.47B	2.5B	3.39B
Restructuring Charges	-133M	3M	-78M	-203M	2M
Total Merger & Related Restructuring Charges	-50M	-65M	-65M	15M	-
Legal Settlements	-	-	-	-	-
Other Unusual Items	-	-	-	-	-
EBT, Incl. Unusual Items	2.9B	3.17B	3.33B	2.32B	3.4B
Income Tax Expense	479M	478M	553M	372M	708M
Earnings From Continuing Operations	2.42B	2.69B	2.77B	1.94B	2.69B
Net Income to Company	2.42B	2.69B	2.77B	1.94B	2.69B
Minority Interest	-	-	-	-	-
Net Income - (IS)	2.42B	2.69B	2.77B	1.94B	2.69B
Preferred Dividend and Other Adjustments	163M	121M	114M	123M	204M
Net Income to Common Incl Extra Items	2.26B	2.57B	2.66B	1.82B	2.48B
Net Income to Common Excl. Extra Items	2.26B	2.57B	2.66B	1.82B	2.48B
Per Share Items
Net EPS - Basic	6.4	7.3	7.28	5.65	8.34
Basic EPS - Continuing Operations	6.4	7.3	7.28	5.65	8.34
Basic Weighted Average Shares Outstanding	353M	353M	365M	322M	298M
Net EPS - Diluted	6.32	7.19	7.19	5.58	8.21
Diluted EPS - Continuing Operations	6.32	7.19	7.19	5.58	8.21
Diluted Weighted Average Shares Outstanding	357M	358M	370M	327M	302M
Normalized Basic EPS	5.46	5.73	5.94	4.86	7.12
Normalized Diluted EPS	5.39	5.64	5.86	4.79	7.02
Dividend Per Share	2.08	2.18	2.4	2.64	2.9
Payout Ratio	36.74	32.16	35.04	49.9	38.44
American Depositary Receipts Ratio (ADR)	1	1	1	1	1
Supplemental Items
Effective Tax Rate - (Ratio)	16.52	15.07	16.62	16.06	20.85
Current Domestic Taxes	363M	314M	273M	239M	176M
Current Foreign Taxes	310M	326M	342M	317M	387M
Total Current Taxes	673M	640M	615M	556M	563M
Deferred Domestic Taxes	-163M	-159M	-18M	-140M	79M
Deferred Foreign Taxes	-31M	-3M	-44M	-44M	66M
Total Deferred Taxes	-194M	-162M	-62M	-184M	145M
Normalized Net Income	1.93B	2.02B	2.17B	1.56B	2.12B
Non-Cash Pension Expense	25M	27M	21M	16M	17M
Supplemental Operating Expense Items
Stock-Based Comp., SG&A Exp. (Total)	240M	259M	240M	208M	223M
Stock-Based Comp., Other (Total)	29M	-5M	21M	12M	3M
Total Stock-Based Compensation	269M	254M	261M	220M	226M

Fiscal Period: December	2020	2021	2022	2023	2024
Assets
Cash And Equivalents	3.47B	3.63B	3.97B	4.05B	3.14B
Investment Securities, Total	180B	174B	163B	147B	180B
Trading Asset Securities, Total	6.62B	4.87B	8.31B	6.08B	11.95B
Mortgage Backed Securities	54.14B	54.04B	52.81B	52.34B	49.1B
Total investments	241B	233B	224B	205B	242B
Gross Loans	27.92B	32.53B	32.15B	36.63B	43.2B
Allowance For Loan Losses	-122M	-87M	-97M	-135M	-174M
Other Adjustments to Gross Loans	-	-	-	-	-
Net Loans	27.8B	32.44B	32.05B	36.5B	43.03B
Gross Property Plant And Equipment	7.7B	8.19B	8.56B	9.27B	9.99B
Accumulated Depreciation	-4.82B	-5.39B	-5.74B	-6.06B	-6.46B
Net Property Plant And Equipment	2.87B	2.8B	2.82B	3.2B	3.53B
Goodwill	7.68B	7.62B	7.5B	7.61B	7.69B
Other Intangibles, Total	1.83B	1.82B	1.54B	1.32B	1.09B
Accrued Interest Receivable	425M	518M	804M	1.09B	954M
Other Receivables	3.43B	3.31B	3.27B	3.58B	3.73B
Other Current Assets, Total	3.27B	2.44B	4.04B	5.87B	5.05B
Deferred Tax Assets Long-Term (Collected)	233M	254M	1.13B	1.03B	701M
Other Long-Term Assets, Total	22.64B	26.55B	20.69B	27.95B	42.8B
Total Assets	315B	315B	301B	297B	353B
Liabilities
Accrued Expenses, Total	6.61B	6.54B	7.33B	7.51B	7.27B
Interest Bearing Deposits	189B	199B	189B	188B	229B
Institutional Deposits	1.68B	-	-	-	-
Non-Interest Bearing Deposits	49.44B	56.46B	46.76B	32.57B	33.18B
Total Deposits	240B	255B	235B	221B	262B
Short-Term Borrowings	27.33B	11.47B	17.67B	25.15B	34.45B
Current Portion of Long-Term Debt	1.5B	-	1.99B	977M	1.28B
Current Portion of Leases	227M	229M	239M	224M	237M
Long-Term Debt	12.2B	13.31B	12.83B	17.73B	21.91B
Long-Term Leases	767M	624M	567M	738M	681M
Trust Preferred Securities (BS)	-	-	-	-	-
Other Current Liabilities - (Bank / Utility Template)	4M	-	-	-	-
Unearned Revenue Non Current	-	-	138M	133M	144M
Pension & Other Post Retirement Benefits	73M	45M	34M	26M	20M
Other Non Current Liabilities	-	-	-	-	-
Total Liabilities	289B	287B	276B	273B	328B
Preferred Stock Redeemable	2.47B	1.98B	1.98B	1.98B	2.82B
Total Preferred Equity	2.47B	1.98B	1.98B	1.98B	2.82B
Common Stock, Total	504M	504M	504M	504M	504M
Retained Earnings	23.44B	25.24B	27.03B	27.96B	29.58B
Treasury Stock	-10.61B	-10.01B	-11.34B	-15.02B	-16.2B
Comprehensive Income and Other	10.39B	9.65B	7.02B	8.39B	8.62B
Total Common Equity	23.73B	25.39B	23.22B	21.82B	22.51B
Minority Interest	-	-	-	-	-
Total Equity	26.2B	27.36B	25.19B	23.8B	25.33B
Total Liabilities And Equity	315B	315B	301B	297B	353B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	352M	366M	344M	302M	288M
ECS Total Common Shares Outstanding	353M	366M	349M	302M	289M
Book Value / Share	67.19	69.37	66.51	72.27	77.95
Tangible Book Value	14.22B	15.95B	14.18B	12.89B	13.73B
Tangible Book Value Per Share	40.26	43.58	40.62	42.7	47.55
Average Assets	269B	300B	286B	275B	312B
Average Loans	27.52B	31.01B	35.12B	34.8B	39.66B
Total Debt	42.02B	25.64B	33.3B	44.82B	58.56B
Debt Equivalent of Unfunded Proj. Benefit Obligation	1.6B	1.51B	1.11B	1.18B	1.12B
Net Debt	-88.13B	-92.23B	-85.8B	-59.66B	-76.17B
Equity Method Investments, Total	3.1B	3.16B	3.24B	2.98B	3.32B
Full Time Employees	39.44K	38.78K	42.23K	46.45K	52.63K
Assets under Capital Lease - Gross	-	-	-	-	-
Assets under Capital Lease - Accumulated Depreciation	-	-	-	-	-

Fiscal Period: December	2020	2021	2022	2023	2024
Net Income	2.42B	2.69B	2.77B	1.94B	2.69B
Depreciation, Depletion & Amortization	858M	1.31B	918M	643M	375M
Amortization of Goodwill and Intangible Assets - (CF)	234M	245M	238M	239M	230M
Total Depreciation, Depletion & Amortization	1.09B	1.56B	1.16B	882M	605M
(Gain) Loss on Sale of Investments - (CF)	-4M	-57M	2M	294M	79M
Restructuring Activities	-	-	-	-	-
Provision for Credit Losses	88M	-33M	20M	46M	75M
Change in Trading Asset Securities	99M	57M	108M	-123M	5M
Changes in Accrued Interest Receivable	127M	-173M	-156M	-359M	-224M
Change in Other Net Operating Assets (Collected)	-875M	-10.99B	7.67B	-2.07B	-16.88B
Other Operating Activities	585M	239M	376M	73M	448M
Cash from Operations	3.53B	-6.71B	11.95B	690M	-13.21B
Capital Expenditure	-560M	-811M	-734M	-816M	-926M
Cash Acquisitions	-	-346M	-	-61M	-194M
Divestitures	-	13M	-	-	-
Investment in Marketable and Equity Securities, Total	-64.69B	3.34B	7.38B	17.74B	-30.91B
Net (Increase) Decrease in Loans Originated / Sold - Investing	-1.62B	-4.61B	119M	-4.24B	-7.12B
Other Investing Activities, Total	1.34B	241M	51M	117M	-332M
Cash from Investing	-65.53B	-2.17B	6.82B	12.74B	-39.48B
Short Term Debt Issued, Total	5.61B	-	1.97B	2.25B	7.99B
Long-Term Debt Issued, Total	2.49B	1.34B	3.73B	6.22B	6.52B
Total Debt Issued	8.1B	1.34B	5.7B	8.47B	14.52B
Short Term Debt Repaid, Total	-154M	-5.7B	-398M	-	-
Long-Term Debt Repaid, Total	-1.72B	-1.44B	-1.57B	-2.54B	-2.05B
Total Debt Repaid	-1.88B	-7.14B	-1.96B	-2.54B	-2.05B
Issuance of Common Stock	-	1.9B	-	-	-
Repurchase of Common Stock	-593M	-939M	-1.62B	-3.88B	-1.4B
Issuance of Preferred Stock	-	-	-	-	2.32B
Repurchase of Preferred Stock	-500M	-500M	-	-	-1.5B
Common & Preferred Stock Dividends Paid	-889M	-866M	-972M	-970M	-1.03B
Common & Preferred Stock Dividends Paid	-889M	-866M	-972M	-970M	-1.03B
Net Increase (Decrease) in Deposit Accounts - (CF)	57.92B	15.25B	-19.57B	-14.49B	40.95B
Other Financing Activities, Total	-	-	-	57M	-20M
Cash from Financing	62.17B	9.05B	-18.43B	-13.35B	51.79B
Net Change in Cash	165M	164M	339M	77M	-902M
Supplemental Items
Cash Interest Paid	375M	37M	1.35B	6.18B	8.95B
Cash Income Tax Paid (Refund)	403M	559M	436M	423M	451M
Net Debt Issued / Repaid	6.22B	-5.8B	3.74B	5.93B	12.47B

Fiscal Period: December	2020	2021	2022	2023	2024
Profitability
Return on Assets	0.86	0.86	0.9	0.65	0.83
Return On Equity %	9.56	10.06	10.56	7.94	10.94
Return on Common Equity	9.99	10.47	10.95	8.09	11.2
Shareholders Value Added	56.5M	29.79M	185M	-402M	256M
Margin Analysis
SG&A Margin	55.39	55.85	53.37	57.25	54.99
Net Interest Income / Total Revenues %	18.94	15.8	20.98	23.19	22.62
EBT Excl. Non-Recurring Items Margin %	26.53	26.81	28.61	21.04	26.25
Income From Continuing Operations Margin %	20.84	22.33	22.87	16.34	20.79
Net Income Margin %	20.84	22.33	22.87	16.34	20.79
Net Avail. For Common Margin %	19.43	21.33	21.93	15.3	19.21
Normalized Net Income Margin	16.58	16.75	17.88	13.15	16.41
Asset quality
Nonperforming Loans / Total Loans %	-	-	-	0.19	0.44
Nonperforming Loans / Total Assets %	-	-	-	0.02	0.05
Nonperforming Assets / Total Assets %	-	-	-	0.02	0.05
NPAs / Loans and OREO	-	-	-	0.19	0.44
NPAs / Equity	-	-	-	0.29	0.75
Allowance for Credit Losses / Net Charge-offs %	297.56	4.35K	1.39K	794.12	414.29
Allowance for Credit Losses / Nonperforming Loans %	-	-	-	192.86	91.1
Allowance for Credit Losses / Total Loans %	0.44	0.27	0.3	0.37	0.4
Net Charge-offs / Total Average Loans %	0.15	0.01	0.02	0.05	0.11
Provision for Loan Losses / Net Charge-offs %	214.63	-1.65K	285.71	270.59	178.57
Earning Assets / IBL	122.49	125.25	125.64	115.96	110.93
Interest Income / Average Assets	0.96	0.64	1.43	3.34	3.84
Interest Expense / Average Assets	0.14	0	0.54	2.34	2.9
Net Interest Income / Average Assets	0.82	0.64	0.89	1	0.94
Non Interest Income / Average Assets	3.53	3.38	3.35	3.34	3.23
Non Interest Expense / Average Asset	3.17	2.94	3.02	3.42	3.06
Capital And Funding
Total Average Common Equity / Total Average Assets %	8.07	7.8	7.89	7.52	6.82
Total Average Equity / Total Average Assets %	9.04	8.51	8.53	8.18	7.55
Total Equity + Allowance for Loan Losses / Total Loans %	94.26	84.38	78.66	65.34	59.03
Gross Loans / Total Deposits %	11.65	12.76	13.65	16.58	16.49
Net Loans / Total Deposits %	11.59	12.72	13.61	16.52	16.43
Tier 1 Capital Ratio %	14.4	16.1	15.4	13.4	13.2
Total Capital Ratio %	15.3	17.5	16.8	15.2	14.8
Core Tier 1 Capital Ratio	12.3	14.3	13.6	11.6	10.9
Tier 2 Capital Ratio	0.95	1.43	1.4	1.81	1.62
Coverage Ratio	-	-	-	-	-
Leverage Ratio %	6.4	6.1	6	5.5	5.2
Interbank Ratio	3.52K	6.94K	9.07K	5.05K	3.25K
Fixed Charges Coverage
EBT + Interest Expense / Interest Expense	8.73	1.06K	3.15	1.36	1.37
Growth Over Prior Year
Net Interest Income, 1 Yr. Growth %	-14.26	-13.41	33.54	8.45	5.94
Non Interest Income, 1 Yr. Growth %	3.41	6.51	-5.12	-4.35	9.7
Provision For Loan Losses, 1 Yr. Growth %	780	-137.5	-160.61	130	63.04
Total Revenues, 1 Yr. Growth %	-1.12	3.83	0.56	-1.89	8.62
Earnings From Cont. Operations, 1 Yr. Growth %	7.94	11.28	3.01	-29.92	38.22
Net Income, 1 Yr. Growth %	7.94	11.28	3.01	-29.92	38.22
Normalized Net Income, 1 Yr. Growth %	6.31	4.9	7.33	-27.84	35.5
Diluted EPS Before Extra, 1 Yr. Growth %	17.47	13.77	0	-22.39	47.13
Dividend Per Share, 1 Yr. Growth %	5.05	4.81	10.09	10	9.85
Gross Loans, 1 Yr. Growth %	6.14	16.5	-1.17	13.94	17.93
Allowance For Loan Losses, 1 Yr. Growth %	64.86	-28.69	11.49	39.18	28.89
Net Loans, 1 Yr. Growth %	5.98	16.7	-1.21	13.86	17.89
Non Performing Loans, 1 Yr. Growth %	-	-	-	-	172.86
Non Performing Assets, 1 Yr. Growth %	-	-	-	-	172.86
Total Assets, 1 Yr. Growth %	28.13	-0.03	-4.19	-1.39	18.83
Total Deposits, 1 Yr Growth %	31.85	6.35	-7.67	-6.16	18.53
Tangible Book Value, 1 Yr. Growth %	19.66	12.17	-11.12	-9.06	6.5
Average Interest Earning Assets, 1 Yr. Growth %	25.83	13.61	-4.92	-6.56	15.17
Average Interest Bearing Liabilities, 1 Yr. Growth %	26.62	11.12	-5.22	1.25	20.39
Common Equity, 1 Yr. Growth %	10.53	6.99	-8.56	-6	3.15
Total Equity, 1 Yr. Growth %	7.24	4.44	-7.94	-5.53	6.42
Compound Annual Growth Rate Over Two Years
Net Interest Income, 2 Yr. CAGR %	-9.24	-13.84	7.53	20.34	7.19
Non Interest Income, 2 Yr. CAGR %	0.23	4.95	0.53	-4.74	2.43
Provision For Loan Losses, 2 Yr. CAGR %	142.21	81.66	-52.33	18.07	93.65
Total Revenues, 2 Yr. CAGR %	-2.09	1.33	2.18	-0.67	3.23
Earnings From Cont. Operations, 2 Yr. CAGR %	-3.39	9.6	7.06	-15.04	-1.58
Net Income, 2 Yr. CAGR %	-3.39	9.6	7.06	-15.04	-1.58
Normalized Net Income, 2 Yr. CAGR %	-5.14	5.6	6.11	-11.99	-1.12
Diluted EPS Before Extra, 2 Yr. CAGR %	-0.55	15.6	6.66	-11.9	6.86
Dividend Per Share, 2 Yr. CAGR %	8.1	4.93	7.42	10.05	9.92
Gross Loans, 2 Yr. CAGR %	4.06	11.2	7.3	6.11	15.92
Allowance For Loan Losses, 2 Yr. CAGR %	34.94	8.43	-10.83	24.57	33.93
Net Loans, 2 Yr. CAGR %	3.97	11.21	7.37	6.06	15.86
Total Assets, 2 Yr. CAGR %	13.43	13.18	-2.13	-2.8	8.25
Total Deposits, 2 Yr CAGR %	15.31	18.42	-0.91	-6.92	5.47
Tangible Book Value, 2 Yr. CAGR %	12.51	15.86	-0.15	-10.1	-1.59
Average Interest Earning Assets, 2 Yr. CAGR %	11.04	19.57	3.93	-5.74	3.74
Average Interest Bearing Liabilities, 2 Yr. CAGR %	13.68	18.61	2.62	-2.04	10.4
Common Equity, 2 Yr. CAGR %	6.18	8.74	-1.09	-7.28	-1.53
Total Equity, 2 Yr. CAGR %	2.91	5.83	-1.94	-6.74	0.27
Compound Annual Growth Rate Over Three Years
Net Interest Income, 3 Yr. CAGR %	-1.53	-10.65	-0.29	7.84	15.34
Non Interest Income, 3 Yr. CAGR %	1.97	2.28	1.48	-1.12	-0.15
Provision For Loan Losses, 3 Yr. CAGR %	253.03	30.06	25.99	-19.45	31.48
Total Revenues, 3 Yr. CAGR %	1.03	-0.15	1.07	0.81	2.34
Earnings From Cont. Operations, 3 Yr. CAGR %	3.93	1.27	7.36	-7.04	-0.07
Net Income, 3 Yr. CAGR %	3.93	1.27	7.36	-7.04	-0.07
Normalized Net Income, 3 Yr. CAGR %	-1.86	-1.9	6.18	-6.69	1.62
Diluted EPS Before Extra, 3 Yr. CAGR %	6.79	4.01	10.15	-4.07	4.52
Dividend Per Share, 3 Yr. CAGR %	9.14	6.99	6.62	8.27	9.98
Gross Loans, 3 Yr. CAGR %	6.23	8.05	6.91	9.47	9.92
Allowance For Loan Losses, 3 Yr. CAGR %	31.22	9.1	9.44	3.43	25.99
Net Loans, 3 Yr. CAGR %	6.16	8.05	6.9	9.49	9.87
Non Performing Assets, 3 Yr. CAGR %	-	-	-	-	-
Total Assets, 3 Yr. CAGR %	9.69	8.75	7.07	-1.88	3.93
Total Deposits, 3 Yr CAGR %	9.05	12.24	8.99	-2.69	0.89
Tangible Book Value, 3 Yr. CAGR %	7.37	12.4	6.06	-3.21	-4.87
Average Interest Earning Assets, 3 Yr. CAGR %	6.17	11.89	10.77	0.31	0.77
Average Interest Bearing Liabilities, 3 Yr. CAGR %	9.13	12.82	10.07	2.16	4.93
Common Equity, 3 Yr. CAGR %	7.46	6.45	2.64	-2.75	-3.93
Total Equity, 3 Yr. CAGR %	5.49	3.42	1.03	-3.15	-2.55
Compound Annual Growth Rate Over Five Years
Net Interest Income, 5 Yr. CAGR %	1.05	-1.78	2	0.65	2.64
Non Interest Income, 5 Yr. CAGR %	2.81	4.5	1.39	-0.59	1.86
Provision For Loan Losses, 5 Yr. CAGR %	48.96	26.97	58.49	25.12	49.63
Total Revenues, 5 Yr. CAGR %	2.34	3.41	1.49	-0.36	1.93
Earnings From Cont. Operations, 5 Yr. CAGR %	4.1	4.68	5.17	-5.6	3.69
Net Income, 5 Yr. CAGR %	4.1	4.68	5.17	-5.6	3.69
Normalized Net Income, 5 Yr. CAGR %	1.81	6.31	1.25	-6.07	3.2
Diluted EPS Before Extra, 5 Yr. CAGR %	7.17	7.66	6.74	-2.67	8.82
Dividend Per Share, 5 Yr. CAGR %	9.52	8.65	8.45	8.2	7.93
Gross Loans, 5 Yr. CAGR %	7.86	10.17	6.66	7.27	10.43
Allowance For Loan Losses, 5 Yr. CAGR %	21.54	10.42	12.43	15.04	18.65
Net Loans, 5 Yr. CAGR %	8.19	10.49	6.64	7.25	10.4
Non Performing Loans, 5 Yr. CAGR %	-	-	-	-	-
Non Performing Assets, 5 Yr. CAGR %	-	-	-	-	-
Total Assets, 5 Yr. CAGR %	5.12	5.33	4.8	3.98	7.54
Total Deposits, 5 Yr CAGR %	4.59	6.38	4.95	4.14	7.57
Tangible Book Value, 5 Yr. CAGR %	5.34	8.81	4.3	2.8	2.93
Average Interest Earning Assets, 5 Yr. CAGR %	0.75	5.48	5.27	4.47	7.9
Average Interest Bearing Liabilities, 5 Yr. CAGR %	2.79	6.97	6.48	6.62	10.2
Common Equity, 5 Yr. CAGR %	5.22	7.09	3.96	0.73	0.95
Total Equity, 5 Yr. CAGR %	4.39	5.22	2.45	-0.77	0.72