Chatham Lodging Trust Financial Ratios — CLDT 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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-2.67	-0.32	0.53	7.27	2.63	2.38	2.19	2.16	1.3	-5.41	-1.32	0.71	0.2	0.32	1.24
Return on Capital (%)	- -	- -	4.58	20.49	9.6	- -	10.3	- -	8.16	- -	- -	12.14	11.4	12.4	20.52
Return on Invested Capital (%)	- -	- -	3.22	3.95	4.46	- -	4.41	- -	3.95	- -	- -	2.54	2.51	2.41	2.15
Gross Margin (%)	35.03	36.55	37.3	41.4	42.47	40.34	39.54	38.32	37.67	15.41	28.99	37.84	35.66	35.06	34.86
EBITDA Margin (%)	27.01	28.95	30.79	36.33	38.19	36.51	35.21	33.89	33.31	7.26	20.79	31.65	29.22	29.09	29.16
Operating Margin (%)	10.72	14.82	16.4	18.8	20.57	20.09	19.95	19.11	17.7	-29.74	-5.66	11.59	10.56	10.01	8.98
Incremental Operating Margin (%)	10.72	25.76	22.57	23.07	24.95	13.06	13.03	7.75	-93.95	- -	- -	50.33	-8.14	-18.02	23.75
Pretax Margin (%)	-12.36	-1.37	2.46	34.07	12.07	10.61	9.96	9.51	5.75	-53.15	-9.24	3.35	0.8	1.27	5.19
Profit Margin (%)	-12.46	-1.44	2.36	33.91	11.9	10.64	9.77	9.45	5.7	-52.46	-9.03	3.33	0.85	1.31	5.1
Net Income to Common Margin (%)	-12.46	-1.44	2.36	33.91	11.9	10.58	9.77	9.45	5.7	-52.46	-10.97	0.63	-1.71	-1.19	2.41
Effective Tax Rate (%)	- -	- -	3.99	0.16	0.78	- -	1.32	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	-99.36	-731.72	651.37	39.39	135.56	166.39	176.08	198.04	328.8	-20.81	5.91	7.4	-252.97	-355.36	231.06
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

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	296	319	322	573	671	635	570	665	699	767	567	492	505	537	359
ST Debt	68	80	50	22	66	52	32	82	90	135	70	- -	- -	110	- -
LT Debt	229	239	272	550	605	583	538	583	609	632	497	492	505	427	359
Total Debt/EBITDA	15.01	10.96	8.29	7.99	6.34	5.88	5.37	6.05	6.39	72.9	13.37	5.27	5.55	5.82	4.17
Net Debt/EBITDA	14.78	10.8	8.18	7.78	6.14	5.77	5.28	5.98	6.12	68.69	12.38	4.75	4.58	5.38	3.65
Total Debt/EBIT	37.84	21.41	15.56	15.45	11.77	10.69	9.47	10.73	12.03	-17.8	-49.08	14.39	15.36	16.92	13.54
Net Debt/EBIT	37.24	21.11	15.35	15.04	11.4	10.48	9.31	10.61	11.51	-16.77	-45.45	12.98	12.66	15.64	11.86
EBITDA to Interest Expense	3.13	2.31	3.8	3.71	4.12	4.07	3.81	4.09	3.87	0.39	1.84	3.53	3.35	3.13	3.56
EBITDA-CapEx/Interest Expense	-6.69	-0.6	-20.23	2.93	3.33	3.22	-2.23	0.31	3.87	0.39	1.84	3.53	3.35	3.11	3.55
EBIT to Interest Expense	1.24	1.18	2.02	1.92	2.22	2.24	2.16	2.31	2.06	-1.6	-0.5	1.29	1.21	1.08	1.1
Interest Expense	6	13	10	19	26	27	28	27	28	27	23	26	27	29	24
Common Equity/Total Assets	-5.03	-7.73	-7.5	-0.93	-2.01	-3.47	-4.93	-6.86	-9.86	-16.66	-17.77	-18.77	-20.18	-23.01	-25.55
Long-Term Debt/Equity (%)	105.44	115.79	70.57	92.95	86.83	85.51	66.48	72.24	78.6	91.27	61.04	60.15	62.77	53.98	46.14
Long-Term Debt/Capital (%)	83.44	83.95	99.4	97.32	93.39	97.97	105.89	101.28	106.89	114.13	149.2	187.09	192.64	151.23	369.23
Long-Term Debt/Total Assets (%)	49.91	52.33	40.37	47.23	45.26	44.73	38.67	40.51	42.35	46.12	35.23	36.61	37.57	34.07	30.67
Total Debt/Equity (%)	136.53	154.27	83.54	96.75	96.24	93.21	70.43	82.33	90.21	110.81	69.64	60.15	62.77	67.86	46.14
Total Debt/Capital (%)	108.04	111.84	117.67	101.3	103.51	106.8	112.19	115.43	122.68	138.56	170.21	187.09	192.64	190.15	369.23
Total Debt/Total Assets (%)	64.63	69.71	47.79	49.16	50.16	48.76	40.96	46.17	48.6	56	40.19	36.61	37.57	42.84	30.67
Net Debt to Equity	134.38	152.1	82.44	94.2	93.22	91.43	69.28	81.44	86.3	104.4	64.49	54.23	51.71	62.71	40.42
Net Debt/Capital (%)	108.18	112.03	117.95	101.34	103.63	106.94	112.41	115.63	118.73	135.73	167.27	187.42	214.46	189.22	432.03
EBITDA	20	29	39	72	106	108	106	110	109	11	42	93	91	92	86
EBITDA-CapEx	-42	-8	-207	57	85	86	-62	8	109	11	42	93	91	92	86
Operating Income (Loss)	8	15	21	37	57	59	60	62	58	-43	-12	34	33	32	27

Liquidity (USD)

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	0.37	0.4	0.26	0.66	0.6	0.31	0.21	0.15	0.12	0.46	0.19	0.78	1.97	0.57	0.73
Current Ratio	0.95	0.84	0.69	1.34	1.28	1.08	0.92	0.75	0.46	0.72	0.33	1.49	2.6	0.93	1.06
Quick Ratio	0.53	0.58	0.41	0.81	0.73	0.43	0.3	0.24	0.21	0.5	0.22	0.93	2.09	0.66	0.82
CFO/Avg Current Liab	0.92	1.24	2.28	2.51	2.82	2.38	2.1	1.85	1.67	-0.4	0.4	1.07	2.23	2.11	1.87
Common Equity/Total Assets	-5.03	-7.73	-7.5	-0.93	-2.01	-3.47	-4.93	-6.86	-9.86	-16.66	-17.77	-18.77	-20.18	-23.01	-25.55
Long-Term Debt/Equity (%)	105.44	115.79	70.57	92.95	86.83	85.51	66.48	72.24	78.6	91.27	61.04	60.15	62.77	53.98	46.14
Long-Term Debt/Capital (%)	83.44	83.95	99.4	97.32	93.39	97.97	105.89	101.28	106.89	114.13	149.2	187.09	192.64	151.23	369.23
Long-Term Debt/Total Assets (%)	49.91	52.33	40.37	47.23	45.26	44.73	38.67	40.51	42.35	46.12	35.23	36.61	37.57	34.07	30.67
Total Debt/Equity (%)	136.53	154.27	83.54	96.75	96.24	93.21	70.43	82.33	90.21	110.81	69.64	60.15	62.77	67.86	46.14
Total Debt/Capital (%)	108.04	111.84	117.67	101.3	103.51	106.8	112.19	115.43	122.68	138.56	170.21	187.09	192.64	190.15	369.23
Total Debt/Total Assets (%)	64.63	69.71	47.79	49.16	50.16	48.76	40.96	46.17	48.6	56	40.19	36.61	37.57	42.84	30.67
CFO/Total Liabilities	3.7	5.94	10.95	8.6	12.78	14.11	14.88	13.64	13	-2.94	4.82	13.61	14.17	15.96	16.33
CFO/CapEx	0.14	0.41	0.13	3.3	4.03	3.9	0.51	0.85	- -	- -	- -	- -	- -	105.46	582.53
Altman's Z-Score	0.5	0.72	1.07	1.13	1.06	1.09	1.22	1.03	0.97	0.21	0.48	0.74	0.66	0.58	0.48

Working Capital (USD)

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	49.59	48.36	55.45	65.13	68.94	67.08	71.56	75.91	71.99	45.9	86.96	72.08	65.13	86.95	102.6
Days Sales Outstanding	7.36	7.55	6.58	5.6	5.29	5.44	5.1	4.81	5.07	7.95	4.2	5.06	5.6	4.2	3.56
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	6.15	6.83	7.44	7.04	7.06	6.68	6.14	6.12	6.14	4.2	5.46	6.52	6.93	7	6.83
Accounts Payable Turnover Days	59.31	53.46	49.08	51.86	51.71	54.67	59.47	59.67	59.49	86.92	66.89	56	52.68	52.16	53.43
Cash Conversion Cycle	-51.95	-45.91	-42.5	-46.25	-46.42	-49.23	-54.37	-54.86	-54.42	-78.97	-62.69	-50.94	-47.08	-47.96	-49.87
Inventory to Cash Days	7.36	7.55	6.58	5.6	5.29	5.44	5.1	4.81	5.07	7.95	4.2	5.06	5.6	4.2	3.56
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

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	143	212	430	827	777	787	907	815	858	507	663	599	524	438	332
- Cash & Cash Equivalents	5	4	4	15	21	12	9	7	7	21	19	26	68	20	24
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1	2	2	3	4	5	7	10	13	15	17	23	28	34	37
+ Total Debt	296	319	322	573	671	635	570	665	699	767	567	492	505	537	359
Enterprise Value	436	528	750	1,388	1,430	1,415	1,475	1,482	1,563	1,268	1,228	1,088	989	989	704
Total Capital	274	285	274	565	648	595	508	576	570	554	333	263	262	283	97
Total Debt/Capital (%)	108.04	111.84	117.67	101.3	103.51	106.8	112.19	115.43	122.68	138.56	170.21	187.09	192.64	190.15	369.23
Total Debt / EV	0.68	0.6	0.43	0.41	0.47	0.45	0.39	0.45	0.45	0.61	0.46	0.45	0.51	0.54	0.51
EV/Sales	5.96	5.26	5.94	7.04	5.16	4.78	4.89	4.57	4.76	8.75	6.02	3.69	3.18	3.12	2.39
EV/EBITDA	22.08	18.16	19.3	19.36	13.53	13.1	13.88	13.49	14.29	120.48	28.95	11.66	10.88	10.71	8.18
EV/EBIT	55.64	35.49	36.24	37.42	25.11	23.8	24.49	23.92	26.9	- -	- -	31.81	30.09	31.13	26.56
EV/Cash Flow to Firm	28.47	18.76	18.12	20.22	13.33	12.36	12.91	13.1	13.66	180.61	23.67	11.1	9.55	9.57	7.98
EV/Free Cash Flow to Firm	5.64	8.16	2.61	16.61	11.21	10.33	5.22	6.91	13.66	180.61	23.67	11.1	9.55	9.51	7.97
Diluted Market Cap	143	212	435	836	785	791	913	818	862	507	663	602	524	438	340
Diluted Enterprise Value	436	528	755	1,397	1,439	1,419	1,481	1,485	1,568	1,268	1,228	1,091	989	989	712
EV per Share	32.83	38.25	35.66	48.63	37.72	36.95	37	32.17	33.41	27	25.4	22.29	20.24	20.22	14.43
TTM Sales	73	100	126	197	277	296	302	324	328	145	204	295	311	317	295
TTM EBITDA	20	29	39	72	106	108	106	110	109	11	42	93	91	92	86
TTM Operating Income	8	15	21	37	57	59	60	62	58	-43	-12	34	33	32	27
TTM Cash Flow to Firm	15	28	41	69	107	114	114	113	114	7	52	98	104	103	88
TTM Free Cash Flow to Firm	77	65	287	84	128	137	283	215	114	7	52	98	104	104	88

Multiples (USD)

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	2.02	4.13	1.57	13.01	7.68	7.18	3.58	4.36	10	-25.41	23.05	8.41	6.85	5.87	5.3
EV/EBIT	55.64	35.49	36.24	37.42	25.11	23.8	24.49	23.92	26.9	- -	- -	31.81	30.09	31.13	26.56
Enterprise Value	436	528	750	1,388	1,430	1,415	1,475	1,482	1,563	1,268	1,228	1,088	989	989	704
Low Price	8.82	10.75	14.6	19.66	20.29	16.12	18.66	17.34	16.29	3.44	10.26	9.59	8.92	7.6	5.83
EV/Sales	5.96	5.26	5.94	7.04	5.16	4.78	4.89	4.57	4.76	8.75	6.02	3.69	3.18	3.12	2.39
EV/EBITDA	22.08	18.16	19.3	19.36	13.53	13.1	13.88	13.49	14.29	120.48	28.95	11.66	10.88	10.71	8.18
Price/Earnings	- -	- -	144.26	12.36	23.56	25.15	30.78	26.58	45.88	- -	- -	322.76	- -	- -	46.78
Price/Earnings Average	-20.41	-127.56	127.89	9.7	30.23	25.09	27.92	30.65	46.88	-5.67	-27.49	333.02	-95.83	-118.54	49.8
Price/Earnings High	-26.31	-147.07	151.53	12.71	36.35	30.35	32.33	35.35	54.39	-11.35	-32.29	397.73	-132.38	-143.45	61.69
Price/Earnings Low	-12.86	-102.4	102.99	8.39	23.34	19.73	25.23	26.07	40.75	-2.12	-22.16	252.26	-82.12	-98.22	40.05
Price/Book Value	-6.2	-6.01	-8.51	-76.67	-28.87	-17.38	-13.23	-8.24	-6.05	-2.22	-2.65	-2.37	-1.93	-1.52	-1.11
Price/Book Value Average	-8.05	-5.23	-7.55	-60.17	-37.04	-17.34	-12	-9.5	-6.18	-1.89	-2.46	-2.45	-1.88	-1.55	-1.18
Price/Book Value High	-10.38	-6.03	-8.94	-78.86	-44.54	-20.98	-13.9	-10.96	-7.17	-3.78	-2.88	-2.93	-2.59	-1.88	-1.47
Price/Book Value Low	-5.07	-4.2	-6.08	-52.03	-28.6	-13.64	-10.85	-8.08	-5.37	-0.71	-1.98	-1.86	-1.61	-1.29	-0.95
Price/Tangible Book Value	0.66	1.03	1.12	1.4	1.11	1.15	1.12	1.01	1.11	0.73	0.81	0.73	0.65	0.55	0.43
Price/Tangible Book Value Average	0.86	0.9	0.99	1.1	1.43	1.15	1.02	1.16	1.13	0.62	0.76	0.76	0.63	0.57	0.45
Price/Tangible Book Value High	1.1	1.03	1.17	1.44	1.72	1.39	1.18	1.34	1.31	1.25	0.89	0.9	0.87	0.69	0.56
Price/Tangible Book Value Low	0.54	0.72	0.8	0.95	1.1	0.91	0.92	0.99	0.98	0.23	0.61	0.57	0.54	0.47	0.37
Price/Sales	1.96	2.11	3.41	4.19	2.8	2.66	3.01	2.51	2.61	3.5	3.25	2.03	1.68	1.38	1.13
Price/Sales Average	2.54	1.84	3.02	3.29	3.6	2.65	2.73	2.9	2.67	2.97	3.02	2.1	1.63	1.41	1.2
Price/Sales High	3.28	2.12	3.58	4.31	4.33	3.21	3.16	3.34	3.1	5.96	3.54	2.5	2.26	1.71	1.48
Price/Sales Low	1.6	1.48	2.43	2.84	2.78	2.09	2.46	2.46	2.32	1.11	2.43	1.59	1.4	1.17	0.96
Price/Cash Flow	16	14.27	13.63	16.76	9.49	8.98	10.46	9.45	9.95	-25.41	23.05	8.37	6.85	5.93	5.19
Price/Cash Flow Average	20.77	12.43	12.08	13.16	12.18	8.95	9.49	10.89	10.17	-21.59	21.39	8.64	6.65	6.08	5.52
Price/Cash Flow High	26.78	14.33	14.31	17.24	14.64	10.83	10.99	12.56	11.8	-43.24	25.12	10.31	9.19	7.35	6.84
Price/Cash Flow Low	13.09	9.97	9.73	11.38	9.4	7.04	8.58	9.27	8.84	-8.09	17.24	6.54	5.7	5.03	4.44
Price/Free Cash Flow Average	2.62	3.59	1.39	10.21	9.86	7.16	3.25	5.02	10.22	-21.59	21.39	8.68	6.65	6.02	5.65
Price/Free Cash Flow High	3.38	4.14	1.65	13.38	11.85	8.66	3.76	5.79	11.85	-43.24	25.12	10.37	9.19	7.28	6.99
Price/Free Cash Flow Low	1.65	2.88	1.12	8.83	7.61	5.63	2.93	4.27	8.88	-8.09	17.24	6.58	5.7	4.99	4.54
EV/Sales Average	6.55	4.99	5.56	6.13	5.96	4.78	4.61	4.96	4.82	8.22	5.78	3.75	3.13	3.15	2.46
EV/Sales High	7.28	5.27	6.11	7.16	6.69	5.33	5.04	5.4	5.25	11.21	6.31	4.16	3.75	3.45	2.75
EV/Sales Low	5.61	4.62	4.97	5.69	5.14	4.21	4.34	4.52	4.47	6.37	5.2	3.25	2.9	2.91	2.22
EV/EBITDA Average	24.24	17.22	18.05	16.88	15.6	13.08	13.08	14.62	14.47	113.24	27.82	11.86	10.71	10.83	8.43
EV/EBITDA High	26.96	18.19	19.86	19.7	17.51	14.61	14.31	15.93	15.75	154.3	30.35	13.15	12.84	11.85	9.41
EV/EBITDA Low	20.76	15.97	16.14	15.66	13.46	11.53	12.34	13.34	13.42	87.64	25.01	10.25	9.91	10	7.63
EV/EBIT Average	61.09	33.64	33.88	32.63	28.97	23.77	23.09	25.93	27.23	-27.65	-102.14	32.37	29.63	31.47	27.37
EV/EBIT High	67.95	35.54	37.28	38.06	32.51	26.54	25.25	28.26	29.64	-37.68	-111.43	35.88	35.53	34.44	30.56
EV/EBIT Low	52.32	31.19	30.29	30.26	24.98	20.95	21.77	23.67	25.25	-21.4	-91.8	27.99	27.41	29.05	24.76
Last Price	10.78	15.38	20.45	28.97	20.48	20.55	22.76	17.68	18.34	10.8	13.72	12.27	10.72	8.95	6.81
High Price	18.04	15.44	21.48	29.8	31.6	24.8	23.91	23.51	21.74	18.38	14.95	15.12	14.38	11.1	8.98
Enterprise Value Average	479	501	701	1,210	1,650	1,413	1,391	1,607	1,582	1,192	1,180	1,107	974	1,000	726
Enterprise Value High	532	529	772	1,411	1,852	1,578	1,521	1,751	1,722	1,624	1,287	1,227	1,168	1,094	810
Enterprise Value Low	410	464	627	1,122	1,423	1,245	1,311	1,466	1,467	922	1,061	957	901	923	656

Shares Outstanding	14	14	26	34	38	38	45	47	47	47	49	49	49	49	48
Diluted Weighted Avg Shares	13	14	21	29	38	38	40	46	47	47	48	49	49	49	50
Basic Weighted Avg Shares	13	14	21	29	38	38	40	46	47	47	48	49	49	49	49
Revenue per Share	5.5	7.27	6	6.91	7.3	7.73	7.57	7.04	7.02	3.09	4.22	6.04	6.37	6.49	6.05
EBITDA per Share	1.49	2.11	1.85	2.51	2.79	2.82	2.67	2.39	2.34	0.22	0.88	1.91	1.86	1.89	1.76
Operating Income per Share	0.59	1.08	0.98	1.3	1.5	1.55	1.51	1.34	1.24	-0.92	-0.24	0.7	0.67	0.65	0.54
Basic EPS, GAAP	-0.69	-0.1	0.14	2.34	0.87	0.82	0.74	0.67	0.4	-1.62	-0.46	0.04	-0.11	-0.08	0.15
Basic EPS from Cont Ops	-0.69	-0.1	0.14	2.35	0.87	0.83	0.74	0.67	0.4	-1.64	-0.39	0.2	0.05	0.08	0.31
Diluted EPS, GAAP	-0.69	-0.1	0.14	2.32	0.86	0.81	0.73	0.66	0.4	-1.62	-0.46	0.04	-0.11	-0.08	0.14
Diluted EPS from Cont Ops	-0.69	-0.1	0.14	2.33	0.87	0.82	0.74	0.67	0.4	-1.64	-0.39	0.2	0.05	0.08	0.31
Dividend per Share	0.68	0.77	0.92	0.93	1.19	1.38	1.32	1.34	1.34	0.35	0.05	0.17	0.45	0.46	0.52
Cash Flow per Share	0.67	1.08	1.5	1.73	2.16	2.29	2.17	1.87	1.84	-0.43	0.6	1.47	1.56	1.51	1.31
Free Cash Flow per Basic Share	-3.99	-1.57	-10.19	1.2	1.62	1.7	-2.05	-0.33	1.84	-0.43	0.6	1.47	1.56	1.5	1.31
Cash & Equivalents per Share	0.35	0.33	0.2	0.53	0.55	0.32	0.23	0.16	0.14	0.45	0.4	0.54	1.39	0.41	0.5
Book Value per Share	-1.74	-2.56	-2.4	-0.38	-0.71	-1.18	-1.72	-2.14	-3.03	-4.86	-5.18	-5.17	-5.55	-5.9	-6.13
Tangible Book Value per Share	16.35	14.96	18.33	20.75	18.38	17.8	20.32	17.52	16.56	14.75	16.84	16.76	16.47	16.19	15.94

Chatham Lodging Trust

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)