Public Storage Financial Ratios — PUP 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 (%)	10.77	12.89	16.18	17.56	20.59	23.4	23.62	29.87	25.32	22.57	34.75	75.83	34.31	34.05	30.99
Return on Assets (%)	8.94	10.6	11.27	11.62	13.38	14.6	13.83	15.8	13.64	11.71	13.38	24.9	11.5	10.47	8.93
Return on Capital (%)	9.28	11.04	11.55	11.91	13.68	15	14.32	16.58	14.5	12.75	14.54	26.33	12.89	12.23	- -
Return on Invested Capital (%)	8.47	10.07	10.42	10.98	12.91	14.21	14.07	13.5	13.62	12.77	12.01	25.08	12.59	11.37	- -
Gross Margin (%)	67.71	69.83	71.51	71.83	73.32	73.87	73.47	72.56	71.52	70.24	73.05	74.82	74.59	73.21	72.85
EBITDA Margin (%)	64.6	66.76	68.12	68.55	69.61	70.6	70.36	68.77	69.34	67.39	70.45	123.33	72.22	70.61	70.23
Operating Margin (%)	44.07	47.33	48.4	48.47	51.73	53.68	53.33	51.24	51.38	48.41	49.94	51.87	51.33	46.88	46.86
Incremental Operating Margin (%)	58.44	100.34	64.62	49.11	86.4	79.67	45.05	- -	55.25	- -	58.85	60.5	44.59	- -	46.16
Pretax Margin (%)	48	50.48	53.82	52.81	55.33	57.03	54.28	62.23	53.44	46.7	57.73	104.74	48.05	44.49	37.1
Profit Margin (%)	47.46	50.98	53.56	52.55	55.06	56.77	54.05	62	53.26	46.56	57.18	103.99	47.55	44.13	36.99
Net Income to Common Margin (%)	32.45	36.49	43.16	41.87	44.39	46.42	44.08	54.17	44.75	37.8	50.87	99.34	43.24	39.98	32.95
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.63	0.33	0.5	0.22	- -
Dvd Payout Ratio (%)	100.08	103.78	103.36	104.86	104.38	103.2	114.77	92.65	106.05	121.73	78.46	88.66	106.75	110.78	130.57
Sustainable Growth Rate (%)	-0.01	-0.49	-0.54	-0.85	-0.9	-0.75	-3.49	2.19	-1.53	-4.9	7.49	8.6	-2.32	-3.67	-9.47

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	398	469	839	64	319	391	1,431	1,412	1,902	2,545	7,475	6,871	9,103	9,353	10,254
ST Debt	- -	133	50	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	398	336	789	64	319	391	1,431	1,412	1,902	2,545	7,475	6,871	9,103	9,353	10,254
Total Debt/EBITDA	0.36	0.38	0.63	0.04	0.19	0.22	0.76	0.74	0.96	1.3	3.11	1.33	2.79	2.82	3.03
Net Debt/EBITDA	0.23	0.37	0.61	-0.08	0.13	0.11	0.53	0.55	0.75	1.16	2.8	1.18	2.68	2.69	2.93
Total Debt/EBIT	0.52	0.54	0.88	0.06	0.26	0.28	1.01	1	1.3	1.8	4.42	1.61	3.97	4.28	4.59
Net Debt/EBIT	0.34	0.52	0.86	-0.12	0.17	0.15	0.7	0.74	1.02	1.62	3.98	1.43	3.81	4.07	4.44
EBITDA to Interest Expense	46.29	62.08	207.71	219.49	2,763.36	420.42	147.96	58.32	43.38	34.9	26.51	37.84	16.22	11.54	11.13
EBITDA-CapEx/Interest Expense	45.5	61.55	193.67	198.67	2,382.57	357.65	121.29	47.91	43.38	34.9	26.51	37.84	16.22	11.54	11.13
EBIT to Interest Expense	31.58	44.01	147.59	155.21	2,053.35	319.65	112.15	43.45	32.14	25.07	18.79	15.91	11.53	7.66	7.42
Interest Expense	24	20	6	7	1	4	13	33	46	56	91	136	201	287	304
Common Equity/Total Assets	57.96	59.77	52.95	52.51	52.32	49.8	45.79	46.62	43.97	40.34	30.12	32.61	28.59	27.15	24.24
Long-Term Debt/Equity (%)	4.79	4.13	8.95	0.68	3.47	4.14	15.97	15.44	20.95	29.67	79.33	67.58	90.07	95.31	109.76
Long-Term Debt/Capital (%)	4.57	3.91	8.17	0.67	3.35	3.97	13.77	13.38	17.32	22.88	44.24	40.33	47.39	48.8	52.33
Long-Term Debt/Total Assets (%)	4.46	3.82	7.99	0.66	3.26	3.86	13.34	12.92	16.74	21.54	43.01	39.14	45.95	47.35	50.74
Total Debt/Equity (%)	4.79	5.77	9.51	0.68	3.47	4.14	15.97	15.44	20.95	29.67	79.33	67.58	90.07	95.31	109.76
Total Debt/Capital (%)	4.57	5.46	8.69	0.67	3.35	3.97	13.77	13.38	17.32	22.88	44.24	40.33	47.39	48.8	52.33
Total Debt/Total Assets (%)	4.46	5.33	8.5	0.66	3.26	3.86	13.34	12.92	16.74	21.54	43.01	39.14	45.95	47.35	50.74
Net Debt to Equity	3.12	5.56	9.3	-1.3	2.33	2.19	11.13	11.49	16.44	26.67	71.53	59.96	86.41	90.75	106.36
Net Debt/Capital (%)	3.02	5.27	8.51	-1.31	2.28	2.15	10.02	10.31	14.12	21.05	41.7	37.48	46.35	47.57	51.54
EBITDA	1,121	1,230	1,339	1,493	1,658	1,808	1,878	1,898	1,980	1,964	2,406	5,158	3,263	3,315	3,388
EBITDA-CapEx	1,102	1,219	1,248	1,351	1,430	1,538	1,539	1,559	1,980	1,964	2,406	5,158	3,263	3,315	3,388
Operating Income (Loss)	765	872	951	1,055	1,232	1,374	1,423	1,414	1,467	1,411	1,706	2,169	2,319	2,201	2,260

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	0.66	0.05	0.07	0.76	0.4	0.62	1.29	0.97	1.07	0.65	1.52	1.51	0.62	0.76	0.52
Current Ratio	2.57	1.28	1.67	0.76	0.4	0.62	1.29	0.97	1.07	0.65	1.52	1.51	0.62	0.78	0.75
Quick Ratio	2.57	1.28	1.67	0.76	0.4	0.62	1.29	0.97	1.07	0.65	1.52	1.51	0.62	0.78	0.75
CFO/Avg Current Liab	5.78	4.71	4.74	6.22	6.87	6.95	6.21	5.83	5.48	5.25	5.8	6.25	5.83	5.27	5.31
Common Equity/Total Assets	57.96	59.77	52.95	52.51	52.32	49.8	45.79	46.62	43.97	40.34	30.12	32.61	28.59	27.15	24.24
Long-Term Debt/Equity (%)	4.79	4.13	8.95	0.68	3.47	4.14	15.97	15.44	20.95	29.67	79.33	67.58	90.07	95.31	109.76
Long-Term Debt/Capital (%)	4.57	3.91	8.17	0.67	3.35	3.97	13.77	13.38	17.32	22.88	44.24	40.33	47.39	48.8	52.33
Long-Term Debt/Total Assets (%)	4.46	3.82	7.99	0.66	3.26	3.86	13.34	12.92	16.74	21.54	43.01	39.14	45.95	47.35	50.74
Total Debt/Equity (%)	4.79	5.77	9.51	0.68	3.47	4.14	15.97	15.44	20.95	29.67	79.33	67.58	90.07	95.31	109.76
Total Debt/Capital (%)	4.57	5.46	8.69	0.67	3.35	3.97	13.77	13.38	17.32	22.88	44.24	40.33	47.39	48.8	52.33
Total Debt/Total Assets (%)	4.46	5.33	8.5	0.66	3.26	3.86	13.34	12.92	16.74	21.54	43.01	39.14	45.95	47.35	50.74
CFO/Total Liabilities	197.52	191.74	135.27	514.77	301.12	282.47	111.56	115.7	90.46	63.06	31.96	42.21	33.46	31.47	29.32
CFO/CapEx	62.8	120.29	15.8	11.33	7.65	7.21	5.83	6.09	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	23.08	22.42	15.14	62.8	45.23	33.66	12.91	12.3	10.21	7.85	5.38	4.64	3.91	3.67	3.02

Working Capital (USD)

Working Capital Ratios API ChatGPT

No data availableFinancial data will appear here once available

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	22,936	24,482	25,794	32,329	43,192	37,906	36,217	34,744	36,580	39,517	64,641	48,991	53,618	51,677	45,221
- Cash & Cash Equivalents	139	17	19	188	104	184	433	361	410	258	735	775	370	447	318
+ Preferred Equity and Hybrid Capital	3,111	2,838	3,563	4,325	4,055	4,368	4,025	4,025	4,065	3,793	4,100	4,350	4,350	4,350	4,350
+ Minority/Non Controlling Interest	35	29	27	26	27	30	24	25	17	18	88	93	94	101	94
+ Total Debt	398	469	839	64	319	391	1,431	1,412	1,902	2,545	7,475	6,871	9,103	9,353	10,254
Enterprise Value	26,342	27,800	30,203	36,557	47,488	42,510	41,264	39,846	42,154	45,615	75,570	59,530	66,795	65,033	59,600
Total Capital	8,722	8,592	9,658	9,572	9,517	9,832	10,396	10,557	10,982	11,122	16,899	17,038	19,210	19,167	19,596
Total Debt/Capital (%)	4.57	5.46	8.69	0.67	3.35	3.97	13.77	13.38	17.32	22.88	44.24	40.33	47.39	48.8	52.33
Total Debt / EV	0.02	0.02	0.03	- -	0.01	0.01	0.03	0.04	0.05	0.06	0.1	0.12	0.14	0.14	0.17
EV/Sales	15.17	15.09	15.37	16.79	19.94	16.6	15.46	14.44	14.76	15.65	22.12	14.23	14.79	13.85	12.35
EV/EBITDA	23.49	22.6	22.56	24.49	28.64	23.51	21.98	21	21.29	23.22	31.4	11.54	20.47	19.62	17.59
EV/EBIT	34.53	31.88	31.76	34.64	38.55	30.93	29	28.18	28.74	32.32	44.64	13.94	29.14	29.75	26.65
EV/Cash Flow to Firm	21.46	21.29	21.02	22.7	27.15	21.8	20.78	19.01	19.95	21.73	28.69	18.3	19.38	19.04	- -
EV/Free Cash Flow to Firm	21.8	21.47	22.43	24.89	31.23	25.31	25.05	22.67	19.95	21.73	28.69	18.3	19.38	19.04	- -
Diluted Market Cap	23,005	24,521	25,931	32,459	43,339	38,035	36,279	34,778	36,603	39,531	64,801	49,275	53,763	51,862	45,324
Diluted Enterprise Value	26,411	27,839	30,340	36,687	47,635	42,639	41,326	39,879	42,178	45,629	75,730	59,814	66,940	65,219	59,704
EV per Share	154.73	162.2	175.83	211.99	274.62	245.31	237.35	228.83	241.68	261.28	431.5	339.66	380.23	370.75	339.6
TTM Sales	1,736	1,843	1,965	2,177	2,382	2,561	2,669	2,760	2,855	2,915	3,416	4,182	4,518	4,696	4,824
TTM EBITDA	1,121	1,230	1,339	1,493	1,658	1,808	1,878	1,898	1,980	1,964	2,406	5,158	3,263	3,315	3,388
TTM Operating Income	765	872	951	1,055	1,232	1,374	1,423	1,414	1,467	1,411	1,706	2,169	2,319	2,201	2,260
TTM Cash Flow to Firm	1,228	1,305	1,437	1,610	1,749	1,950	1,986	2,096	2,113	2,099	2,634	3,253	3,447	3,415	- -
TTM Free Cash Flow to Firm	1,209	1,295	1,346	1,469	1,520	1,680	1,647	1,757	2,113	2,099	2,634	3,253	3,447	3,415	- -

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	19.43	19.23	19.35	22.2	28.52	22.7	22.2	20.16	17.7	19.35	25.48	15.81	16.56	16.58	14.22
EV/EBIT	34.53	31.88	31.76	34.64	38.55	30.93	29	28.18	28.74	32.32	44.64	13.94	29.14	29.75	26.65
Enterprise Value	26,342	27,800	30,203	36,557	47,488	42,510	41,264	39,846	42,154	45,615	75,570	59,530	66,795	65,033	59,600
Low Price	99.22	128.71	143.63	147.02	180.86	200.56	195.7	178.79	193.7	158.07	212.17	271.02	233.6	255.84	257.2
EV/Sales	15.17	15.09	15.37	16.79	19.94	16.6	15.46	14.44	14.76	15.65	22.12	14.23	14.79	13.85	12.35
EV/EBITDA	23.49	22.6	22.56	24.49	28.64	23.51	21.98	21	21.29	23.22	31.4	11.54	20.47	19.62	17.59
Price/Earnings	40.57	36.24	30.39	35.43	40.8	31.86	30.75	23.22	28.61	35.85	37.14	11.79	27.41	27.52	28.44
Price/Earnings Average	34.47	35.21	31.51	32.08	33.45	34.44	31.28	23.88	31.08	33.19	29.21	13.94	25.23	28.33	31.96
Price/Earnings High	40.57	37.79	35.07	35.56	40.84	39.88	34.08	27.06	36.26	37.85	37.32	17.88	28.34	34.11	34.77
Price/Earnings Low	29.88	32.65	29.07	27.78	29.54	29.21	28.88	20.81	26.42	25.03	21.35	11.43	20.98	23.9	28.39
Price/Book Value	4.43	4.66	4.93	6.27	8.44	7.51	7.37	6.82	7.32	8.29	12.35	8.56	9.47	9.64	9.23
Price/Book Value Average	3.76	4.53	5.11	5.68	6.92	8.12	7.5	7.01	7.95	7.68	9.71	10.12	8.71	9.92	10.38
Price/Book Value High	4.43	4.86	5.69	6.29	8.45	9.41	8.17	7.95	9.28	8.75	12.41	12.98	9.79	11.95	11.29
Price/Book Value Low	3.26	4.2	4.72	4.92	6.11	6.89	6.92	6.11	6.76	5.79	7.1	8.3	7.25	8.37	9.22
Price/Tangible Book Value	4.62	4.85	5.18	6.56	8.81	7.85	7.71	7.11	7.63	8.66	13.11	8.92	10.16	10.17	9.73
Price/Tangible Book Value Average	3.92	4.71	5.37	5.94	7.22	8.48	7.84	7.32	8.29	8.02	10.31	10.55	9.35	10.47	10.94
Price/Tangible Book Value High	4.62	5.06	5.97	6.59	8.82	9.82	8.54	8.29	9.67	9.15	13.17	13.53	10.51	12.61	11.9
Price/Tangible Book Value Low	3.4	4.37	4.95	5.15	6.38	7.19	7.24	6.37	7.05	6.05	7.53	8.65	7.78	8.83	9.71
Price/Sales	13.17	13.22	13.12	14.83	18.11	14.79	13.55	12.58	12.8	13.55	18.89	11.71	11.86	11	9.37
Price/Sales Average	11.19	12.85	13.6	13.43	14.85	15.99	13.79	12.94	13.91	12.55	14.86	13.85	10.91	11.33	10.53
Price/Sales High	13.17	13.79	15.14	14.89	18.13	18.51	15.02	14.66	16.23	14.31	18.99	17.76	12.26	13.64	11.46
Price/Sales Low	9.7	11.91	12.55	11.63	13.11	13.56	12.73	11.27	11.82	9.46	10.86	11.36	9.07	9.55	9.35
Price/Cash Flow	18.99	18.95	18.02	20.14	24.67	19.46	18.33	16.82	17.68	19.33	25.37	15.72	16.5	16.51	14.19
Price/Cash Flow Average	16.13	18.41	18.68	18.24	20.23	21.04	18.65	17.3	19.21	17.9	19.95	18.58	15.18	17	15.94
Price/Cash Flow High	18.99	19.76	20.8	20.21	24.7	24.36	20.32	19.6	22.41	20.41	25.5	23.83	17.05	20.47	17.35
Price/Cash Flow Low	13.99	17.08	17.24	15.79	17.87	17.85	17.22	15.07	16.33	13.5	14.59	15.24	12.63	14.34	14.16
Price/Free Cash Flow Average	16.5	18.69	20.07	20.1	23.38	24.54	22.58	20.74	19.23	17.92	20.04	18.69	15.24	17.07	15.99
Price/Free Cash Flow High	19.43	20.06	22.34	22.28	28.54	28.42	24.61	23.5	22.44	20.43	25.6	23.96	17.12	20.55	17.39
Price/Free Cash Flow Low	14.31	17.33	18.51	17.41	20.65	20.81	20.85	18.07	16.35	13.51	14.65	15.33	12.67	14.4	14.2
EV/Sales Average	13.19	14.71	15.86	15.39	16.67	17.8	15.7	14.8	15.87	14.64	18.08	16.37	13.84	14.17	13.52
EV/Sales High	15.17	15.66	17.39	16.85	19.96	20.33	16.94	16.52	18.19	16.41	22.22	20.28	15.19	16.49	14.44
EV/Sales Low	11.69	13.77	14.8	13.59	14.94	15.37	14.64	13.13	13.79	11.56	14.08	13.88	12	12.4	12.34
EV/EBITDA Average	20.41	22.04	23.28	22.45	23.95	25.22	22.31	21.52	22.89	21.73	25.67	13.27	19.17	20.08	19.25
EV/EBITDA High	23.49	23.45	25.53	24.57	28.67	28.79	24.07	24.02	26.23	24.35	31.54	16.44	21.03	23.35	20.57
EV/EBITDA Low	18.1	20.63	21.73	19.82	21.45	21.77	20.81	19.09	19.88	17.15	19.98	11.25	16.62	17.56	17.57
EV/EBIT Average	30.01	31.08	32.76	31.74	32.23	33.17	29.44	28.88	30.89	30.25	36.48	16.03	27.28	30.45	29.16
EV/EBIT High	34.53	33.08	35.94	34.75	38.58	37.87	31.76	32.24	35.41	33.89	44.83	19.86	29.92	35.42	31.16
EV/EBIT Low	26.61	29.1	30.58	28.03	28.87	28.64	27.45	25.62	26.83	23.88	28.41	13.59	23.65	26.64	26.62
Last Price	134.73	142.84	150.16	187.48	249.78	218.74	208.32	199.53	209.72	226.35	369.09	279.53	305.22	294.61	257.67
High Price	134.73	148.96	173.3	188.17	250.03	273.82	230.92	232.51	265.8	239	370.91	423.76	315.52	365.2	315.07
Enterprise Value Average	22,889	27,105	31,156	33,503	39,710	45,586	41,893	40,832	45,317	42,687	61,764	68,454	62,531	66,560	65,201
Enterprise Value High	26,342	28,849	34,178	36,677	47,532	52,054	45,194	45,589	51,936	47,824	75,888	84,810	68,605	77,416	69,675
Enterprise Value Low	20,297	25,378	29,082	29,580	35,571	39,360	39,070	36,235	39,359	33,695	48,088	58,040	54,213	58,234	59,518

Per Share Data Items (USD)

Per-Share Data 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

Shares Outstanding	170	171	172	172	173	173	174	174	174	175	175	175	176	175	176
Diluted Weighted Avg Shares	171	172	173	173	174	174	174	174	175	175	176	176	176	176	176
Basic Weighted Avg Shares	170	171	172	172	173	173	174	174	174	174	175	175	175	175	175
Revenue per Share	10.23	10.8	11.45	12.64	13.79	14.79	15.37	15.86	16.38	16.71	19.53	23.86	25.75	26.78	27.5
EBITDA per Share	6.61	7.21	7.8	8.66	9.6	10.44	10.82	10.91	11.36	11.26	13.76	29.43	18.59	18.91	19.31
Operating Income per Share	4.51	5.11	5.54	6.13	7.13	7.94	8.2	8.13	8.42	8.09	9.76	12.38	13.22	12.55	12.88
Basic EPS, GAAP	3.32	3.94	4.94	5.29	6.12	6.87	6.78	8.59	7.33	6.31	9.94	23.71	11.13	10.71	9.06
Basic EPS from Cont Ops	4.91	5.45	6.16	6.68	7.63	8.44	8.34	9.87	8.75	7.8	11.21	24.91	12.31	11.89	10.24
Diluted EPS, GAAP	3.3	3.92	4.91	5.26	6.09	6.84	6.75	8.58	7.32	6.31	9.9	23.57	11.09	10.66	9.04
Diluted EPS from Cont Ops	4.88	5.42	6.12	6.64	7.59	8.4	8.32	9.85	8.74	7.79	11.16	24.77	12.26	11.84	10.22
Dividend per Share	4.99	5.62	6.36	6.97	7.94	8.7	9.39	9.27	9.23	9.21	9.09	22.3	13.14	13.13	13.13
Cash Flow per Share	7.09	7.54	8.33	9.31	10.12	11.24	11.36	11.86	11.86	11.71	14.55	17.79	18.5	17.84	18.16
Free Cash Flow per Basic Share	6.98	7.48	7.81	8.49	8.8	9.68	9.41	9.91	11.86	11.71	14.55	17.79	18.5	17.84	18.16
Cash & Equivalents per Share	0.82	0.1	0.11	1.09	0.6	1.06	2.49	2.07	2.35	1.48	4.19	4.42	2.11	2.55	1.81
Book Value per Share	30.41	30.67	30.44	29.9	29.58	29.11	28.27	29.26	28.65	27.3	29.89	32.66	32.24	30.57	27.91
Tangible Book Value per Share	29.18	29.45	29.01	28.57	28.36	27.88	27.03	28.05	27.47	26.13	28.16	31.33	30.03	28.96	26.48