First Capital, Inc. Financial Ratios — FCAP 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 (%)	8.04	7.56	9.57	10.14	7.9	9.14	9.5	11.1	11.18	9.67	10.18	11.96	13.44	10.86	12.97
Return on Assets (%)	0.89	0.87	1.12	1.22	0.87	0.94	0.99	1.19	1.27	1.1	1.05	1.03	1.11	1.02	1.33
Return on Capital (%)	5.46	5.4	7.22	8.9	7.87	9.11	8.9	10.44	11.15	9.65	10.16	11.94	12.05	9.88	12.95
Return on Invested Capital (%)	- -	2.96	7.25	8.94	6.81	9.15	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	17.96	37.62	38.83	30.56	36.06	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	26.32	34.31	35.69	31.65	32.02	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	351.33	72.76	- -	33.28	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	26.88	26.32	34.31	35.69	31.65	32.02	33.6	32.34	33.56	32.28	36.1	35.35	35.65	32.61	39.33
Profit Margin (%)	19.32	18.79	23.71	25.21	22.93	23.38	23.68	28.07	28.12	27.63	30.16	29.55	30.29	27.48	32.34
Net Income to Common Margin (%)	19.32	18.79	23.71	25.21	22.93	23.38	23.68	28.07	28.12	27.63	30.16	29.55	30.29	27.48	32.34
Effective Tax Rate (%)	27.91	28.38	30.71	29.2	27.37	26.84	29.4	13.08	16.12	14.3	16.38	16.3	14.94	15.64	17.73
Dvd Payout Ratio (%)	53.28	53.95	43.94	41.37	46.88	40.89	38.62	33.42	31	32.05	30.76	29.51	28.36	31.49	24.61
Sustainable Growth Rate (%)	3.76	3.48	5.36	5.94	4.2	5.41	5.83	7.39	7.72	6.57	7.05	8.43	9.63	7.44	9.78

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	21	19	15	- -	- -	- -	10	- -	- -	- -	- -	- -	22	- -	- -
ST Debt	9	14	9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	12	5	6	- -	- -	- -	10	- -	- -	- -	- -	- -	22	- -	- -
Total Debt/EBITDA	- -	5.12	1.84	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	1.58	-0.02	-2.64	-5.06	-3.35	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	6.42	2.02	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	1.99	-0.02	-2.88	-5.68	-3.78	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	11.61	11.51	11.98	12.08	10.39	10.18	10.66	10.81	11.94	10.87	9.84	7.4	9.09	9.65	10.83
Long-Term Debt/Equity (%)	24.19	9.63	10.31	- -	- -	- -	12.34	- -	- -	- -	- -	- -	20.41	- -	- -
Long-Term Debt/Capital (%)	17.03	7.07	8.07	- -	- -	- -	10.98	- -	- -	- -	- -	- -	16.95	- -	- -
Long-Term Debt/Total Assets (%)	2.81	1.11	1.24	- -	- -	- -	1.32	- -	- -	- -	- -	- -	1.86	- -	- -
Total Debt/Equity (%)	42.06	36.26	27.77	- -	- -	- -	12.34	- -	- -	- -	- -	- -	20.41	- -	- -
Total Debt/Capital (%)	29.61	26.61	21.73	- -	- -	- -	10.98	- -	- -	- -	- -	- -	16.95	- -	- -
Total Debt/Total Assets (%)	4.89	4.18	3.33	- -	- -	- -	1.32	- -	- -	- -	- -	- -	1.86	- -	- -
Net Debt to Equity	19.89	11.22	-0.26	-39.82	-47.04	-46.82	-24.02	-31.2	-29.13	-37.52	-28.32	-38.38	-5.31	-94.68	-100.62
Net Debt/Capital (%)	16.59	10.09	-0.26	-66.16	-88.81	-88.05	-31.61	-45.36	-41.1	-60.04	-39.52	-62.29	-5.61	-1,780.82	16,343.7
EBITDA	- -	4	8	9	7	11	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	3	8	8	6	9	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	5	7	8	7	9	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	11.61	11.51	11.98	12.08	10.39	10.18	10.66	10.81	11.94	10.87	9.84	7.4	9.09	9.65	10.83
Long-Term Debt/Equity (%)	24.19	9.63	10.31	- -	- -	- -	12.34	- -	- -	- -	- -	- -	20.41	- -	- -
Long-Term Debt/Capital (%)	17.03	7.07	8.07	- -	- -	- -	10.98	- -	- -	- -	- -	- -	16.95	- -	- -
Long-Term Debt/Total Assets (%)	2.81	1.11	1.24	- -	- -	- -	1.32	- -	- -	- -	- -	- -	1.86	- -	- -
Total Debt/Equity (%)	42.06	36.26	27.77	- -	- -	- -	12.34	- -	- -	- -	- -	- -	20.41	- -	- -
Total Debt/Capital (%)	29.61	26.61	21.73	- -	- -	- -	10.98	- -	- -	- -	- -	- -	16.95	- -	- -
Total Debt/Total Assets (%)	4.89	4.18	3.33	- -	- -	- -	1.32	- -	- -	- -	- -	- -	1.86	- -	- -
CFO/Total Liabilities	2.4	1.81	2.51	1.66	0.94	1.23	1.98	1.88	1.93	1.33	2.07	1.55	1.35	2.08	1.88
CFO/CapEx	16.02	9.66	33.07	12.36	5.44	4.14	10.57	33.2	4.73	20.03	75.11	39.83	22.59	31.16	15.74
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital 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

Accounts Receivable Turnover	11.13	11.73	12.32	13.47	11.86	12.74	12.42	11.94	12.44	11.27	11.04	10.44	9.31	9.28	10.46
Days Sales Outstanding	32.79	31.11	29.62	27.11	30.78	28.64	29.38	30.57	29.34	32.4	33.07	34.96	39.22	39.33	34.88
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	52	54	59	67	87	108	123	143	246	204	137	84	93	108	198
- Cash & Cash Equivalents	11	13	15	23	35	36	29	27	29	42	32	33	27	109	139
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	21	19	15	- -	- -	- -	10	- -	- -	- -	- -	- -	22	- -	- -
Enterprise Value	-50	-63	-50	-56	-135	-183	-168	-146	-38	-121	-343	-409	-349	-390	-194
Total Capital	73	72	68	57	75	76	91	86	99	111	114	85	127	115	138
Total Debt/Capital (%)	29.61	26.61	21.73	- -	- -	- -	10.98	- -	- -	- -	- -	- -	16.95	- -	- -
Total Debt / EV	-0.43	-0.31	-0.3	- -	- -	- -	-0.06	- -	- -	- -	- -	- -	-0.06	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	52	54	59	67	73	108	122	142	244	203	136	84	93	108	198
Diluted Enterprise Value	-50	-63	-50	-56	-149	-183	-168	-147	-39	-122	-344	-410	-349	-390	-193
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	21	21	21	22	23	29	31	33	37	37	38	40	42	43	51
TTM EBITDA	- -	4	8	9	7	11	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	5	7	8	7	9	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	9	7	10	7	6	8	13	13	14	12	22	17	14	22	21
TTM Free Cash Flow to Firm	9	7	10	6	5	6	12	13	11	11	21	16	14	22	20

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	5.93	8.22	6.21	10.56	14.83	17.35	10.07	10.94	21.98	17.7	6.35	5.18	6.9	4.99	9.94
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-50	-63	-50	-56	-135	-183	-168	-146	-38	-121	-343	-409	-349	-390	-194
Low Price	15.5	18.38	19.31	20	22.75	23.5	28.97	33.72	38	42.72	39	22.97	22.85	26.03	30.49
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	13	13.83	11.67	11.99	13.98	15.78	16.42	15.28	23.56	19.96	11.86	7.02	7.3	9.04	12.1
Price/Earnings Average	12.2	14.38	11.15	10.64	13.67	14.64	14.82	13.94	17.56	20.35	13.36	8.91	7.31	8.65	8.73
Price/Earnings High	13.48	15.59	12.05	12.2	15.13	17.03	16.57	17.06	24.3	26.94	18.05	11.75	9.92	10.65	14.51
Price/Earnings Low	10.87	13.05	10.6	9.85	12.18	11.44	12.95	12.13	12.27	14.08	11.42	6.47	5.98	7.29	6.23
Price/Book Value	1.01	1.03	1.11	1.17	1.17	1.43	1.51	1.66	2.48	1.85	1.2	0.99	0.89	0.94	1.44
Price/Book Value Average	0.95	1.07	1.06	1.04	1.15	1.33	1.37	1.51	1.85	1.88	1.35	1.25	0.89	0.9	1.04
Price/Book Value High	1.05	1.16	1.15	1.19	1.27	1.54	1.53	1.85	2.56	2.49	1.83	1.65	1.21	1.11	1.72
Price/Book Value Low	0.85	0.97	1.01	0.96	1.02	1.04	1.19	1.32	1.29	1.3	1.16	0.91	0.73	0.76	0.74
Price/Tangible Book Value	1.13	1.14	1.24	1.29	1.31	1.59	1.67	1.82	2.68	1.98	1.28	1.07	0.95	1	1.51
Price/Tangible Book Value Average	1.06	1.19	1.18	1.14	1.28	1.48	1.51	1.66	2	2.01	1.44	1.36	0.95	0.96	1.09
Price/Tangible Book Value High	1.18	1.29	1.28	1.31	1.42	1.72	1.69	2.03	2.77	2.67	1.95	1.79	1.29	1.18	1.81
Price/Tangible Book Value Low	0.95	1.08	1.12	1.06	1.14	1.15	1.32	1.44	1.4	1.39	1.23	0.99	0.78	0.81	0.78
Price/Sales	2.51	2.6	2.77	3.02	3.2	3.69	3.89	4.29	6.63	5.52	3.58	2.07	2.21	2.48	3.91
Price/Sales Average	2.36	2.7	2.64	2.68	3.13	3.42	3.51	3.91	4.94	5.62	4.03	2.63	2.21	2.38	2.82
Price/Sales High	2.6	2.93	2.86	3.08	3.47	3.98	3.93	4.79	6.83	7.44	5.44	3.47	3	2.93	4.69
Price/Sales Low	2.1	2.45	2.51	2.48	2.79	2.67	3.07	3.4	3.45	3.89	3.44	1.91	1.81	2	2.02
Price/Cash Flow	5.56	7.37	6.03	9.71	12.1	13.14	9.1	10.59	17.28	16.77	6.26	5.05	6.59	4.83	9.31
Price/Cash Flow Average	5.22	7.66	5.76	8.62	11.83	12.19	8.22	9.67	12.88	17.1	7.05	6.42	6.6	4.62	6.71
Price/Cash Flow High	5.76	8.31	6.23	9.88	13.09	14.19	9.19	11.82	17.82	22.63	9.53	8.46	8.96	5.69	11.16
Price/Cash Flow Low	4.65	6.96	5.47	7.98	10.55	9.53	7.18	8.41	9	11.83	6.03	4.66	5.4	3.9	4.79
Price/Free Cash Flow Average	5.56	8.55	5.94	9.38	14.5	16.1	9.09	9.99	16.38	18.05	7.15	6.58	6.9	4.77	7.17
Price/Free Cash Flow High	6.14	9.27	6.42	10.75	16.05	18.73	10.16	12.22	22.67	23.88	9.66	8.67	9.37	5.88	11.93
Price/Free Cash Flow Low	4.96	7.76	5.64	8.68	12.92	12.58	7.94	8.69	11.44	12.49	6.12	4.78	5.65	4.03	5.12
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	18.53	19.47	21.26	24.34	26.1	32.42	36.74	42.48	73	60.56	40.5	24.9	27.9	32.25	59.2
High Price	19.21	21.95	21.97	24.77	28.25	35	37.08	47.42	75.28	81.71	61.61	41.67	37.9	38	71
Enterprise Value Average	-53	-61	-52	-64	-136	-191	-180	-159	-100	-117	-326	-387	-349	-394	-249
Enterprise Value High	-48	-56	-48	-55	-127	-174	-167	-129	-30	-49	-272	-353	-316	-370	-154
Enterprise Value Low	-58	-66	-55	-68	-146	-213	-194	-175	-155	-181	-348	-416	-366	-410	-290

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	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3
Diluted Weighted Avg Shares	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3
Basic Weighted Avg Shares	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3
Revenue per Share	7.38	7.49	7.68	8.05	8.14	8.79	9.45	9.9	11.02	10.98	11.32	12	12.61	12.98	15.13
EBITDA per Share	- -	1.35	2.89	3.13	2.49	3.17	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	1.97	2.64	2.87	2.58	2.81	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.43	1.41	1.82	2.03	1.87	2.05	2.24	2.78	3.1	3.03	3.41	3.55	3.82	3.57	4.89
Basic EPS from Cont Ops	1.43	1.41	1.83	2.03	1.87	2.06	2.24	2.78	3.1	3.04	3.42	3.55	3.82	3.57	4.9
Diluted EPS, GAAP	1.43	1.41	1.82	2.03	1.87	2.05	2.23	2.77	3.09	3.02	3.41	3.55	3.82	3.57	4.89
Diluted EPS from Cont Ops	1.43	1.41	1.83	2.03	1.87	2.06	2.24	2.78	3.09	3.03	3.42	3.55	3.82	3.57	4.89
Dividend per Share	0.76	0.76	0.8	0.84	0.88	0.84	0.87	0.93	0.96	0.97	1.05	1.05	1.09	1.13	1.21
Cash Flow per Share	3.33	2.64	3.53	2.51	2.16	2.47	4.04	4.01	4.22	3.61	6.46	4.93	4.23	6.68	6.36
Free Cash Flow per Basic Share	3.13	2.37	3.42	2.3	1.76	1.87	3.65	3.89	3.33	3.43	6.38	4.8	4.04	6.46	5.96
Cash & Equivalents per Share	44.07	48.91	44.44	44.89	66.43	87.27	90.09	86.05	84.25	96.29	142.19	146.39	138.59	148.54	117.22
Book Value per Share	18.29	18.97	19.12	20.84	22.28	22.69	24.25	25.59	29.38	32.77	33.75	25.26	31.41	34.19	41.23
Tangible Book Value per Share	16.34	17.03	17.18	18.88	19.92	20.37	21.98	23.37	27.22	30.66	31.67	23.23	29.41	32.23	39.3