The First Bancorp, Inc. Financial Ratios — FNLC 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 (%)	13.34	14.48	14.1	15.16	15.68	16.48	16.81	18.55	18.4	17.88	21.4	20.26	14.17	12.44	14.84
Return on Assets (%)	0.89	0.91	0.9	1	1.06	1.1	1.1	1.24	1.27	1.22	1.48	1.48	1.04	0.89	1.09
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	2.57	2.62	3.49	3.28	3.24	3.15	3.11	2.85	2.91	2.85	2.38	2.13	2.61	2.74	2.33
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	30.63	32.01	33.09	38.06	40.85	44.12	43.78	44.33	45.38	41.37	51.25	50.93	44.27	40.48	44.25
Profit Margin (%)	23.44	25.29	26.18	29.04	30.48	32.48	32.73	37.47	38.28	34.8	42.33	41.91	36.6	33.6	36.29
Net Income to Common Margin (%)	21.15	25.29	26.18	29.04	30.48	32.48	32.73	37.47	38.28	34.8	42.33	41.91	36.6	33.6	36.29
Effective Tax Rate (%)	23.47	20.99	20.9	23.69	25.39	26.38	25.24	15.47	15.65	15.88	17.41	17.72	17.32	17	17.99
Dvd Payout Ratio (%)	67.61	65.49	66.77	60.46	57.69	54.47	58.51	51.21	50.79	49.13	38.46	37.9	52.23	58.43	47.53
Sustainable Growth Rate (%)	4.32	5	4.69	5.99	6.63	7.5	6.98	9.05	9.05	9.1	13.17	12.58	6.77	5.17	7.79

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	266	283	279	280	337	279	229	210	185	262	55	39	20	95	138
ST Debt	136	143	149	190	222	159	114	145	175	207	- -	39	20	- -	42
LT Debt	130	140	130	90	115	120	115	65	10	55	55	- -	- -	95	96
Total Debt/EBITDA	196.06	215.3	161.62	168.32	196.2	159.83	122.72	117.36	95.44	117.98	27.02	19.69	9.53	43.01	62.27
Net Debt/EBITDA	185.64	202.67	150.55	158.33	185.55	149.71	111.96	99.95	82.15	80.9	-15.8	6.38	-7.29	20.49	47.82
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	6.22	6.35	6.43	6.74	6.82	6.53	6.58	6.82	7.01	6.71	7.14	7.46	7.2	7.06	7.6
Long-Term Debt/Equity (%)	86.28	89.66	89.08	55.8	68.74	69.63	63.49	33.99	4.76	24.63	22.43	0.04	- -	37.62	33.73
Long-Term Debt/Capital (%)	35.82	36.39	34.87	23.73	25.92	30.75	32.89	18.99	3.06	13.1	23.38	0.03	- -	29.88	25.26
Long-Term Debt/Total Assets (%)	9.48	9.9	8.89	6.08	7.36	7.01	6.25	3.35	0.49	2.33	2.18	- -	- -	3.01	3.02
Total Debt/Equity (%)	176.1	180.97	191.05	173.26	201.47	161.66	126.16	109.8	87.03	117.12	22.43	17.07	8.26	37.62	48.56
Total Debt/Capital (%)	73.11	73.46	74.79	73.69	75.96	71.38	65.36	61.34	56.06	62.31	23.38	16.05	8.65	29.88	36.37
Total Debt/Total Assets (%)	19.35	19.99	19.07	18.89	21.57	16.28	12.41	10.82	8.94	11.1	2.18	1.43	0.68	3.01	4.34
Net Debt to Equity	166.74	170.36	177.96	162.98	190.54	151.43	115.09	93.51	74.92	80.31	-13.12	5.53	-6.32	17.93	37.29
Net Debt/Capital (%)	72.02	72.27	73.42	72.49	74.93	70.03	63.25	57.47	52.34	53.14	-21.73	5.83	-7.81	16.88	30.5
EBITDA	1	1	2	2	2	2	2	2	2	2	2	2	2	2	2
EBITDA-CapEx	- -	1	2	2	2	2	2	2	2	2	2	2	2	2	2
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	6.22	6.35	6.43	6.74	6.82	6.53	6.58	6.82	7.01	6.71	7.14	7.46	7.2	7.06	7.6
Long-Term Debt/Equity (%)	86.28	89.66	89.08	55.8	68.74	69.63	63.49	33.99	4.76	24.63	22.43	0.04	- -	37.62	33.73
Long-Term Debt/Capital (%)	35.82	36.39	34.87	23.73	25.92	30.75	32.89	18.99	3.06	13.1	23.38	0.03	- -	29.88	25.26
Long-Term Debt/Total Assets (%)	9.48	9.9	8.89	6.08	7.36	7.01	6.25	3.35	0.49	2.33	2.18	- -	- -	3.01	3.02
Total Debt/Equity (%)	176.1	180.97	191.05	173.26	201.47	161.66	126.16	109.8	87.03	117.12	22.43	17.07	8.26	37.62	48.56
Total Debt/Capital (%)	73.11	73.46	74.79	73.69	75.96	71.38	65.36	61.34	56.06	62.31	23.38	16.05	8.65	29.88	36.37
Total Debt/Total Assets (%)	19.35	19.99	19.07	18.89	21.57	16.28	12.41	10.82	8.94	11.1	2.18	1.43	0.68	3.01	4.34
CFO/Total Liabilities	2.43	1.99	1.9	1.55	1.48	1.38	1.34	1.93	1.4	1.06	2.48	1.64	1.37	0.9	1.31
CFO/CapEx	24.32	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.2	0.21	0.21	0.22	0.23	0.26	0.23	0.23	0.24	0.21	0.23	0.22	0.2	0.19	0.2

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	10.45	10.29	9.96	10.35	11.01	10.62	10.5	10.03	9.65	9.47	10.18	10.71	7.43	6.22	6.73
Days Sales Outstanding	34.94	35.46	36.66	35.26	33.16	34.38	34.76	36.4	37.84	38.55	35.87	34.08	49.16	58.65	54.23
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)

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	150	171	188	193	218	355	293	284	327	276	342	328	311	302	293
- Cash & Cash Equivalents	14	17	19	17	18	18	20	31	26	82	87	26	35	50	32
+ Preferred Equity and Hybrid Capital	12	12	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	266	283	279	280	337	279	229	210	185	262	55	39	20	95	138
Enterprise Value	128	158	142	271	314	316	205	146	126	142	-11	56	13	72	134
Total Capital	363	385	373	380	444	391	350	343	330	421	236	244	232	318	378
Total Debt/Capital (%)	73.11	73.46	74.79	73.69	75.96	71.38	65.36	61.34	56.06	62.31	23.38	16.05	8.65	29.88	36.37
Total Debt / EV	2.07	1.79	1.96	1.03	1.07	0.88	1.12	1.44	1.47	1.85	-5.1	0.7	1.5	1.31	1.02
EV/Sales	2.43	3.15	2.87	5.35	5.91	5.69	3.42	2.32	1.88	1.82	- -	0.6	0.17	0.9	1.42
EV/EBITDA	94.51	120.43	82.44	162.87	182.76	180.89	109.74	81.27	64.83	63.9	- -	28.25	6.37	32.82	60.9
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	4.31	6.32	5.7	13.24	15.16	14.9	9.18	4.3	4.82	6.25	- -	1.36	0.36	2.78	3.56
EV/Free Cash Flow to Firm	4.14	6.32	5.7	13.24	15.16	14.9	9.18	4.3	4.82	6.25	- -	1.36	0.36	2.78	3.56
Diluted Market Cap	150	173	188	194	220	359	295	285	330	278	345	331	313	304	296
Diluted Enterprise Value	414	451	448	458	539	620	503	464	489	458	313	343	298	350	402
EV per Share	13.09	15.23	13.18	25.41	29.48	29.45	19.01	13.49	11.62	13.08	- -	5.12	1.22	6.57	12.12
TTM Sales	53	50	50	51	53	55	60	63	67	78	86	93	81	81	95
TTM EBITDA	1	1	2	2	2	2	2	2	2	2	2	2	2	2	2
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	30	25	25	20	21	21	22	34	26	23	57	41	37	26	38
TTM Free Cash Flow to Firm	31	25	25	20	21	21	22	34	26	23	57	41	37	26	38

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	4.86	6.9	7.53	9.49	10.59	16.95	13.23	8.43	12.66	12.24	6.09	8.02	8.48	11.69	7.83
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	128	158	142	271	314	316	205	146	126	142	-11	56	13	72	134
Low Price	11.69	13.41	15.6	15.51	16.2	17.37	25	25	24.19	17.62	23.4	27.42	22.33	21.77	22.11
EV/Sales	2.43	3.15	2.87	5.35	5.91	5.69	3.42	2.32	1.88	1.82	- -	0.6	0.17	0.9	1.42
EV/EBITDA	94.51	120.43	82.44	162.87	182.76	180.89	109.74	81.27	64.83	63.9	- -	28.25	6.37	32.82	60.9
Price/Earnings	13.48	13.49	14.52	13.11	13.47	19.7	14.96	12.06	12.81	10.16	9.43	8.41	10.53	11.16	8.53
Price/Earnings Average	12.5	12.89	14.24	12.16	12.17	13.11	15.23	13.06	11.27	9.2	8.72	8.43	9.64	10.37	8.23
Price/Earnings High	14	15.53	15.2	13.43	14.84	19.77	18.17	14.5	12.97	12.26	9.8	10.34	11.51	12.67	9.23
Price/Earnings Low	10.25	10.98	13	11.24	10.66	10.34	13.74	11.47	10.25	7.05	7.03	7.7	8.33	8.89	7.13
Price/Book Value	1.76	1.91	2	1.93	2.04	3.17	2.42	2.14	2.26	1.74	1.89	1.6	1.47	1.35	1.22
Price/Book Value Average	1.63	1.82	1.96	1.79	1.85	2.11	2.46	2.32	1.99	1.57	1.75	1.61	1.34	1.26	1.18
Price/Book Value High	1.83	2.19	2.09	1.98	2.25	3.18	2.94	2.57	2.28	2.1	1.97	1.97	1.6	1.54	1.32
Price/Book Value Low	1.34	1.55	1.79	1.65	1.62	1.67	2.22	2.04	1.81	1.21	1.41	1.47	1.16	1.08	1.02
Price/Tangible Book Value	1.36	1.5	1.62	1.46	1.59	2.49	1.93	1.76	1.79	1.43	1.59	1.65	1.46	1.36	1.16
Price/Tangible Book Value Average	1.26	1.43	1.59	1.36	1.43	1.65	1.97	1.9	1.58	1.29	1.47	1.66	1.34	1.26	1.12
Price/Tangible Book Value High	1.41	1.73	1.69	1.5	1.75	2.49	2.35	2.11	1.81	1.72	1.65	2.03	1.6	1.55	1.26
Price/Tangible Book Value Low	1.03	1.22	1.45	1.25	1.25	1.3	1.78	1.67	1.43	0.99	1.19	1.51	1.16	1.08	0.97
Price/Sales	2.85	3.41	3.8	3.81	4.11	6.4	4.9	4.52	4.9	3.54	3.99	3.52	3.85	3.75	3.1
Price/Sales Average	2.64	3.26	3.73	3.53	3.71	4.26	4.98	4.89	4.32	3.2	3.69	3.53	3.53	3.48	2.99
Price/Sales High	2.96	3.93	3.98	3.9	4.52	6.42	5.95	5.43	4.97	4.27	4.15	4.33	4.21	4.26	3.35
Price/Sales Low	2.17	2.78	3.4	3.26	3.25	3.36	4.5	4.3	3.92	2.45	2.97	3.23	3.05	2.99	2.59
Price/Cash Flow	5.06	6.84	7.53	9.42	10.52	16.74	13.16	8.39	12.55	12.14	6.03	7.96	8.42	11.59	7.76
Price/Cash Flow Average	4.69	6.54	7.39	8.74	9.51	11.15	13.39	9.08	11.05	10.99	5.58	7.98	7.71	10.77	7.48
Price/Cash Flow High	5.25	7.87	7.89	9.66	11.6	16.8	15.98	10.08	12.71	14.65	6.27	9.78	9.2	13.16	8.39
Price/Cash Flow Low	3.85	5.57	6.75	8.08	8.33	8.79	12.08	7.98	10.04	8.42	4.5	7.29	6.66	9.23	6.49
Price/Free Cash Flow Average	4.51	6.59	7.39	8.81	9.57	11.28	13.46	9.13	11.14	11.08	5.63	8.04	7.76	10.86	7.55
Price/Free Cash Flow High	5.05	7.94	7.89	9.73	11.67	17	16.07	10.13	12.82	14.77	6.33	9.86	9.27	13.27	8.47
Price/Free Cash Flow Low	3.7	5.61	6.75	8.14	8.38	8.89	12.15	8.01	10.13	8.49	4.54	7.35	6.71	9.3	6.55
EV/Sales Average	7.65	8.82	8.98	8.73	9.71	8.97	8.47	7.75	6.7	5.51	3.31	3.67	3.34	4.05	4.1
EV/Sales High	7.96	9.48	9.23	9.1	10.53	11.13	9.43	8.29	7.35	6.57	3.77	4.47	4.02	4.82	4.46
EV/Sales Low	7.17	8.33	8.65	8.46	9.25	8.07	7.98	7.15	6.31	4.76	2.6	3.36	2.86	3.55	3.7
EV/EBITDA Average	297.65	336.61	257.47	265.92	300.23	285.05	271.96	271.5	230.65	193.26	139.29	172.08	127.75	147.45	175.95
EV/EBITDA High	309.99	362.06	264.66	277.16	325.39	353.72	302.9	290.39	253.04	230.6	158.49	209.52	153.93	175.65	191.54
EV/EBITDA Low	279.15	318.16	248.14	257.74	285.97	256.41	256.31	250.56	217.15	166.99	109.19	157.74	109.45	129.28	158.92
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	15.37	16.47	17.42	18.09	20.47	33.1	27.23	26.3	30.23	25.4	31.4	29.94	28.22	27.35	26.44
High Price	15.96	18.96	18.24	18.54	22.56	33.21	33.07	31.61	30.62	30.64	32.63	36.8	30.84	31.05	28.6
Enterprise Value Average	403	442	445	442	516	497	507	487	447	429	284	341	269	326	388
Enterprise Value High	420	476	457	461	560	617	565	520	490	512	323	416	324	388	423
Enterprise Value Low	378	418	429	429	492	447	478	449	421	371	223	313	231	286	351

Shares Outstanding	10	10	11	11	11	11	11	11	11	11	11	11	11	11	11
Diluted Weighted Avg Shares	10	10	11	11	11	11	11	11	11	11	11	11	11	11	11
Basic Weighted Avg Shares	10	10	11	11	11	11	11	11	11	11	11	11	11	11	11
Revenue per Share	5.39	4.83	4.58	4.75	4.99	5.17	5.56	5.82	6.17	7.18	7.87	8.5	7.32	7.29	8.54
EBITDA per Share	0.14	0.13	0.16	0.16	0.16	0.16	0.17	0.17	0.18	0.2	0.19	0.18	0.19	0.2	0.2
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.14	1.22	1.2	1.38	1.52	1.68	1.82	2.18	2.36	2.5	3.33	3.56	2.68	2.45	3.1
Basic EPS from Cont Ops	1.26	1.22	1.2	1.38	1.52	1.68	1.82	2.18	2.36	2.5	3.33	3.56	2.68	2.45	3.1
Diluted EPS, GAAP	1.14	1.21	1.2	1.37	1.51	1.66	1.81	2.17	2.34	2.48	3.3	3.53	2.66	2.43	3.07
Diluted EPS from Cont Ops	1.26	1.21	1.2	1.37	1.51	1.66	1.81	2.17	2.34	2.48	3.3	3.53	2.66	2.43	3.07
Dividend per Share	0.89	0.8	0.8	0.83	0.88	0.92	1.06	1.12	1.2	1.23	1.28	1.35	1.4	1.43	1.47
Cash Flow per Share	3.04	2.41	2.31	1.92	1.95	1.98	2.07	3.13	2.41	2.09	5.21	3.76	3.35	2.36	3.41
Free Cash Flow per Basic Share	2.91	2.41	2.31	1.92	1.95	1.98	2.07	3.13	2.41	2.09	5.21	3.76	3.35	2.36	3.41
Cash & Equivalents per Share	30.69	29.66	30.08	18.94	22.64	29.67	29.48	32.29	35.71	36.47	37.45	28.39	28.82	29.39	26.71
Book Value per Share	8.73	8.64	8.71	9.37	10.02	10.43	11.27	12.28	13.4	14.6	16.57	18.67	19.25	20.2	21.68
Tangible Book Value per Share	11.33	10.98	10.76	12.36	12.91	13.31	14.08	14.98	16.89	17.79	19.74	18.1	19.29	20.1	22.76

The First Bancorp, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)