Great Elm Capital Corp. Financial Ratios — O4R 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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	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 (%)	- -	4.87	6.66	-11.41	-6.02	-10.74	-2.59	-7.43	-7.66	-38.38	-13.33	-19.56	27.6	3.03	-25.53
Return on Assets (%)	- -	2.85	3.58	-5.68	-3.29	-7.01	-1.55	-3.45	-2.64	-11.13	-2.9	-4.23	9.1	1.21	-9.31
Return on Capital (%)	- -	3.48	3.3	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.62	1.26	- -
Return on Invested Capital (%)	- -	9.77	4.24	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	99.02	170.79	83.62	-97.97	-213.9	-87.14	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	99.02	170.79	92.13	-106.44	-193.64	-95.49	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	710.38	- -	- -	212.03	108.52	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	74.25	60.89	65.08	134.53	116.92	147.24	1,336.89	187.88	190.82	115.31	201.79	105.55	79.59	35.53	135.42
Profit Margin (%)	74.25	60.89	65.08	134.53	116.92	147.24	1,336.89	187.88	190.82	115.31	201.79	105.55	79.59	35.53	135.42
Net Income to Common Margin (%)	74.25	60.89	65.08	134.53	116.92	147.24	1,336.89	187.88	190.82	115.31	201.79	105.55	79.59	35.53	135.42
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.13	- -	- -
Dvd Payout Ratio (%)	104.83	247.55	170.33	-96.77	-184.56	-82.05	-464.42	-141.48	-169.38	-15.62	-96.68	-83.57	42.01	424.29	-60.52
Sustainable Growth Rate (%)	- -	-7.19	-4.69	-22.45	-17.12	-19.55	-14.6	-17.94	-20.64	-44.38	-26.22	-35.9	16.01	-9.81	-40.98

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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	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	3	40	76	38	33	33	31	76	120	116	142	153	140	190	189
ST Debt	- -	19	26	8	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	3	22	50	29	33	33	31	76	120	116	142	153	140	190	189
Total Debt/EBITDA	0.89	5.39	15.5	6.83	3.47	5.77	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	-0.34	2.84	6.57	5.48	3.07	-0.05	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	0.89	5.39	15.5	6.83	3.47	5.77	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	-0.34	2.84	6.57	5.48	3.07	-0.05	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	63.82	53.74	53.64	46.98	62.18	69.63	55.14	39.11	29.85	28.1	17.49	27.35	40	39.8	33.14
Long-Term Debt/Equity (%)	6.03	41.07	82.67	40.36	32.99	41.04	23.58	69.29	137.89	145.28	190.46	180.58	142	139.37	167.62
Long-Term Debt/Capital (%)	5.69	23.37	36.77	26.57	24.81	29.1	19.08	40.93	57.96	59.23	65.57	64.36	58.68	58.22	62.63
Long-Term Debt/Total Assets (%)	3.85	22.07	44.34	18.96	20.51	28.57	13	27.1	41.17	40.82	33.31	49.39	56.81	55.46	55.56
Total Debt/Equity (%)	6.03	75.77	124.86	51.92	32.99	41.04	23.58	69.29	137.89	145.28	190.46	180.58	142	139.37	167.62
Total Debt/Capital (%)	5.69	43.11	55.53	34.17	24.81	29.1	19.08	40.93	57.96	59.23	65.57	64.36	58.68	58.22	62.63
Total Debt/Total Assets (%)	3.85	40.72	66.97	24.39	20.51	28.57	13	27.1	41.17	40.82	33.31	49.39	56.81	55.46	55.56
Net Debt to Equity	-2.34	39.87	52.94	41.66	29.25	-0.35	21.38	65.51	-5.3	-66.05	-12.25	-0.69	-0.97	- -	-1.62
Net Debt/Capital (%)	-2.39	22.84	27.13	27.42	22.63	-0.35	17.61	39.58	-2.28	-36.85	-4.4	-0.25	-0.4	- -	-0.61
EBITDA	4	8	5	6	10	6	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	4	8	5	6	10	6	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	4	8	5	6	9	6	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	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	63.82	53.74	53.64	46.98	62.18	69.63	55.14	39.11	29.85	28.1	17.49	27.35	40	39.8	33.14
Long-Term Debt/Equity (%)	6.03	41.07	82.67	40.36	32.99	41.04	23.58	69.29	137.89	145.28	190.46	180.58	142	139.37	167.62
Long-Term Debt/Capital (%)	5.69	23.37	36.77	26.57	24.81	29.1	19.08	40.93	57.96	59.23	65.57	64.36	58.68	58.22	62.63
Long-Term Debt/Total Assets (%)	3.85	22.07	44.34	18.96	20.51	28.57	13	27.1	41.17	40.82	33.31	49.39	56.81	55.46	55.56
Total Debt/Equity (%)	6.03	75.77	124.86	51.92	32.99	41.04	23.58	69.29	137.89	145.28	190.46	180.58	142	139.37	167.62
Total Debt/Capital (%)	5.69	43.11	55.53	34.17	24.81	29.1	19.08	40.93	57.96	59.23	65.57	64.36	58.68	58.22	62.63
Total Debt/Total Assets (%)	3.85	40.72	66.97	24.39	20.51	28.57	13	27.1	41.17	40.82	33.31	49.39	56.81	55.46	55.56
CFO/Total Liabilities	51.66	-28.89	-19.77	-25.08	-51.67	113.96	-22.56	-17.76	-11.99	13.44	-16.63	-18.53	17.34	-40.15	-1.24
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	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	- -	5.56	5.84	-5.36	-3.05	-4.55	-0.07	-1.16	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	65.7	62.52	-68.11	-119.82	-80.27	-5,334.11	-315.35	- -	- -	- -	- -	- -	- -	- -
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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	63	79	118	89
- Cash & Cash Equivalents	5	1	18	- -	4	33	3	4	5	53	9	1	1	- -	2
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	3	40	76	38	33	33	31	76	120	116	142	153	140	190	189
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	216	219	308	276
Total Capital	60	94	136	111	133	114	163	186	207	195	217	238	239	326	302
Total Debt/Capital (%)	5.69	43.11	55.53	34.17	24.81	29.1	19.08	40.93	57.96	59.23	65.57	64.36	58.68	58.22	62.63
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.71	0.64	0.62	0.69
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.87	30.8	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.51	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.51	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	52	79	101	78
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	204	219	291	266
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.36	28.75	26.69	19.74
TTM Sales	4	4	6	-6	-4	-7	- -	-5	-4	-28	-5	-15	32	10	-23
TTM EBITDA	4	8	5	6	10	6	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	4	8	5	6	9	6	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	17	-13	-10	- -	- -	- -	- -	- -	- -	- -	- -	- -	26	-83	- -
TTM Free Cash Flow to Firm	17	-13	-10	- -	- -	- -	- -	- -	- -	- -	- -	- -	26	-83	- -

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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.24	3.09	-1.22	-27.86
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	216	219	308	276
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.05	7.43	9.2	6.29
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.87	30.8	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.13	28.41	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.67	27.89	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.28	32.07	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.23	25.49	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.74	0.8	0.87	0.79
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.06	0.69	0.85	1.18
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.37	0.84	0.98	1.51
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.72	0.57	0.78	0.78
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.74	0.8	0.87	0.79
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.06	0.69	0.85	1.18
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.37	0.84	0.98	1.51
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.72	0.57	0.78	0.78
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.51	2.49	10.09	-3.34
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-5	2.13	9.91	-5.03
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-6.47	2.61	11.39	-6.41
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.41	1.77	9.05	-3.31
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.24	3.09	-1.22	-27.86
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.77	2.64	-1.2	-41.98
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.29	3.24	-1.38	-53.45
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.21	2.2	-1.1	-27.63
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.77	2.64	-1.2	-41.98
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.29	3.24	-1.38	-53.45
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.21	2.2	-1.1	-27.63
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.5	30.59	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.99	32.33	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.15	29.59	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.29	10.43	10.25	6.34
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.27	10.94	11.57	12.17
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	242	207	306	321
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	269	222	323	358
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	214	196	296	276

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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	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	1	1	1	2	4	4	2	2	2	4	4	8	8	12	14
Diluted Weighted Avg Shares	1	1	1	2	2	4	2	2	2	2	4	6	8	10	12
Basic Weighted Avg Shares	1	1	1	2	2	4	2	2	2	2	4	6	8	10	12
Revenue per Share	4.35	4.09	4.63	-3.49	-1.8	-1.74	-0.11	-2.5	-2.15	-12.45	-1.25	-2.36	4.19	1.02	-1.9
EBITDA per Share	4.31	6.98	3.87	3.42	3.86	1.52	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	4.31	6.98	4.26	3.71	3.49	1.67	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	3.23	2.49	3.01	-4.69	-2.11	-2.57	-1.42	-4.7	-4.09	-14.35	-2.52	-2.49	3.33	0.36	-2.57
Basic EPS from Cont Ops	3.23	2.49	3.01	-4.69	-2.11	-2.57	-1.42	-4.7	-4.09	-14.35	-2.52	-2.49	3.33	0.36	-2.57
Diluted EPS, GAAP	3.23	2.49	3.01	-4.69	-2.11	-2.57	-1.42	-4.7	-4.09	-14.35	-2.52	-2.49	3.33	0.36	-2.57
Diluted EPS from Cont Ops	3.23	2.49	3.01	-4.69	-2.11	-2.57	-1.42	-4.7	-4.09	-14.35	-2.52	-2.49	3.33	0.36	-2.57
Dividend per Share	3.39	6.16	5.13	4.54	3.89	2.11	6.58	6.65	6.93	2.24	2.44	2.08	1.4	1.53	1.56
Cash Flow per Share	18.55	-12.35	-8.21	-12.72	-12.73	10.62	-12.5	-15.9	-13.28	12.3	-14.36	-6.68	3.38	-8.4	-0.23
Free Cash Flow per Basic Share	18.55	-12.35	-8.21	-12.72	-12.73	10.62	-12.5	-15.9	-13.28	12.3	-14.36	-6.68	3.38	-8.4	-0.23
Cash & Equivalents per Share	4.39	0.59	13.76	- -	0.96	8.92	1.64	46.33	2.75	13.7	2.04	0.08	0.13	- -	0.13
Book Value per Share	52.46	49.65	46.29	36.85	25.81	21.54	74.51	62.02	51.81	20.74	16.63	11.16	12.99	11.79	8.07
Tangible Book Value per Share	52.46	49.65	46.29	36.85	25.81	21.54	74.51	62.02	51.81	20.74	16.63	11.16	12.99	11.79	8.07