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	23.12	22.51	15.18	62.73	45.27	33.62	12.9	12.31	10.22	7.85	5.38	4.73	3.9	3.66	3.06

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	22,974	24,580	25,858	32,295	43,235	37,864	36,200	34,760	36,599	39,560	64,681	50,052	53,425	51,458	46,066
- 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	26,380	27,898	30,267	36,523	47,531	42,468	41,248	39,862	42,174	45,658	75,610	60,591	66,602	64,814	60,445
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	0.11	0.14	0.14	0.17
EV/Sales	15.2	15.14	15.4	16.77	19.96	16.59	15.46	14.45	14.77	15.66	22.14	14.49	14.74	13.8	12.53
EV/EBITDA	23.53	22.68	22.61	24.47	28.67	23.49	21.97	21	21.3	23.24	31.42	11.75	20.41	19.55	17.84
EV/EBIT	34.58	31.99	31.82	34.61	38.58	30.9	28.98	28.19	28.75	32.36	44.66	14.19	29.05	29.65	27.03
EV/Cash Flow to Firm	21.49	21.37	21.07	22.68	27.18	21.78	20.77	19.02	19.96	21.75	28.71	18.63	19.32	18.98	- -
EV/Free Cash Flow to Firm	21.83	21.55	22.48	24.87	31.26	25.28	25.04	22.68	19.96	21.75	28.71	18.63	19.32	18.98	- -
Diluted Market Cap	23,043	24,619	25,995	32,425	43,382	37,993	36,262	34,794	36,623	39,574	64,841	50,341	53,568	51,642	46,171
Diluted Enterprise Value	26,449	27,937	30,404	36,653	47,679	42,597	41,310	39,895	42,197	45,672	75,770	60,880	66,745	64,999	60,551
EV per Share	154.96	162.78	176.2	211.8	274.87	245.07	237.26	228.92	241.8	261.53	431.73	345.71	379.13	369.5	344.42
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	19.46	19.31	19.4	22.18	28.54	22.68	22.19	20.17	17.71	19.37	25.49	16.15	16.5	16.51	14.49
EV/EBIT	34.58	31.99	31.82	34.61	38.58	30.9	28.98	28.19	28.75	32.36	44.66	14.19	29.05	29.65	27.03
Enterprise Value	26,380	27,898	30,267	36,523	47,531	42,468	41,248	39,862	42,174	45,658	75,610	60,591	66,602	64,814	60,445
Low Price	99.07	127.84	143.27	149.24	180.97	200.37	196.13	178.74	193.72	158.52	212.42	273.47	236.11	255.61	254.32
EV/Sales	15.2	15.14	15.4	16.77	19.96	16.59	15.46	14.45	14.77	15.66	22.14	14.49	14.74	13.8	12.53
EV/EBITDA	23.53	22.68	22.61	24.47	28.67	23.49	21.97	21	21.3	23.24	31.42	11.75	20.41	19.55	17.84
Price/Earnings	40.64	36.38	30.46	35.39	40.84	31.82	30.73	23.23	28.62	35.88	37.16	12.05	27.32	27.4	28.97
Price/Earnings Average	34.52	35.25	31.58	32.24	33.53	34.48	31.32	23.82	30.93	33.11	29.01	13.87	25.21	28.42	31.75
Price/Earnings High	40.64	37.99	35.06	35.73	41.48	40.58	34.1	26.97	36.52	37.53	37.37	17.58	28.14	34.13	35.14
Price/Earnings Low	29.83	32.43	28.99	28.2	29.56	29.18	28.95	20.8	26.43	25.1	21.37	11.54	21.21	23.88	28.07
Price/Book Value	4.44	4.68	4.94	6.26	8.45	7.51	7.37	6.82	7.32	8.3	12.36	8.75	9.43	9.6	9.4
Price/Book Value Average	3.77	4.53	5.13	5.71	6.94	8.13	7.51	6.99	7.91	7.66	9.64	10.07	8.71	9.95	10.31
Price/Book Value High	4.44	4.88	5.69	6.33	8.58	9.57	8.17	7.92	9.34	8.68	12.42	12.76	9.72	11.95	11.41
Price/Book Value Low	3.26	4.17	4.71	4.99	6.12	6.88	6.94	6.11	6.76	5.81	7.11	8.37	7.32	8.36	9.11
Price/Tangible Book Value	4.63	4.87	5.19	6.55	8.82	7.84	7.7	7.12	7.64	8.67	13.11	9.12	10.13	10.13	9.91
Price/Tangible Book Value Average	3.93	4.72	5.38	5.97	7.24	8.49	7.85	7.29	8.25	8	10.24	10.49	9.35	10.5	10.86
Price/Tangible Book Value High	4.63	5.09	5.97	6.62	8.95	9.99	8.55	8.26	9.74	9.07	13.19	13.3	10.43	12.62	12.03
Price/Tangible Book Value Low	3.4	4.34	4.94	5.22	6.38	7.19	7.25	6.37	7.05	6.07	7.54	8.73	7.86	8.83	9.61
Price/Sales	13.19	13.28	13.15	14.82	18.13	14.77	13.55	12.58	12.81	13.56	18.91	11.97	11.81	10.96	9.55
Price/Sales Average	11.2	12.86	13.63	13.5	14.88	16	13.81	12.9	13.84	12.51	14.76	13.77	10.9	11.36	10.46
Price/Sales High	13.19	13.86	15.13	14.96	18.42	18.84	15.03	14.61	16.34	14.19	19.01	17.46	12.17	13.65	11.58
Price/Sales Low	9.68	11.83	12.51	11.81	13.12	13.55	12.76	11.27	11.83	9.49	10.87	11.46	9.17	9.55	9.25
Price/Cash Flow	19.03	19.03	18.06	20.12	24.7	19.44	18.32	16.83	17.69	19.35	25.39	16.06	16.44	16.44	14.45
Price/Cash Flow Average	16.16	18.43	18.72	18.33	20.28	21.06	18.68	17.25	19.11	17.86	19.82	18.48	15.17	17.05	15.84
Price/Cash Flow High	19.03	19.87	20.79	20.31	25.09	24.79	20.33	19.54	22.56	20.24	25.53	23.43	16.93	20.48	17.53
Price/Cash Flow Low	13.97	16.96	17.19	16.03	17.88	17.83	17.26	15.07	16.33	13.54	14.6	15.38	12.76	14.33	14
Price/Free Cash Flow Average	16.53	18.71	20.11	20.21	23.43	24.57	22.61	20.68	19.14	17.87	19.9	18.59	15.23	17.12	15.88
Price/Free Cash Flow High	19.46	20.16	22.33	22.4	28.99	28.92	24.62	23.42	22.6	20.26	25.63	23.57	17	20.56	17.58
Price/Free Cash Flow Low	14.28	17.21	18.47	17.67	20.66	20.8	20.9	18.06	16.35	13.55	14.66	15.47	12.81	14.38	14.04
EV/Sales Average	13.21	14.73	15.88	15.46	16.71	17.82	15.72	14.76	15.8	14.61	17.98	16.3	13.83	14.21	13.44
EV/Sales High	15.2	15.73	17.39	16.92	20.24	20.66	16.95	16.47	18.31	16.29	22.24	19.98	15.1	16.5	14.56
EV/Sales Low	11.68	13.69	14.77	13.76	14.94	15.36	14.67	13.13	13.79	11.59	14.09	13.98	12.1	12.39	12.23
EV/EBITDA Average	20.44	22.06	23.32	22.55	24	25.24	22.34	21.46	22.79	21.68	25.52	13.21	19.15	20.13	19.14
EV/EBITDA High	23.53	23.56	25.53	24.68	29.08	29.26	24.08	23.95	26.4	24.17	31.57	16.2	20.91	23.36	20.74
EV/EBITDA Low	18.08	20.51	21.68	20.08	21.47	21.75	20.85	19.09	19.88	17.19	20	11.34	16.75	17.55	17.42
EV/EBIT Average	30.05	31.11	32.82	31.89	32.3	33.19	29.47	28.81	30.76	30.19	36.28	15.96	27.26	30.53	29.01
EV/EBIT High	34.58	33.24	35.93	34.9	39.13	38.48	31.78	32.15	35.63	33.64	44.88	19.57	29.76	35.44	31.42
EV/EBIT Low	26.57	28.93	30.51	28.39	28.89	28.61	27.51	25.62	26.83	23.93	28.43	13.69	23.84	26.63	26.39
Last Price	134.95	143.41	150.53	187.28	250.03	218.5	208.22	199.62	209.84	226.6	369.32	285.58	304.12	293.36	262.48
High Price	134.95	149.76	173.26	189.11	253.96	278.65	231.08	231.75	267.69	237.01	371.37	416.72	313.32	365.43	318.41
Enterprise Value Average	22,923	27,131	31,212	33,652	39,789	45,626	41,943	40,733	45,118	42,597	61,420	68,149	62,492	66,724	64,859
Enterprise Value High	26,380	28,985	34,171	36,838	48,212	52,891	45,221	45,456	52,265	47,476	75,969	83,576	68,219	77,455	70,261
Enterprise Value Low	20,270	25,228	29,020	29,965	35,590	39,327	39,145	36,226	39,363	33,773	48,131	58,470	54,654	58,194	59,013

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