Rexford Industrial Realty, Inc. Financial Ratios — 3I0 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 (%)	- -	- -	- -	0.22	0.31	3.04	3.43	2.52	2.53	2.33	3.03	2.87	3.27	3.35	2.46
Return on Assets (%)	- -	-1.22	- -	0.12	0.18	1.88	2.25	1.89	1.93	1.78	2.19	2.09	2.36	2.32	1.68
Return on Capital (%)	- -	- -	- -	- -	1.01	3.03	3.4	2.97	2.78	2.48	2.86	2.69	2.99	3.21	2.56
Return on Invested Capital (%)	- -	- -	- -	- -	1.02	1.7	1.84	2.32	2.38	2.37	2.56	2.85	3.06	3.29	2.41
Gross Margin (%)	72.39	71.96	- -	72.39	73.38	73.36	73.88	75.68	76.32	75.85	76.18	76.16	76.88	77.55	77.3
EBITDA Margin (%)	54.68	55.12	- -	51.72	55.75	58.03	58.82	60.86	61.96	61.49	61.82	60.89	63.73	65.82	58.1
Operating Margin (%)	24.1	20.24	- -	11.18	12.83	18.82	20.3	26.16	27.97	29.79	31.9	34.8	36.83	39.38	37.94
Incremental Operating Margin (%)	- -	- -	- -	- -	16.84	36.24	25.6	44.65	35.02	37.51	37.59	42.12	44.51	54.07	17.81
Pretax Margin (%)	-26.8	-25.2	- -	-1.76	2.08	20.51	25.84	22.15	23.95	24.5	30.13	28.07	31.28	30.53	21.91
Profit Margin (%)	-13.53	-14.82	- -	1.35	2	19.91	25.23	21.75	23.19	23.14	28.36	26.55	29.83	29.24	21.14
Net Income to Common Margin (%)	-13.53	-14.82	- -	1.35	2	18.34	21.59	17.18	19.06	18.74	25.58	25.08	28.67	28.25	20.21
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	-8.14	-22.96	- -	-1,685.5	1,339.44	138.19	111.19	145.83	142.7	148.45	105.59	120.36	121.23	128.22	189.36
Sustainable Growth Rate (%)	- -	- -	- -	3.87	-3.9	-1.16	-0.38	-1.16	-1.08	-1.13	-0.17	-0.58	-0.69	-0.95	-2.2

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	297	295	194	359	422	509	687	810	917	1,216	1,400	1,936	2,226	3,346	3,252
ST Debt	- -	- -	1	3	3	9	18	53	59	- -	- -	- -	- -	- -	- -
LT Debt	297	295	192	356	418	500	669	757	858	1,216	1,400	1,936	2,226	3,346	3,252
Total Debt/EBITDA	19.59	16.25	- -	10.44	8.05	6.96	7.24	6.26	5.54	5.99	5.01	5.04	4.38	5.43	5.58
Net Debt/EBITDA	18.2	13.85	- -	10.1	7.89	6.62	6.98	4.46	4.71	5.12	4.85	4.94	4.31	5.34	5.3
Total Debt/EBIT	52.47	48.61	- -	66.44	40.89	23.26	21.25	14.66	12.3	12.38	9.74	8.85	7.58	9.07	11.17
Net Debt/EBIT	48.76	41.45	- -	64.29	40.05	22.13	20.49	10.44	10.45	10.58	9.43	8.68	7.46	8.92	10.6
EBITDA to Interest Expense	0.87	1.08	- -	5.38	6.19	4.93	4.7	5.09	6.16	6.58	6.97	7.92	8.28	6.25	5.56
EBITDA-CapEx/Interest Expense	0.87	1.08	- -	5.38	6.19	4.93	4.7	5.09	6.16	6.58	6.97	7.92	8.28	6.25	5.56
EBIT to Interest Expense	0.38	0.4	- -	1.16	1.43	1.6	1.62	2.19	2.78	3.19	3.59	4.53	4.79	3.74	3.63
Interest Expense	17	17	- -	6	8	15	20	25	27	31	40	48	61	99	105
Common Equity/Total Assets	-2.22	- -	55.2	55.76	58.28	56.28	55.9	61.59	63.59	60.65	68.26	69.13	69.64	64.58	65.85
Long-Term Debt/Equity (%)	438.83	306.94	56.32	65.28	60.27	51.99	49	39.69	32.71	34.45	27.62	27.97	27.33	38.34	36.79
Long-Term Debt/Capital (%)	81.42	75.42	35.95	39.37	37.49	33.99	32.6	27.86	24.24	25.62	21.64	21.86	21.47	27.72	26.9
Long-Term Debt/Total Assets (%)	77.5	70.25	34.7	38.23	36.26	33.02	31.68	27.17	23.58	24.56	20.64	20.91	20.37	26.45	25.78
Total Debt/Equity (%)	438.99	306.98	56.66	65.83	60.76	52.94	50.32	42.45	34.97	34.45	27.62	27.97	27.33	38.34	36.79
Total Debt/Capital (%)	81.45	75.43	36.17	39.7	37.8	34.61	33.48	29.8	25.91	25.62	21.64	21.86	21.47	27.72	26.9
Total Debt/Total Assets (%)	77.53	70.26	34.91	38.55	36.55	33.62	32.54	29.06	25.21	24.56	20.64	20.91	20.37	26.45	25.78
Net Debt to Equity	407.91	261.74	53.69	63.71	59.53	50.37	48.51	30.22	29.7	29.45	26.75	27.44	26.92	37.7	34.92
Net Debt/Capital (%)	80.29	72.35	34.86	38.78	37.2	33.29	32.38	22.73	22.51	22.75	21.1	21.53	21.21	27.38	25.88
EBITDA	15	18	- -	34	52	73	95	129	166	203	280	384	508	616	583
EBITDA-CapEx	15	18	- -	34	52	73	95	129	166	203	280	384	508	616	583
Operating Income (Loss)	7	7	- -	7	12	24	33	56	75	98	144	220	294	369	381

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	1.3	1.51	0.47	0.34	0.15	0.37	0.11	2.7	0.87	1.47	0.25	0.15	0.08	0.13	0.41
Current Ratio	3.28	2.98	2.2	1.21	0.46	0.87	0.7	3.12	1.42	2.02	0.74	0.56	0.73	0.83	1.22
Quick Ratio	2.25	2.08	1.38	1.13	0.46	0.87	0.44	3.11	1.26	1.9	0.65	0.56	0.72	0.83	1.22
CFO/Avg Current Liab	- -	0.05	- -	1.09	1.34	1.48	1.53	1.64	1.77	1.74	1.55	1.52	1.29	1.14	1.3
Common Equity/Total Assets	-2.22	- -	55.2	55.76	58.28	56.28	55.9	61.59	63.59	60.65	68.26	69.13	69.64	64.58	65.85
Long-Term Debt/Equity (%)	438.83	306.94	56.32	65.28	60.27	51.99	49	39.69	32.71	34.45	27.62	27.97	27.33	38.34	36.79
Long-Term Debt/Capital (%)	81.42	75.42	35.95	39.37	37.49	33.99	32.6	27.86	24.24	25.62	21.64	21.86	21.47	27.72	26.9
Long-Term Debt/Total Assets (%)	77.5	70.25	34.7	38.23	36.26	33.02	31.68	27.17	23.58	24.56	20.64	20.91	20.37	26.45	25.78
Total Debt/Equity (%)	438.99	306.98	56.66	65.83	60.76	52.94	50.32	42.45	34.97	34.45	27.62	27.97	27.33	38.34	36.79
Total Debt/Capital (%)	81.45	75.43	36.17	39.7	37.8	34.61	33.48	29.8	25.91	25.62	21.64	21.86	21.47	27.72	26.9
Total Debt/Total Assets (%)	77.53	70.26	34.91	38.55	36.55	33.62	32.54	29.06	25.21	24.56	20.64	20.91	20.37	26.45	25.78
CFO/Total Liabilities	-1.06	0.33	- -	6.34	8.82	10.21	10.27	11.69	13.73	12.88	13.51	14.03	15.35	12.21	14.36
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.71	1.44	1.55

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	- -	8.45	- -	11.55	10.52	9.9	9.46	9.11	8.52	7.62	7.32	7.18	6.53	5.88	5.25
Days Sales Outstanding	- -	43.19	- -	31.61	34.68	36.86	38.58	40.08	42.84	47.91	49.89	50.86	55.86	62.03	69.46
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12,072	8,677	9,034
- Cash & Cash Equivalents	21	43	9	9	5	16	7	181	79	176	44	37	33	56	166
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	87	160	159	242	242	156	156	156	156	156
+ Minority/Non Controlling Interest	76	96	36	26	22	23	25	32	66	285	283	366	377	402	377
+ Total Debt	297	295	194	359	422	509	687	810	917	1,216	1,400	1,936	2,226	3,346	3,252
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14,797	12,525	12,653
Total Capital	365	392	535	905	1,115	1,471	2,052	2,719	3,540	4,747	6,467	8,860	10,370	12,072	12,090
Total Debt/Capital (%)	81.45	75.43	36.17	39.7	37.8	34.61	33.48	29.8	25.91	25.62	21.64	21.86	21.47	27.72	26.9
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.15	0.27	0.26
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.55	13.38	12.61
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.1	20.32	21.71
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	50.36	33.97	43.44
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.26	21.69	19.56
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.26	21.69	19.56
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11,547	8,415	9,071
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14,272	12,262	12,691
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	69.68	55.6	54.64
TTM Sales	28	33	- -	67	94	126	161	212	267	330	452	631	798	936	1,003
TTM EBITDA	15	18	- -	34	52	73	95	129	166	203	280	384	508	616	583
TTM Operating Income	7	7	- -	7	12	24	33	56	75	98	144	220	294	369	381
TTM Cash Flow to Firm	- -	- -	- -	- -	49	71	97	128	166	214	272	376	489	578	647
TTM Free Cash Flow to Firm	- -	- -	- -	- -	49	71	97	128	166	214	272	376	489	578	647

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.01	17.57	16.73
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	50.36	33.97	43.44
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14,797	12,525	12,653
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	48.77	37.55	29.57
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.55	13.38	12.61
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.1	20.32	21.71
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	50.42	31.78	44.72
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	48.18	39.38	44.59
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	50.75	46.63	50.74
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	43.25	30.98	33.91
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.59	1.06	1.09
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.52	1.32	1.08
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.6	1.56	1.23
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.36	1.04	0.82
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.62	1.09	1.11
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.55	1.35	1.1
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.63	1.6	1.26
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.39	1.06	0.84
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.46	8.98	9.04
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.81	11.12	9.01
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.55	13.17	10.26
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.4	8.75	6.85
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.98	17.56	16.73
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.78	21.75	16.68
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.15	25.76	18.98
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.14	17.11	12.68
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.81	21.77	16.68
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.18	25.78	18.99
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.17	17.13	12.69
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.87	15.59	12.59
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.65	17.71	13.83
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.4	13.14	10.44
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.05	23.69	21.66
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.26	26.9	23.8
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.73	19.97	17.96
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	48.53	39.59	43.35
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	50.63	44.96	47.62
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	44.52	33.38	35.94
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	56.85	38.52	39.01
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	57.22	56.52	44.26
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14,260	14,599	12,626
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14,876	16,580	13,869
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13,081	12,307	10,468

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	25	25	26	43	55	66	78	97	114	131	161	189	212	225	232
Diluted Weighted Avg Shares	25	25	26	40	55	63	78	97	107	121	140	171	203	218	233
Basic Weighted Avg Shares	25	25	26	40	55	63	78	97	106	121	139	170	203	218	232
Revenue per Share	1.1	1.31	- -	1.68	1.7	2.01	2.06	2.19	2.51	2.73	3.25	3.7	3.93	4.29	4.31
EBITDA per Share	0.6	0.72	- -	0.87	0.95	1.17	1.21	1.34	1.56	1.68	2.01	2.25	2.51	2.82	2.51
Operating Income per Share	0.26	0.26	- -	0.19	0.22	0.38	0.42	0.57	0.7	0.81	1.04	1.29	1.45	1.69	1.64
Basic EPS, GAAP	-0.15	-0.19	- -	0.02	0.03	0.37	0.44	0.38	0.48	0.51	0.83	0.93	1.13	1.21	0.87
Basic EPS from Cont Ops	-0.29	-0.33	- -	-0.03	0.04	0.41	0.53	0.49	0.6	0.67	0.98	1.04	1.23	1.31	0.95
Diluted EPS, GAAP	-0.15	-0.19	- -	0.02	0.03	0.37	0.44	0.38	0.48	0.51	0.83	0.93	1.13	1.21	0.87
Diluted EPS from Cont Ops	-0.29	-0.33	- -	-0.03	0.04	0.41	0.53	0.49	0.6	0.67	0.97	1.04	1.23	1.31	0.95
Dividend per Share	0.03	0.11	- -	0.46	0.49	0.57	0.6	0.68	0.84	0.99	1.09	1.31	1.55	1.74	1.82
Cash Flow per Share	-0.13	0.04	- -	0.62	0.73	0.9	0.98	1.06	1.31	1.51	1.66	1.92	2.11	2.19	2.33
Free Cash Flow per Basic Share	-0.13	0.04	- -	0.62	0.73	0.9	0.98	1.06	1.31	1.51	1.66	1.92	2.11	2.19	2.33
Cash & Equivalents per Share	0.83	1.72	0.35	0.2	0.09	0.23	0.08	1.87	0.69	1.34	0.27	0.19	0.16	0.25	0.72
Book Value per Share	-0.34	- -	11.98	11.98	12.16	12.89	15.07	17.74	20.33	22.85	28.84	33.85	35.84	36.26	35.86
Tangible Book Value per Share	-0.36	-0.01	11.24	11.21	11.52	12.26	14.38	17.11	19.65	22.11	27.98	32.92	35.1	35.34	35.23