Marcus Corporation (The) Financial Ratios — 3L1 Stock

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2015 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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	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 (%)	6.65	5.38	7.9	7.16	- -	- -	15.57	11.42	7.56	-22.29	-9.09	-2.63	3.19	-1.66	2.75
Return on Assets (%)	3.19	2.37	3.3	3.04	- -	- -	6.74	5.32	3.58	-9.55	-3.54	-1.06	1.39	-0.74	1.23
Return on Capital (%)	4.98	3.05	5.87	4.99	- -	- -	10.33	8.29	5.48	- -	- -	- -	2.74	- -	- -
Return on Invested Capital (%)	4.86	4.28	4.45	4.9	- -	- -	9.59	8.47	5.55	- -	- -	- -	2.65	- -	- -
Gross Margin (%)	48.21	47.63	46.88	46.78	- -	44.4	43.17	43.5	40.14	21.52	40.1	38	39.27	39.07	38.68
EBITDA Margin (%)	19.66	17.53	18.43	18.3	- -	19.79	19.79	20.49	17.11	-43.49	6.69	11.13	13.87	11.44	11.5
Operating Margin (%)	11.24	9.62	10.91	10.97	- -	12.44	11.83	11.76	8.54	-64.68	-7.79	1.45	4.8	3.18	2.86
Incremental Operating Margin (%)	35.28	640.21	26.09	11.69	- -	- -	7.36	10.98	- -	38.38	53.53	20.77	48.29	- -	- -
Pretax Margin (%)	9.05	8.4	8.42	8.06	- -	10.54	10.42	9.42	6.63	-82.38	-12.87	-0.29	2.97	-1.39	1.15
Profit Margin (%)	5.49	4.24	5.58	4.92	- -	6.6	9.95	7.55	5.12	-52.52	-9.45	-1.77	2.03	-1.06	1.67
Net Income to Common Margin (%)	5.49	4.24	5.58	4.92	- -	6.6	9.95	7.55	5.12	-52.52	-9.45	-1.77	2.03	-1.06	1.67
Effective Tax Rate (%)	39.28	32.73	44.58	39.87	- -	37.99	5.32	19.71	22.63	- -	- -	- -	31.67	- -	- -
Dvd Payout Ratio (%)	42.7	122.15	54.79	44.61	- -	32.38	21.11	30.66	45.75	-4.12	- -	-49.39	50.35	-112.8	72.16
Sustainable Growth Rate (%)	3.81	-1.19	3.57	3.97	- -	- -	12.28	7.92	4.1	-23.21	-9.09	-3.93	1.58	-3.54	0.77

Credit (USD)

Credit Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	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	240	276	269	271	- -	316	338	267	485	563	515	408	379	353	335
ST Debt	102	16	12	23	- -	19	20	16	26	120	78	27	28	28	19
LT Debt	138	260	257	248	- -	297	318	251	459	443	437	380	351	324	316
Total Debt/EBITDA	2.95	3.81	3.26	3.03	- -	2.78	2.61	1.84	3.45	-5.45	16.79	5.41	3.74	4.19	3.84
Net Debt/EBITDA	2.44	3.21	2.83	2.69	- -	2.47	2.21	1.53	1.39	-2.75	7.98	2.11	1.13	1.41	1.55
Total Debt/EBIT	5.16	7.21	5.5	5.35	- -	4.42	4.37	3.21	7.11	-3.16	-12.43	49.09	11.17	21.81	19.66
Net Debt/EBIT	4.26	6.09	4.78	4.75	- -	3.92	3.69	2.67	2.87	-1.59	-5.91	19.11	3.37	7.32	7.94
EBITDA to Interest Expense	8.78	7.77	7.82	9	- -	12.38	10.69	11.08	11.91	-6.35	1.64	4.93	7.96	7.67	7.61
EBITDA-CapEx/Interest Expense	8.78	7.77	7.82	9	- -	12.38	10.69	11.08	11.91	-6.35	1.64	4.93	7.96	7.67	7.61
EBIT to Interest Expense	5.02	4.27	4.63	5.4	- -	7.79	6.39	6.36	5.94	-9.45	-1.91	0.64	2.75	2.13	1.89
Interest Expense	9	9	11	10	- -	9	12	13	12	16	19	15	13	11	11
Common Equity/Total Assets	46.9	41.07	42.42	42.49	- -	42.81	43.72	49.53	45.72	39.76	38.17	42.84	44.24	44.5	45.08
Long-Term Debt/Equity (%)	40.07	82.04	77.86	71.62	- -	75.95	71.46	51.23	73.91	88.89	96.43	83.23	74.47	69.73	69.18
Long-Term Debt/Capital (%)	23.6	43.87	42.91	40.19	- -	42.03	40.64	33.16	41.51	41.74	45.16	43.98	41.27	39.65	39.91
Long-Term Debt/Total Assets (%)	18.79	34.8	33.41	30.65	- -	32.64	31.25	25.38	33.8	35.35	36.81	35.72	32.94	31.03	31.19
Total Debt/Equity (%)	69.77	87.02	81.47	78.21	- -	80.71	75.86	54.46	78.07	112.98	113.56	89.24	80.45	75.86	73.35
Total Debt/Capital (%)	41.1	46.53	44.89	43.89	- -	44.66	43.14	35.26	43.84	53.05	53.17	47.16	44.58	43.14	42.31
Total Debt/Total Assets (%)	32.72	36.91	34.96	33.47	- -	34.69	33.18	26.98	35.69	44.93	43.35	38.3	35.59	33.76	33.07
Net Debt to Equity	57.64	73.45	70.86	69.52	- -	71.53	64.16	45.24	31.46	56.95	53.97	34.74	24.25	25.45	29.64
Net Debt/Capital (%)	34.31	39.96	39.49	39.44	- -	39.77	37.26	29.96	18	26.91	25.74	18.83	14.38	15.23	17.62
EBITDA	81	72	83	89	- -	114	129	145	140	-103	31	75	101	84	87
EBITDA-CapEx	81	72	83	89	- -	114	129	145	140	-103	31	75	101	84	87
Operating Income (Loss)	47	40	49	54	- -	71	77	83	70	-154	-36	10	35	23	22

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	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	0.04	0.11	0.07	0.05	- -	0.02	0.13	0.15	0.15	0.04	0.1	0.16	0.37	0.28	0.14
Current Ratio	0.2	0.4	0.36	0.36	- -	0.28	0.48	0.46	0.45	0.31	0.47	0.41	0.67	0.57	0.45
Quick Ratio	0.1	0.21	0.19	0.22	- -	0.15	0.39	0.36	0.35	0.22	0.37	0.3	0.49	0.4	0.26
CFO/Avg Current Liab	0.54	0.48	0.69	0.71	- -	- -	0.75	0.89	0.87	-0.35	0.21	0.5	0.64	0.61	0.5
Common Equity/Total Assets	46.9	41.07	42.42	42.49	- -	42.81	43.72	49.53	45.72	39.76	38.17	42.84	44.24	44.5	45.08
Long-Term Debt/Equity (%)	40.07	82.04	77.86	71.62	- -	75.95	71.46	51.23	73.91	88.89	96.43	83.23	74.47	69.73	69.18
Long-Term Debt/Capital (%)	23.6	43.87	42.91	40.19	- -	42.03	40.64	33.16	41.51	41.74	45.16	43.98	41.27	39.65	39.91
Long-Term Debt/Total Assets (%)	18.79	34.8	33.41	30.65	- -	32.64	31.25	25.38	33.8	35.35	36.81	35.72	32.94	31.03	31.19
Total Debt/Equity (%)	69.77	87.02	81.47	78.21	- -	80.71	75.86	54.46	78.07	112.98	113.56	89.24	80.45	75.86	73.35
Total Debt/Capital (%)	41.1	46.53	44.89	43.89	- -	44.66	43.14	35.26	43.84	53.05	53.17	47.16	44.58	43.14	42.31
Total Debt/Total Assets (%)	32.72	36.91	34.96	33.47	- -	34.69	33.18	26.98	35.69	44.93	43.35	38.3	35.59	33.76	33.07
CFO/Total Liabilities	17.73	14.7	15.14	17.38	- -	15.91	19.04	27.52	19.18	-9.07	6.29	15.34	17.28	17.93	15.11
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.82	1.69

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	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	103.47	94.56	93.69	85.73	- -	- -	74.28	71.48	91.9	48.85	97.64	86.36	101.73	101.21	109.4
Days Sales Outstanding	3.53	3.86	3.9	4.26	- -	- -	4.91	5.11	3.97	7.47	3.74	4.23	3.59	3.61	3.34
Inventory Turnover	- -	90.28	104.46	108.81	- -	- -	87.4	97.44	100.17	40.97	65.77	79.43	76.54	69.57	66.44
Days Inventory Outstanding	- -	4.04	3.49	3.35	- -	- -	4.18	3.75	3.64	8.91	5.55	4.6	4.77	5.25	5.49
Accounts Payable Turnover	- -	9.75	8.46	7.67	- -	- -	8.97	8.98	11.35	5.9	11.28	12.38	12.74	10.2	9.77
Accounts Payable Turnover Days	- -	37.43	43.15	47.56	- -	- -	40.7	40.65	32.15	61.91	32.36	29.48	28.64	35.78	37.36
Cash Conversion Cycle	- -	-29.52	-35.76	-39.95	- -	- -	-31.61	-31.79	-24.53	-45.53	-23.07	-20.66	-20.29	-26.93	-28.53
Inventory to Cash Days	- -	-0.18	0.4	0.9	- -	- -	0.74	1.36	0.33	-1.44	-1.81	-0.37	-1.18	-1.64	-2.16
Inventories	3	2	2	2	- -	4	4	4	6	3	5	6	6	7	7
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	3	2	2	2	- -	4	4	4	6	3	5	6	6	7	7

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	665	472
- Cash & Cash Equivalents	6	10	7	7	- -	3	16	17	21	7	18	22	56	41	23
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	10	4	2	- -	2	- -	- -	- -	- -	- -	1	- -	- -	- -
+ Total Debt	240	276	269	271	- -	316	338	267	485	563	515	408	379	353	335
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	969	784
Total Capital	584	592	599	617	- -	708	783	757	1,107	1,062	969	865	850	817	793
Total Debt/Capital (%)	41.1	46.53	44.89	43.89	- -	44.66	43.14	35.26	43.84	53.05	53.17	47.16	44.58	43.14	42.31
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.36	0.43
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.32	1.03
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.51	8.98
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	59.9	45.92
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	671	481
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	974	793
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.63	25.58
TTM Sales	414	413	448	488	- -	574	654	707	821	238	458	677	730	736	758
TTM EBITDA	81	72	83	89	- -	114	129	145	140	-103	31	75	101	84	87
TTM Operating Income	47	40	49	54	- -	71	77	83	70	-154	-36	10	35	23	22
TTM Cash Flow to Firm	75	69	72	86	- -	88	120	148	151	- -	- -	- -	111	- -	- -
TTM Free Cash Flow to Firm	75	69	72	86	- -	88	120	148	151	- -	- -	- -	111	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.45	5.72
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	59.9	45.92
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	969	784
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.8	12.82
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.32	1.03
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.51	8.98
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	37.79
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	41.22
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	54.48
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.48
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.43	1.03
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1.12
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.56	1.49
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.67	0.86
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.74	1.26
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.22	1.37
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.89	1.81
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.81	1.05
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.9	0.63
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.63	0.69
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.98	0.91
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.42	0.53
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.4	5.7
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.49	6.21
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.96	8.21
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.98	4.74
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.52	6.24
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.02	8.24
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.01	4.76
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.05	1.09
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.4	1.31
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.83	0.93
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.15	9.47
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.21	11.37
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.29	8.08
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	47.61	48.43
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	63.54	58.13
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	37.94	41.31
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.03	15.39
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.89	22.19
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	770	826
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,027	992
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	613	705

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	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	29	27	27	28	19	28	28	28	31	31	31	32	32	32	31
Diluted Weighted Avg Shares	29	28	27	28	28	28	28	29	31	31	31	32	41	32	31
Basic Weighted Avg Shares	29	27	27	28	28	28	28	28	31	31	31	32	32	32	31
Revenue per Share	14.33	15.25	16.41	17.71	- -	20.76	23.46	24.94	26.53	7.65	14.58	21.48	23	23.26	24.34
EBITDA per Share	2.82	2.67	3.02	3.24	- -	4.11	4.64	5.11	4.54	-3.33	0.98	2.39	3.19	2.66	2.8
Operating Income per Share	1.61	1.47	1.79	1.94	- -	2.58	2.78	2.93	2.26	-4.95	-1.14	0.31	1.1	0.74	0.7
Basic EPS, GAAP	0.79	0.65	0.92	0.87	- -	1.37	2.33	1.88	1.36	-4.02	-1.38	-0.38	0.47	-0.25	0.41
Basic EPS from Cont Ops	0.79	0.86	0.77	0.86	- -	1.36	2.32	1.89	1.36	-4.02	-1.38	-0.29	0.47	-0.25	0.41
Diluted EPS, GAAP	0.78	0.63	0.92	0.87	- -	1.36	2.29	1.86	1.35	-4.02	-1.38	-0.38	0.36	-0.24	0.41
Diluted EPS from Cont Ops	0.78	0.84	0.77	0.85	- -	1.34	2.27	1.86	1.35	-4.02	-1.38	-0.29	0.36	-0.24	0.41
Dividend per Share	0.34	1.32	0.34	0.38	- -	0.43	0.48	0.58	0.62	0.17	- -	0.1	0.23	0.28	0.29
Cash Flow per Share	2.39	2.33	2.43	2.92	- -	2.99	3.91	4.85	4.57	-2.21	1.47	2.96	3.24	3.29	2.7
Free Cash Flow per Basic Share	2.39	2.33	2.43	2.92	- -	2.99	3.91	4.85	4.57	-2.21	1.47	2.96	3.24	3.29	2.7
Cash & Equivalents per Share	0.21	0.38	0.25	0.24	- -	0.12	0.73	0.79	0.86	0.26	0.71	0.81	1.92	1.55	0.77
Book Value per Share	11.9	11.33	11.95	12.48	- -	14.1	15.98	17.28	20.08	16.05	14.43	14.47	14.85	14.7	14.93
Tangible Book Value per Share	9.99	9.31	9.96	10.53	- -	12.09	14.05	15.42	17.32	13.4	11.82	11.87	12.27	12.11	12.26