Vivmark Residential Financial Ratios — EQR 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 (%)	11.46	7.55	4.58	7.75	7.86	10.33	8.53	9.27	7.27	7.61	9.26	10.25	8.06	9.12	8.93
Return on Assets (%)	5.42	4.32	2.67	4.34	4.49	5.94	4.83	5.3	4.19	4.32	5.14	5.63	4.52	5.19	4.87
Return on Capital (%)	7.95	6	4.13	5.6	5.76	7.29	6.16	- -	5.46	- -	6.49	7.01	5.71	6.52	- -
Return on Invested Capital (%)	3.77	3.91	2.3	4.55	5.26	6.84	5.82	- -	5.46	- -	6.3	6.79	5.81	6.36	- -
Gross Margin (%)	62.69	64.33	65.07	65.03	65.4	66.59	66.54	66.45	66.96	64.23	62.79	64.56	64.3	63.16	63.14
EBITDA Margin (%)	57.32	60.95	58.26	67.81	70.96	82.03	74.16	79.44	71.58	76	85.09	83.06	71.58	72.86	71.28
Operating Margin (%)	34.24	36.57	24.07	36.3	37.34	38.37	36.99	36.17	36	30.87	26.7	30.28	32.02	31.43	30.25
Incremental Operating Margin (%)	81.83	57.48	- -	116.83	47.63	48.46	12.09	22.18	26.16	541.04	1,525.25	57.8	57.89	20.21	3.16
Pretax Margin (%)	15.58	25.03	3.95	39.67	40.04	50.56	40.62	42.64	34.38	35.83	44.02	44.38	33.91	37.16	34.71
Profit Margin (%)	49.06	42.36	24.14	40.57	39.98	50.56	40.62	42.66	33.81	35.96	43.76	43.83	33.56	37.13	34.57
Net Income to Common Margin (%)	49.06	42.36	24.14	40.57	39.98	50.56	40.62	42.66	33.81	35.96	43.76	43.83	33.56	37.13	34.57
Effective Tax Rate (%)	- -	- -	- -	1.4	0.2	0.03	0.02	- -	1.63	- -	0.57	1.27	1.08	0.04	- -
Dvd Payout Ratio (%)	227.52	146.29	916.16	88.26	88.43	70.37	88.22	82.74	106.86	106.75	88.44	78.3	99.42	88.87	93.45
Sustainable Growth Rate (%)	-14.62	-3.49	-37.35	0.91	0.91	3.06	1.01	1.6	-0.5	-0.51	1.07	2.22	0.05	1.02	0.58

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	3,599	3,851	6,134	6,490	6,457	7,031	7,329	7,040	7,437	7,746	8,270	8,479	8,135	8,251	9,494
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	740
LT Debt	3,599	3,851	6,134	6,490	6,457	7,031	7,329	7,040	7,437	7,746	8,270	8,479	8,135	8,251	8,754
Total Debt/EBITDA	6.98	6.31	7.2	5.68	4.9	4.19	4.58	3.88	4.47	4.43	4.24	3.94	4.11	3.89	4.38
Net Debt/EBITDA	5.78	1.83	6.87	5.23	4.6	4.06	4.54	3.83	4.36	4.2	3.93	3.58	3.83	3.75	4.22
Total Debt/EBIT	12.45	10.52	21	9.27	7.69	6.13	7.21	5.95	7.42	7.44	6.93	6.33	6.99	6.47	7.57
Net Debt/EBIT	10.31	3.05	20.03	8.54	7.22	5.95	7.14	5.87	7.24	7.05	6.43	5.75	6.51	6.24	7.29
EBITDA to Interest Expense	3.07	4.45	4.94	6.33	7.5	8.95	8.02	8.21	8.17	8.17	8.86	9.36	9.62	9.37	8.36
EBITDA-CapEx/Interest Expense	-0.73	4.45	4.94	6.33	7.5	8.95	8.02	8.21	8.17	8.17	8.86	9.36	9.62	9.37	8.36
EBIT to Interest Expense	1.84	2.67	2.04	3.39	3.95	4.19	4	3.74	4.11	3.32	2.78	3.41	4.3	4.04	3.55
Interest Expense	168	137	172	181	176	188	200	221	204	214	220	230	206	227	259
Common Equity/Total Assets	51.81	61.26	56.08	56.05	58.12	56.93	56.41	57.85	57.47	56	54.93	55.01	56.98	56.86	52.32
Long-Term Debt/Equity (%)	81.63	56.24	71.19	71.64	65.55	69.07	70.52	66.19	67.65	72.02	75.62	75.32	69.03	69.09	73.97
Long-Term Debt/Capital (%)	44.94	35.99	41.58	41.74	39.6	40.85	41.35	39.83	40.35	41.87	43.06	42.96	40.84	40.86	41.05
Long-Term Debt/Total Assets (%)	42.43	34.51	40.02	40.21	38.14	39.35	39.8	38.3	38.89	40.34	41.55	41.44	39.34	39.29	39.45
Total Debt/Equity (%)	81.63	56.24	71.19	71.64	65.55	69.07	70.52	66.19	67.65	72.02	75.62	75.32	69.03	69.09	80.22
Total Debt/Capital (%)	44.94	35.99	41.58	41.74	39.6	40.85	41.35	39.83	40.35	41.87	43.06	42.96	40.84	40.86	44.51
Total Debt/Total Assets (%)	42.43	34.51	40.02	40.21	38.14	39.35	39.8	38.3	38.89	40.34	41.55	41.44	39.34	39.29	42.78
Net Debt to Equity	67.64	16.32	67.92	66.01	61.48	66.96	69.87	65.33	66.01	68.32	70.25	68.43	64.35	66.73	77.24
Net Debt/Capital (%)	40.35	14.03	40.45	39.76	38.07	40.11	41.13	39.52	39.46	40.19	40.9	40.28	38.85	39.68	43.24
EBITDA	516	610	852	1,143	1,317	1,678	1,601	1,815	1,664	1,749	1,953	2,154	1,981	2,123	2,168
EBITDA-CapEx	-123	610	852	1,143	1,317	1,678	1,601	1,815	1,664	1,749	1,953	2,154	1,981	2,123	2,168
Operating Income (Loss)	308	366	352	612	693	785	798	826	837	710	613	785	886	916	920

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	1.41	6.44	0.53	0.94	0.7	0.36	0.11	0.14	0.06	0.34	0.66	0.93	0.57	0.15	0.12
Current Ratio	1.63	6.62	0.76	1.17	0.94	0.6	0.37	0.39	0.26	0.54	0.91	1.11	0.76	0.36	0.23
Quick Ratio	1.41	6.44	0.53	0.94	0.7	0.36	0.11	0.14	0.06	0.34	0.66	0.93	0.57	0.15	0.12
CFO/Avg Current Liab	1.21	1.25	1.51	1.65	1.93	1.98	2.04	2.04	2.07	1.92	1.88	2.2	2.3	2.23	1.46
Common Equity/Total Assets	51.81	61.26	56.08	56.05	58.12	56.93	56.41	57.85	57.47	56	54.93	55.01	56.98	56.86	52.32
Long-Term Debt/Equity (%)	81.63	56.24	71.19	71.64	65.55	69.07	70.52	66.19	67.65	72.02	75.62	75.32	69.03	69.09	73.97
Long-Term Debt/Capital (%)	44.94	35.99	41.58	41.74	39.6	40.85	41.35	39.83	40.35	41.87	43.06	42.96	40.84	40.86	41.05
Long-Term Debt/Total Assets (%)	42.43	34.51	40.02	40.21	38.14	39.35	39.8	38.3	38.89	40.34	41.55	41.44	39.34	39.29	39.45
Total Debt/Equity (%)	81.63	56.24	71.19	71.64	65.55	69.07	70.52	66.19	67.65	72.02	75.62	75.32	69.03	69.09	80.22
Total Debt/Capital (%)	44.94	35.99	41.58	41.74	39.6	40.85	41.35	39.83	40.35	41.87	43.06	42.96	40.84	40.86	44.51
Total Debt/Total Assets (%)	42.43	34.51	40.02	40.21	38.14	39.35	39.8	38.3	38.89	40.34	41.55	41.44	39.34	39.29	42.78
CFO/Total Liabilities	10.54	12.54	10.79	12.52	15.18	15.09	15.66	16.8	16.26	14.44	13.42	15.45	17.54	17.75	16.13
CFO/CapEx	0.67	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	2.46	2.92	1.81	2.52	2.9	2.15	2.08	2.23	2.6	1.84	2.6	1.81	1.95	1.9	- -

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	15,084	17,858	18,777	27,182	31,550	24,284	24,453	25,274	31,682	22,630	35,340	23,224	24,521	24,198	- -
- Cash & Cash Equivalents	617	2,734	281	509	401	215	67	92	40	217	420	613	398	109	187
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	14	11	21	13	10	8	6	3	4	3	4	3	1	- -	223
+ Total Debt	3,599	3,851	6,134	6,490	6,457	7,031	7,329	7,040	7,437	7,746	8,270	8,479	8,135	8,251	9,494
Enterprise Value	18,081	18,986	24,651	33,175	37,617	31,108	31,722	32,226	39,083	30,162	43,194	31,092	32,260	32,340	- -
Total Capital	8,008	10,699	14,751	15,549	16,307	17,210	17,724	17,676	18,430	18,501	19,207	19,735	19,920	20,192	21,328
Total Debt/Capital (%)	44.94	35.99	41.58	41.74	39.6	40.85	41.35	39.83	40.35	41.87	43.06	42.96	40.84	40.86	44.51
Total Debt / EV	0.2	0.2	0.25	0.2	0.17	0.23	0.23	0.22	0.19	0.26	0.19	0.27	0.25	0.26	- -
EV/Sales	20.09	18.97	16.85	19.69	20.27	15.21	14.7	14.11	16.81	13.11	18.82	11.99	11.66	11.1	- -
EV/EBITDA	35.05	31.13	28.92	29.04	28.56	18.54	19.82	17.76	23.49	17.25	22.12	14.43	16.28	15.23	- -
EV/EBIT	62.52	51.85	84.38	47.4	44.83	27.14	31.2	27.22	38.99	28.96	36.18	23.22	27.7	25.34	- -
EV/Cash Flow to Firm	30.28	28.01	27.49	31.16	30.1	23.08	21.79	- -	25.68	- -	30.37	18.85	18.29	17.63	- -
EV/Free Cash Flow to Firm	- -	28.01	27.49	31.16	30.1	23.08	21.79	- -	25.68	- -	30.37	18.85	18.29	17.63	- -
Diluted Market Cap	14,387	15,302	18,465	27,015	30,996	24,307	24,448	25,234	31,441	22,777	35,332	23,233	24,455	24,232	- -
Diluted Enterprise Value	17,384	16,430	24,339	33,008	37,062	31,131	31,717	32,186	38,842	30,310	43,185	31,102	32,194	32,374	- -
EV per Share	68.02	59.42	68.2	89.95	98.31	81.1	82.25	83.3	99.49	77.4	110.66	79.56	81.33	81.4	- -
TTM Sales	900	1,001	1,463	1,685	1,856	2,045	2,159	2,285	2,325	2,301	2,295	2,593	2,768	2,914	3,041
TTM EBITDA	516	610	852	1,143	1,317	1,678	1,601	1,815	1,664	1,749	1,953	2,154	1,981	2,123	2,168
TTM Operating Income	308	366	352	612	693	785	798	826	837	710	613	785	886	916	920
TTM Cash Flow to Firm	597	678	897	1,065	1,250	1,348	1,456	- -	1,522	- -	1,422	1,649	1,764	1,834	- -
TTM Free Cash Flow to Firm	-41	678	897	1,065	1,250	1,348	1,456	- -	1,522	- -	1,422	1,649	1,764	1,834	- -

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	-68.81	28.29	25.49	30.47	28.84	20.95	19.46	19.39	23.79	18.68	29.37	16.34	15.68	15.07	- -
EV/EBIT	62.52	51.85	84.38	47.4	44.83	27.14	31.2	27.22	38.99	28.96	36.18	23.22	27.7	25.34	- -
Enterprise Value	18,081	18,986	24,651	33,175	37,617	31,108	31,722	32,226	39,083	30,162	43,194	31,092	32,260	32,340	- -
Low Price	48.6	52.82	50.17	51.45	67.66	58.23	58.88	54.65	62.64	45.42	56.73	58.31	52.87	58.58	- -
EV/Sales	20.09	18.97	16.85	19.69	20.27	15.21	14.7	14.11	16.81	13.11	18.82	11.99	11.66	11.1	- -
EV/EBITDA	35.05	31.13	28.92	29.04	28.56	18.54	19.82	17.76	23.49	17.25	22.12	14.43	16.28	15.23	- -
Price/Earnings	32.27	35.88	52.12	39.41	41.55	23.48	27.85	25.89	39.96	27.52	35.17	20.43	26.31	22.37	- -
Price/Earnings Average	31.91	37.79	55.38	33.37	38.17	25	28.68	25.24	38.99	29.64	29.98	26.07	26.34	22.34	- -
Price/Earnings High	36.03	41.88	60.62	39.54	41.61	30.16	30.97	28.64	44.38	41.16	35.17	32.4	29.69	23.45	- -
Price/Earnings Low	27.64	33.91	50.34	27.51	34.1	21.59	25.86	21.65	31.03	21.52	22.04	20.04	22.5	21.51	- -
Price/Book Value	3.43	2.61	2.18	3	3.21	2.39	2.35	2.38	2.88	2.1	3.23	2.06	2.08	2.03	- -
Price/Book Value Average	3.39	2.75	2.32	2.54	2.95	2.54	2.42	2.32	2.81	2.27	2.76	2.63	2.08	2.02	- -
Price/Book Value High	3.83	3.05	2.54	3.01	3.21	3.07	2.62	2.63	3.2	3.15	3.23	3.27	2.35	2.12	- -
Price/Book Value Low	2.94	2.47	2.11	2.1	2.63	2.2	2.19	1.99	2.24	1.65	2.03	2.02	1.78	1.95	- -
Price/Tangible Book Value	3.43	2.61	2.18	3	3.21	2.39	2.35	2.38	2.88	2.1	3.23	2.06	2.08	2.03	- -
Price/Tangible Book Value Average	3.39	2.75	2.32	2.54	2.95	2.54	2.42	2.32	2.81	2.27	2.76	2.63	2.08	2.02	- -
Price/Tangible Book Value High	3.83	3.05	2.54	3.01	3.21	3.07	2.62	2.63	3.2	3.15	3.23	3.27	2.35	2.12	- -
Price/Tangible Book Value Low	2.94	2.47	2.11	2.1	2.63	2.2	2.19	1.99	2.24	1.65	2.03	2.02	1.78	1.95	- -
Price/Sales	15.83	15.2	12.58	15.99	16.61	11.87	11.31	11.04	13.51	9.9	15.39	8.95	8.83	8.31	- -
Price/Sales Average	15.66	16.01	13.37	13.54	15.26	12.64	11.65	10.77	13.18	10.66	13.12	11.43	8.84	8.29	- -
Price/Sales High	17.68	17.74	14.63	16.04	16.63	15.25	12.58	12.22	15	14.8	15.39	14.2	9.96	8.71	- -
Price/Sales Low	13.56	14.36	12.15	11.16	13.63	10.92	10.51	9.24	10.49	7.74	9.64	8.79	7.55	7.99	- -
Price/Cash Flow	33.19	28.12	25.41	30.38	28.69	20.92	19.44	19.39	23.76	18.67	29.36	16.33	15.67	15.05	- -
Price/Cash Flow Average	32.82	29.62	27	25.73	26.36	22.28	20.02	18.9	23.19	20.11	25.03	20.84	15.68	15.03	- -
Price/Cash Flow High	37.06	32.83	29.55	30.49	28.73	26.88	21.62	21.45	26.39	27.93	29.36	25.91	17.67	15.78	- -
Price/Cash Flow Low	28.43	26.57	24.54	21.21	23.54	19.24	18.05	16.22	18.45	14.61	18.39	16.02	13.4	14.48	- -
Price/Free Cash Flow Average	-68.04	29.81	27.09	25.8	26.49	22.31	20.04	18.91	23.21	20.11	25.03	20.85	15.69	15.05	- -
Price/Free Cash Flow High	-76.83	33.03	29.65	30.57	28.88	26.91	21.64	21.46	26.42	27.93	29.37	25.92	17.68	15.8	- -
Price/Free Cash Flow Low	-58.94	26.74	24.62	21.27	23.67	19.27	18.08	16.22	18.47	14.61	18.4	16.03	13.41	14.5	- -
EV/Sales Average	19.9	19.93	17.65	17.22	18.88	15.98	15.03	13.83	16.48	13.86	16.55	14.46	11.66	11.09	- -
EV/Sales High	22.04	21.96	18.94	19.74	20.29	18.59	15.96	15.29	18.32	17.98	18.82	17.24	12.79	11.5	- -
EV/Sales Low	17.68	17.99	16.41	14.82	17.22	14.26	13.89	12.3	13.77	10.96	13.07	11.82	10.37	10.78	- -
EV/EBITDA Average	34.72	32.7	30.3	25.39	26.61	19.48	20.27	17.41	23.03	18.24	19.45	17.41	16.3	15.22	- -
EV/EBITDA High	38.45	36.04	32.51	29.12	28.59	22.66	21.53	19.24	25.59	23.66	22.12	20.76	17.87	15.78	- -
EV/EBITDA Low	30.85	29.53	28.17	21.85	24.26	17.38	18.73	15.48	19.24	14.43	15.36	14.23	14.49	14.8	- -
EV/EBIT Average	61.94	54.46	88.41	41.45	41.77	28.51	31.92	26.69	38.23	30.63	31.81	28.01	27.73	25.32	- -
EV/EBIT High	68.6	60.02	94.86	47.53	44.88	33.17	33.9	29.5	42.49	39.73	36.18	33.39	30.4	26.26	- -
EV/EBIT Low	55.04	49.18	82.18	35.67	38.08	25.44	29.49	23.73	31.93	24.22	25.12	22.89	24.65	24.62	- -
Last Price	56.75	55.89	51.95	73.7	82.45	63.31	63.4	65.33	80.65	58.07	90.54	59.43	61.82	60.9	- -
High Price	63.36	65.25	60.42	73.95	82.56	81.33	70.5	72.3	89.57	86.85	90.54	94.28	69.74	63.84	- -
Enterprise Value Average	17,913	19,941	25,827	29,009	35,049	32,684	32,454	31,593	38,319	31,903	37,981	37,507	32,288	32,307	- -
Enterprise Value High	19,839	21,977	27,712	33,266	37,658	38,020	34,460	34,919	42,587	41,378	43,194	44,711	35,402	33,506	- -
Enterprise Value Low	15,917	18,006	24,008	24,967	31,956	29,159	29,980	28,092	32,007	25,231	29,996	30,656	28,709	31,417	- -

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	266	320	361	369	383	384	386	387	393	390	390	391	397	397	391
Diluted Weighted Avg Shares	254	274	355	367	376	384	386	386	390	392	390	391	396	398	399
Basic Weighted Avg Shares	251	272	354	366	374	383	385	386	389	392	390	391	395	397	397
Revenue per Share	3.58	3.68	4.13	4.61	4.96	5.33	5.6	5.92	5.97	5.87	5.88	6.64	7	7.33	7.67
EBITDA per Share	2.05	2.24	2.41	3.13	3.52	4.38	4.16	4.7	4.27	4.46	5.01	5.51	5.01	5.34	5.47
Operating Income per Share	1.23	1.34	0.99	1.67	1.85	2.05	2.07	2.14	2.15	1.81	1.57	2.01	2.24	2.3	2.32
Basic EPS, GAAP	1.76	1.56	1	1.87	1.98	2.7	2.28	2.52	2.02	2.11	2.57	2.91	2.35	2.72	2.65
Basic EPS from Cont Ops	0.56	0.92	0.16	1.8	1.98	2.7	2.28	2.52	2.02	2.11	2.57	2.91	2.35	2.72	2.66
Diluted EPS, GAAP	1.74	1.55	0.99	1.86	1.97	2.69	2.27	2.52	2.02	2.11	2.57	2.91	2.35	2.72	2.64
Diluted EPS from Cont Ops	0.55	0.91	0.16	1.8	1.97	2.69	2.27	2.52	2.02	2.11	2.57	2.91	2.35	2.72	2.65
Dividend per Share	1.27	1.34	1.49	1.62	1.75	1.9	2.01	2.09	2.16	2.25	2.28	2.28	2.33	2.42	2.5
Cash Flow per Share	1.71	1.99	2.04	2.43	2.87	3.03	3.26	3.37	3.39	3.11	3.08	3.64	3.95	4.05	4.21
Free Cash Flow per Basic Share	-0.83	1.99	2.04	2.43	2.87	3.03	3.26	3.37	3.39	3.11	3.08	3.64	3.95	4.05	4.21
Cash & Equivalents per Share	2.32	8.56	0.78	1.38	1.05	0.56	0.17	0.24	0.1	0.56	1.08	1.57	1	0.27	0.48
Book Value per Share	16.53	21.4	23.78	24.53	25.72	26.52	26.93	27.48	27.98	27.59	28.01	28.8	29.71	30.05	29.68
Tangible Book Value per Share	16.53	21.4	23.78	24.53	25.72	26.52	26.93	27.48	27.98	27.59	28.01	28.8	29.71	30.05	29.68