Oaktree Specialty Lending Corporation Financial Ratios — FFC0

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Return on Common Equity (%)	4.66	9.73	8.96	7.9	1.09	-5.33	-19.6	5.42	14.11	4.25	21.3	2.28	8.5	3.86	2.3
Return on Assets (%)	3.25	6.11	5.88	4.75	0.59	-2.7	-9.95	2.95	8.32	2.51	11.09	1.11	4	1.8	1.09
Return on Capital (%)	3.19	5.89	6.02	4.84	0.59	- -	- -	3.08	8.7	- -	11.28	1.14	4.14	- -	1.12
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	82.38	90.78	91.64	89.85	52.93	152.63	107.24	82.67	100.03	71.59	96.99	84.01	95.1	100.32	140.98
Profit Margin (%)	82.38	90.78	91.64	89.85	52.93	152.63	107.24	81.59	99.24	74.98	95.55	74.71	93.71	100.51	135.95
Net Income to Common Margin (%)	82.38	90.78	91.64	89.85	52.93	152.63	107.24	81.59	99.24	74.98	95.55	74.71	93.71	100.51	135.95
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	1.31	0.79	- -	1.49	11.07	1.46	- -	3.57
Dvd Payout Ratio (%)	253.91	115.7	113.37	117.72	745.01	-150.64	-31.74	117.56	41.39	135.37	33.66	394.37	153.45	305.35	436.91
Sustainable Growth Rate (%)	-7.16	-1.53	-1.2	-1.4	-7.01	-13.37	-25.82	-0.95	8.27	-1.5	14.13	-6.72	-4.54	-7.92	-7.74

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Total Debt	598	466	646	1,152	1,199	1,149	675	637	473	709	1,269	1,301	1,601	1,639	1,487
ST Debt	135	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	463	466	646	1,152	1,199	1,149	675	637	473	709	1,269	1,301	1,601	1,639	1,487
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	60.23	65.05	66.05	55.41	52.33	48.75	53.69	55.31	62.84	55.76	49.8	47.07	47.11	46.52	48.81
Long-Term Debt/Equity (%)	63.55	51.6	47.19	77.92	88.6	100.62	77.84	74.26	50.87	77.53	96.64	104.45	105.61	110.14	101.44
Long-Term Debt/Capital (%)	34.9	34.04	32.06	43.8	46.98	50.15	43.77	42.62	33.72	43.67	49.15	51.09	51.36	52.41	50.36
Long-Term Debt/Total Assets (%)	38.28	33.57	31.17	43.18	46.36	49.05	41.79	41.07	31.96	43.23	48.12	49.16	49.75	51.24	49.51
Total Debt/Equity (%)	82.08	51.6	47.19	77.92	88.6	100.62	77.84	74.26	50.87	77.53	96.64	104.45	105.61	110.14	101.44
Total Debt/Capital (%)	45.08	34.04	32.06	43.8	46.98	50.15	43.77	42.62	33.72	43.67	49.15	51.09	51.36	52.41	50.36
Total Debt/Total Assets (%)	49.44	33.57	31.17	43.18	46.36	49.05	41.79	41.07	31.96	43.23	48.12	49.16	49.75	51.24	49.51
Net Debt to Equity	9.24	43.37	-10.47	-5.87	-10.23	-10.32	-6.11	-1.56	-1.66	-4.27	-2.23	-1.89	-9	-4.3	-5.43
Net Debt/Capital (%)	5.35	30.25	-7.66	-3.41	-5.73	-5.42	-3.56	-0.9	-1.11	-2.47	-1.15	-0.93	-4.58	-2.09	-2.77
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	60.23	65.05	66.05	55.41	52.33	48.75	53.69	55.31	62.84	55.76	49.8	47.07	47.11	46.52	48.81
Long-Term Debt/Equity (%)	63.55	51.6	47.19	77.92	88.6	100.62	77.84	74.26	50.87	77.53	96.64	104.45	105.61	110.14	101.44
Long-Term Debt/Capital (%)	34.9	34.04	32.06	43.8	46.98	50.15	43.77	42.62	33.72	43.67	49.15	51.09	51.36	52.41	50.36
Long-Term Debt/Total Assets (%)	38.28	33.57	31.17	43.18	46.36	49.05	41.79	41.07	31.96	43.23	48.12	49.16	49.75	51.24	49.51
Total Debt/Equity (%)	82.08	51.6	47.19	77.92	88.6	100.62	77.84	74.26	50.87	77.53	96.64	104.45	105.61	110.14	101.44
Total Debt/Capital (%)	45.08	34.04	32.06	43.8	46.98	50.15	43.77	42.62	33.72	43.67	49.15	51.09	51.36	52.41	50.36
Total Debt/Total Assets (%)	49.44	33.57	31.17	43.18	46.36	49.05	41.79	41.07	31.96	43.23	48.12	49.16	49.75	51.24	49.51
CFO/Total Liabilities	-107.66	-18.86	-65.63	-45.92	11.86	13.72	65.06	7.72	39.21	-21.06	-17.42	1.6	13.44	1.12	14.86
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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Accounts Receivable Turnover	6.94	12.14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	52.59	30.05	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,348	1,144
- Cash & Cash Equivalents	68	74	143	87	138	118	53	13	15	39	29	24	136	64	80
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	598	466	646	1,152	1,199	1,149	675	637	473	709	1,269	1,301	1,601	1,639	1,487
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,923	2,552
Total Capital	1,327	1,370	2,015	2,631	2,552	2,292	1,543	1,495	1,404	1,624	2,582	2,547	3,116	3,127	2,953
Total Debt/Capital (%)	45.08	34.04	32.06	43.8	46.98	50.15	43.77	42.62	33.72	43.67	49.15	51.09	51.36	52.41	50.36
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.56	0.58
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	50.74	102.27
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.17
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.17
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,318	1,118
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,893	2,526
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	35.54	28.97
TTM Sales	37	87	111	125	29	-44	-184	57	127	52	248	39	125	58	25
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	-518	-92	-462	-546	146	- -	- -	54	216	- -	-231	22	229	- -	228
TTM Free Cash Flow to Firm	-518	-92	-462	-546	146	- -	- -	54	216	- -	-231	22	229	- -	228

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	69.11	4.9
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,923	2,552
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.63	12.58
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	50.74	102.27
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.77	32.97
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.52	37.76
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.09	42.84
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.71	31.94
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.91	0.78
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.06	0.89
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.2	1.01
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.86	0.76
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.91	0.78
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.06	0.89
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.2	1.01
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.86	0.76
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.88	44.82
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.66	51.34
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.24	58.23
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.82	43.42
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	69.11	4.9
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	80.51	5.61
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	91.34	6.36
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	65.89	4.74
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	80.51	5.61
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	91.34	6.36
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	65.89	4.74
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	54.6	108.94
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	58.26	115.99
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	49.65	100.83
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.39	12.99
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.67	16.88
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,145	2,718
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,357	2,894
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,860	2,516

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Shares Outstanding	24	30	46	51	50	48	47	47	47	47	60	61	77	82	88
Diluted Weighted Avg Shares	23	29	39	50	54	50	47	47	47	47	54	61	72	80	86
Basic Weighted Avg Shares	21	27	37	47	51	49	47	47	47	47	54	61	72	80	86
Revenue per Share	1.72	3.3	3.02	2.65	0.57	-0.89	-3.9	1.22	2.71	1.11	4.59	0.64	1.74	0.72	0.29
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.41	2.99	2.77	2.38	0.3	-1.35	-4.18	1	2.68	0.83	4.39	0.48	1.63	0.72	0.39
Basic EPS from Cont Ops	1.41	2.99	2.77	2.38	0.3	-1.35	-4.18	1	2.68	0.83	4.39	0.48	1.63	0.72	0.39
Diluted EPS, GAAP	1.32	2.72	2.59	2.25	0.29	-1.32	-4.18	1	2.68	0.83	4.39	0.48	1.63	0.72	0.39
Diluted EPS from Cont Ops	1.32	2.72	2.59	2.25	0.29	-1.32	-4.18	1	2.68	0.83	4.39	0.48	1.63	0.72	0.39
Dividend per Share	3.59	3.46	3.14	2.8	2.25	2.04	1.33	1.17	1.11	1.13	1.48	1.9	2.5	2.2	1.72
Cash Flow per Share	-24.26	-3.45	-12.56	-11.54	2.86	3.35	10.33	1.14	4.59	-3.25	-4.27	0.37	3.17	0.24	2.65
Free Cash Flow per Basic Share	-24.26	-3.45	-12.56	-11.54	2.86	3.35	10.33	1.14	4.59	-3.25	-4.27	0.37	3.17	0.24	2.65
Cash & Equivalents per Share	2.8	2.45	3.09	1.7	2.76	2.47	1.13	0.28	0.33	0.83	0.49	0.38	1.77	0.78	0.9
Book Value per Share	30.2	29.77	29.54	28.93	27.02	23.92	18.47	18.26	19.81	19.47	21.84	20.38	19.63	18.09	16.64
Tangible Book Value per Share	30.2	29.77	29.54	28.93	27.02	23.92	18.47	18.26	19.81	19.47	21.84	20.38	19.63	18.09	16.64