Franklin Street Properties Corp. Financial Ratios — WVH

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 (%)	4.72	0.85	2.07	1.3	3.66	0.88	-1.74	1.53	0.8	4.2	11.95	0.14	-6.49	-7.7	-7.12
Return on Assets (%)	3.29	0.52	1.11	0.66	1.82	0.42	-0.78	0.67	0.35	1.79	5.87	0.08	-3.99	-4.98	-4.89
Return on Capital (%)	3.7	1.42	2.33	2.06	3.24	1.75	- -	2.64	2.33	3.97	8.47	1.67	- -	- -	- -
Return on Invested Capital (%)	1.86	2.23	2.26	2.1	2.06	1.84	- -	2.28	2.33	1.55	0.81	-0.26	- -	- -	- -
Gross Margin (%)	60.02	62.65	61.28	60.39	58.77	57.79	57.06	56.65	55.33	53.09	51.31	47.2	46.51	43.59	43.78
EBITDA Margin (%)	57.08	58.7	56.67	56.25	54.17	53.01	53.03	52.67	50.87	48.09	44.46	37.28	38.78	33.62	34.71
Operating Margin (%)	20.71	23.07	18.8	16.78	15.86	14.9	14.97	16.74	16.17	10.97	6.2	0.29	-0.68	-5.25	-7.58
Incremental Operating Margin (%)	20.88	36.9	5.57	4.79	55.52	- -	15.73	- -	- -	71.23	38.34	28.56	7.36	20.79	14.05
Pretax Margin (%)	14.22	14.41	8.32	5.47	14.54	3.52	-4.38	2.47	2.51	13.37	44.39	0.78	-32.83	-43.72	-41.78
Profit Margin (%)	31.53	4.72	9.28	5.27	14.36	3.35	-5.85	4.86	2.41	13.27	44.29	0.66	-33.02	-43.89	-41.96
Net Income to Common Margin (%)	31.53	4.72	9.28	5.27	14.36	3.35	-5.85	4.86	2.41	13.27	44.29	0.66	-33.02	-43.89	-41.96
Effective Tax Rate (%)	1.36	1.44	2.7	3.65	1.22	4.75	- -	5.42	3.99	0.76	0.69	15.72	- -	- -	- -
Dvd Payout Ratio (%)	321.21	274.65	402.38	579.11	217.46	924.81	-511.14	377.43	596.19	118.44	41.51	4,934.92	-8.59	-7.85	-9.22
Sustainable Growth Rate (%)	-10.45	-1.49	-6.26	-6.21	-4.29	-7.28	-10.63	-4.24	-3.96	-0.77	6.99	-6.82	-7.05	-8.31	-7.78

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	898	617	927	888	908	1,045	1,042	988	967	922	475	413	405	248	249
ST Debt	449	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	449	617	927	888	908	1,045	1,042	988	967	922	475	413	405	248	249
Total Debt/EBITDA	11.4	6.5	7.65	6.32	6.87	7.89	7.21	6.98	7.06	7.79	5.1	6.69	7.16	6.13	6.68
Net Debt/EBITDA	11.09	6.28	7.49	6.27	6.73	7.82	7.14	6.9	6.98	7.76	4.72	6.62	4.94	5.1	5.85
Total Debt/EBIT	31.42	16.55	23.06	21.2	23.47	28.07	25.53	21.95	22.22	34.18	39.33	-107.75	-581.48	-33.7	-30.55
Net Debt/EBIT	30.58	15.98	22.58	21.02	23	27.82	25.29	21.71	21.95	34.02	36.39	-106.58	-400.64	-28.01	-26.75
EBITDA to Interest Expense	6.22	5.9	5.75	5.12	5.19	4.99	4.46	3.69	3.72	3.28	2.88	2.71	2.32	1.53	1.5
EBITDA-CapEx/Interest Expense	1.31	-7.86	-21.52	4.44	1.32	-6.69	2.79	2.36	1.8	1.12	0.78	0.3	1.02	0.57	0.84
EBIT to Interest Expense	2.26	2.32	1.91	1.53	1.52	1.4	1.26	1.17	1.18	0.75	0.4	0.02	-0.04	-0.24	-0.33
Interest Expense	13	16	21	27	25	27	32	38	37	36	32	23	24	26	25
Common Equity/Total Assets	65.41	56.67	51.38	50.59	48.76	46.07	43.77	44.13	42.68	42.83	57.41	61.91	60.96	69.26	67.98
Long-Term Debt/Equity (%)	48.73	71.32	88.22	90.64	97.01	108.65	119.55	117.97	122.92	119.98	60.62	53.73	56.78	37.76	40.95
Long-Term Debt/Capital (%)	24.68	41.63	46.87	47.55	49.24	52.07	54.45	54.12	55.14	54.54	37.74	34.95	36.22	27.41	29.05
Long-Term Debt/Total Assets (%)	31.87	40.41	45.33	45.86	47.3	50.06	52.33	52.06	52.46	51.39	34.8	33.26	34.61	26.15	27.84
Total Debt/Equity (%)	97.46	71.32	88.22	90.64	97.01	108.65	119.55	117.97	122.92	119.98	60.62	53.73	56.78	37.76	40.95
Total Debt/Capital (%)	49.36	41.63	46.87	47.55	49.24	52.07	54.45	54.12	55.14	54.54	37.74	34.95	36.22	27.41	29.05
Total Debt/Total Assets (%)	63.75	40.41	45.33	45.86	47.3	50.06	52.33	52.06	52.46	51.39	34.8	33.26	34.61	26.15	27.84
Net Debt to Equity	94.88	68.86	86.36	89.88	95.07	107.68	118.42	116.63	121.43	119.43	56.09	53.14	39.12	31.38	35.86
Net Debt/Capital (%)	48.69	40.78	46.34	47.33	48.74	51.85	54.22	53.84	54.78	54.38	35.9	34.68	28.11	23.86	26.39
EBITDA	79	95	121	140	132	132	145	142	137	118	93	62	57	40	37
EBITDA-CapEx	17	-126	-453	122	33	-178	90	91	66	40	25	7	25	15	21
Operating Income (Loss)	29	37	40	42	39	37	41	45	44	27	13	- -	-1	-6	-8

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	0.9	0.68	0.44	0.18	0.37	0.16	0.16	0.19	0.15	0.04	0.38	0.07	3	1.21	1.06
Current Ratio	7.99	5.69	4.03	3.85	3.91	2.69	2.4	2.54	1.63	1.48	1.29	1.61	5.82	2.4	2.43
Quick Ratio	7.35	4.89	3.78	3.59	3.8	2.54	2.26	2.36	1.52	1.38	1.22	1.56	4.01	2.35	2.43
CFO/Avg Current Liab	- -	2.44	2.45	2.38	2.24	1.77	1.62	1.33	1.3	0.99	0.45	0.22	0.39	0.24	0.12
Common Equity/Total Assets	65.41	56.67	51.38	50.59	48.76	46.07	43.77	44.13	42.68	42.83	57.41	61.91	60.96	69.26	67.98
Long-Term Debt/Equity (%)	48.73	71.32	88.22	90.64	97.01	108.65	119.55	117.97	122.92	119.98	60.62	53.73	56.78	37.76	40.95
Long-Term Debt/Capital (%)	24.68	41.63	46.87	47.55	49.24	52.07	54.45	54.12	55.14	54.54	37.74	34.95	36.22	27.41	29.05
Long-Term Debt/Total Assets (%)	31.87	40.41	45.33	45.86	47.3	50.06	52.33	52.06	52.46	51.39	34.8	33.26	34.61	26.15	27.84
Total Debt/Equity (%)	97.46	71.32	88.22	90.64	97.01	108.65	119.55	117.97	122.92	119.98	60.62	53.73	56.78	37.76	40.95
Total Debt/Capital (%)	49.36	41.63	46.87	47.55	49.24	52.07	54.45	54.12	55.14	54.54	37.74	34.95	36.22	27.41	29.05
Total Debt/Total Assets (%)	63.75	40.41	45.33	45.86	47.3	50.06	52.33	52.06	52.46	51.39	34.8	33.26	34.61	26.15	27.84
CFO/Total Liabilities	12.51	10.64	9.26	10.78	10.46	8.38	8.57	7.56	7.76	6.68	6.26	3.22	3.91	3.09	1.31
CFO/CapEx	0.98	0.32	0.16	5.56	1.04	0.3	1.77	1.57	1.16	0.88	0.54	0.28	0.56	0.36	0.23
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.45	-0.81

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	- -	4.82	5.06	5.04	4.73	4.74	4.94	4.71	4.18	3.36	3.31	3.13	2.99	2.94	2.74
Days Sales Outstanding	- -	75.77	72.17	72.45	77.2	77.01	73.89	77.56	87.28	108.51	110.2	116.72	122.16	123.98	133.22
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	191	91
- Cash & Cash Equivalents	24	21	20	8	18	9	10	11	10	3	34	4	126	41	31
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	898	617	927	888	908	1,045	1,042	988	967	922	475	413	405	248	249
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	397	309
Total Capital	1,819	1,481	1,977	1,868	1,843	2,007	1,913	1,826	1,753	1,690	1,258	1,182	1,118	903	856
Total Debt/Capital (%)	49.36	41.63	46.87	47.55	49.24	52.07	54.45	54.12	55.14	54.54	37.74	34.95	36.22	27.41	29.05
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.62	0.8
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.31	2.89
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.84	8.32
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	191	91
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	397	309
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.84	2.98
TTM Sales	138	162	214	250	244	250	273	269	269	246	209	166	146	120	107
TTM EBITDA	79	95	121	140	132	132	145	142	137	118	93	62	57	40	37
TTM Operating Income	29	37	40	42	39	37	41	45	44	27	13	- -	-1	-6	-8
TTM Cash Flow to Firm	73	86	113	130	128	120	- -	116	117	104	68	34	- -	- -	- -
TTM Free Cash Flow to Firm	11	-135	-462	111	29	-190	- -	65	46	26	1	-20	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-11.75	-7.21
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	397	309
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.48	0.85
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.31	2.89
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.84	8.32
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.29	0.15
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.3	0.27
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.39	0.35
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.23	0.15
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.29	0.15
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.3	0.27
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.39	0.35
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.23	0.15
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.59	0.85
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.61	1.54
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.14	2.01
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.28	0.82
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.22	24.33
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.56	43.83
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.56	57.38
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.1	23.46
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-11.94	-12.99
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-15.82	-17.01
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-9.47	-6.95
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.33	3.57
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.86	4.04
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	2.86
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.91	10.29
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.47	11.65
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.92	8.23
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.84	0.88
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.48	2.08
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	400	383
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	463	433
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	360	306

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	83	83	100	100	100	107	107	107	107	107	104	103	103	104	104
Diluted Weighted Avg Shares	82	83	94	100	100	103	107	107	107	107	107	103	103	104	104
Basic Weighted Avg Shares	82	83	94	100	100	103	107	107	107	107	107	103	103	104	104
Revenue per Share	1.69	1.95	2.28	2.49	2.43	2.43	2.54	2.51	2.51	2.29	1.96	1.6	1.41	1.16	1.03
EBITDA per Share	0.96	1.14	1.29	1.4	1.32	1.29	1.35	1.32	1.28	1.1	0.87	0.6	0.55	0.39	0.36
Operating Income per Share	0.35	0.45	0.43	0.42	0.39	0.36	0.38	0.42	0.41	0.25	0.12	- -	-0.01	-0.06	-0.08
Basic EPS, GAAP	0.53	0.09	0.21	0.13	0.35	0.08	-0.15	0.12	0.06	0.3	0.87	0.01	-0.47	-0.51	-0.43
Basic EPS from Cont Ops	0.24	0.28	0.18	0.13	0.35	0.08	-0.15	0.12	0.06	0.3	0.87	0.01	-0.47	-0.51	-0.43
Diluted EPS, GAAP	0.53	0.09	0.21	0.13	0.35	0.08	-0.15	0.12	0.06	0.3	0.87	0.01	-0.47	-0.51	-0.43
Diluted EPS from Cont Ops	0.24	0.28	0.18	0.13	0.35	0.08	-0.15	0.12	0.06	0.3	0.87	0.01	-0.47	-0.51	-0.43
Dividend per Share	0.76	0.76	0.74	0.76	0.76	0.75	0.76	0.46	0.36	0.36	0.36	0.52	0.04	0.04	0.04
Cash Flow per Share	0.74	0.85	0.98	1.03	1.03	0.92	0.89	0.75	0.76	0.64	0.34	0.15	0.17	0.09	0.04
Free Cash Flow per Basic Share	-0.02	-1.82	-5.14	0.84	0.04	-2.1	0.39	0.27	0.1	-0.09	-0.3	-0.38	-0.13	-0.16	-0.12
Cash & Equivalents per Share	0.29	0.26	0.2	0.08	0.18	0.09	0.09	0.1	0.09	0.02	0.33	0.04	1.21	0.4	0.29
Book Value per Share	11.11	10.43	10.48	9.78	9.34	8.97	8.13	7.81	7.33	7.16	7.53	7.45	6.89	6.33	5.85
Tangible Book Value per Share	10	9.12	8.65	8.39	8.26	7.8	7.32	7.26	6.95	7.16	7.53	7.45	6.89	6.33	5.85