Marquette National Corporation Financial Ratios — MNAT 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 (%)	- -	2.13	6.75	6.16	5.23	6.02	7.45	9.69	13.15	17.71	9.63	-2.01	10.86	10.72	7.78
Return on Assets (%)	- -	0.26	0.52	0.49	0.35	0.39	0.47	0.66	0.97	1.32	0.71	-0.14	0.76	0.79	0.59
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	3.77	3.91	2.86	3.21	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	4.78	4.47	22.91	21.7	16.97	16.93	4.8	4.84	4.11	3.4	3.95	5.69	3.54	3.24	3.6
Operating Margin (%)	- -	- -	16.99	16.56	12.02	12.03	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	-421.64	22.23	1,251.08	12.18	634.29	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-4.72	6.68	16.99	16.56	12.02	12.03	15.95	21.75	28.49	35.29	24.38	-11.05	27.23	27.51	22.98
Profit Margin (%)	0.62	5.94	11.76	11.78	8.54	9.19	11.44	16.04	20.97	26.1	18.75	-5.74	20.39	20.51	17.13
Net Income to Common Margin (%)	-2.63	2.81	9.68	9.87	8.54	9.19	11.44	16.04	20.97	26.1	18.75	-5.74	20.39	20.51	17.13
Effective Tax Rate (%)	- -	11.15	30.77	28.83	28.97	23.6	28.28	26.26	26.4	26.03	23.12	- -	25.13	25.45	25.48
Dvd Payout Ratio (%)	19.16	-21.54	-2.98	13.92	26.2	27.1	24.73	20.09	28.12	19.05	33.11	-163.53	30.36	28.63	40.14
Sustainable Growth Rate (%)	- -	2.59	6.96	5.3	3.86	4.39	5.6	7.75	9.45	14.34	6.44	-5.31	7.56	7.65	4.66

Credit (USD)

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	100	100	60	60	57	57	57	57	57	57	57	143	149	142	92
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	35	- -	- -	- -
LT Debt	100	100	60	60	57	57	57	57	57	57	57	108	149	142	92
Total Debt/EBITDA	29.64	31.41	3.82	4.37	5.31	5.08	18.24	17.98	18.42	18.32	18.94	48.55	53.18	52.39	33.01
Net Debt/EBITDA	-2.23	20.91	-6.55	-2.16	-2.4	1.11	-12.56	6.75	0.88	-0.34	-19.6	30.23	-4.24	-6.38	-13.77
Total Debt/EBIT	- -	- -	5.16	5.73	7.5	7.15	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	-8.83	-2.83	-3.38	1.56	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	5.4	6.03	6.59	6.61	6.72	6.13	6.43	7.26	7.49	7.46	7.24	6.86	7.19	7.5	7.79
Long-Term Debt/Equity (%)	72.72	74.32	45.41	46.48	43.47	42.21	39.35	37.99	34.69	30.81	30.58	77.46	93.49	81.73	47.03
Long-Term Debt/Capital (%)	43.61	45.3	34.17	37.22	35.23	36.85	35.81	33.23	31.19	28.34	27.23	37.71	49.12	46.14	34.55
Long-Term Debt/Total Assets (%)	5.82	6.37	3.9	3.92	3.66	3.58	3.59	3.61	3.4	2.95	2.71	5.17	6.94	6.43	4.11
Total Debt/Equity (%)	72.72	74.32	45.41	46.48	43.47	42.21	39.35	37.99	34.69	30.81	30.58	102.63	93.49	81.73	47.03
Total Debt/Capital (%)	43.61	45.3	34.17	37.22	35.23	36.85	35.81	33.23	31.19	28.34	27.23	49.96	49.12	46.14	34.55
Total Debt/Total Assets (%)	5.82	6.37	3.9	3.92	3.66	3.58	3.59	3.61	3.4	2.95	2.71	6.85	6.94	6.43	4.11
Net Debt to Equity	-5.48	49.48	-77.74	-22.94	-19.61	9.2	-27.08	14.26	1.65	-0.58	-31.65	63.9	-7.46	-9.95	-19.61
Net Debt/Capital (%)	-6.18	35.54	-795.35	-41.37	-32.5	11.28	-62.32	15.73	2.11	-0.75	-63.19	38.34	-8.35	-11.64	-28.23
EBITDA	3	3	16	14	11	11	3	3	3	3	3	3	3	3	3
EBITDA-CapEx	- -	-1	6	10	9	8	1	1	- -	- -	-1	1	2	1	1
Operating Income (Loss)	- -	- -	12	10	8	8	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	5.4	6.03	6.59	6.61	6.72	6.13	6.43	7.26	7.49	7.46	7.24	6.86	7.19	7.5	7.79
Long-Term Debt/Equity (%)	72.72	74.32	45.41	46.48	43.47	42.21	39.35	37.99	34.69	30.81	30.58	77.46	93.49	81.73	47.03
Long-Term Debt/Capital (%)	43.61	45.3	34.17	37.22	35.23	36.85	35.81	33.23	31.19	28.34	27.23	37.71	49.12	46.14	34.55
Long-Term Debt/Total Assets (%)	5.82	6.37	3.9	3.92	3.66	3.58	3.59	3.61	3.4	2.95	2.71	5.17	6.94	6.43	4.11
Total Debt/Equity (%)	72.72	74.32	45.41	46.48	43.47	42.21	39.35	37.99	34.69	30.81	30.58	102.63	93.49	81.73	47.03
Total Debt/Capital (%)	43.61	45.3	34.17	37.22	35.23	36.85	35.81	33.23	31.19	28.34	27.23	49.96	49.12	46.14	34.55
Total Debt/Total Assets (%)	5.82	6.37	3.9	3.92	3.66	3.58	3.59	3.61	3.4	2.95	2.71	6.85	6.94	6.43	4.11
CFO/Total Liabilities	1.73	2.46	2.22	1	0.96	1.2	1.22	1.34	1.04	0.52	1.25	1.14	0.59	0.37	0.15
CFO/CapEx	9	8.19	3.19	3.9	6.67	5.08	9.21	9.09	4.7	3.02	6.45	9.75	9.78	5.33	1.54
Altman's Z-Score	0.13	0.14	0.26	0.35	0.35	0.19	0.19	0.21	0.21	0.2	0.19	0.16	0.18	0.18	0.19

Working Capital (USD)

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	- -	2.12	2.2	2.49	2.95	3.17	3.55	3.9	5.7	9.33	7.15	2.99	3.97	10.53	- -
Days Sales Outstanding	- -	172.21	165.54	146.57	123.53	115.14	102.75	93.66	64.03	39.13	51.01	122.25	92	34.68	- -
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)

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	30	34	243	438	459	108	132	147	143	119	162	121	119	124	142
- Cash & Cash Equivalents	107	33	162	89	82	44	96	35	54	58	115	54	161	159	130
+ Preferred Equity and Hybrid Capital	37	26	14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	100	100	60	60	57	57	57	57	57	57	57	143	149	142	92
Enterprise Value	-420	-281	-108	72	171	-115	-77	-19	-85	-308	-387	-207	-252	-325	-278
Total Capital	229	221	175	161	161	154	158	171	182	200	208	286	303	307	265
Total Debt/Capital (%)	43.61	45.3	34.17	37.22	35.23	36.85	35.81	33.23	31.19	28.34	27.23	49.96	49.12	46.14	34.55
Total Debt / EV	-0.24	-0.36	-0.55	0.84	0.33	-0.49	-0.73	-3.02	-0.67	-0.18	-0.15	-0.69	-0.59	-0.44	-0.33
EV/Sales	- -	- -	- -	1.13	2.72	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	5.22	16.03	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	6.84	22.62	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	5.11	12.6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	4.07	10.96	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	30	34	243	438	459	108	132	147	143	119	162	121	119	124	142
Diluted Enterprise Value	59	126	154	408	433	120	93	169	145	118	103	210	107	106	104
EV per Share	- -	- -	- -	3.96	9.5	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	71	71	68	63	63	66	65	65	75	91	76	52	79	84	77
TTM EBITDA	3	3	16	14	11	11	3	3	3	3	3	3	3	3	3
TTM Operating Income	- -	- -	12	10	8	8	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	27	35	31	14	14	17	18	19	16	9	24	22	12	8	3
TTM Free Cash Flow to Firm	30	40	41	18	16	21	19	21	19	12	28	24	13	9	5

Multiples (USD)

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	1	0.85	5.92	24.89	29.4	5.17	6.81	6.98	7.53	9.92	5.89	4.98	9.2	13.72	27.36
EV/EBIT	- -	- -	- -	6.84	22.62	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-420	-281	-108	72	171	-115	-77	-19	-85	-308	-387	-207	-252	-325	-278
Low Price	5	6.25	7.31	13.38	23.56	22.27	24	29.25	30.37	21.07	27	26.52	24.1	24.5	26
EV/Sales	- -	- -	- -	1.13	2.72	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	5.22	16.03	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	16.84	36.7	70.23	85.46	17.75	17.85	14.1	9.07	5	11.42	- -	7.35	7.21	10.76
Price/Earnings Average	-21.28	16.78	32.21	58.26	86.06	17.21	16.34	13.77	9	4.73	10.92	-45.81	7.5	6.93	10
Price/Earnings High	-33.63	20.89	43.34	72.41	93	20.34	18.46	14.97	10.05	6.11	13.36	-54.85	9.09	7.51	10.95
Price/Earnings Low	-11.9	13.92	19.87	38.75	78.96	16.47	14.52	12.51	8.54	3.9	8.35	-39.05	6.54	6.26	8.63
Price/Book Value	0.33	0.36	2.4	4.33	4.4	1.11	1.3	1.29	1.14	0.83	1.07	0.85	0.77	0.75	0.82
Price/Book Value Average	0.43	0.35	2.1	3.59	4.43	1.07	1.19	1.26	1.13	0.78	1.02	0.95	0.78	0.72	0.76
Price/Book Value High	0.67	0.44	2.83	4.46	4.79	1.27	1.34	1.37	1.26	1.01	1.25	1.14	0.95	0.78	0.83
Price/Book Value Low	0.24	0.29	1.3	2.39	4.07	1.03	1.06	1.15	1.07	0.65	0.78	0.81	0.68	0.65	0.66
Price/Tangible Book Value	0.47	0.46	2.96	4.68	4.83	1.09	1.21	1.29	1.11	0.8	1.08	1.17	0.96	0.89	0.89
Price/Tangible Book Value Average	0.61	0.46	2.59	3.88	4.86	1.05	1.11	1.26	1.1	0.76	1.03	1.31	0.98	0.86	0.83
Price/Tangible Book Value High	0.96	0.57	3.49	4.83	5.25	1.25	1.26	1.37	1.23	0.98	1.26	1.57	1.18	0.93	0.91
Price/Tangible Book Value Low	0.34	0.38	1.6	2.58	4.46	1.01	0.99	1.15	1.05	0.62	0.79	1.12	0.85	0.78	0.71
Price/Sales	0.43	0.47	3.55	6.93	7.3	1.63	2.04	2.26	1.9	1.3	2.14	2.35	1.5	1.48	1.84
Price/Sales Average	0.56	0.47	3.12	5.75	7.35	1.58	1.87	2.21	1.89	1.23	2.05	2.63	1.53	1.42	1.71
Price/Sales High	0.88	0.59	4.19	7.15	7.94	1.87	2.11	2.4	2.11	1.59	2.5	3.15	1.85	1.54	1.88
Price/Sales Low	0.31	0.39	1.92	3.82	6.74	1.51	1.66	2.01	1.79	1.02	1.56	2.24	1.33	1.28	1.48
Price/Cash Flow	1.11	0.95	7.78	31.28	33.81	6.18	7.55	7.75	9.14	13.2	6.81	5.49	10.14	16.29	45.14
Price/Cash Flow Average	1.45	0.95	6.83	25.95	34.05	6	6.91	7.57	9.07	12.49	6.51	6.15	10.33	15.64	41.98
Price/Cash Flow High	2.29	1.18	9.18	32.24	36.79	7.08	7.8	8.22	10.13	16.13	7.96	7.37	12.53	16.97	45.98
Price/Cash Flow Low	0.81	0.79	4.21	17.26	31.24	5.74	6.14	6.87	8.6	10.3	4.98	5.24	9.01	14.14	36.22
Price/Free Cash Flow Average	1.3	0.85	5.19	20.65	29.61	5.01	6.23	6.82	7.48	9.38	5.63	5.58	9.38	13.17	25.44
Price/Free Cash Flow High	2.06	1.05	6.99	25.66	32	5.92	7.04	7.41	8.35	12.12	6.89	6.68	11.36	14.29	27.86
Price/Free Cash Flow Low	0.73	0.7	3.21	13.73	27.16	4.79	5.54	6.19	7.1	7.74	4.31	4.76	8.17	11.91	21.95
EV/Sales Average	0.97	1.77	1.82	5.28	6.94	1.77	1.27	2.54	1.92	1.22	1.27	4.35	1.38	1.21	1.22
EV/Sales High	1.29	1.89	2.9	6.68	7.53	2.06	1.51	2.73	2.14	1.58	1.73	4.87	1.7	1.33	1.38
EV/Sales Low	0.72	1.69	0.63	3.36	6.34	1.7	1.06	2.33	1.83	1.01	0.79	3.96	1.18	1.08	0.98
EV/EBITDA Average	20.3	39.6	7.96	24.33	40.92	10.45	26.35	52.39	46.82	35.97	32.16	76.43	38.99	37.43	33.8
EV/EBITDA High	27.09	42.18	12.67	30.77	44.41	12.15	31.39	56.35	52.2	46.56	43.73	85.55	48.15	41.14	38.33
EV/EBITDA Low	15.14	37.81	2.75	15.46	37.35	10.05	22.03	48.2	44.48	29.6	19.98	69.62	33.45	33.22	27.28
EV/EBIT Average	- -	- -	10.74	31.9	57.75	14.71	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	17.08	40.33	62.67	17.09	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	3.72	20.27	52.7	14.14	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	6.88	7.56	13.5	24.25	25.5	24	29.5	32.98	32.25	27	36.93	27.75	27.11	28.23	32.4
High Price	14.13	9.38	15.94	25	27.75	27.5	30.5	35	35.75	33	43.2	37.25	33.5	29.4	33
Enterprise Value Average	68	126	125	333	437	117	82	165	144	111	96	225	109	101	94
Enterprise Value High	91	134	198	422	474	136	98	178	161	144	131	251	135	111	106
Enterprise Value Low	51	120	43	212	399	112	68	152	137	92	60	205	94	90	76

Shares Outstanding	4	4	4	4	4	4	4	4	4	4	4	4	4	4	4
Diluted Weighted Avg Shares	4	4	18	18	18	4	4	4	4	4	4	4	4	4	4
Basic Weighted Avg Shares	4	4	18	18	18	4	4	4	4	4	4	4	4	4	4
Revenue per Share	16	15.99	3.8	3.5	3.49	14.71	14.45	14.58	16.96	20.71	17.25	11.83	18.08	19.08	17.59
EBITDA per Share	0.76	0.72	0.87	0.76	0.59	2.49	0.69	0.71	0.7	0.7	0.68	0.67	0.64	0.62	0.63
Operating Income per Share	- -	- -	0.65	0.58	0.42	1.77	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-0.42	0.45	0.37	0.35	0.3	1.35	1.65	2.34	3.56	5.41	3.23	-0.68	3.69	3.91	3.01
Basic EPS from Cont Ops	0.1	0.95	0.45	0.41	0.3	1.35	1.65	2.34	3.56	5.41	3.23	-0.68	3.69	3.91	3.01
Diluted EPS, GAAP	-0.42	0.45	0.37	0.35	0.3	1.35	1.65	2.34	3.56	5.41	3.23	-0.68	3.69	3.91	3.01
Diluted EPS from Cont Ops	0.1	0.95	0.45	0.41	0.3	1.35	1.65	2.34	3.56	5.41	3.23	-0.68	3.69	3.91	3.01
Dividend per Share	0.44	0.4	0.07	0.12	0.08	0.37	0.41	0.47	1	1.03	1.07	1.11	1.12	1.12	1.21
Cash Flow per Share	6.18	7.94	1.74	0.78	0.75	3.88	3.91	4.26	3.53	2.05	5.43	5.06	2.67	1.73	0.72
Free Cash Flow per Basic Share	5.49	6.97	1.19	0.58	0.64	3.12	3.48	3.79	2.78	1.37	4.58	4.54	2.4	1.41	0.25
Cash & Equivalents per Share	132.97	98.96	23.64	23.61	19.15	62.31	59.41	49.87	64.32	109.93	137.98	107.97	118.72	135.01	116.77
Book Value per Share	21.01	21.29	5.63	5.6	5.79	21.67	22.7	25.5	28.3	32.6	34.53	32.74	35.22	37.84	39.61
Tangible Book Value per Share	14.67	16.33	4.57	5.18	5.28	22.08	24.28	25.49	28.99	33.8	34.19	23.76	28.29	31.58	36.39

Marquette National Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)