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	2.47	2.94	1.82	2.52	2.87	2.14	2.08	2.23	2.6	1.84	2.6	1.79	1.94	2.16	1.66

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	15,174	18,004	18,886	27,181	31,248	24,155	24,460	25,300	31,682	22,630	35,349	23,015	24,302	28,126	24,594
- 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	18,170	19,132	24,760	33,174	37,314	30,978	31,728	32,252	39,083	30,162	43,203	30,883	32,041	36,268	34,123
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	0.23	0.28
EV/Sales	20.19	19.12	16.93	19.69	20.1	15.15	14.7	14.12	16.81	13.11	18.83	11.91	11.58	12.45	11.22
EV/EBITDA	35.22	31.37	29.05	29.04	28.33	18.46	19.82	17.77	23.49	17.25	22.13	14.34	16.17	17.08	15.74
EV/EBIT	62.83	52.25	84.75	47.4	44.47	27.02	31.21	27.25	38.99	28.96	36.18	23.06	27.52	28.42	27.21
EV/Cash Flow to Firm	30.43	28.23	27.61	31.16	29.85	22.99	21.79	- -	25.68	- -	30.37	18.73	18.17	19.77	- -
EV/Free Cash Flow to Firm	- -	28.23	27.61	31.16	29.85	22.99	21.79	- -	25.68	- -	30.37	18.73	18.17	19.77	- -
Diluted Market Cap	14,473	15,427	18,573	27,014	30,698	24,178	24,455	25,260	31,441	22,777	35,340	23,024	24,237	28,166	25,076
Diluted Enterprise Value	17,469	16,555	24,447	33,007	36,765	31,001	31,723	32,212	38,842	30,310	43,194	30,892	31,976	36,308	34,605
EV per Share	68.35	59.88	68.5	89.95	97.52	80.76	82.26	83.37	99.49	77.4	110.68	79.03	80.77	91.28	87.22
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	-69.22	28.52	25.64	30.47	28.57	20.84	19.47	19.41	23.79	18.68	29.37	16.19	15.54	17.52	15.01
EV/EBIT	62.83	52.25	84.75	47.4	44.47	27.02	31.21	27.25	38.99	28.96	36.18	23.06	27.52	28.42	27.21
Enterprise Value	18,170	19,132	24,760	33,174	37,314	30,978	31,728	32,252	39,083	30,162	43,203	30,883	32,041	36,268	34,123
Low Price	49.81	53.44	50.79	51.61	67.03	57.24	58.94	54.68	63.27	45.42	56.73	58.11	53.12	57.41	57.83
EV/Sales	20.19	19.12	16.93	19.69	20.1	15.15	14.7	14.12	16.81	13.11	18.83	11.91	11.58	12.45	11.22
EV/EBITDA	35.22	31.37	29.05	29.04	28.33	18.46	19.82	17.77	23.49	17.25	22.13	14.34	16.17	17.08	15.74
Price/Earnings	32.46	36.17	52.42	39.41	41.15	23.35	27.86	25.91	39.96	27.52	35.18	20.24	26.08	26	23.72
Price/Earnings Average	32.23	38.11	55.7	33.51	38.08	24.89	28.47	25.03	38.7	29.56	29.89	25.89	25.88	24.66	24.81
Price/Earnings High	36.3	41.94	60.76	39.41	41.58	29.89	30.85	28.57	43.66	40.88	35.18	31.89	28.9	28.42	28.47
Price/Earnings Low	28.32	34.3	50.96	27.6	33.78	21.23	25.89	21.67	31.34	21.52	22.04	19.97	22.61	21.08	21.82
Price/Book Value	3.45	2.63	2.2	3	3.18	2.37	2.35	2.38	2.88	2.1	3.23	2.05	2.06	2.36	2.12
Price/Book Value Average	3.43	2.77	2.33	2.55	2.94	2.53	2.41	2.3	2.79	2.26	2.75	2.62	2.05	2.23	2.22
Price/Book Value High	3.86	3.05	2.55	3	3.21	3.04	2.61	2.62	3.15	3.13	3.23	3.22	2.29	2.57	2.54
Price/Book Value Low	3.01	2.5	2.14	2.1	2.61	2.16	2.19	1.99	2.26	1.65	2.03	2.02	1.79	1.91	1.95
Price/Tangible Book Value	3.45	2.63	2.2	3	3.18	2.37	2.35	2.38	2.88	2.1	3.23	2.05	2.06	2.36	2.12
Price/Tangible Book Value Average	3.43	2.77	2.33	2.55	2.94	2.53	2.41	2.3	2.79	2.26	2.75	2.62	2.05	2.23	2.22
Price/Tangible Book Value High	3.86	3.05	2.55	3	3.21	3.04	2.61	2.62	3.15	3.13	3.23	3.22	2.29	2.57	2.54
Price/Tangible Book Value Low	3.01	2.5	2.14	2.1	2.61	2.16	2.19	1.99	2.26	1.65	2.03	2.02	1.79	1.91	1.95
Price/Sales	15.93	15.32	12.65	15.99	16.45	11.81	11.32	11.05	13.51	9.9	15.4	8.87	8.75	9.65	8.2
Price/Sales Average	15.81	16.14	13.45	13.59	15.23	12.58	11.57	10.68	13.08	10.63	13.08	11.35	8.69	9.16	8.58
Price/Sales High	17.81	17.76	14.67	15.99	16.62	15.11	12.53	12.19	14.76	14.7	15.4	13.98	9.7	10.55	9.84
Price/Sales Low	13.9	14.53	12.3	11.2	13.5	10.73	10.52	9.24	10.6	7.74	9.64	8.76	7.59	7.83	7.54
Price/Cash Flow	33.39	28.35	25.56	30.38	28.42	20.81	19.44	19.41	23.76	18.67	29.37	16.18	15.53	17.49	14.92
Price/Cash Flow Average	33.15	29.87	27.16	25.83	26.3	22.18	19.87	18.75	23.01	20.06	24.95	20.7	15.41	16.6	15.61
Price/Cash Flow High	37.34	32.87	29.62	30.38	28.71	26.64	21.54	21.4	25.96	27.74	29.37	25.5	17.2	19.12	17.91
Price/Cash Flow Low	29.13	26.88	24.85	21.28	23.32	18.92	18.07	16.23	18.64	14.61	18.39	15.97	13.46	14.19	13.73
Price/Free Cash Flow Average	-68.73	30.06	27.25	25.9	26.44	22.21	19.9	18.75	23.03	20.06	24.96	20.71	15.42	16.62	15.7
Price/Free Cash Flow High	-77.4	33.07	29.72	30.47	28.86	26.67	21.56	21.41	25.99	27.74	29.37	25.51	17.21	19.15	18.02
Price/Free Cash Flow Low	-60.4	27.05	24.93	21.34	23.45	18.94	18.09	16.23	18.66	14.61	18.4	15.98	13.47	14.21	13.8
EV/Sales Average	20.07	20.09	17.73	17.27	18.85	15.92	14.95	13.74	16.38	13.84	16.51	14.39	11.51	11.95	11.6
EV/Sales High	22.18	21.99	18.98	19.69	20.28	18.45	15.92	15.25	18.07	17.88	18.83	17.02	12.52	13.35	12.84
EV/Sales Low	18.04	18.19	16.57	14.85	17.09	14.07	13.9	12.3	13.87	10.96	13.07	11.79	10.41	10.62	10.57
EV/EBITDA Average	35.01	32.96	30.44	25.47	26.56	19.41	20.16	17.3	22.89	18.21	19.4	17.32	16.08	16.4	16.27
EV/EBITDA High	38.7	36.08	32.57	29.04	28.58	22.49	21.46	19.2	25.25	23.53	22.13	20.49	17.5	18.32	18.02
EV/EBITDA Low	31.47	29.85	28.43	21.91	24.08	17.15	18.74	15.49	19.38	14.43	15.36	14.2	14.54	14.58	14.83
EV/EBIT Average	62.46	54.89	88.8	41.58	41.69	28.41	31.74	26.52	37.99	30.57	31.73	27.86	27.36	27.29	28.12
EV/EBIT High	69.03	60.09	95.04	47.4	44.86	32.92	33.8	29.44	41.92	39.51	36.18	32.95	29.77	30.47	31.14
EV/EBIT Low	56.14	49.71	82.95	35.76	37.79	25.11	29.51	23.74	32.18	24.22	25.12	22.83	24.74	24.25	25.64
Last Price	57.08	56.35	52.25	73.7	81.66	62.97	63.42	65.4	80.65	58.07	90.56	58.89	61.27	70.79	62.86
High Price	63.83	65.33	60.56	73.7	82.52	80.6	70.24	72.11	88.12	86.26	90.56	92.79	67.88	77.39	75.47
Enterprise Value Average	18,062	20,100	25,942	29,102	34,984	32,567	32,269	31,391	38,083	31,843	37,888	37,310	31,857	34,824	35,262
Enterprise Value High	19,964	22,003	27,764	33,174	37,641	37,740	34,359	34,849	42,016	41,149	43,203	44,130	34,666	38,888	39,056
Enterprise Value Low	16,236	18,203	24,234	25,028	31,713	28,779	30,002	28,106	32,253	25,231	29,996	30,579	28,809	30,952	32,155

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