Republic Bancorp, Inc. Financial Ratios — RBCAA 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 (%)	34.07	33.37	6.32	6.97	8.21	10.17	9.53	14.94	15.69	12.9	12.84	12.65	11.75	12.29	14.52
Return on Assets (%)	2.67	3.5	0.75	0.81	0.88	1.01	0.92	1.51	1.69	1.41	1.43	1.53	1.45	1.51	1.89
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	1.58	3.32	5.16	5.07	4.77	4.33	3.94	3.78	3.7	4.28	6.02	5.85	4.24	3.86	3.57
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	51.61	69.15	26.12	29.18	31.68	32.93	30.99	33.07	37.93	32.58	36.62	37.85	31.96	33.7	40.31
Profit Margin (%)	33.7	44.86	16.4	18.96	20.92	21.92	18.04	27.32	30.73	26.42	28.79	29.51	25.51	26.75	31.94
Net Income to Common Margin (%)	33.7	44.86	16.4	18.96	20.92	21.92	18.04	27.32	30.73	26.42	28.79	29.51	25.51	26.75	31.94
Effective Tax Rate (%)	34.71	35.12	37.22	35.04	33.95	33.44	41.79	17.41	18.99	18.89	21.38	22.03	20.17	20.62	20.75
Dvd Payout Ratio (%)	13.08	30.26	55.1	51.86	45.04	36.53	38.69	25.04	23.31	27.87	28.19	28.7	31.37	30.09	25.78
Sustainable Growth Rate (%)	29.61	23.27	2.84	3.35	4.51	6.45	5.84	11.2	12.03	9.31	9.22	9.02	8.07	8.59	10.78

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	976	584	646	749	741	844	779	851	828	321	65	133	416	432	538
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	976	584	646	749	741	844	779	851	828	321	65	133	416	432	538
Total Debt/EBITDA	221.49	66.1	80.84	97.33	92.48	93.12	78.06	78.97	74.89	23.78	3.53	7.36	27.69	29.54	36.67
Net Debt/EBITDA	139.11	50.51	59.47	87.85	66.25	61.19	48.05	46.36	36.73	-15.53	-39.97	-12.11	4.23	-2.54	19.48
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.26	11.74	12.06	11.2	10.34	9.67	9.69	10.49	11.01	10.88	11.38	12.8	11.99	12.53	13.49
Long-Term Debt/Equity (%)	215.73	108.78	119.06	134.01	128.48	139.6	123.14	123.38	108.31	38.94	7.74	15.5	45.53	43.56	48.84
Long-Term Debt/Capital (%)	75.5	59.44	61.38	64.09	62.86	64.44	61.25	60.75	57.21	32.32	8.53	15.1	34.44	33.49	36.17
Long-Term Debt/Total Assets (%)	28.53	17.2	19.17	19.98	17.51	17.52	15.31	16.24	14.73	5.2	1.06	2.28	6.3	6.31	7.65
Total Debt/Equity (%)	215.73	108.78	119.06	134.01	128.48	139.6	123.14	123.38	108.31	38.94	7.74	15.5	45.53	43.56	48.84
Total Debt/Capital (%)	75.5	59.44	61.38	64.09	62.86	64.44	61.25	60.75	57.21	32.32	8.53	15.1	34.44	33.49	36.17
Total Debt/Total Assets (%)	28.53	17.2	19.17	19.98	17.51	17.52	15.31	16.24	14.73	5.2	1.06	2.28	6.3	6.31	7.65
Net Debt to Equity	135.49	83.13	87.58	120.96	92.04	91.73	75.8	72.44	53.12	-25.43	-87.66	-25.53	6.95	-3.74	25.95
Net Debt/Capital (%)	65.93	52.83	53.9	61.7	54.81	54.36	49.32	47.61	38.24	-41.36	-79,132	-38.64	7.13	-4.33	22.55
EBITDA	4	9	8	8	8	9	10	11	11	13	18	18	15	15	15
EBITDA-CapEx	1	5	3	- -	3	2	-2	1	-2	10	13	15	8	9	8
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	9.26	11.74	12.06	11.2	10.34	9.67	9.69	10.49	11.01	10.88	11.38	12.8	11.99	12.53	13.49
Long-Term Debt/Equity (%)	215.73	108.78	119.06	134.01	128.48	139.6	123.14	123.38	108.31	38.94	7.74	15.5	45.53	43.56	48.84
Long-Term Debt/Capital (%)	75.5	59.44	61.38	64.09	62.86	64.44	61.25	60.75	57.21	32.32	8.53	15.1	34.44	33.49	36.17
Long-Term Debt/Total Assets (%)	28.53	17.2	19.17	19.98	17.51	17.52	15.31	16.24	14.73	5.2	1.06	2.28	6.3	6.31	7.65
Total Debt/Equity (%)	215.73	108.78	119.06	134.01	128.48	139.6	123.14	123.38	108.31	38.94	7.74	15.5	45.53	43.56	48.84
Total Debt/Capital (%)	75.5	59.44	61.38	64.09	62.86	64.44	61.25	60.75	57.21	32.32	8.53	15.1	34.44	33.49	36.17
Total Debt/Total Assets (%)	28.53	17.2	19.17	19.98	17.51	17.52	15.31	16.24	14.73	5.2	1.06	2.28	6.3	6.31	7.65
CFO/Total Liabilities	4.17	3.02	0.79	0.84	1.37	1.13	1.75	2.62	2.17	1.41	1.91	3.11	1.91	2.54	2.83
CFO/CapEx	33.16	22.19	4.43	3.44	9.41	6.78	6.28	12.14	8.16	21.06	17.33	44.19	15.74	25.65	23.68
Altman's Z-Score	0.31	0.33	0.32	0.29	0.27	0.3	0.29	0.31	0.33	0.29	0.33	0.33	0.34	0.37	0.39

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	5.66	11.43	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	64.44	31.93	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	480	443	511	514	551	828	795	812	984	759	1,051	820	1,092	1,373	1,362
- Cash & Cash Equivalents	363	138	171	73	210	289	299	351	385	486	757	314	317	432	220
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	976	584	646	749	741	844	779	851	828	321	65	133	416	432	538
Enterprise Value	447	451	553	754	565	901	751	836	955	70	-136	19	599	789	1,009
Total Capital	1,293	982	1,053	1,168	1,178	1,309	1,271	1,401	1,447	992	758	880	1,207	1,290	1,488
Total Debt/Capital (%)	75.5	59.44	61.38	64.09	62.86	64.44	61.25	60.75	57.21	32.32	8.53	15.1	34.44	33.49	36.17
Total Debt / EV	2.19	1.3	1.17	0.99	1.31	0.94	1.04	1.02	0.87	4.58	-0.47	7.11	0.69	0.55	0.53
EV/Sales	1.6	1.69	3.57	4.97	3.36	4.3	2.97	2.93	3.2	0.22	- -	0.06	1.69	2.08	2.46
EV/EBITDA	101.36	51.03	69.19	98.04	70.48	99.46	75.23	77.52	86.4	5.19	- -	1.03	39.94	53.92	68.76
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	3.61	5.22	24.85	28.24	11.28	18.9	9.65	7.01	9.08	0.93	- -	0.12	5.52	5.29	6
EV/Free Cash Flow to Firm	3.51	5	20.28	21.88	10.2	16.47	8.32	6.48	8.09	0.89	- -	0.12	5.19	5.1	5.76
Diluted Market Cap	481	444	513	517	553	829	799	816	989	760	1,055	823	1,095	1,379	1,367
Diluted Enterprise Value	1,094	890	988	1,192	1,084	1,383	1,278	1,315	1,432	595	363	642	1,194	1,379	1,685
EV per Share	21.32	21.51	26.58	36.25	27.06	43.03	35.87	39.87	45.43	3.33	- -	0.93	30.28	40.14	51.12
TTM Sales	279	266	155	152	168	209	253	285	298	315	304	309	354	379	411
TTM EBITDA	4	9	8	8	8	9	10	11	11	13	18	18	15	15	15
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	124	86	22	27	50	48	78	119	105	75	100	155	109	149	168
TTM Free Cash Flow to Firm	127	90	27	34	55	55	90	129	118	79	106	158	115	155	175

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	3.78	4.93	18.81	14.99	9.99	15.15	8.86	6.32	8.38	9.62	9.95	5.2	9.49	8.91	7.8
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	447	451	553	754	565	901	751	836	955	70	-136	19	599	789	1,009
Low Price	15.73	19.56	20.4	18.74	22.43	23	31.97	34.24	37.78	27.05	35.48	38.17	37.23	46.55	56.79
EV/Sales	1.6	1.69	3.57	4.97	3.36	4.3	2.97	2.93	3.2	0.22	- -	0.06	1.69	2.08	2.46
EV/EBITDA	101.36	51.03	69.19	98.04	70.48	99.46	75.23	77.52	86.4	5.19	- -	1.03	39.94	53.92	68.76
Price/Earnings	5.09	3.71	20.08	17.86	15.67	18.04	17.43	10.42	10.73	9.12	12	9	12.08	13.54	10.37
Price/Earnings Average	4.36	4.02	19.6	17.03	14.76	13.4	16.81	11.67	10.34	8.64	11.19	9.87	9.69	11.36	10.45
Price/Earnings High	5.41	4.9	23.1	19.51	16.35	18.59	20.19	13.65	12.08	11.92	13.6	11.57	12.6	15.64	11.77
Price/Earnings Low	3.5	3.44	16.7	13.54	13.31	10.49	14.66	9.22	8.66	6.84	8.37	8.39	8.15	9.02	8.54
Price/Book Value	1.51	1.11	1.26	1.23	1.26	1.78	1.61	1.48	1.59	1.13	1.52	1.1	1.38	1.6	1.43
Price/Book Value Average	1.3	1.2	1.23	1.17	1.19	1.32	1.56	1.65	1.53	1.07	1.41	1.2	1.11	1.34	1.44
Price/Book Value High	1.61	1.47	1.44	1.34	1.31	1.83	1.87	1.93	1.79	1.48	1.72	1.41	1.44	1.85	1.63
Price/Book Value Low	1.04	1.03	1.04	0.93	1.07	1.03	1.36	1.31	1.28	0.85	1.06	1.02	0.93	1.07	1.18
Price/Tangible Book Value	1.08	0.84	0.96	0.94	0.97	1.41	1.29	1.2	1.32	0.94	1.28	0.98	1.25	1.44	1.28
Price/Tangible Book Value Average	0.93	0.91	0.94	0.89	0.92	1.05	1.24	1.35	1.27	0.89	1.2	1.07	1	1.21	1.29
Price/Tangible Book Value High	1.15	1.11	1.1	1.02	1.02	1.45	1.5	1.58	1.48	1.23	1.46	1.25	1.31	1.67	1.46
Price/Tangible Book Value Low	0.75	0.78	0.8	0.71	0.83	0.82	1.09	1.07	1.06	0.71	0.9	0.91	0.84	0.96	1.06
Price/Sales	1.72	1.66	3.29	3.39	3.28	3.95	3.14	2.85	3.3	2.41	3.45	2.66	3.08	3.62	3.31
Price/Sales Average	1.47	1.8	3.21	3.23	3.09	2.94	3.03	3.19	3.18	2.28	3.22	2.91	2.47	3.04	3.34
Price/Sales High	1.82	2.2	3.79	3.7	3.42	4.07	3.64	3.73	3.71	3.15	3.91	3.42	3.21	4.18	3.76
Price/Sales Low	1.18	1.54	2.74	2.57	2.78	2.3	2.64	2.52	2.66	1.81	2.41	2.48	2.08	2.41	2.73
Price/Cash Flow	3.88	5.13	22.94	19.26	11.01	17.37	10.23	6.81	9.35	10.06	10.48	5.3	10.06	9.21	8.1
Price/Cash Flow Average	3.32	5.56	22.38	18.35	10.37	12.9	9.86	7.62	9.01	9.53	9.78	5.81	8.07	7.73	8.16
Price/Cash Flow High	4.12	6.78	26.39	21.03	11.49	17.9	11.85	8.91	10.53	13.16	11.88	6.81	10.49	10.64	9.18
Price/Cash Flow Low	2.67	4.75	19.07	14.6	9.35	10.1	8.6	6.02	7.55	7.54	7.32	4.94	6.79	6.14	6.67
Price/Free Cash Flow Average	3.23	5.34	18.35	14.29	9.41	11.25	8.54	7.08	8.07	9.12	9.28	5.7	7.61	7.47	7.85
Price/Free Cash Flow High	4.01	6.51	21.63	16.37	10.42	15.61	10.26	8.28	9.43	12.58	11.28	6.68	9.9	10.29	8.84
Price/Free Cash Flow Low	2.59	4.56	15.63	11.36	8.48	8.81	7.45	5.59	6.76	7.21	6.95	4.85	6.4	5.93	6.42
EV/Sales Average	3.66	3.48	6.28	7.68	6.25	5.58	4.93	4.94	4.66	1.76	0.95	2.33	2.75	3.04	4.11
EV/Sales High	4.02	3.88	6.86	8.15	6.58	6.72	5.54	5.48	5.19	2.63	1.64	2.83	3.49	4.18	4.53
EV/Sales Low	3.37	3.22	5.8	7.02	5.94	4.95	4.54	4.27	4.14	1.28	0.14	1.89	2.36	2.41	3.5
EV/EBITDA Average	232.27	104.85	121.79	151.57	131.06	129.06	124.93	130.65	125.8	41.11	15.74	39.81	64.98	78.71	115.16
EV/EBITDA High	254.72	116.71	132.94	160.87	138.03	155.35	140.41	144.95	140.23	61.38	27.25	48.4	82.49	108.38	126.93
EV/EBITDA Low	213.88	96.92	112.56	138.53	124.67	114.35	115.1	112.95	111.89	29.98	2.25	32.35	55.7	62.53	98.07
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	22.9	21.13	24.54	24.72	26.41	39.54	38.02	38.72	46.8	36.07	50.84	40.92	55.16	69.87	68.99
High Price	24.32	27.9	28.23	27	27.56	40.74	44.04	50.7	52.68	47.17	57.62	52.63	57.54	80.68	78.25
Enterprise Value Average	1,023	926	974	1,166	1,050	1,169	1,246	1,408	1,390	554	288	719	975	1,151	1,691
Enterprise Value High	1,122	1,031	1,063	1,238	1,106	1,408	1,401	1,562	1,550	827	499	874	1,238	1,585	1,863
Enterprise Value Low	942	856	900	1,066	999	1,036	1,148	1,217	1,237	404	41	584	836	915	1,440

Shares Outstanding	21	21	21	21	21	21	21	21	19	21	20	20	19	19	20
Diluted Weighted Avg Shares	21	21	21	21	21	21	21	21	21	21	21	20	20	20	20
Basic Weighted Avg Shares	21	21	21	21	21	21	21	21	21	21	21	20	20	20	20
Revenue per Share	13.34	12.69	7.45	7.3	8.06	10	12.09	13.6	14.2	14.98	14.72	15.41	17.9	19.29	20.82
EBITDA per Share	0.21	0.42	0.38	0.37	0.38	0.43	0.48	0.51	0.53	0.64	0.89	0.9	0.76	0.74	0.74
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	4.5	5.69	1.22	1.38	1.69	2.19	2.18	3.71	4.36	3.96	4.24	4.55	4.57	5.16	6.65
Basic EPS from Cont Ops	4.5	5.69	1.22	1.38	1.69	2.19	2.18	3.71	4.36	3.96	4.24	4.55	4.57	5.16	6.65
Diluted EPS, GAAP	4.48	5.68	1.22	1.38	1.68	2.19	2.17	3.7	4.34	3.95	4.22	4.53	4.55	5.14	6.63
Diluted EPS from Cont Ops	4.48	5.68	1.22	1.38	1.68	2.19	2.17	3.7	4.34	3.95	4.22	4.53	4.55	5.14	6.63
Dividend per Share	0.59	1.72	0.67	0.72	0.76	0.8	0.84	0.93	1.02	1.1	1.19	1.3	1.43	1.55	1.71
Cash Flow per Share	5.9	4.12	1.07	1.28	2.4	2.28	3.72	5.69	5	3.59	4.85	7.73	5.48	7.58	8.52
Free Cash Flow per Basic Share	5.72	3.93	0.83	0.91	2.14	1.94	3.13	5.22	4.39	3.42	4.57	7.55	5.14	7.29	8.16
Cash & Equivalents per Share	48.17	27.48	29.02	24.46	34.86	36.8	39.37	39.47	40.75	47.98	60.56	46.62	45.87	51.72	45.14
Book Value per Share	15.12	19.01	19.54	20.17	20.98	22.23	23.55	26.24	29.45	31.9	33.53	37.28	39.97	43.68	48.12
Tangible Book Value per Share	21.11	25.12	25.6	26.37	27.15	28.08	29.45	32.14	35.58	38.36	39.6	41.94	44.07	48.42	53.78

Republic Bancorp, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)