Horizon Bancorp, Inc. Financial Ratios — 4WC 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 (%)	11.3	14.93	13.07	10.76	9.36	8.02	8.3	11.19	11.59	10.16	12.31	13.34	4.01	4.78	-20.73
Return on Assets (%)	0.87	1.15	1.1	0.94	0.87	0.83	0.93	1.29	1.4	1.23	1.31	1.22	0.35	0.45	-2.11
Return on Capital (%)	3.51	6.18	6.88	5.88	5.12	4.78	4.74	6.1	6.69	6.02	6.72	6.58	1.84	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	26.38	34.44	32.59	28.71	28.41	28.23	34.19	39.08	40.9	35.63	44.88	43.71	21.34	14.59	642.54
Profit Margin (%)	19.88	24.05	24.06	21.42	21.01	20.64	23.61	32.66	34.08	31.15	38.15	38.67	15.31	18.9	480.68
Net Income to Common Margin (%)	17.82	23.46	23.61	21.27	20.89	20.6	23.61	32.66	34.08	31.15	38.15	38.67	15.31	18.9	480.68
Effective Tax Rate (%)	24.65	30.18	26.18	25.38	26.03	26.9	30.94	16.43	16.66	12.59	14.99	11.53	28.25	- -	- -
Dvd Payout Ratio (%)	15.62	15.98	18.74	26.4	30.43	35.12	35.39	29.03	31.31	30.92	28.44	29.72	101.18	79.96	-19.6
Sustainable Growth Rate (%)	9.54	12.54	10.62	7.92	6.51	5.2	5.36	7.94	7.96	7.02	8.81	9.37	-0.05	0.96	-24.79

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	205	147	108	149	192	200	399	394	447	481	697	742	900	1,256	316
ST Debt	- -	- -	- -	- -	- -	20	13	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	205	147	108	149	192	181	386	394	447	481	697	742	900	1,256	316
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	7.04	7.92	8.65	8.76	9.59	10.85	11.53	11.59	12.5	11.76	9.76	8.6	9.05	9.79	10.69
Long-Term Debt/Equity (%)	168.72	92.44	65.36	76.7	71.86	53.1	84.55	80.17	68.15	69.44	96.44	109.58	125.18	164.43	45.89
Long-Term Debt/Capital (%)	62.79	48.04	39.53	43.41	41.81	33.43	45.15	44.5	40.53	40.98	49.09	52.29	55.59	62.18	31.46
Long-Term Debt/Total Assets (%)	13.25	7.95	6.12	7.18	7.23	5.76	9.75	9.29	8.52	8.17	9.41	9.43	11.33	16.09	4.91
Total Debt/Equity (%)	168.72	92.44	65.36	76.7	71.86	58.82	87.29	80.17	68.15	69.44	96.44	109.58	125.18	164.43	45.89
Total Debt/Capital (%)	62.79	48.04	39.53	43.41	41.81	37.04	46.61	44.5	40.53	40.98	49.09	52.29	55.59	62.18	31.46
Total Debt/Total Assets (%)	13.25	7.95	6.12	7.18	7.23	6.38	10.06	9.29	8.52	8.17	9.41	9.43	11.33	16.09	4.91
Net Debt to Equity	151.89	73.1	46.08	54.34	53.63	38.04	70.56	65.08	51.8	32.07	13.71	90.93	51.66	125.91	25.63
Net Debt/Capital (%)	60.3	42.23	31.55	35.21	34.91	27.56	41.37	39.42	34.12	24.28	12.06	47.62	34.06	55.73	20.4
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	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	7.04	7.92	8.65	8.76	9.59	10.85	11.53	11.59	12.5	11.76	9.76	8.6	9.05	9.79	10.69
Long-Term Debt/Equity (%)	168.72	92.44	65.36	76.7	71.86	53.1	84.55	80.17	68.15	69.44	96.44	109.58	125.18	164.43	45.89
Long-Term Debt/Capital (%)	62.79	48.04	39.53	43.41	41.81	33.43	45.15	44.5	40.53	40.98	49.09	52.29	55.59	62.18	31.46
Long-Term Debt/Total Assets (%)	13.25	7.95	6.12	7.18	7.23	5.76	9.75	9.29	8.52	8.17	9.41	9.43	11.33	16.09	4.91
Total Debt/Equity (%)	168.72	92.44	65.36	76.7	71.86	58.82	87.29	80.17	68.15	69.44	96.44	109.58	125.18	164.43	45.89
Total Debt/Capital (%)	62.79	48.04	39.53	43.41	41.81	37.04	46.61	44.5	40.53	40.98	49.09	52.29	55.59	62.18	31.46
Total Debt/Total Assets (%)	13.25	7.95	6.12	7.18	7.23	6.38	10.06	9.29	8.52	8.17	9.41	9.43	11.33	16.09	4.91
CFO/Total Liabilities	1.57	1.56	2.95	0.94	1.48	0.91	1.4	1.93	3.8	1.52	1.59	1.31	1.23	0.09	1.38
CFO/CapEx	9.18	3.77	7.43	2.82	- -	- -	- -	- -	- -	13.44	73.85	14.68	11.44	1.25	15.99
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	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	9.76	11.3	10.86	10.73	10.41	9.97	10.89	11.92	11.81	10.94	9.6	7.86	4.94	4.78	-0.9
Days Sales Outstanding	37.39	32.31	33.61	34.01	35.05	36.62	33.53	30.63	30.91	33.38	38	46.41	73.9	76.37	-405.04
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	671	918	663	628	687	863
- Cash & Cash Equivalents	20	31	32	43	49	71	76	74	107	259	598	126	529	294	139
+ Preferred Equity and Hybrid Capital	13	13	13	13	13	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	205	147	108	149	192	200	399	394	447	481	697	742	900	1,256	316
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-241	-144	282	452	1,415	529
Total Capital	326	306	272	344	459	541	856	886	1,103	1,173	1,421	1,420	1,619	2,019	1,004
Total Debt/Capital (%)	62.79	48.04	39.53	43.41	41.81	37.04	46.61	44.5	40.53	40.98	49.09	52.29	55.59	62.18	31.46
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2	-4.84	2.63	1.99	0.89	0.6
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.17	2.47	7.55	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.99	5.08	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.2	5.57	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	675	926	660	624	696	789
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-237	-135	278	448	1,424	456
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.41	10.25	32.36	10.38
TTM Sales	64	81	83	84	98	116	140	163	195	220	228	242	183	187	-31
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	22	26	47	18	35	26	49	72	174	79	106	94	89	- -	- -
TTM Free Cash Flow to Firm	20	19	41	11	35	26	49	72	174	73	105	88	81	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.25	8.83	7.5	7.69	542.17	10.63
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-241	-144	282	452	1,415	529
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.92	15.33	14.32	7.6	11.07	12.44
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.17	2.47	7.55	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.84	10.6	7.04	22.2	19.41	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.43	9.09	8.57	18.04	17.17	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.14	10.6	10.9	25.25	22.83	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.73	7.71	6.68	11.84	13.67	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.97	1.27	0.98	0.87	0.9	1.25
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.73	1.09	1.19	0.71	0.8	1.16
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1.27	1.52	0.99	1.06	1.35
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.57	0.92	0.93	0.47	0.63	0.92
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.3	1.68	1.31	1.14	1.15	1.64
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.98	1.44	1.6	0.93	1.02	1.52
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.34	1.68	2.03	1.3	1.35	1.77
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.76	1.22	1.25	0.61	0.81	1.21
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.06	4.04	2.72	3.4	3.67	-25.11
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.31	3.47	3.31	2.76	3.24	-23.22
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.16	4.05	4.22	3.87	4.31	-27.05
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.79	2.94	2.58	1.81	2.58	-18.47
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.54	8.68	6.97	6.98	107.97	9.92
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.46	7.44	8.48	5.68	95.53	9.17
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.81	8.68	10.79	7.94	127.04	10.69
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.98	6.32	6.61	3.73	76.05	7.3
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.99	7.57	9.13	6.25	479.69	9.82
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.54	8.83	11.61	8.75	637.91	11.44
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.39	6.42	7.12	4.1	381.89	7.81
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.76	1.83	7.12	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.67	2.95	8.19	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.03	0.87	6.46	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.3	21.07	15.1	14.24	15.72	16.92
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.78	21.08	23.37	16.2	18.5	18.22
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-405	-275	425	334	1,336	464
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-220	-144	645	538	1,536	595
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-521	-394	248	159	1,212	301

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	17	19	19	21	27	33	38	38	45	44	44	44	44	44	51
Diluted Weighted Avg Shares	17	19	20	21	24	30	35	38	44	44	44	44	44	44	47
Basic Weighted Avg Shares	17	18	19	20	24	30	35	38	43	44	44	44	44	44	46
Revenue per Share	3.86	4.53	4.26	4.14	4.14	3.86	4.06	4.24	4.49	4.99	5.21	5.54	4.19	4.29	-0.67
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.69	1.06	1.01	0.88	0.86	0.8	0.96	1.39	1.53	1.56	1.99	2.14	0.64	0.81	-3.24
Basic EPS from Cont Ops	0.77	1.09	1.03	0.89	0.87	0.8	0.96	1.39	1.53	1.56	1.99	2.14	0.64	0.81	-3.24
Diluted EPS, GAAP	0.67	1.02	0.96	0.84	0.84	0.79	0.95	1.38	1.53	1.55	1.98	2.14	0.64	0.8	-3.23
Diluted EPS from Cont Ops	0.75	1.05	0.98	0.85	0.85	0.79	0.95	1.38	1.53	1.55	1.98	2.14	0.64	0.8	-3.23
Dividend per Share	0.19	0.2	0.21	0.24	0.27	0.28	0.34	0.4	0.48	0.48	0.57	0.64	0.65	0.65	0.63
Cash Flow per Share	1.34	1.47	2.42	0.87	1.49	0.85	1.42	1.89	4.01	1.79	2.43	2.17	2.04	0.15	1.71
Free Cash Flow per Basic Share	1.2	1.08	2.1	0.56	1.49	0.85	1.42	1.89	4.01	1.66	2.4	2.02	1.86	0.03	1.6
Cash & Equivalents per Share	26.93	26.49	27.82	17.72	18.37	15.35	15.31	17.58	20.95	31.74	40.39	25.58	24.39	12.07	12.74
Book Value per Share	6.5	7.55	7.83	8.78	9.47	10.25	11.94	12.82	14.59	15.78	16.61	15.42	16.3	17.46	13.5
Tangible Book Value per Share	6.01	6.33	6.64	7.23	7.35	7.65	8.48	9.43	10.63	11.81	12.58	11.49	12.47	13.68	10.32