Banc of California, Inc. Financial Ratios — BANC 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 (%)	-2.26	3	-1.13	7.95	11.81	16.29	5.12	3.56	1.15	-0.18	71.15	18.28	-61.12	2.96	6.26
Return on Assets (%)	-0.29	0.45	- -	0.63	0.87	1.2	0.54	0.43	0.26	0.16	7.03	1.67	-4.76	0.35	0.67
Return on Capital (%)	- -	2.18	-0.02	- -	4.04	6.49	- -	1.65	0.96	0.63	34.15	10.06	- -	1.97	3.75
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-11.13	8.69	4.36	9	25.38	25.4	7.84	15.05	10.75	5.9	64.21	42.32	-794.35	17.11	28.38
Profit Margin (%)	-10.04	8.53	-0.05	10.27	22.77	29.17	16.82	14.56	9.13	5.16	47.39	31.59	-682.2	12.87	20.76
Net Income to Common Margin (%)	-12.01	6.59	-1.25	9.03	19.17	24.14	10.86	8.32	3.15	-0.53	46.74	30.15	-696.49	8.83	17.15
Effective Tax Rate (%)	- -	1.88	101.06	- -	40.55	13.68	- -	10.31	15.08	12.44	26.19	25.36	- -	24.76	26.86
Dvd Payout Ratio (%)	-91.29	100.39	-296.87	40.21	52.97	32.26	77.85	155.35	192	-914.83	18.56	29.75	-2.52	78.41	33.77
Sustainable Growth Rate (%)	-4.32	-0.01	-4.48	4.75	5.55	11.03	1.14	-1.97	-1.05	-1.84	57.95	12.84	-62.66	0.64	4.15

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	20	157	332	727	1,192	733	1,868	1,693	1,392	817	775	2,631	3,848	2,160	3,017
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25	- -	2,618	- -	240
LT Debt	20	157	332	727	1,192	733	1,868	1,693	1,392	817	750	2,631	1,230	2,160	2,777
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	15.27	9.32	6.75	7.09	5.61	6.45	7.2	6.72	9.16	9.04	10.33	8.37	7.51	8.95	8.74
Long-Term Debt/Equity (%)	10.84	83.14	102.29	144.36	182.69	74.81	184.52	179.07	153.44	91.03	70.45	66.6	36.26	61.71	78.41
Long-Term Debt/Capital (%)	9.78	45.4	50.57	59.08	64.63	42.79	64.85	64.17	60.54	47.65	40.77	39.98	16.99	38.16	42.34
Long-Term Debt/Total Assets (%)	2	9.33	9.16	12.17	14.47	6.65	18.09	15.93	17.78	10.37	7.99	6.38	3.19	6.44	7.98
Total Debt/Equity (%)	10.84	83.14	102.29	144.36	182.69	74.81	184.52	179.07	153.44	91.03	72.79	66.6	113.48	61.71	85.18
Total Debt/Capital (%)	9.78	45.4	50.57	59.08	64.63	42.79	64.85	64.17	60.54	47.65	42.13	39.98	53.16	38.16	46
Total Debt/Total Assets (%)	2	9.33	9.16	12.17	14.47	6.65	18.09	15.93	17.78	10.37	8.25	6.38	9.99	6.44	8.67
Net Debt to Equity	-13.27	22.92	67.83	98.04	158.53	29.87	146.22	137.66	109.67	64.12	51.38	9.89	-45.11	-9.79	20.01
Net Debt/Capital (%)	-15.29	18.65	40.42	49.51	61.32	23	59.39	57.92	51.66	38.53	33.94	9	-82.19	-10.85	16.67
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	15.27	9.32	6.75	7.09	5.61	6.45	7.2	6.72	9.16	9.04	10.33	8.37	7.51	8.95	8.74
Long-Term Debt/Equity (%)	10.84	83.14	102.29	144.36	182.69	74.81	184.52	179.07	153.44	91.03	70.45	66.6	36.26	61.71	78.41
Long-Term Debt/Capital (%)	9.78	45.4	50.57	59.08	64.63	42.79	64.85	64.17	60.54	47.65	40.77	39.98	16.99	38.16	42.34
Long-Term Debt/Total Assets (%)	2	9.33	9.16	12.17	14.47	6.65	18.09	15.93	17.78	10.37	7.99	6.38	3.19	6.44	7.98
Total Debt/Equity (%)	10.84	83.14	102.29	144.36	182.69	74.81	184.52	179.07	153.44	91.03	72.79	66.6	113.48	61.71	85.18
Total Debt/Capital (%)	9.78	45.4	50.57	59.08	64.63	42.79	64.85	64.17	60.54	47.65	42.13	39.98	53.16	38.16	46
Total Debt/Total Assets (%)	2	9.33	9.16	12.17	14.47	6.65	18.09	15.93	17.78	10.37	8.25	6.38	9.99	6.44	8.67
CFO/Total Liabilities	1.67	-2.21	-13.18	-11.48	-0.57	0.18	6.04	1.27	1.16	1.07	6.04	1.88	0.39	0.26	0.82
CFO/CapEx	2.79	-5.36	-7.92	-53.8	-0.52	0.41	36.74	13.67	7.66	14.7	10.47	4.89	8.92	5.93	12.27
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	7.65	16.41	22.85	22.64	14.38	- -	- -	- -	- -	- -	- -	- -	1.88	7.47	8.59
Days Sales Outstanding	47.69	22.24	15.97	16.12	25.39	- -	- -	- -	- -	- -	- -	- -	193.81	48.87	42.5
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	119	146	270	399	556	866	1,045	674	874	739	1,229	940	2,258	2,607	2,999
- Cash & Cash Equivalents	44	114	112	233	158	441	388	392	373	221	228	2,240	5,378	2,502	2,308
+ Preferred Equity and Hybrid Capital	32	32	80	80	191	269	269	231	190	185	95	499	499	499	499
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	20	157	332	727	1,192	733	1,868	1,693	1,392	817	775	2,631	3,848	2,160	3,017
Enterprise Value	25	100	400	627	948	-954	219	214	1,170	288	556	-3,014	-1,120	516	4,195
Total Capital	204	346	657	1,230	1,844	1,714	2,880	2,639	2,299	1,714	1,841	6,582	7,239	5,660	6,558
Total Debt/Capital (%)	9.78	45.4	50.57	59.08	64.63	42.79	64.85	64.17	60.54	47.65	42.13	39.98	53.16	38.16	46
Total Debt / EV	0.8	1.57	0.83	1.16	1.26	-0.77	8.55	7.9	1.19	2.83	1.39	-0.87	-3.43	4.19	0.72
EV/Sales	0.92	1.42	2.21	2.13	3.48	- -	0.64	0.69	4.5	1.18	0.43	- -	- -	0.52	3.8
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	1.74	14.58	3.85	1.11	- -	- -	6.67	16.41
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	1.88	16.77	4.13	1.22	- -	- -	8.02	17.87
Diluted Market Cap	119	142	202	336	570	854	1,049	677	871	738	1,046	975	1,147	2,608	3,120
Diluted Enterprise Value	25	96	332	564	961	-966	223	217	1,167	288	372	-2,980	-2,231	517	4,316
EV per Share	2.16	8.38	19.87	18.01	24.91	- -	4.32	4.23	22.99	5.74	8.87	- -	- -	3.06	26.99
TTM Sales	27	70	181	294	273	396	343	312	260	243	1,281	1,341	278	986	1,103
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	-33	-435	- -	-43	18	- -	123	80	75	503	702	- -	77	256
TTM Free Cash Flow to Firm	- -	-39	-490	- -	-126	-27	- -	114	70	70	455	558	- -	64	235

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	13.59	-3.64	-0.41	-0.53	-4.52	-32.15	1.92	5.94	12.49	10.58	2.3	1.75	9.51	40.54	13.29
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	25	100	400	627	948	-954	219	214	1,170	288	556	-3,014	-1,120	516	4,195
Low Price	10	10.25	10.08	9.7	10.18	10.93	14.4	12.22	13.1	6.44	14.51	14.86	9.72	11.88	11.52
EV/Sales	0.92	1.42	2.21	2.13	3.48	- -	0.64	0.69	4.5	1.18	0.43	- -	- -	0.52	3.8
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	30.67	- -	12.66	10.75	8.81	27.85	25.95	106.06	- -	1.74	2.4	- -	29.9	16.29
Price/Earnings Average	- -	29.5	- -	13.06	9.36	8.95	27.1	36.72	90.43	- -	1.64	2.7	- -	27.76	13.18
Price/Earnings High	- -	33.34	- -	15.35	11.31	11.79	31.56	42.6	109.02	- -	1.96	3.31	- -	34.96	17.04
Price/Earnings Low	- -	25.62	- -	10.7	7.49	5.55	19.42	23.82	80.87	- -	1.29	2.23	- -	22.97	9.73
Price/Book Value	0.78	0.93	1.1	0.94	1.2	1.22	1.41	0.94	1.22	1.04	1.27	0.27	0.78	0.87	0.99
Price/Book Value Average	1.04	0.9	1.06	0.97	1.05	1.24	1.37	1.34	1.04	0.86	1.2	0.31	0.77	0.81	0.8
Price/Book Value High	1.28	1.01	1.31	1.14	1.27	1.63	1.59	1.55	1.25	1.35	1.43	0.38	1.06	1.02	1.03
Price/Book Value Low	0.76	0.78	0.83	0.8	0.84	0.77	0.98	0.87	0.93	0.45	0.94	0.25	0.56	0.67	0.59
Price/Tangible Book Value	0.78	1.03	1.43	1.13	1.58	1.4	1.58	1	1.29	1.1	1.41	0.46	0.89	0.98	1.1
Price/Tangible Book Value Average	1.04	0.99	1.37	1.17	1.37	1.42	1.53	1.42	1.1	0.91	1.34	0.52	0.88	0.91	0.89
Price/Tangible Book Value High	1.28	1.12	1.69	1.37	1.66	1.87	1.79	1.65	1.33	1.43	1.59	0.64	1.21	1.15	1.15
Price/Tangible Book Value Low	0.76	0.86	1.08	0.96	1.1	0.88	1.1	0.92	0.99	0.48	1.05	0.43	0.65	0.75	0.66
Price/Sales	4.38	2.02	1.11	1.14	2.06	2.13	3.03	2.16	3.34	3.03	0.81	0.72	4.12	2.64	2.79
Price/Sales Average	5.83	1.95	1.07	1.18	1.79	2.16	2.94	3.05	2.85	2.5	0.77	0.81	4.05	2.45	2.26
Price/Sales High	7.14	2.2	1.32	1.39	2.17	2.85	3.43	3.54	3.43	3.94	0.92	1	5.6	3.09	2.92
Price/Sales Low	4.27	1.69	0.84	0.97	1.43	1.34	2.11	1.98	2.55	1.33	0.6	0.67	2.98	2.03	1.67
Price/Cash Flow	8.72	-4.31	-0.46	-0.54	-13.07	46.44	1.84	5.48	10.84	9.86	2.07	1.38	8.45	33.66	12.06
Price/Cash Flow Average	11.61	-4.15	-0.44	-0.55	-11.38	47.21	1.79	7.75	9.24	8.14	1.96	1.56	8.3	31.25	9.76
Price/Cash Flow High	14.23	-4.69	-0.55	-0.65	-13.74	62.19	2.09	8.99	11.14	12.82	2.33	1.91	11.48	39.36	12.61
Price/Cash Flow Low	8.5	-3.6	-0.35	-0.45	-9.1	29.25	1.29	5.03	8.26	4.32	1.53	1.29	6.11	25.86	7.2
Price/Free Cash Flow Average	18.11	-3.5	-0.4	-0.54	-3.93	-32.68	1.86	8.4	10.65	8.73	2.17	1.97	9.35	37.64	10.75
Price/Free Cash Flow High	22.18	-3.95	-0.49	-0.64	-4.75	-43.05	2.17	9.75	12.84	13.75	2.59	2.41	12.93	47.41	13.89
Price/Free Cash Flow Low	13.26	-3.04	-0.31	-0.44	-3.14	-20.25	1.34	5.45	9.52	4.63	1.7	1.63	6.89	31.15	7.94
EV/Sales Average	2.38	1.34	2.15	2.18	3.21	- -	0.55	1.58	4	0.66	0.38	- -	- -	0.33	3.28
EV/Sales High	3.7	1.6	2.48	2.42	3.58	- -	1.04	2.07	4.59	2.1	0.56	- -	- -	0.97	3.93
EV/Sales Low	0.82	1.08	1.84	1.92	2.86	- -	- -	0.51	3.7	- -	0.18	- -	- -	- -	2.71
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	10.25	12.27	13.41	11.47	14.62	17.35	20.65	13.31	17.18	14.71	19.62	15.93	13.43	15.46	19.29
High Price	16.73	13.34	15.88	13.91	15.38	23.24	23.4	21.85	17.66	19.12	22.09	22.01	18.26	18.08	20.17
Enterprise Value Average	65	94	390	640	876	-939	190	494	1,041	159	489	-2,894	-1,160	329	3,623
Enterprise Value High	101	112	450	712	976	-660	358	647	1,195	510	711	-2,655	-309	957	4,332
Enterprise Value Low	22	76	333	565	779	-1,274	-98	159	963	-127	236	-3,077	-1,744	-88	2,987

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	12	12	20	35	38	50	51	51	51	50	63	59	168	169	155
Diluted Weighted Avg Shares	12	12	15	29	39	49	51	51	51	50	53	61	85	169	162
Basic Weighted Avg Shares	12	12	15	29	38	48	50	51	51	50	53	61	85	168	160
Revenue per Share	2.34	6.07	12.05	10.03	7.09	8.16	6.83	6.17	5.14	4.85	24.14	22.06	3.26	5.85	6.9
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-0.28	0.4	-0.15	0.91	1.36	1.97	0.74	0.51	0.16	-0.03	11.28	6.65	-22.71	0.52	1.18
Basic EPS from Cont Ops	-0.24	0.52	-0.01	1.03	1.07	1.79	1.06	0.83	0.47	0.25	11.44	6.97	-22.24	0.75	1.43
Diluted EPS, GAAP	-0.28	0.4	-0.15	0.91	1.34	1.94	0.73	0.51	0.16	-0.03	11.23	6.61	-22.71	0.52	1.17
Diluted EPS from Cont Ops	-0.24	0.52	-0.01	1.03	1.05	1.76	1.05	0.83	0.47	0.25	11.39	6.92	-22.24	0.75	1.42
Dividend per Share	0.3	0.52	0.59	0.49	0.69	0.86	0.92	1.08	0.62	0.51	2.25	2.3	1.04	0.64	0.65
Cash Flow per Share	1.18	-2.84	-28.95	-21.4	-1.12	0.37	11.2	2.43	1.59	1.49	9.48	11.55	1.59	0.46	1.6
Free Cash Flow per Basic Share	0.75	-3.37	-32.6	-21.8	-3.29	-0.55	10.9	2.25	1.38	1.39	8.57	9.18	1.41	0.38	1.47
Cash & Equivalents per Share	12.55	19.77	14	16.63	26.06	56.56	58.57	47.07	25.27	28.9	24.64	120.02	45.95	28.17	14.92
Book Value per Share	13.11	13.19	12.16	12.17	12.14	14.25	14.69	14.1	14.1	14.18	15.48	58.49	17.21	17.8	19.57
Tangible Book Value per Share	13.11	11.94	9.37	10.14	9.27	12.43	13.11	13.25	13.29	13.39	13.88	34.63	15.04	15.74	17.52