Benchmark Bankshares, Inc. Financial Ratios — BMBN Stock

Profitability (USD)

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	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 (%)	13.49	11.98	13.59	13.04	11.98	13.1	13.08	17.99	13.53	14.04	14.29	15.57	16.69	15.23	16.8
Return on Assets (%)	1.43	1.22	1.34	1.31	1.23	1.3	1.25	1.91	1.4	1.29	1.21	1.22	1.34	1.33	1.53
Return on Capital (%)	13.49	11.98	13.59	13.04	11.98	13.1	13.08	17.99	13	13.09	13.56	14.99	16.31	15.07	16.74
Return on Invested Capital (%)	13.49	11.97	13.57	13.03	11.98	13.06	13.02	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	47.16	43.74	46.07	45	43.06	39.25	43.66	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	44.09	40.16	42.15	41.5	39.7	39.25	39.13	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	54.52	31.84	5.95	34.12	35.27	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	44.09	40.16	42.15	41.5	39.7	39.25	39.13	34.78	33.75	34.07	35.29	36.75	37.69	34.72	37.85
Profit Margin (%)	30.18	28.23	30.23	29.99	28.12	27.93	26.88	28.46	27.42	27.65	28.46	29.49	30.05	27.66	29.91
Net Income to Common Margin (%)	30.18	28.23	30.23	29.99	28.12	27.93	26.88	28.46	27.42	27.65	28.46	29.49	30.05	27.66	29.91
Effective Tax Rate (%)	31.55	29.7	28.28	27.75	29.19	28.83	31.3	18.15	18.76	18.83	19.36	19.75	20.27	20.33	20.98
Dvd Payout Ratio (%)	33.87	39.41	31.42	33.82	35.13	- -	35.18	27.04	28.44	28.11	25.96	23.88	22.93	23.16	30.53
Sustainable Growth Rate (%)	8.92	7.26	9.32	8.63	7.77	13.1	8.48	13.13	9.68	10.1	10.58	11.85	12.86	11.71	11.67

Credit (USD)

Credit Ratios API ChatGPT

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	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	- -	- -	- -	- -	- -	- -	- -	- -	6	5	4	3	2	1	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	6	5	4	3	2	1	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	-1.26	-1.94	-2.58	-2.41	-1.4	-2.51	-1.94	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	-1.34	-2.11	-2.82	-2.61	-1.52	-2.51	-2.17	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	10.81	9.71	10.02	10.08	10.47	9.39	9.66	11.07	9.65	8.82	8.11	7.62	8.49	8.94	9.29
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	8.22	6.38	4.53	3.16	1.55	0.72	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	7.6	6	4.34	3.06	1.53	0.72	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.79	0.56	0.37	0.24	0.13	0.06	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	8.22	6.38	4.53	3.16	1.55	0.72	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	7.6	6	4.34	3.06	1.53	0.72	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.79	0.56	0.37	0.24	0.13	0.06	- -
Net Debt to Equity	-25.19	-35	-50.25	-45.43	-24.84	-48.35	-39.69	-59.18	-54.68	-227.82	-319	-113.61	-98.5	-57.2	-55.3
Net Debt/Capital (%)	-33.67	-53.84	-101.02	-83.24	-33.04	-93.62	-65.8	-144.99	-102.11	187.6	148.74	1,087.19	-3,232.99	-131.43	-123.71
EBITDA	4	4	5	5	5	5	6	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	4	4	5	5	5	5	6	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	4	4	5	5	5	5	6	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	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	10.81	9.71	10.02	10.08	10.47	9.39	9.66	11.07	9.65	8.82	8.11	7.62	8.49	8.94	9.29
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	8.22	6.38	4.53	3.16	1.55	0.72	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	7.6	6	4.34	3.06	1.53	0.72	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.79	0.56	0.37	0.24	0.13	0.06	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	8.22	6.38	4.53	3.16	1.55	0.72	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	7.6	6	4.34	3.06	1.53	0.72	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.79	0.56	0.37	0.24	0.13	0.06	- -
CFO/Total Liabilities	1.66	1.5	1.68	1.74	1.61	- -	1.36	1.83	1.63	1.54	1.38	1.47	1.52	1.46	2.04
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	8.95	3.5	8.96	10.8	23.49	3.54	6.65	8.08
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	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	6.33	6.45	8.27	9.37	10.31	10.68	9.78	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	57.67	56.59	44.13	38.95	35.39	34.17	37.31	- -	- -	- -	- -	- -	- -	- -	- -
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

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	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	26	31	38	44	56	51	52	92	86	75	110	102	103	116	149
- Cash & Cash Equivalents	6	8	13	13	8	14	12	42	38	175	269	97	97	63	70
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	6	5	4	3	2	1	- -
Enterprise Value	20	23	25	31	49	38	40	49	54	-96	-156	7	8	54	79
Total Capital	22	23	27	29	31	28	30	71	74	82	88	88	100	110	127
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	7.6	6	4.34	3.06	1.53	0.72	- -
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.1	-0.05	-0.02	0.38	0.2	0.01	- -
EV/Sales	2.12	2.34	2.19	2.56	3.87	2.74	2.82	1.54	1.57	- -	- -	0.16	0.15	0.95	1.19
EV/EBITDA	4.5	5.34	4.75	5.68	8.98	6.98	6.45	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	4.81	5.82	5.19	6.16	9.74	6.98	7.2	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	6.58	6.92	6.14	6.91	11.59	- -	10.4	4.73	5.18	- -	- -	0.47	0.47	3.34	3.12
EV/Free Cash Flow to Firm	6.58	6.92	6.14	6.91	11.59	- -	10.4	5.32	7.25	- -	- -	0.49	0.66	3.93	3.56
Diluted Market Cap	26	31	37	44	57	48	48	104	91	74	110	102	104	116	149
Diluted Enterprise Value	20	22	24	31	49	34	36	61	59	-96	-156	7	8	54	79
EV per Share	3.32	3.76	4.08	5.09	8.11	6.25	6.63	10.96	12.03	- -	- -	1.58	1.71	12.16	17.75
TTM Sales	9	10	11	12	13	14	14	32	35	37	40	45	51	57	66
TTM EBITDA	4	4	5	5	5	5	6	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	4	4	5	5	5	5	6	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	3	3	4	4	4	- -	4	10	10	12	13	15	16	16	25
TTM Free Cash Flow to Firm	3	3	4	4	4	- -	4	9	7	11	12	15	12	14	22

Multiples (USD)

Valuation Multiples API ChatGPT

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	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	8.41	9.34	9.33	9.85	13.44	- -	12.39	11.14	12.15	6.81	9.17	6.97	8.93	8.41	6.73
EV/EBIT	4.81	5.82	5.19	6.16	9.74	6.98	7.2	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	20	23	25	31	49	38	40	49	54	-96	-156	7	8	54	79
Low Price	4	4.25	4.93	6	7.25	7.85	8.25	17.99	18.15	13.35	16.25	18.5	21.63	19.25	24.61
EV/Sales	2.12	2.34	2.19	2.56	3.87	2.74	2.82	1.54	1.57	- -	- -	0.16	0.15	0.95	1.19
EV/EBITDA	4.5	5.34	4.75	5.68	8.98	6.98	6.45	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	8.99	11.18	11	11.95	15.75	12.32	12.38	11.33	9.61	7.23	9.52	7.68	6.75	7.33	7.52
Price/Earnings Average	9.57	10.58	9.81	11.52	13.22	12	12.14	11.14	9.7	7.04	8.14	7.58	6.71	6.2	6.25
Price/Earnings High	11.1	12.54	11.57	12.36	15.96	13.77	12.53	12.14	10.32	8.65	10.01	8.32	7.04	7.33	7.86
Price/Earnings Low	8.46	9.27	8.6	9.89	12.18	11.38	11.84	10.04	9.14	5.85	6.38	6.31	6.34	5.43	5.52
Price/Book Value	1.15	1.31	1.43	1.53	1.84	1.83	1.72	1.29	1.26	0.97	1.3	1.19	1.05	1.06	1.18
Price/Book Value Average	1.23	1.24	1.27	1.47	1.55	1.78	1.68	1.26	1.27	0.94	1.11	1.17	1.04	0.9	0.98
Price/Book Value High	1.43	1.47	1.5	1.58	1.87	2.05	1.74	1.38	1.35	1.16	1.36	1.29	1.09	1.06	1.23
Price/Book Value Low	1.09	1.09	1.12	1.26	1.42	1.69	1.64	1.14	1.19	0.78	0.87	0.98	0.98	0.79	0.86
Price/Tangible Book Value	1.15	1.31	1.43	1.53	1.84	1.83	1.72	1.29	1.26	0.97	1.3	1.21	1.06	1.07	1.18
Price/Tangible Book Value Average	1.23	1.24	1.27	1.47	1.55	1.78	1.68	1.26	1.27	0.94	1.11	1.2	1.06	0.91	0.98
Price/Tangible Book Value High	1.43	1.47	1.5	1.58	1.87	2.05	1.74	1.38	1.35	1.16	1.36	1.32	1.11	1.07	1.24
Price/Tangible Book Value Low	1.09	1.09	1.12	1.26	1.42	1.69	1.64	1.14	1.19	0.78	0.87	1	1	0.79	0.87
Price/Sales	2.71	3.16	3.33	3.58	4.43	3.44	3.33	3.23	2.64	2	2.71	2.26	2.03	2.03	2.25
Price/Sales Average	2.89	2.99	2.97	3.45	3.72	3.35	3.26	3.17	2.66	1.95	2.32	2.24	2.02	1.71	1.87
Price/Sales High	3.35	3.54	3.5	3.71	4.49	3.85	3.37	3.46	2.83	2.39	2.85	2.45	2.12	2.03	2.35
Price/Sales Low	2.55	2.62	2.6	2.96	3.42	3.18	3.18	2.86	2.51	1.62	1.82	1.86	1.91	1.5	1.65
Price/Cash Flow	8.41	9.34	9.33	9.69	13.28	- -	12.29	9.89	8.69	6.05	8.32	6.67	6.4	7.15	5.9
Price/Cash Flow Average	8.96	8.84	8.33	9.34	11.15	- -	12.05	9.73	8.77	5.89	7.11	6.6	6.37	6.04	4.9
Price/Cash Flow High	10.39	10.48	9.82	10.02	13.45	- -	12.43	10.6	9.32	7.24	8.74	7.24	6.68	7.15	6.16
Price/Cash Flow Low	7.92	7.74	7.3	8.02	10.27	- -	11.75	8.77	8.25	4.89	5.57	5.49	6.02	5.29	4.33
Price/Free Cash Flow Average	8.96	8.84	8.33	9.5	11.28	- -	12.15	10.95	12.27	6.63	7.83	6.89	8.88	7.11	5.59
Price/Free Cash Flow High	10.39	10.48	9.82	10.19	13.62	- -	12.53	11.93	13.05	8.15	9.64	7.56	9.32	8.41	7.03
Price/Free Cash Flow Low	7.92	7.74	7.3	8.15	10.39	- -	11.85	9.87	11.55	5.51	6.14	5.73	8.4	6.23	4.94
EV/Sales Average	2.3	2.17	1.82	2.43	3.15	2.64	2.75	1.49	1.6	- -	- -	0.13	0.14	0.64	0.81
EV/Sales High	2.76	2.73	2.36	2.68	3.93	3.18	2.86	1.75	1.76	- -	- -	0.35	0.24	0.95	1.29
EV/Sales Low	1.96	1.79	1.45	1.93	2.85	2.45	2.66	1.22	1.45	- -	- -	- -	0.03	0.42	0.59
EV/EBITDA Average	4.88	4.95	3.96	5.39	7.31	6.73	6.29	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	5.86	6.23	5.13	5.96	9.12	8.1	6.55	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	4.16	4.1	3.15	4.29	6.63	6.25	6.09	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	5.21	5.39	4.33	5.85	7.93	6.73	7.02	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	6.26	6.79	5.61	6.46	9.89	8.1	7.31	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	4.45	4.47	3.44	4.65	7.19	6.25	6.79	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	4.25	5.13	6.3	7.25	9.38	8.5	8.63	20.3	19.1	16.5	24.25	22.5	23	26	33.51
High Price	5.25	5.75	6.63	7.5	9.5	9.5	8.73	21.75	20.5	19.75	25.5	24.39	24	26	35
Enterprise Value Average	22	21	21	29	40	36	39	48	55	-98	-172	6	7	36	54
Enterprise Value High	26	26	27	32	50	44	41	56	61	-81	-150	16	12	54	86
Enterprise Value Low	19	17	16	23	36	34	38	39	50	-110	-192	-11	2	24	39

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	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	6	6	6	6	6	6	6	5	5	5	5	5	4	4	4
Diluted Weighted Avg Shares	6	6	6	6	6	6	6	5	5	4	5	5	5	4	4
Basic Weighted Avg Shares	6	6	6	6	6	6	5	5	5	4	5	5	5	4	4
Revenue per Share	1.57	1.62	1.89	2.02	2.12	2.47	2.59	6.29	7.24	8.26	8.95	9.94	11.35	12.83	14.9
EBITDA per Share	0.74	0.71	0.87	0.91	0.91	0.97	1.13	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	0.69	0.65	0.8	0.84	0.84	0.97	1.01	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.47	0.46	0.57	0.61	0.6	0.69	0.7	1.79	1.99	2.28	2.55	2.93	3.41	3.55	4.46
Basic EPS from Cont Ops	0.47	0.46	0.57	0.61	0.6	0.69	0.7	1.79	1.99	2.28	2.55	2.93	3.41	3.55	4.46
Diluted EPS, GAAP	0.47	0.46	0.57	0.6	0.59	0.68	0.69	1.79	1.99	2.28	2.55	2.93	3.41	3.55	4.46
Diluted EPS from Cont Ops	0.47	0.46	0.57	0.6	0.59	0.68	0.69	1.79	1.99	2.28	2.55	2.93	3.41	3.55	4.46
Dividend per Share	0.16	0.18	0.18	0.21	0.21	- -	0.25	0.48	0.56	0.64	0.66	0.7	0.78	0.82	1.36
Cash Flow per Share	0.51	0.55	0.67	0.75	0.71	- -	0.7	2.05	2.2	2.73	2.92	3.37	3.59	3.64	5.68
Free Cash Flow per Basic Share	0.51	0.55	0.67	0.75	0.71	- -	0.7	1.82	1.57	2.42	2.65	3.23	2.58	3.09	4.98
Cash & Equivalents per Share	0.93	1.36	2.22	2.16	1.26	2.25	1.99	9.34	8.32	38.76	59.65	21.52	21.63	14.02	15.76
Book Value per Share	3.68	3.9	4.41	4.75	5.09	4.65	5.03	15.79	15.22	17.01	18.7	18.94	21.96	24.51	28.51
Tangible Book Value per Share	3.68	3.9	4.41	4.75	5.09	4.65	5.03	15.79	15.22	17.01	18.7	18.53	21.63	24.24	28.31