Qualys, Inc. Financial Ratios — 3L7A 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 (%)	- -	- -	1.58	23.73	9.13	8.47	13.44	16.34	18.62	23.15	16.87	29.76	46.13	41.09	38.2
Return on Assets (%)	3.45	1.86	0.85	13.36	5.44	5.26	8.56	10.2	10.99	12.97	9.15	14.25	20.03	19.45	19.17
Return on Capital (%)	-3.36	14.24	1.59	- -	9.14	8.48	- -	- -	17.4	20.34	14.98	26.45	41.63	37.71	34.86
Return on Invested Capital (%)	- -	15.7	1.77	- -	9.28	8.41	- -	- -	15.72	19.3	14.72	25.88	38.08	33.71	31.42
Gross Margin (%)	82.62	79.87	77.16	78.32	79.11	78.21	77.65	76.27	78.38	78.17	78.25	79.01	80.61	81.65	82.85
EBITDA Margin (%)	10.86	11.32	11.04	15.83	23.84	23.8	25.07	28.42	32.17	35.68	30.06	33.73	34.28	33.86	35.34
Operating Margin (%)	3.81	3.29	2.14	6.92	15.1	15.21	16.13	18.06	22.47	26.63	21.33	26.66	29.41	30.81	33.17
Incremental Operating Margin (%)	15.74	0.64	- -	27.08	50.67	15.76	21.69	27.29	51.25	59	- -	54.57	50.24	45.43	56.46
Pretax Margin (%)	3.11	2.82	1.89	6.45	14.93	15.37	17.06	19.89	24.87	28.11	21.74	27.3	32.22	34.53	36.89
Profit Margin (%)	2.56	2.43	1.43	22.64	9.66	9.71	17.52	20.55	21.56	25.23	17.26	22.05	27.34	28.59	29.64
Net Income to Common Margin (%)	0.57	1.15	1.43	22.64	9.66	9.71	17.52	20.55	21.56	25.23	17.26	22.05	27.34	28.59	29.64
Effective Tax Rate (%)	17.55	13.88	24.5	- -	35.3	36.82	- -	- -	13.31	10.26	20.62	19.23	15.14	17.23	19.65
Dvd Payout Ratio (%)	-348.17	-111.73	-0.13	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	1.58	23.73	9.13	8.47	13.44	16.34	18.62	23.15	16.87	29.76	46.13	41.09	38.2

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	4	2	1	- -	- -	- -	- -	2	52	57	49	42	29	47	52
ST Debt	2	1	1	- -	- -	- -	- -	2	8	12	13	13	12	10	7
LT Debt	2	1	- -	- -	- -	- -	- -	- -	44	46	36	29	17	38	45
Total Debt/EBITDA	0.53	0.19	0.07	- -	- -	- -	- -	0.02	0.5	0.44	0.39	0.26	0.15	0.23	0.22
Net Debt/EBITDA	-2.97	-3.37	-3.55	-3.62	-2.34	-1.84	-1.5	-0.52	-0.85	-0.57	-1.11	-1.05	-1.07	-1.13	-1.06
Total Debt/EBIT	1.51	0.66	0.35	- -	- -	- -	- -	0.03	0.72	0.59	0.55	0.32	0.18	0.25	0.24
Net Debt/EBIT	-8.45	-11.61	-18.35	-8.27	-3.7	-2.88	-2.33	-0.81	-1.21	-0.77	-1.57	-1.33	-1.25	-1.24	-1.13
EBITDA to Interest Expense	40.58	53.88	277.23	2,349.33	6,527.67	1,811.58	19,293	460.84	975.98	14,388.78	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	3.82	-4.71	-40.21	803.33	3,185.83	917.54	6,687	328.43	677.65	10,884.67	- -	- -	- -	- -	- -
EBIT to Interest Expense	14.25	15.65	53.7	1,027.44	4,134.33	1,157.96	12,414.33	292.8	681.63	10,739.33	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-93.65	53.76	53.54	58.39	60.45	63.49	63.91	61.12	57.25	54.9	53.61	41.25	45.31	49.01	51.24
Long-Term Debt/Equity (%)	- -	0.88	- -	- -	- -	- -	- -	- -	11.38	11.3	8.22	10.07	4.59	7.86	8.01
Long-Term Debt/Capital (%)	-4.01	0.86	- -	- -	- -	- -	- -	- -	10.04	9.89	7.4	8.79	4.25	7.15	7.33
Long-Term Debt/Total Assets (%)	3.5	0.47	- -	- -	- -	- -	- -	- -	6.51	6.2	4.41	4.15	2.08	3.85	4.11
Total Debt/Equity (%)	-6.82	2.17	0.78	- -	- -	- -	- -	0.44	13.36	14.18	11.11	14.59	7.81	9.9	9.32
Total Debt/Capital (%)	-7.32	2.13	0.77	- -	- -	- -	- -	0.44	11.79	12.42	10	12.73	7.24	9.01	8.52
Total Debt/Total Assets (%)	6.39	1.17	0.42	- -	- -	- -	- -	0.27	7.65	7.79	5.96	6.02	3.54	4.85	4.77
Net Debt to Equity	38.1	-38.1	-41.09	-50.39	-46.89	-33.57	-25.21	-11.46	-22.64	-18.33	-31.45	-60.08	-55.32	-48.66	-44.6
Net Debt/Capital (%)	29.02	-59.47	-68.83	-101.57	-88.28	-50.52	-33.7	-12.88	-24.95	-19.12	-39.47	-110.23	-105.39	-79.47	-68.91
EBITDA	8	10	12	21	39	47	58	79	103	129	124	165	190	206	236
EBITDA-CapEx	1	-1	-2	7	19	24	20	56	72	98	98	141	181	193	231
Operating Income (Loss)	3	3	2	9	25	30	37	50	72	97	88	131	163	187	222

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	0.41	1.75	1.23	1.31	1.6	1.87	1.74	1.47	1.34	1.39	1.33	0.91	1.09	0.89	0.95
Current Ratio	0.83	2.18	1.65	1.72	2.04	2.31	2.23	1.92	1.77	1.86	1.8	1.34	1.54	1.37	1.41
Quick Ratio	0.76	2.12	1.59	1.65	1.97	2.23	2.13	1.85	1.69	1.78	1.69	1.26	1.47	1.27	1.32
CFO/Avg Current Liab	0.33	0.35	0.34	0.47	0.63	0.57	0.73	0.69	0.76	0.75	0.72	0.61	0.66	0.6	0.69
Common Equity/Total Assets	-93.65	53.76	53.54	58.39	60.45	63.49	63.91	61.12	57.25	54.9	53.61	41.25	45.31	49.01	51.24
Long-Term Debt/Equity (%)	- -	0.88	- -	- -	- -	- -	- -	- -	11.38	11.3	8.22	10.07	4.59	7.86	8.01
Long-Term Debt/Capital (%)	-4.01	0.86	- -	- -	- -	- -	- -	- -	10.04	9.89	7.4	8.79	4.25	7.15	7.33
Long-Term Debt/Total Assets (%)	3.5	0.47	- -	- -	- -	- -	- -	- -	6.51	6.2	4.41	4.15	2.08	3.85	4.11
Total Debt/Equity (%)	-6.82	2.17	0.78	- -	- -	- -	- -	0.44	13.36	14.18	11.11	14.59	7.81	9.9	9.32
Total Debt/Capital (%)	-7.32	2.13	0.77	- -	- -	- -	- -	0.44	11.79	12.42	10	12.73	7.24	9.01	8.52
Total Debt/Total Assets (%)	6.39	1.17	0.42	- -	- -	- -	- -	0.27	7.65	7.79	5.96	6.02	3.54	4.85	4.77
CFO/Total Liabilities	12.9	27.84	28.03	38.28	51.55	46.64	55.49	55.1	55.61	54.19	53.09	48.29	55.04	49.17	57.95
CFO/CapEx	2.29	1.95	1.84	2.98	3.29	2.98	2.85	5.51	5.08	5.71	7.82	8.29	27.84	19.79	62
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.68	7.44

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	4.35	4.04	4.06	4.34	4.36	4.43	4.14	3.98	4.18	4.07	3.93	4.24	4.14	3.91	3.99
Days Sales Outstanding	83.91	90.42	89.8	84.12	83.67	82.39	88.1	91.77	87.31	89.61	92.84	86.01	88.22	93.35	91.52
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5,359	5,476
- Cash & Cash Equivalents	25	35	42	77	92	87	87	41	88	74	137	174	204	232	250
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	4	2	1	- -	- -	- -	- -	2	52	57	49	42	29	47	52
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5,025	5,082
Total Capital	-60	94	104	152	196	258	344	360	438	462	485	331	397	524	613
Total Debt/Capital (%)	-7.32	2.13	0.77	- -	- -	- -	- -	0.44	11.79	12.42	10	12.73	7.24	9.01	8.52
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.01
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.27	7.6
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.43	21.5
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.84	22.9
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.59	16.43
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.68	16.7
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5,484	5,587
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5,150	5,193
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	135.23	139.73
TTM Sales	76	91	108	134	164	198	231	279	322	363	411	490	554	608	669
TTM EBITDA	8	10	12	21	39	47	58	79	103	129	124	165	190	206	236
TTM Operating Income	3	3	2	9	25	30	37	50	72	97	88	131	163	187	222
TTM Cash Flow to Firm	17	22	25	- -	66	69	- -	- -	161	180	201	199	245	244	309
TTM Free Cash Flow to Firm	10	11	11	- -	46	46	- -	- -	129	149	175	175	236	232	304

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.66	18.35
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.84	22.9
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5,025	5,082
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	137.26	132.6
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.27	7.6
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.43	21.5
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.11	27.93
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.98	25.42
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	42.91	27.93
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.61	24.6
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.23	9.76
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.27	8.88
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.5	9.76
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.69	8.6
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.58	9.97
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.65	9.07
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.97	9.97
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.02	8.78
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.89	8.28
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.71	7.53
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.27	8.28
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.46	7.29
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.13	17.9
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.18	16.3
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.53	17.9
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.07	15.77
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.85	16.71
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.64	18.35
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.52	16.16
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.09	6.86
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.62	7.6
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.85	6.62
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.84	19.42
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	34.32	21.5
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.17	18.73
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.49	20.68
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	37.71	22.9
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.46	19.96
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	144.22	150.56
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	198.97	150.56
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5,521	4,591
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7,059	5,082
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4,766	4,429

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	31	32	33	34	35	36	39	40	40	40	40	38	38	37	36
Diluted Weighted Avg Shares	5	29	37	38	39	39	41	43	42	42	41	40	38	38	37
Basic Weighted Avg Shares	5	12	32	34	35	36	38	40	40	40	40	39	38	37	37
Revenue per Share	13.88	7.55	3.32	3.98	4.74	5.52	6.06	7.05	8.09	9.1	10.35	12.51	14.77	16.22	18.19
EBITDA per Share	1.51	0.85	0.37	0.63	1.13	1.31	1.52	2	2.6	3.25	3.11	4.22	5.06	5.49	6.43
Operating Income per Share	0.53	0.25	0.07	0.28	0.72	0.84	0.98	1.27	1.82	2.42	2.21	3.34	4.34	5	6.03
Basic EPS, GAAP	0.08	0.09	0.05	0.9	0.46	0.54	1.06	1.45	1.74	2.3	1.79	2.76	4.04	4.64	5.39
Basic EPS from Cont Ops	0.36	0.18	0.05	0.9	0.46	0.54	1.06	1.45	1.74	2.3	1.79	2.76	4.04	4.64	5.39
Diluted EPS, GAAP	0.08	0.04	0.04	0.8	0.41	0.49	0.99	1.34	1.65	2.2	1.74	2.7	3.96	4.57	5.34
Diluted EPS from Cont Ops	0.36	0.08	0.04	0.8	0.41	0.49	0.99	1.34	1.65	2.2	1.74	2.7	3.96	4.57	5.34
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	3.13	1.81	0.77	1.23	1.9	1.93	2.82	3.17	4.04	4.52	5.05	5.08	6.52	6.52	8.41
Free Cash Flow per Basic Share	1.77	0.88	0.35	0.82	1.32	1.28	1.83	2.59	3.24	3.73	4.4	4.47	6.28	6.19	8.27
Cash & Equivalents per Share	0.8	3.7	2.95	3.72	5.11	6.68	7.34	7.28	7.5	8.91	10.18	8.45	11.33	10.26	12.26
Book Value per Share	-2.11	2.86	3.13	4.44	5.58	7.08	8.74	9.01	9.71	10.12	10.97	7.6	9.8	12.84	15.43
Tangible Book Value per Share	-2.22	2.76	3.05	4.37	5.53	7.05	8.39	8.28	9.1	9.64	10.62	7.07	9.34	12.46	15.11