CB Financial Services, Inc. Financial Ratios — CBFV Stock

Profitability (USD)

	2005 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	12/31/2005	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 (%)	10.76	- -	- -	6.76	9.98	8.6	7.6	6.11	9.92	-7.45	8.65	9.25	18.04	8.77	3.22
Return on Assets (%)	0.89	- -	- -	0.62	1	0.9	0.78	0.64	1.1	-0.78	0.81	0.79	1.57	0.86	0.32
Return on Capital (%)	6.18	- -	- -	4.99	6.81	5.64	4.6	4.08	8.1	- -	7.89	8.16	15.07	7.06	2.62
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	27.75	28.19	29.23	26.83	33.09	30.06	27.34	19.16	32.21	-19.2	31.5	28.18	71.49	31.22	12.77
Profit Margin (%)	19.64	22.63	22.97	19.52	23.49	21.31	19.34	15.73	28.74	-21.75	24.8	22.51	53.23	25.63	11.82
Net Income to Common Margin (%)	19.64	22.63	22.97	19.52	23.49	21.31	19.34	15.73	28.74	-21.75	24.8	22.51	53.23	25.63	11.82
Effective Tax Rate (%)	29.22	19.71	21.42	27.27	29.02	29.11	29.27	17.9	10.77	- -	21.27	20.12	25.54	17.92	7.49
Dvd Payout Ratio (%)	36.08	48.68	48.68	54.36	41.1	47.39	51.8	64.22	36.4	-48.71	44.67	43.74	22.67	40.73	104.71
Sustainable Growth Rate (%)	6.88	- -	- -	3.09	5.88	4.52	3.66	2.19	6.31	-11.08	4.78	5.2	13.95	5.2	-0.15

Credit (USD)

Credit Ratios API ChatGPT

	2005 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	12/31/2005	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	17	- -	4	41	37	55	64	51	14	8	18	15	35	35	35
ST Debt	11	- -	- -	26	9	27	40	31	6	2	3	- -	- -	20	20
LT Debt	5	- -	4	15	28	28	25	20	8	6	15	15	35	15	15
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	8.34	- -	8.24	9.68	10.46	10.57	9.98	10.74	11.43	9.5	9.34	7.82	9.6	9.95	10.18
Long-Term Debt/Equity (%)	19.65	- -	8.89	18.48	32.22	31.3	26.27	14.53	5.29	4.46	10.97	13.29	24.8	9.99	9.37
Long-Term Debt/Capital (%)	12.35	- -	8.16	12.32	22.53	19.38	15.57	10.6	4.85	4.21	9.69	11.73	19.87	8.08	7.67
Long-Term Debt/Total Assets (%)	1.64	- -	0.73	1.79	3.37	3.31	2.62	1.56	0.61	0.42	1.02	1.04	2.38	0.99	0.95
Total Debt/Equity (%)	59.11	- -	8.89	49.98	42.99	61.5	68.74	37.04	9.27	5.95	13.22	13.29	24.8	23.56	22.06
Total Debt/Capital (%)	37.15	- -	8.16	33.32	30.07	38.08	40.74	27.03	8.48	5.61	11.68	11.73	19.87	19.07	18.08
Total Debt/Total Assets (%)	4.93	- -	0.73	4.84	4.5	6.5	6.86	3.98	1.06	0.56	1.23	1.04	2.38	2.34	2.25
Net Debt to Equity	11.34	- -	-27.59	35.63	29.94	45.54	46.63	-1.72	-43.82	-113.66	-76.68	-80.85	-23.99	-10.08	1.95
Net Debt/Capital (%)	10.19	- -	-38.1	26.27	23.04	31.29	31.8	-1.76	-78.01	831.9	-328.73	-422.23	-31.56	-11.21	1.91
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2005 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	12/31/2005	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	8.34	- -	8.24	9.68	10.46	10.57	9.98	10.74	11.43	9.5	9.34	7.82	9.6	9.95	10.18
Long-Term Debt/Equity (%)	19.65	- -	8.89	18.48	32.22	31.3	26.27	14.53	5.29	4.46	10.97	13.29	24.8	9.99	9.37
Long-Term Debt/Capital (%)	12.35	- -	8.16	12.32	22.53	19.38	15.57	10.6	4.85	4.21	9.69	11.73	19.87	8.08	7.67
Long-Term Debt/Total Assets (%)	1.64	- -	0.73	1.79	3.37	3.31	2.62	1.56	0.61	0.42	1.02	1.04	2.38	0.99	0.95
Total Debt/Equity (%)	59.11	- -	8.89	49.98	42.99	61.5	68.74	37.04	9.27	5.95	13.22	13.29	24.8	23.56	22.06
Total Debt/Capital (%)	37.15	- -	8.16	33.32	30.07	38.08	40.74	27.03	8.48	5.61	11.68	11.73	19.87	19.07	18.08
Total Debt/Total Assets (%)	4.93	- -	0.73	4.84	4.5	6.5	6.86	3.98	1.06	0.56	1.23	1.04	2.38	2.34	2.25
CFO/Total Liabilities	1.72	- -	1.61	-0.31	6.93	1.4	1.38	1.19	1.53	1.1	1.01	1.09	1.08	0.51	1.28
CFO/CapEx	- -	6.12	33.97	-0.37	85.37	4.16	3.02	2.56	18.85	43.72	5.47	27.8	4.32	2.04	27.4
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2005 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	12/31/2005	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	3.45	- -	- -	2.87	3.95	3.8	3.51	3.66	3.35	3.15	3.32	2.94	- -	- -	- -
Days Sales Outstanding	105.83	- -	- -	127.2	92.3	96.03	104.1	99.65	108.9	115.88	109.83	124.2	- -	- -	- -
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

	2005 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	12/31/2005	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	38	46	46	81	94	106	123	135	165	109	127	109	122	147	176
- Cash & Cash Equivalents	13	- -	16	12	11	14	21	53	80	161	120	104	68	50	32
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	17	- -	4	41	37	55	64	51	14	8	18	15	35	35	35
Enterprise Value	41	46	-100	5	24	40	43	-93	-96	-187	-198	-167	-116	-128	179
Total Capital	44	- -	49	123	124	144	157	189	165	143	151	125	175	182	192
Total Debt/Capital (%)	37.15	- -	8.16	33.32	30.07	38.08	40.74	27.03	8.48	5.61	11.68	11.73	19.87	19.07	18.08
Total Debt / EV	0.4	- -	-0.04	8.6	1.58	1.37	1.5	-0.55	-0.15	-0.04	-0.09	-0.09	-0.3	-0.27	0.19
EV/Sales	2.77	2.49	- -	0.22	0.66	1.13	1.19	- -	- -	- -	- -	- -	- -	- -	4.3
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	7.83	6.9	- -	- -	0.46	3.8	3.69	- -	- -	- -	- -	- -	- -	- -	10.03
EV/Free Cash Flow to Firm	7.83	8.24	- -	- -	0.46	5	5.51	- -	- -	- -	- -	- -	- -	- -	10.41
Diluted Market Cap	38	47	49	52	93	106	123	125	164	108	130	110	122	152	185
Diluted Enterprise Value	42	47	-97	-24	23	40	43	-103	-97	-188	-194	-166	-116	-123	188
EV per Share	17.55	19	- -	1.17	5.81	9.83	10.44	- -	- -	- -	- -	- -	- -	- -	35.47
TTM Sales	15	19	19	22	36	36	36	45	50	49	47	50	42	49	41
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	5	7	8	-2	52	11	12	14	18	- -	13	14	14	7	18
TTM Free Cash Flow to Firm	5	6	8	-9	51	8	8	8	17	- -	11	14	11	3	17

Multiples (USD)

Valuation Multiples API ChatGPT

	2005 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	12/31/2005	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	7.29	8.37	6.26	-5.85	1.83	13.15	15.89	14.96	9.7	7.86	12.17	8.09	11.15	44.12	10.78
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	41	46	-100	5	24	40	43	-93	-96	-187	-198	-167	-116	-128	179
Low Price	13.9	18.1	18.5	19.25	19.35	19	25.1	22.82	22.77	16.25	17.76	20.49	17.2	20.75	26.01
EV/Sales	2.77	2.49	- -	0.22	0.66	1.13	1.19	- -	- -	- -	- -	- -	- -	- -	4.3
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	12.98	10.99	11.43	12.21	11.08	13.92	17.66	17.51	11.43	- -	11.2	9.79	5.4	11.65	35.81
Price/Earnings Average	11.9	11.38	11.4	12.13	9.93	11.88	16.34	21.75	9.67	- -	10.38	10.45	4.9	10.22	31.6
Price/Earnings High	13.62	12.43	12.73	13.19	12.09	14.48	18.55	26.1	11.72	- -	11.63	12.24	5.67	13.75	38.47
Price/Earnings Low	11.13	10.47	10.71	11.81	9.36	10.23	14.78	16.12	8.64	- -	8.26	9.36	3.9	8.46	26.72
Price/Book Value	1.36	- -	1.02	0.99	1.08	1.18	1.32	0.98	1.09	0.81	0.95	0.99	0.87	1	1.11
Price/Book Value Average	1.25	- -	1.02	0.98	0.96	1.01	1.22	1.22	0.92	0.9	0.88	1.06	0.79	0.87	0.98
Price/Book Value High	1.43	- -	1.14	1.07	1.17	1.23	1.38	1.46	1.12	1.25	0.99	1.24	0.91	1.17	1.2
Price/Book Value Low	1.17	- -	0.96	0.96	0.91	0.87	1.1	0.9	0.82	0.66	0.7	0.95	0.63	0.72	0.83
Price/Tangible Book Value	1.62	- -	1.08	1.13	1.21	1.31	1.45	1.37	1.47	0.93	1.07	1.13	0.94	1.07	1.19
Price/Tangible Book Value Average	1.49	- -	1.07	1.13	1.08	1.12	1.34	1.7	1.24	1.04	0.99	1.2	0.86	0.93	1.05
Price/Tangible Book Value High	1.7	- -	1.2	1.23	1.31	1.36	1.52	2.04	1.51	1.44	1.11	1.41	0.99	1.26	1.28
Price/Tangible Book Value Low	1.39	- -	1.01	1.1	1.02	0.96	1.21	1.26	1.11	0.76	0.79	1.08	0.68	0.77	0.89
Price/Sales	2.55	2.49	2.63	2.38	2.6	2.97	3.41	2.75	3.29	2.21	2.78	2.2	2.87	2.99	4.23
Price/Sales Average	2.34	2.58	2.62	2.37	2.33	2.53	3.16	3.42	2.78	2.46	2.57	2.35	2.61	2.62	3.73
Price/Sales High	2.67	2.81	2.92	2.57	2.84	3.09	3.59	4.11	3.37	3.42	2.88	2.76	3.02	3.52	4.55
Price/Sales Low	2.19	2.37	2.46	2.31	2.2	2.18	2.86	2.54	2.48	1.8	2.05	2.11	2.08	2.17	3.16
Price/Cash Flow	7.21	6.9	6.04	-21.83	1.81	9.98	10.57	9.04	9.17	7.68	9.92	7.78	8.55	21.74	9.86
Price/Cash Flow Average	6.61	7.15	6.03	-21.69	1.62	8.52	9.78	11.23	7.75	8.55	9.2	8.3	7.75	19.07	8.7
Price/Cash Flow High	7.57	7.8	6.73	-23.59	1.97	10.39	11.1	13.48	9.4	11.89	10.31	9.73	8.97	25.65	10.59
Price/Cash Flow Low	6.19	6.57	5.66	-21.12	1.53	7.34	8.84	8.32	6.92	6.24	7.32	7.44	6.18	15.78	7.36
Price/Free Cash Flow Average	6.69	8.68	6.25	-5.81	1.64	11.23	14.71	18.59	8.21	8.75	11.28	8.63	10.11	38.71	9.52
Price/Free Cash Flow High	7.65	9.48	6.98	-6.32	2	13.69	16.69	22.31	9.95	12.16	12.64	10.12	11.69	52.05	11.58
Price/Free Cash Flow Low	6.26	7.98	5.87	-5.66	1.55	9.67	13.3	13.78	7.33	6.39	8.98	7.73	8.05	32.03	8.05
EV/Sales Average	2.55	2.58	- -	0.19	0.39	0.7	0.94	- -	- -	- -	- -	- -	- -	- -	3.81
EV/Sales High	2.89	2.81	- -	0.51	0.9	1.25	1.36	- -	- -	- -	- -	- -	- -	- -	4.62
EV/Sales Low	2.4	2.37	- -	0.1	0.25	0.34	0.63	- -	- -	- -	- -	- -	- -	- -	3.23
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	16.2	19	19.75	19.9	22.92	25.85	30	24.78	30.14	20.01	24.07	21.43	23.81	28.58	34.86
High Price	17	21.5	22	21.5	25	26.9	31.5	36.95	30.9	30.95	25	26.8	24.98	33.72	37.45
Enterprise Value Average	38	48	-100	4	14	25	34	-61	-122	-175	-207	-160	-128	-146	158
Enterprise Value High	43	52	-95	11	32	44	49	-27	-92	-128	-193	-140	-110	-101	192
Enterprise Value Low	36	44	-103	2	9	12	23	-104	-136	-207	-231	-172	-150	-168	134

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2005 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	12/31/2005	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	2	2	2	4	4	4	4	5	5	5	5	5	5	5	5
Diluted Weighted Avg Shares	2	2	2	3	4	4	4	5	5	5	5	5	5	5	5
Basic Weighted Avg Shares	2	2	2	3	4	4	4	5	5	5	5	5	5	5	5
Revenue per Share	6.36	7.64	7.52	8.35	8.8	8.72	8.78	9	9.17	9.05	8.67	9.73	8.28	9.57	8.24
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.25	1.73	1.73	1.63	2.07	1.86	1.7	1.42	2.64	-1.97	2.15	2.19	4.41	2.45	0.97
Basic EPS from Cont Ops	1.25	1.73	1.73	1.63	2.07	1.86	1.7	1.42	2.64	-1.97	2.15	2.19	4.41	2.45	0.97
Diluted EPS, GAAP	1.23	1.7	1.72	1.63	2.07	1.86	1.69	1.4	2.63	-1.97	2.15	2.18	4.4	2.38	0.92
Diluted EPS from Cont Ops	1.23	1.7	1.72	1.63	2.07	1.86	1.69	1.4	2.63	-1.97	2.15	2.18	4.4	2.38	0.92
Dividend per Share	0.45	0.84	0.84	0.89	0.85	0.88	0.88	0.91	0.96	0.96	0.96	0.96	1	1	1.02
Cash Flow per Share	2.25	2.75	3.27	-0.91	12.66	2.59	2.84	2.74	3.29	2.6	2.43	2.75	2.78	1.31	3.54
Free Cash Flow per Basic Share	2.25	2.3	3.17	-3.4	12.51	1.97	1.9	1.67	3.11	2.54	1.98	2.66	2.14	0.67	3.41
Cash & Equivalents per Share	5.68	- -	64.34	28.79	26.27	29.48	35.21	51.32	50.31	55.9	64.97	57.07	53.27	60.22	6.29
Book Value per Share	11.89	- -	19.27	20.12	21.29	21.89	22.77	25.33	27.65	24.76	25.31	21.6	27.31	28.71	31.28
Tangible Book Value per Share	9.98	- -	18.35	17.53	19.01	19.75	20.76	18.09	20.52	21.42	22.45	19	25.23	26.82	29.35