Northeast Bank Financial Ratios — 73K Stock

Profitability (USD)

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Return on Common Equity (%)	1.92	3.49	2.38	6.35	6.64	10.31	12.38	9.51	14.29	36.01	17.54	16.22	17.3	19.16	19.57
Return on Assets (%)	0.34	0.66	0.38	0.89	0.83	1.2	1.45	1.2	1.89	4.17	2.24	1.98	1.94	2.25	2.26
Return on Capital (%)	1.45	2.71	1.68	4.42	4.67	7.29	9.36	7.68	11.15	29.03	15.72	7.69	7.17	10.53	9.33
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	4.09	16.48	12.21	25.9	25.6	36.1	39.33	29.49	43.72	74.41	58.8	53.7	58.28	61.53	66.13
Profit Margin (%)	7.39	11.79	7.68	16.61	16.64	22.12	27.41	20.87	29.87	52.63	40.28	36.38	38.51	40.85	48.29
Net Income to Common Margin (%)	6.05	10.84	7.68	16.61	16.64	22.12	27.41	20.87	29.87	52.63	40.28	36.38	38.51	40.85	48.29
Effective Tax Rate (%)	15.12	30.46	36.9	35.87	35.01	38.73	30.31	29.22	31.68	29.27	31.5	32.24	33.92	33.62	26.98
Dvd Payout Ratio (%)	173.4	89.04	108.22	5.63	4.99	2.89	2.2	2.59	1.57	0.46	0.75	0.67	0.53	0.4	0.32
Sustainable Growth Rate (%)	-1.41	0.38	-0.2	6	6.31	10.01	12.11	9.26	14.06	35.84	17.41	16.11	17.21	19.09	19.51

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Total Debt	55	39	56	43	55	45	40	30	59	36	19	585	365	349	856
ST Debt	1	1	3	2	- -	- -	- -	- -	12	- -	15	311	- -	10	327
LT Debt	53	38	53	40	55	45	40	30	47	36	4	274	365	339	529
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	17.8	16.97	14.71	13.25	11.82	11.4	11.96	13.31	13.1	10.69	15.69	10.34	12.02	11.55	11.55
Long-Term Debt/Equity (%)	44.88	33.43	47.13	35.65	46.77	36.24	28.58	19.63	28.45	15.54	1.79	92.2	97.03	68.63	87.68
Long-Term Debt/Capital (%)	30.76	24.95	31.47	25.88	31.87	26.6	22.23	16.41	20.92	13.45	1.66	31.04	49.25	40.23	36.26
Long-Term Debt/Total Assets (%)	7.99	5.67	6.93	4.72	5.53	4.13	3.42	2.61	3.73	1.66	0.28	9.53	11.67	7.93	10.13
Total Debt/Equity (%)	45.89	33.98	49.8	37.73	46.77	36.24	28.58	19.63	36.01	15.54	7.83	197.04	97.03	70.6	141.79
Total Debt/Capital (%)	31.46	25.36	33.24	27.39	31.87	26.6	22.23	16.41	26.47	13.45	7.26	66.33	49.25	41.38	58.64
Total Debt/Total Assets (%)	8.17	5.77	7.32	5	5.53	4.13	3.42	2.61	4.72	1.66	1.23	20.37	11.67	8.16	16.38
Net Debt to Equity	-63.38	-25.48	-25	-43.19	-83.84	-97.44	-85.56	-17.63	-53.93	-421.89	-57.22	122.94	27.36	-17.46	67
Net Debt/Capital (%)	-165.8	-33.51	-32.72	-74.44	-489.54	-2,977.9	-575.22	-21.35	-110.5	132.14	-148.47	53.38	20.61	-20.09	39.44
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	17.8	16.97	14.71	13.25	11.82	11.4	11.96	13.31	13.1	10.69	15.69	10.34	12.02	11.55	11.55
Long-Term Debt/Equity (%)	44.88	33.43	47.13	35.65	46.77	36.24	28.58	19.63	28.45	15.54	1.79	92.2	97.03	68.63	87.68
Long-Term Debt/Capital (%)	30.76	24.95	31.47	25.88	31.87	26.6	22.23	16.41	20.92	13.45	1.66	31.04	49.25	40.23	36.26
Long-Term Debt/Total Assets (%)	7.99	5.67	6.93	4.72	5.53	4.13	3.42	2.61	3.73	1.66	0.28	9.53	11.67	7.93	10.13
Total Debt/Equity (%)	45.89	33.98	49.8	37.73	46.77	36.24	28.58	19.63	36.01	15.54	7.83	197.04	97.03	70.6	141.79
Total Debt/Capital (%)	31.46	25.36	33.24	27.39	31.87	26.6	22.23	16.41	26.47	13.45	7.26	66.33	49.25	41.38	58.64
Total Debt/Total Assets (%)	8.17	5.77	7.32	5	5.53	4.13	3.42	2.61	4.72	1.66	1.23	20.37	11.67	8.16	16.38
CFO/Total Liabilities	-1.27	0.24	-0.85	2.92	0.59	3.56	1.91	1.88	1.49	0.43	2.29	2.34	0.09	1.43	-1.35
CFO/CapEx	-2.72	0.46	-5.1	17.3	4.28	48.91	19.83	63.21	14.12	6.6	28.88	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Accounts Receivable Turnover	18.98	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.87	12.74	12.26
Days Sales Outstanding	19.23	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.31	28.64	29.78
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

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	242	271	318	462	759	1,144
- Cash & Cash Equivalents	128	66	82	90	151	163	157	57	144	1,010	172	198	242	414	434
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	55	39	56	43	55	45	40	30	59	36	19	585	365	349	856
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-792	64	651	536	679	1,565
Total Capital	174	152	168	155	171	167	178	184	224	269	268	881	742	843	1,460
Total Debt/Capital (%)	31.46	25.36	33.24	27.39	31.87	26.6	22.23	16.41	26.47	13.45	7.26	66.33	49.25	41.38	58.64
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.05	0.3	0.9	0.68	0.51	0.55
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.61	5.36	3.54	3.32	7.03
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.1	10.83	209.28	12.54	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.17	10.83	209.28	12.54	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	248	288	307	436	737	988
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-786	81	641	510	657	1,409
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.59	84.91	65.94	79.6	182.91
TTM Sales	29	37	35	43	46	56	59	67	76	136	105	121	151	204	223
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	-7	1	-6	22	5	34	19	19	16	8	30	60	3	54	-63
TTM Free Cash Flow to Firm	-10	-2	-7	20	4	33	18	18	15	7	29	60	3	54	-63

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	35.05	9.79	5.11	170.31	13.61	-15.79
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-792	64	651	536	679	1,565
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.9	28.43	32.94	39.28	57.94	80.51
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.61	5.36	3.54	3.32	7.03
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.43	6.75	6.89	7.39	8.63	9.04
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.17	6.36	6.63	6.53	8.23	7.25
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.64	8.04	7.88	7.88	10.6	9.04
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.65	5.26	5.48	5.11	5.62	5.45
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.04	1.09	1.07	1.23	1.53	1.89
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.96	1.03	1.03	1.08	1.46	1.52
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.1	1.3	1.23	1.31	1.88	1.89
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.8	0.85	0.85	0.85	1	1.14
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.05	1.1	1.08	1.23	1.54	1.9
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.97	1.03	1.04	1.09	1.46	1.52
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.11	1.31	1.23	1.31	1.89	1.9
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.81	0.86	0.86	0.85	1	1.14
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.81	2.72	2.51	2.85	3.53	4.37
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.67	2.56	2.41	2.51	3.36	3.5
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.91	3.24	2.87	3.03	4.33	4.37
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.4	2.12	1.99	1.97	2.3	2.63
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.43	9.34	5.07	167.96	13.31	-15.54
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.19	8.79	4.88	148.39	12.68	-12.45
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.19	11.12	5.8	179.14	16.34	-15.54
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.73	7.28	4.03	116.14	8.66	-9.36
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.37	9.22	4.92	150.46	12.97	-12.66
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	37.14	11.66	5.85	181.65	16.71	-15.79
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.06	7.63	4.06	117.77	8.86	-9.51
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.46	5.26	3.19	3.15	6.01
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.11	5.74	3.75	4.17	7.03
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.04	4.82	2.6	2.03	4.99
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.66	36.47	41.46	56.8	88.98	133.67
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.43	43.43	47.43	60.58	109.27	133.67
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-811	48	639	482	643	1,338
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-778	116	697	567	852	1,565
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-847	4	586	394	414	1,110

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Shares Outstanding	10	10	10	10	9	9	9	9	8	8	7	8	8	9	9
Diluted Weighted Avg Shares	4	10	10	10	9	9	9	9	9	8	8	7	8	8	7
Basic Weighted Avg Shares	4	10	10	10	9	9	9	9	9	8	8	7	8	8	7
Revenue per Share	6.84	3.6	3.37	4.31	4.83	6.27	6.62	7.36	8.59	16.42	13.41	16.53	19.96	25.24	30.61
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.41	0.39	0.26	0.72	0.8	1.39	1.82	1.54	2.57	8.64	5.4	6.02	7.69	10.31	14.78
Basic EPS from Cont Ops	0.24	0.41	0.26	0.72	0.8	1.39	1.82	1.54	2.57	8.64	5.4	6.02	7.69	10.31	14.78
Diluted EPS, GAAP	0.41	0.39	0.26	0.72	0.8	1.38	1.77	1.52	2.53	8.55	5.34	5.96	7.58	10.08	14.55
Diluted EPS from Cont Ops	0.24	0.41	0.26	0.72	0.8	1.38	1.77	1.52	2.53	8.55	5.34	5.96	7.58	10.08	14.55
Dividend per Share	0.34	0.37	0.28	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.05
Cash Flow per Share	-1.63	0.13	-0.53	2.16	0.54	3.82	2.18	2.08	1.84	1.01	3.91	8.18	0.34	6.69	-8.6
Free Cash Flow per Basic Share	-2.23	-0.15	-0.64	2.03	0.41	3.74	2.07	2.05	1.71	0.85	3.77	8.18	0.34	6.69	-8.6
Cash & Equivalents per Share	25.19	17.95	19.34	20	27.02	29.44	26.68	14.67	25.44	131.31	30.5	32.77	35.82	50.31	50.84
Book Value per Share	11.47	10.89	11.05	11.76	12.51	13.9	15.49	16.98	20.09	28.51	33.37	38.69	46.34	57.98	70.58
Tangible Book Value per Share	11.04	10.55	10.77	11.53	12.14	13.43	15.06	16.62	19.84	28.26	33.19	38.49	46.22	57.9	70.52