AMERISAFE, Inc. Financial Ratios — A3I 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 (%)	7.12	8.03	10.94	12.43	15.64	17.11	10.49	17.15	22.07	19.93	15.69	15.51	20.37	20.17	18.53
Return on Assets (%)	2.14	2.48	3.42	3.85	4.76	5.16	3.04	4.72	6.16	5.84	4.58	4.16	4.97	4.64	4.12
Return on Capital (%)	6.83	7.88	10.94	12.43	15.64	17.11	10.49	17.15	22.07	19.93	15.69	15.51	20.37	20.17	18.53
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	9.75	11.56	16.61	18.25	25.14	28.44	21.92	23.18	31.19	31.49	25.14	22.95	25.21	22.34	18.55
Profit Margin (%)	8.62	9.14	12.25	13.28	17.54	19.63	12.32	18.96	25.03	25.51	20.81	18.87	20.24	17.93	14.86
Net Income to Common Margin (%)	8.62	9.14	12.25	13.28	17.54	19.63	12.32	18.96	25.03	25.51	20.81	18.87	20.24	17.93	14.86
Effective Tax Rate (%)	11.61	20.97	26.29	27.23	30.21	30.98	43.79	18.21	19.76	19	17.23	17.8	19.73	19.72	19.89
Dvd Payout Ratio (%)	- -	- -	13.54	69.07	97.3	97.75	178.77	117.95	93.88	102.51	151.97	180.62	150.23	154.12	103.1
Sustainable Growth Rate (%)	7.12	8.03	9.45	3.84	0.42	0.39	-8.26	-3.08	1.35	-0.5	-8.15	-12.51	-10.23	-10.91	-0.57

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	26	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	26	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	30.55	31.22	31.36	30.67	30.22	30.03	28.02	27.03	28.82	29.83	28.47	25.01	23.79	22.23	22.25
Long-Term Debt/Equity (%)	7.38	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	6.87	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	2.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	7.38	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	6.87	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	2.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt to Equity	-5.65	-24.31	-29.53	-20.35	-15.3	-12.92	-13.06	-9.85	-10.18	-14.07	-17.71	-19.36	-13.23	-17.12	-24.61
Net Debt/Capital (%)	-5.99	-32.12	-41.9	-25.55	-18.07	-14.84	-15.02	-10.92	-11.34	-16.38	-21.52	-24.01	-15.24	-20.65	-32.65
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	30.55	31.22	31.36	30.67	30.22	30.03	28.02	27.03	28.82	29.83	28.47	25.01	23.79	22.23	22.25
Long-Term Debt/Equity (%)	7.38	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	6.87	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	2.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	7.38	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	6.87	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	2.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Total Liabilities	5.5	9.65	14.16	13.93	8.86	10.75	11.97	8.88	7.42	6.14	3.79	2.96	3.19	2.69	1.26
CFO/CapEx	38.75	67.77	113.3	142.25	97.44	69.73	273.66	87.27	77.43	68.84	29.3	13.5	53.96	28.8	5.15
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	1.65	1.39	1.45	1.58	1.48	1.46	1.41	1.4	1.4	1.31	1.22	1.17	1.2	1.18	1.2
Days Sales Outstanding	221.12	261.74	251.06	231.15	245.95	249.88	258.3	260.33	260.34	277.61	299.28	311.53	303.39	308.49	304.11
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	422	481	783	795	990	1,205	1,176	1,063	1,265	1,104	1,035	1,009	891	969	712
- Cash & Cash Equivalents	46	93	123	91	69	59	56	40	44	62	71	61	39	44	62
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	26	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	255	170	337	339	532	637	629	529	723	582	566	612	758	838	563
Total Capital	375	381	417	447	454	456	425	410	430	439	399	317	292	257	252
Total Debt/Capital (%)	6.87	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt / EV	0.1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	0.91	0.53	0.95	0.84	1.33	1.61	1.68	1.4	1.95	1.71	1.79	2.08	2.47	2.71	1.77
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	5.67	2.08	2.61	2.41	5.73	5.58	4.81	5.39	9.18	9.17	14.89	21.72	25.4	34.66	50.86
EV/Free Cash Flow to Firm	5.82	2.12	2.64	2.43	5.79	5.66	4.82	5.45	9.3	9.31	15.42	23.46	25.88	35.91	63.11
Diluted Market Cap	435	489	789	796	989	1,203	1,176	1,064	1,267	1,105	1,038	1,018	896	975	723
Diluted Enterprise Value	267	178	344	340	532	636	629	531	725	583	568	621	762	844	574
EV per Share	14.03	9.31	18.15	17.94	27.83	33.15	32.67	27.47	37.48	30.09	29.2	31.97	39.61	44.01	29.96
TTM Sales	281	321	356	404	402	397	375	378	370	340	316	295	307	309	317
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	45	81	129	141	93	114	131	98	79	63	38	28	30	24	11
TTM Free Cash Flow to Firm	44	80	128	140	92	113	130	97	78	62	37	26	29	23	9

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	10.21	6.12	6.16	5.7	10.76	10.69	9.02	10.95	16.28	17.69	28.29	38.99	30.58	41.74	81.07
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	255	170	337	339	532	637	629	529	723	582	566	612	758	838	563
Low Price	17.22	22.18	27.38	35.03	38.72	46.36	51.07	52.48	53.33	51.28	50.3	43.22	44.79	41.38	36.19
EV/Sales	0.91	0.53	0.95	0.84	1.33	1.61	1.68	1.4	1.95	1.71	1.79	2.08	2.47	2.71	1.77
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	17.55	16.29	17.72	14.62	13.91	15.38	25.32	14.79	13.61	12.71	15.72	18.22	14.36	17.5	15.26
Price/Earnings Average	15.82	15.68	14.6	13.9	12.53	13.79	24.7	16.07	12.98	13.79	17.31	17.26	15.91	16.77	18.29
Price/Earnings High	18.19	17.19	18.41	15.53	15.05	15.93	27.81	17.88	14.71	16.8	19.82	20.71	18.39	20.49	21.27
Price/Earnings Low	12.99	13.73	11.53	12.17	10.41	11.37	21.17	14.07	11.07	11.42	14.79	14.95	13.81	14.24	14.57
Price/Book Value	1.21	1.26	1.88	1.78	2.18	2.64	2.76	2.59	2.94	2.51	2.59	3.18	3.05	3.77	2.83
Price/Book Value Average	1.09	1.21	1.55	1.69	1.96	2.37	2.7	2.82	2.8	2.73	2.85	3.01	3.38	3.61	3.39
Price/Book Value High	1.25	1.33	1.95	1.89	2.36	2.74	3.04	3.14	3.18	3.32	3.27	3.61	3.9	4.41	3.95
Price/Book Value Low	0.89	1.06	1.22	1.48	1.63	1.95	2.31	2.47	2.39	2.26	2.44	2.61	2.93	3.06	2.7
Price/Tangible Book Value	1.21	1.26	1.88	1.78	2.18	2.64	2.76	2.59	2.94	2.51	2.59	3.18	3.05	3.77	2.83
Price/Tangible Book Value Average	1.09	1.21	1.55	1.69	1.96	2.37	2.7	2.82	2.8	2.73	2.85	3.01	3.38	3.61	3.39
Price/Tangible Book Value High	1.25	1.33	1.95	1.89	2.36	2.74	3.04	3.14	3.18	3.32	3.27	3.61	3.9	4.41	3.95
Price/Tangible Book Value Low	0.89	1.06	1.22	1.48	1.63	1.95	2.31	2.47	2.39	2.26	2.44	2.61	2.93	3.06	2.7
Price/Sales	1.51	1.49	2.17	1.94	2.44	3.02	3.12	2.8	3.41	3.24	3.27	3.44	2.91	3.14	2.27
Price/Sales Average	1.36	1.43	1.79	1.85	2.2	2.71	3.04	3.05	3.25	3.52	3.6	3.26	3.22	3.01	2.72
Price/Sales High	1.57	1.57	2.25	2.06	2.64	3.13	3.43	3.39	3.68	4.28	4.12	3.91	3.72	3.67	3.16
Price/Sales Low	1.12	1.25	1.41	1.62	1.83	2.23	2.61	2.67	2.77	2.91	3.08	2.82	2.79	2.55	2.16
Price/Cash Flow	9.71	5.9	5.99	5.58	10.55	10.48	8.95	10.78	16	17.37	27.22	35.94	29.89	40.1	64.99
Price/Cash Flow Average	8.75	5.68	4.93	5.3	9.51	9.4	8.73	11.71	15.26	18.83	29.97	34.04	33.11	38.43	77.87
Price/Cash Flow High	10.06	6.23	6.22	5.93	11.42	10.86	9.83	13.03	17.3	22.94	34.31	40.84	38.27	46.96	90.6
Price/Cash Flow Low	7.19	4.97	3.9	4.64	7.9	7.75	7.48	10.26	13.02	15.6	25.6	29.48	28.74	32.62	62.04
Price/Free Cash Flow Average	9.21	5.89	5.08	5.42	9.7	9.59	8.8	11.9	15.52	19.19	31.15	36.93	33.87	40	97.15
Price/Free Cash Flow High	10.59	6.46	6.4	6.06	11.65	11.08	9.91	13.24	17.6	23.37	35.66	44.31	39.15	48.88	113.03
Price/Free Cash Flow Low	7.56	5.16	4.01	4.75	8.05	7.91	7.54	10.42	13.25	15.89	26.61	31.99	29.4	33.95	77.39
EV/Sales Average	0.76	0.47	0.56	0.74	1.08	1.29	1.6	1.65	1.79	1.99	2.12	1.9	2.78	2.58	2.22
EV/Sales High	0.96	0.61	1.03	0.96	1.53	1.72	1.98	1.99	2.23	2.76	2.64	2.55	3.28	3.25	2.66
EV/Sales Low	0.52	0.29	0.18	0.51	0.71	0.82	1.16	1.27	1.32	1.38	1.6	1.46	2.36	2.13	1.67
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	23.25	26.33	42.09	42.07	51.73	62.67	61.09	55.14	65.53	57.09	53.47	52.68	46.58	50.86	37.9
High Price	24.1	27.77	43.72	44.7	56	64.94	67.09	66.67	70.84	75.41	67.4	59.86	59.64	59.56	52.85
Enterprise Value Average	213	152	199	300	435	513	600	621	665	675	670	559	854	798	704
Enterprise Value High	270	196	368	389	614	681	744	751	826	936	835	750	1,008	1,004	844
Enterprise Value Low	145	94	64	206	283	324	436	478	488	469	504	431	724	658	531

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	18	18	19	19	19	19	19	19	19	19	19	19	19	19	19
Diluted Weighted Avg Shares	19	19	19	19	19	19	19	19	19	19	19	19	19	19	19
Basic Weighted Avg Shares	18	18	18	19	19	19	19	19	19	19	19	19	19	19	19
Revenue per Share	15.38	17.68	19.39	21.67	21.2	20.76	19.58	19.67	19.24	17.6	16.35	15.32	16.03	16.21	16.72
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.32	1.62	2.38	2.88	3.72	4.08	2.41	3.73	4.82	4.49	3.4	2.89	3.24	2.91	2.48
Basic EPS from Cont Ops	1.32	1.62	2.38	2.88	3.72	4.08	2.41	3.73	4.82	4.49	3.4	2.89	3.24	2.91	2.48
Diluted EPS, GAAP	1.29	1.58	2.33	2.84	3.69	4.05	2.4	3.71	4.8	4.47	3.39	2.88	3.23	2.89	2.47
Diluted EPS from Cont Ops	1.29	1.58	2.33	2.84	3.69	4.05	2.4	3.71	4.8	4.47	3.39	2.88	3.23	2.89	2.47
Dividend per Share	- -	- -	0.32	1.99	3.62	3.98	4.31	4.4	4.52	4.6	5.17	5.22	4.87	4.48	2.56
Cash Flow per Share	2.39	4.46	7.03	7.54	4.9	5.98	6.83	5.12	4.1	3.29	1.96	1.47	1.56	1.27	0.58
Free Cash Flow per Basic Share	2.33	4.4	6.97	7.49	4.85	5.89	6.8	5.06	4.04	3.24	1.9	1.36	1.53	1.22	0.47
Cash & Equivalents per Share	10.65	17.02	23.95	24.12	23.9	29.52	28.42	27.68	28.05	27	24.27	20.71	6.97	6.85	7.95
Book Value per Share	19.25	20.88	22.41	23.65	23.73	23.72	22.1	21.26	22.29	22.7	20.62	16.57	15.28	13.51	13.39
Tangible Book Value per Share	19.25	20.88	22.41	23.65	23.73	23.72	22.1	21.26	22.29	22.7	20.62	16.57	15.28	13.51	13.39