Simmons First National Corporation Financial Ratios — SN9

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 (%)	6.3	6.8	5.74	7.95	9.62	8.81	5.74	9.96	9.09	8.55	8.71	7.87	5.23	4.39	-11.44
Return on Assets (%)	0.76	0.81	0.59	0.79	1.22	1.21	0.79	1.37	1.26	1.17	1.15	0.98	0.64	0.56	-1.55
Return on Capital (%)	4.65	5.3	4.39	6.09	7.71	6.95	3.65	5.71	5.53	5.44	5.61	5.42	3.78	3.25	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	23.01	25.82	19.77	22.4	29.46	35.22	32.17	39.01	38.25	37.14	43.27	35.03	25.67	22.46	-561.88
Profit Margin (%)	16.31	17.86	14.11	15.89	20.42	23.77	19.3	31.62	30.12	29.61	35.29	29.3	22.4	20.02	-423.34
Net Income to Common Margin (%)	16.31	17.86	14.11	15.89	20.35	23.77	19.3	31.62	30.08	29.6	35.28	29.3	22.4	20.02	-423.34
Effective Tax Rate (%)	29.12	30.82	28.6	29.04	30.67	32.5	40.01	18.93	21.25	20.29	18.44	16.36	12.73	10.87	- -
Dvd Payout Ratio (%)	51.85	48.75	59	43.04	36.47	29.7	37.78	25.8	26.88	29.27	29.08	36.7	57.67	69.05	-28.94
Sustainable Growth Rate (%)	3.03	3.49	2.35	4.53	6.11	6.19	3.57	7.39	6.64	6.04	6.18	4.98	2.21	1.36	-14.75

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	121	110	138	135	223	334	1,521	1,699	1,686	1,725	1,722	1,225	1,339	1,112	620
ST Debt	- -	- -	- -	- -	- -	- -	75	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	121	110	138	135	223	334	1,446	1,699	1,686	1,725	1,722	1,225	1,339	1,112	620
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	12.29	11.51	9.21	10.65	13.84	13.7	13.85	13.58	14.06	13.31	13.14	11.91	12.53	13.13	13.93
Long-Term Debt/Equity (%)	29.69	27.1	34.1	27.37	20.7	28.98	69.35	75.65	56.4	57.95	53.01	37.48	39.06	31.5	18.13
Long-Term Debt/Capital (%)	22.88	21.32	25.43	21.49	17.15	22.47	40.1	43.07	36.06	36.69	34.64	27.26	28.09	23.96	15.35
Long-Term Debt/Total Assets (%)	3.65	3.12	3.14	2.91	2.95	3.97	9.6	10.27	7.93	7.71	6.97	4.46	4.89	4.14	2.53
Total Debt/Equity (%)	29.75	27.1	34.1	27.37	20.7	28.98	72.95	75.65	56.4	57.95	53.01	37.48	39.06	31.5	18.13
Total Debt/Capital (%)	22.93	21.32	25.43	21.49	17.15	22.47	42.18	43.07	36.06	36.69	34.64	27.26	28.09	23.96	15.35
Total Debt/Total Assets (%)	3.66	3.12	3.14	2.91	2.95	3.97	10.1	10.27	7.93	7.71	6.97	4.46	4.89	4.14	2.53
Net Debt to Equity	-110.03	-99.84	-99.46	-40.58	-4.04	3.76	44.1	38.33	22.91	-58.75	2.14	16.59	21.14	12.02	-2.69
Net Debt/Capital (%)	1,096.78	-60,596.86	-18,578.63	-68.3	-4.21	3.63	30.6	27.71	18.64	-142.43	2.1	14.23	17.45	10.73	-2.77
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	12.29	11.51	9.21	10.65	13.84	13.7	13.85	13.58	14.06	13.31	13.14	11.91	12.53	13.13	13.93
Long-Term Debt/Equity (%)	29.69	27.1	34.1	27.37	20.7	28.98	69.35	75.65	56.4	57.95	53.01	37.48	39.06	31.5	18.13
Long-Term Debt/Capital (%)	22.88	21.32	25.43	21.49	17.15	22.47	40.1	43.07	36.06	36.69	34.64	27.26	28.09	23.96	15.35
Long-Term Debt/Total Assets (%)	3.65	3.12	3.14	2.91	2.95	3.97	9.6	10.27	7.93	7.71	6.97	4.46	4.89	4.14	2.53
Total Debt/Equity (%)	29.75	27.1	34.1	27.37	20.7	28.98	72.95	75.65	56.4	57.95	53.01	37.48	39.06	31.5	18.13
Total Debt/Capital (%)	22.93	21.32	25.43	21.49	17.15	22.47	42.18	43.07	36.06	36.69	34.64	27.26	28.09	23.96	15.35
Total Debt/Total Assets (%)	3.66	3.12	3.14	2.91	2.95	3.97	10.1	10.27	7.93	7.71	6.97	4.46	4.89	4.14	2.53
CFO/Total Liabilities	1.01	1.16	0.91	0.28	1.3	1.26	0.88	1.59	1.4	1.04	1.29	1.33	2.26	1.82	2.13
CFO/CapEx	2.04	15.91	7.56	1.03	5.69	4.82	3.35	7.63	3.78	15.26	5.8	9.14	16.35	9.36	11.79
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	9.58	10.45	10.91	13.85	17.11	15.2	13.5	14.6	14.04	12.73	10.56	9.95	6.94	6.21	0.83
Days Sales Outstanding	38.12	34.92	33.47	26.35	21.34	24.01	27.03	25.01	26	28.68	34.58	36.68	52.62	58.78	441.74
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,252	3,346	2,707	2,487	2,407	2,721
- Cash & Cash Equivalents	570	515	539	336	266	290	601	838	1,001	3,474	1,653	683	614	687	712
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	31	- -	- -	- -	1	1	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	121	110	138	135	223	334	1,521	1,699	1,686	1,725	1,722	1,225	1,339	1,112	620
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2,970	-3,698	-603	60	302	417
Total Capital	529	516	542	630	1,300	1,485	3,605	3,946	4,675	4,702	4,971	4,495	4,765	4,641	4,039
Total Debt/Capital (%)	22.93	21.32	25.43	21.49	17.15	22.47	42.18	43.07	36.06	36.69	34.64	27.26	28.09	23.96	15.35
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.58	-0.47	-2.03	22.48	3.69	1.49
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.08	0.4	4.44
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.11	0.71	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.12	0.79	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,294	3,267	2,707	2,487	2,407	2,721
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2,928	-3,777	-603	60	302	417
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.48	2.4	2.88
TTM Sales	156	155	165	225	364	407	482	682	791	861	768	875	782	763	94
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	30	36	36	12	84	91	115	227	256	203	278	322	541	426	- -
TTM Free Cash Flow to Firm	15	34	31	- -	70	72	80	197	188	189	230	287	508	380	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.12	14.21	9.43	4.9	6.33	6.62
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2,970	-3,698	-603	60	302	417
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.73	21.14	19.52	13.84	16	13.87
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.08	0.4	4.44
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	9	12.03	10.56	14.21	15.76	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.79	11.67	12.12	12.82	16.11	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.16	13.08	15.83	16.55	22.49	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.36	8.57	9.67	9.9	13.16	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.76	1.03	0.83	0.73	0.68	0.8
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.65	1	0.95	0.66	0.7	0.76
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.77	1.12	1.24	0.85	0.97	0.89
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.53	0.73	0.76	0.51	0.57	0.59
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.26	1.68	1.49	1.25	1.14	1.35
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.09	1.63	1.71	1.13	1.17	1.28
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.28	1.82	2.23	1.45	1.63	1.5
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.89	1.19	1.36	0.87	0.95	1
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.66	4.24	3.09	3.18	3.16	28.98
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.3	4.12	3.55	2.87	3.22	27.54
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.71	4.62	4.64	3.71	4.5	32.23
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.88	3.02	2.83	2.22	2.64	21.38
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.32	11.74	8.4	4.6	5.65	6.05
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.8	11.39	9.64	4.15	5.78	5.75
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.53	12.77	12.6	5.36	8.06	6.73
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	8	8.36	7.7	3.2	4.72	4.47
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.48	13.78	10.83	4.42	6.47	6.29
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.34	15.46	14.15	5.71	9.03	7.36
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.57	10.12	8.64	3.41	5.28	4.88
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.46	3
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.86	0.6	1.74	7.7
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.84	29.68	21.31	19.87	19.15	18.8
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.22	32.28	31.95	23.15	27.33	20.91
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3,273	-3,799	-204	-183	355	282
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2,928	-3,405	749	470	1,329	723
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3,630	-4,661	-830	-695	-95	-296

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	34	33	32	36	61	63	92	92	114	108	113	127	125	126	145
Diluted Weighted Avg Shares	35	34	33	34	61	62	92	92	114	110	110	127	125	126	145
Basic Weighted Avg Shares	35	34	33	34	61	61	92	92	114	110	110	127	125	126	145
Revenue per Share	4.49	4.58	5.04	6.65	6.01	6.63	5.23	7.39	6.96	7.82	6.99	6.89	6.24	6.07	0.65
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.73	0.82	0.71	1.06	1.22	1.58	1.01	2.34	2.09	2.32	2.47	2.02	1.4	1.22	-2.75
Basic EPS from Cont Ops	0.73	0.82	0.71	1.06	1.23	1.58	1.01	2.34	2.1	2.32	2.47	2.02	1.4	1.22	-2.75
Diluted EPS, GAAP	0.73	0.82	0.71	1.05	1.22	1.57	1.01	2.34	2.09	2.31	2.46	2.02	1.4	1.22	-2.75
Diluted EPS from Cont Ops	0.73	0.82	0.71	1.05	1.23	1.57	1.01	2.34	2.1	2.32	2.46	2.02	1.4	1.22	-2.75
Dividend per Share	0.38	0.4	0.42	0.45	0.45	0.47	0.38	0.6	0.57	0.68	0.72	0.74	0.81	0.84	0.79
Cash Flow per Share	0.85	1.07	1.1	0.35	1.39	1.48	1.24	2.46	2.25	1.84	2.53	2.54	4.32	3.39	3.11
Free Cash Flow per Basic Share	0.44	1	0.96	0.01	1.15	1.18	0.87	2.14	1.66	1.72	2.09	2.26	4.06	3.03	2.84
Cash & Equivalents per Share	16.56	15.58	16.62	17.76	17.96	23.14	23.81	32.38	37.75	64.28	77.77	35.7	30.09	25.6	20.2
Book Value per Share	11.85	12.27	12.44	13.69	17.27	18.4	22.65	24.33	26.3	27.53	28.82	25.73	27.37	28.08	23.62
Tangible Book Value per Share	10.04	10.33	9.56	10.07	10.98	11.98	12.34	14.18	15.89	16.56	17.71	14.33	15.92	16.8	13.91