Akebia Therapeutics, Inc. Financial Ratios — AX9 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
As of date	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 (%)	- -	- -	- -	-51.66	-136.35	-77.27	-37.86	-54.27	-119.82	-175.37	-237.83	- -	- -	- -
Return on Assets (%)	- -	-71.35	-50.85	-47.82	-61.26	-22.17	-21.1	-31.64	-54.38	-48.07	-21.28	-17.37	-30.02	-1.79
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	100	100	96.26	56.62	-0.62	28.81	70.74	61.9	60.56	83.29
EBITDA Margin (%)	- -	- -	- -	- -	-8,870.62	-41.97	-84.6	-73.92	-116.46	-107.03	-14.73	-4.43	-8.1	10.49
Operating Margin (%)	- -	- -	- -	- -	-8,889.9	-42.31	-85.76	-85.46	-128.23	-124.97	-22.17	-23.67	-31.47	9.95
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	33.27	- -	- -	226.82	- -	247	- -	12.6	97.23
Pretax Margin (%)	- -	- -	- -	- -	-8,843.45	-40.65	-82.76	-85.46	-130.61	-133.25	-32.22	-26.68	-43.33	-1.58
Profit Margin (%)	- -	- -	- -	- -	-8,843.45	-40.65	-69.12	-83.48	-130.61	-133.25	-32.22	-26.68	-43.33	-2.26
Net Income to Common Margin (%)	- -	- -	- -	- -	-8,843.45	-40.65	-69.12	-83.48	-130.61	-133.25	-32.22	-26.68	-43.33	-2.26
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-51.66	-136.35	-77.27	-37.86	-54.27	-119.82	-175.37	-237.83	- -	- -	- -

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
As of date	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	- -	- -	- -	- -	- -	- -	15	108	126	136	100	48	48	52
ST Debt	- -	- -	- -	- -	- -	- -	15	5	5	102	37	22	5	4
LT Debt	- -	- -	- -	- -	- -	- -	- -	103	121	34	63	26	42	48
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	-0.09	-0.44	-0.37	-0.6	-2.32	-5.58	-3.67	2.09
Net Debt/EBITDA	0.19	1.33	0.87	0.81	1.38	0.92	0.51	0.29	0.39	0.23	0.57	0.96	1.02	-5.51
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	-0.08	-0.38	-0.33	-0.51	-1.24	-1.04	-0.94	2.2
Net Debt/EBIT	0.19	1.33	0.86	0.81	1.37	0.91	0.5	0.25	0.35	0.2	0.3	0.18	0.26	-5.81
EBITDA to Interest Expense	- -	-22.64	- -	- -	- -	- -	- -	- -	-38.68	-11.36	-2.75	-1.43	-0.71	1.02
EBITDA-CapEx/Interest Expense	- -	-22.67	- -	- -	- -	- -	- -	- -	-38.72	-11.37	-2.75	-1.43	-0.71	0.69
EBIT to Interest Expense	- -	-22.65	- -	- -	- -	- -	- -	- -	-42.59	-13.27	-4.13	-7.64	-2.77	0.97
Interest Expense	- -	1	- -	- -	- -	- -	- -	- -	9	20	16	6	18	24
Common Equity/Total Assets	-2,655.59	-366.57	93.77	91.65	22.69	33.65	63.81	51.19	38.44	13.98	1.47	-12.65	-22.29	8.66
Long-Term Debt/Equity (%)	- -	0.03	- -	- -	- -	- -	- -	26.18	48.87	45.54	1,205.33	- -	- -	147.96
Long-Term Debt/Capital (%)	- -	0.03	- -	- -	- -	- -	- -	20.54	32.36	16.04	60.03	149	-2,733.98	57.16
Long-Term Debt/Total Assets (%)	- -	0.02	- -	- -	- -	- -	- -	13.4	18.78	6.37	17.7	10.81	19.14	12.81
Total Debt/Equity (%)	- -	0.04	- -	- -	- -	- -	2.36	27.44	51	183.83	1,907.9	-157.34	-96.86	158.84
Total Debt/Capital (%)	- -	0.04	- -	- -	- -	- -	2.3	21.53	33.77	64.77	95.02	274.4	-3,083.5	61.37
Total Debt/Total Assets (%)	- -	0.03	- -	- -	- -	- -	1.51	14.05	19.61	25.7	28.02	19.91	21.59	13.76
Net Debt to Equity	61.25	-68.98	-31.5	-38	-275.01	-57.24	-14.1	-18.15	-53.44	-70.61	-466.31	26.95	26.79	-418.87
Net Debt/Capital (%)	37.98	-222.1	-45.98	-61.29	157.14	-133.84	-16.41	-20.15	-91.13	-86.72	-167.65	32.46	24.67	136
EBITDA	-9	-16	-38	-61	-136	-76	-176	-248	-343	-227	-43	-9	-13	25
EBITDA-CapEx	-9	-16	-38	-62	-139	-78	-177	-254	-343	-227	-43	-9	-13	17
Operating Income (Loss)	-9	-16	-38	-62	-136	-77	-178	-286	-378	-265	-65	-46	-50	23

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
As of date	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	0.33	8.34	15.82	11.67	2.28	2.25	1.21	0.71	1.44	0.57	0.7	0.43	0.64	1.13
Current Ratio	0.46	8.57	16.05	11.88	2.59	2.54	1.76	1.49	1.98	1.04	1.43	1.18	1.41	1.55
Quick Ratio	0.35	8.38	15.83	11.67	2.57	2.49	1.27	0.9	1.58	0.77	1.01	0.82	1.07	1.42
CFO/Avg Current Liab	- -	-2.57	-5.1	-5.59	0.92	-0.44	-0.48	-1.09	-0.56	-1.13	-0.37	-0.2	-0.45	0.56
Common Equity/Total Assets	-2,655.59	-366.57	93.77	91.65	22.69	33.65	63.81	51.19	38.44	13.98	1.47	-12.65	-22.29	8.66
Long-Term Debt/Equity (%)	- -	0.03	- -	- -	- -	- -	- -	26.18	48.87	45.54	1,205.33	- -	- -	147.96
Long-Term Debt/Capital (%)	- -	0.03	- -	- -	- -	- -	- -	20.54	32.36	16.04	60.03	149	-2,733.98	57.16
Long-Term Debt/Total Assets (%)	- -	0.02	- -	- -	- -	- -	- -	13.4	18.78	6.37	17.7	10.81	19.14	12.81
Total Debt/Equity (%)	- -	0.04	- -	- -	- -	- -	2.36	27.44	51	183.83	1,907.9	-157.34	-96.86	158.84
Total Debt/Capital (%)	- -	0.04	- -	- -	- -	- -	2.3	21.53	33.77	64.77	95.02	274.4	-3,083.5	61.37
Total Debt/Total Assets (%)	- -	0.03	- -	- -	- -	- -	1.51	14.05	19.61	25.7	28.02	19.91	21.59	13.76
CFO/Total Liabilities	-146.47	-289.82	-397.33	-438.85	24.95	-23.24	-27.04	-68.39	-27.84	-55.56	-20.85	-8.59	-15.07	19.77
CFO/CapEx	- -	-596.42	-120.01	-126.59	21.75	-34.62	-60.71	-38.68	-348.23	-4,287.54	-641.7	- -	-1,232.09	8.4
Altman's Z-Score	- -	- -	18.5	16.35	-1.14	0.89	-0.35	-2.52	-4.74	-6.92	-8.88	-14.36	-13.36	-5.36

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
As of date	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	- -	- -	- -	- -	- -	5.33	8.17	12.07	8.97	5.4	6.37	4.89	4.35	5.8
Days Sales Outstanding	- -	- -	- -	- -	- -	68.52	44.7	30.25	40.7	67.63	57.32	74.62	83.92	62.89
Inventory Turnover	- -	- -	- -	- -	- -	- -	0.14	1.26	3.34	3.09	2.94	3.98	3.96	2.48
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	2,684.05	289.56	109.18	118.27	124.12	91.7	92.25	147.31
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	4.9	3.6	5.99	3.37	2.73	4.18	4.27	2.14
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	74.48	101.52	60.94	108.24	133.58	87.29	85.38	170.92
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	2,654.27	218.3	88.94	77.67	47.86	79.03	90.79	39.29
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	-2,639.35	-259.31	-68.48	-50.64	-66.8	-17.09	-8.33	-84.42
Inventories	- -	- -	- -	- -	- -	- -	114	116	61	37	22	16	16	16
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8	4	12	13
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14	11	4	3
Other Inventory	- -	- -	- -	- -	- -	- -	114	116	61	37	- -	- -	- -	- -

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
As of date	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	- -	- -	228	364	392	725	631	784	404	399	97	254	435	423
- Cash & Cash Equivalents	2	21	33	50	187	70	105	147	229	150	90	43	52	185
+ Preferred Equity and Hybrid Capital	57	158	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	15	108	126	136	100	48	48	52
Enterprise Value	- -	- -	119	225	132	408	325	744	262	385	106	259	431	290
Total Capital	-3	31	104	131	68	123	651	503	374	210	105	18	-2	84
Total Debt/Capital (%)	- -	0.04	- -	- -	- -	- -	2.3	21.53	33.77	64.77	95.02	274.4	-3,083.5	61.37
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.05	0.15	0.48	0.35	0.94	0.19	0.11	0.18
EV/Sales	- -	- -	- -	- -	86.06	2.25	1.56	2.22	0.89	1.82	0.36	1.33	2.69	1.23
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.69
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.32
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	172	314	383	663	631	763	378	374	96	245	408	409
Diluted Enterprise Value	- -	- -	63	175	123	345	325	723	236	360	106	250	404	276
EV per Share	- -	- -	5.84	7.34	3.42	8.56	2.78	6.12	1.77	2.18	0.58	1.33	1.92	1.09
TTM Sales	- -	- -	- -	- -	2	181	208	335	295	212	292	195	160	236
TTM EBITDA	-9	-16	-38	-61	-136	-76	-176	-248	-343	-227	-43	-9	-13	25
TTM Operating Income	-9	-16	-38	-62	-136	-77	-178	-286	-378	-265	-65	-46	-50	23
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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
As of date	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	- -	- -	-6.22	-5.94	6.94	-11.47	-6.37	-2.89	-3.42	-1.48	-1.32	-10.46	-10.03	6.84
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.32
Enterprise Value	- -	- -	119	225	132	408	325	744	262	385	106	259	431	290
Low Price	- -	- -	8.87	5.95	7	8.63	5.4	3.12	2.13	2.25	0.2	0.52	0.83	1.47
EV/Sales	- -	- -	- -	- -	86.06	2.25	1.56	2.22	0.89	1.82	0.36	1.33	2.69	1.23
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.69
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	2.19	2.78	5.76	5.92	0.99	1.99	1.63	5.39	18.56	-8.3	-8.85	12.96
Price/Book Value Average	- -	- -	3.99	2.22	4.73	5.31	1.86	1.63	4.43	7.47	27.83	-6.49	-6.73	20.91
Price/Book Value High	- -	- -	5.69	3.29	7.14	7.61	2.89	2.74	8.08	11.89	100.62	-11.81	-15.79	34.09
Price/Book Value Low	- -	- -	1.74	1.39	3.97	3.35	0.99	0.96	1.27	5.39	7.14	-3.3	-3.77	11.92
Price/Tangible Book Value	- -	- -	2.19	2.78	5.76	5.92	2.5	16.16	8.36	-4.28	-0.77	-2.02	-4.02	-15.99
Price/Tangible Book Value Average	- -	- -	3.99	2.22	4.73	5.31	4.69	13.26	22.65	-5.93	-1.16	-1.58	-3.06	-25.8
Price/Tangible Book Value High	- -	- -	5.69	3.29	7.14	7.61	7.26	22.32	41.32	-9.44	-4.18	-2.87	-7.17	-42.06
Price/Tangible Book Value Low	- -	- -	1.74	1.39	3.97	3.35	2.5	7.84	6.52	-4.28	-0.3	-0.8	-1.72	-14.71
Price/Sales	- -	- -	- -	- -	249.71	3.66	3.04	2.28	1.28	1.77	0.33	1.26	2.55	1.73
Price/Sales Average	- -	- -	- -	- -	204.84	3.28	5.7	1.87	3.48	2.45	0.49	0.98	1.94	2.8
Price/Sales High	- -	- -	- -	- -	309.66	4.7	8.84	3.14	6.35	3.9	1.79	1.79	4.55	4.56
Price/Sales Low	- -	- -	- -	- -	171.88	2.07	3.04	1.1	1	1.77	0.13	0.5	1.09	1.6
Price/Cash Flow	- -	- -	-6.27	-5.99	6.62	-11.8	-6.48	-2.96	-3.43	-1.48	-1.32	-10.46	-10.04	6.02
Price/Cash Flow Average	- -	- -	-11.44	-4.79	5.43	-10.59	-12.15	-2.43	-9.28	-2.05	-1.98	-8.18	-7.64	9.72
Price/Cash Flow High	- -	- -	-16.29	-7.1	8.21	-15.17	-18.83	-4.09	-16.94	-3.26	-7.14	-14.88	-17.92	15.84
Price/Cash Flow Low	- -	- -	-4.97	-3.01	4.56	-6.68	-6.48	-1.44	-2.67	-1.48	-0.51	-4.16	-4.28	5.54
Price/Free Cash Flow Average	- -	- -	-11.34	-4.75	5.69	-10.3	-11.95	-2.37	-9.26	-2.05	-1.97	-8.18	-7.63	11.03
Price/Free Cash Flow High	- -	- -	-16.16	-7.04	8.6	-14.74	-18.52	-3.99	-16.89	-3.26	-7.13	-14.88	-17.9	17.98
Price/Free Cash Flow Low	- -	- -	-4.93	-2.98	4.78	-6.5	-6.37	-1.4	-2.67	-1.48	-0.51	-4.16	-4.28	6.29
EV/Sales Average	- -	- -	- -	- -	40.12	1.84	4.23	1.8	3.24	2.55	0.53	1.05	2.04	2.32
EV/Sales High	- -	- -	- -	- -	147.44	3.39	7.36	3.11	6.3	4.09	1.83	1.88	4.82	4.14
EV/Sales Low	- -	- -	- -	- -	6.37	0.51	1.56	1.02	0.59	1.82	0.16	0.55	1.13	1.08
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.16
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	39.52
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.33
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.36
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	41.65
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.89
Last Price	- -	- -	11.19	11.86	10.16	15.24	5.4	6.44	2.73	2.25	0.53	1.3	1.94	1.59
High Price	- -	- -	29.06	14.05	12.6	19.58	15.71	8.9	13.5	4.97	2.86	1.86	3.45	4.19
Enterprise Value Average	- -	- -	307	152	62	333	878	604	954	539	155	204	327	549
Enterprise Value High	- -	- -	483	292	226	615	1,529	1,043	1,857	866	536	366	772	979
Enterprise Value Low	- -	- -	72	44	10	93	325	341	173	385	47	106	181	256

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
As of date	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	19	20	20	31	39	48	117	122	148	177	184	195	225	265
Diluted Weighted Avg Shares	10	19	15	26	38	44	117	118	138	166	183	187	211	257
Basic Weighted Avg Shares	10	19	15	26	38	44	117	118	138	166	183	187	211	257
Revenue per Share	- -	- -	- -	- -	0.04	4.17	1.78	2.83	2.13	1.28	1.6	1.04	0.76	0.92
EBITDA per Share	-0.84	-0.83	-2.46	-2.32	-3.61	-1.75	-1.5	-2.09	-2.48	-1.37	-0.24	-0.05	-0.06	0.1
Operating Income per Share	-0.84	-0.83	-2.46	-2.32	-3.62	-1.76	-1.52	-2.42	-2.73	-1.59	-0.35	-0.25	-0.24	0.09
Basic EPS, GAAP	-0.81	-0.68	-2.4	-2.29	-3.6	-1.69	-1.23	-2.36	-2.78	-1.7	-0.52	-0.28	-0.33	-0.02
Basic EPS from Cont Ops	-0.81	-0.68	-2.4	-2.29	-3.6	-1.69	-1.23	-2.36	-2.78	-1.7	-0.52	-0.28	-0.33	-0.02
Diluted EPS, GAAP	-0.81	-0.68	-2.4	-2.29	-3.6	-1.69	-1.23	-2.36	-2.78	-1.7	-0.52	-0.28	-0.33	-0.02
Diluted EPS from Cont Ops	-0.81	-0.68	-2.4	-2.29	-3.6	-1.69	-1.23	-2.36	-2.78	-1.7	-0.52	-0.28	-0.33	-0.02
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.71	-0.59	-1.78	-1.98	1.54	-1.29	-0.83	-2.17	-0.8	-1.52	-0.4	-0.12	-0.19	0.26
Free Cash Flow per Basic Share	-0.71	-0.59	-1.8	-2	1.46	-1.33	-0.85	-2.23	-0.8	-1.52	-0.4	-0.12	-0.19	0.23
Cash & Equivalents per Share	0.09	1.6	5.35	4.52	6.74	6.67	2.75	1.21	1.81	0.85	0.49	0.22	0.23	0.7
Book Value per Share	-3.09	-6.26	5.11	4.27	1.76	2.57	5.44	3.24	1.67	0.42	0.03	-0.16	-0.22	0.12
Tangible Book Value per Share	-3.09	-6.26	5.11	4.27	1.76	2.57	2.16	0.4	0.33	-0.53	-0.68	-0.65	-0.48	-0.1