Huron Consulting Group Inc. Financial Ratios — HUR 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 (%)	5.51	8.65	13.62	13.98	9.43	5.79	-29.55	2.61	7.41	-4.19	11.21	13.44	11.52	21.32	19.27
Return on Assets (%)	2.6	4.63	7.94	7.74	5.1	3.25	-15.53	1.31	3.88	-2.21	5.8	6.52	5.08	8.95	7.32
Return on Capital (%)	3.43	5.93	9.94	9.55	6.16	3.96	- -	1.62	4.89	- -	7.43	8.55	6.92	12.5	10.31
Return on Invested Capital (%)	4.62	6.51	8.21	6.25	8	5.22	- -	3.42	5.99	- -	4.95	7.94	10.51	13.91	13.78
Gross Margin (%)	34.98	35.36	35.62	34.7	38.64	36.18	34.36	31.15	31.19	28.89	29	29.89	29.98	31.28	31.81
EBITDA Margin (%)	12.18	14.48	18.83	17.01	21.01	15.17	-19.48	10.41	10.16	0.16	8.5	10.97	10.74	12.76	12.42
Operating Margin (%)	13.21	13.71	13.99	12.91	12.66	10.5	6.56	6.12	6.67	5.91	7.04	9.46	9.79	11.74	11.05
Incremental Operating Margin (%)	22.43	27.45	11.57	6.31	10.06	- -	- -	1.05	12.15	13.63	24.58	19.15	11.36	34	5.06
Pretax Margin (%)	6.55	9.63	13.9	11.41	10.87	7.41	-27.55	2.87	5.44	-3.89	8.63	9.37	6	10.12	7.95
Profit Margin (%)	3.12	5.34	11.02	11.27	7.68	4.71	-21.06	1.55	4.32	-2.74	6.8	6.52	4.47	7.66	6.18
Net Income to Common Margin (%)	3.12	5.34	11.02	11.27	7.68	4.71	-21.06	1.55	4.32	-2.74	6.8	6.52	4.47	7.66	6.18
Effective Tax Rate (%)	50.17	45.23	38.44	41.29	25.93	33.26	- -	44.71	20.03	- -	21.3	30.42	25.53	24.28	22.24
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	5.51	8.65	13.62	13.98	9.43	5.79	-29.55	2.61	7.41	-4.19	11.21	13.44	11.52	21.32	19.27

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	194	193	169	357	307	292	343	297	286	274	297	346	374	399	548
ST Debt	- -	- -	25	29	- -	- -	1	243	8	9	11	11	11	26	34
LT Debt	194	193	144	328	307	292	343	54	278	265	287	336	363	373	514
Total Debt/EBITDA	2.41	1.95	1.49	2.99	1.9	2.41	-2.18	3.25	2.91	199.91	3.77	2.72	2.49	2.05	2.6
Net Debt/EBITDA	2.35	1.7	0.97	0.84	1.54	2.27	-2.07	2.89	2.01	99.34	2.69	2.19	2.08	1.72	2.3
Total Debt/EBIT	3.49	2.62	1.88	4.04	2.97	3.93	-1.65	5.7	4.48	-9.49	5.63	3.47	2.98	2.36	3.07
Net Debt/EBIT	3.4	2.28	1.23	1.13	2.41	3.71	-1.57	5.07	3.1	-4.72	4.01	2.79	2.49	1.98	2.72
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	50.44	56.52	59.88	51.96	56.26	56.19	48.54	51.51	53.02	52.52	51.09	46.04	42.22	41.78	34.63
Long-Term Debt/Equity (%)	48.77	43.23	27.11	54.58	47.12	45.07	68.05	9.96	47.41	47.94	50.1	60.78	68.09	66.37	97.24
Long-Term Debt/Capital (%)	32.78	30.18	20.56	34.25	32.03	31.07	40.47	6.43	31.87	32.04	32.97	37.36	40.02	38.81	47.73
Long-Term Debt/Total Assets (%)	24.6	24.43	16.23	28.36	26.51	25.33	33.03	5.13	25.13	25.18	25.6	27.99	28.75	27.73	33.67
Total Debt/Equity (%)	48.77	43.23	31.82	59.37	47.12	45.07	68.15	54.93	48.77	49.62	51.97	62.69	70.16	71.01	103.73
Total Debt/Capital (%)	32.78	30.18	24.14	37.25	32.03	31.07	40.53	35.46	32.78	33.16	34.2	38.53	41.23	41.52	50.92
Total Debt/Total Assets (%)	24.6	24.43	19.05	30.85	26.51	25.33	33.08	28.3	25.86	26.06	26.55	28.86	29.62	29.67	35.92
Net Debt to Equity	47.49	37.58	20.86	16.6	38.16	42.44	64.79	48.81	33.69	24.66	37.07	50.39	58.52	59.63	91.78
Net Debt/Capital (%)	32.2	27.31	17.26	14.24	27.62	29.8	39.32	32.8	22.95	17.94	24.99	31.39	34.86	35.68	46.1
EBITDA	80	99	114	119	162	121	-157	91	98	1	79	127	150	194	211
EBITDA-CapEx	65	81	93	93	143	107	-182	82	85	-7	68	115	141	185	201
Operating Income (Loss)	87	93	84	91	97	84	53	54	64	51	65	110	137	179	188

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	0.03	0.22	0.34	1.46	0.44	0.13	0.12	0.08	0.06	0.36	0.1	0.05	0.04	0.06	0.06
Current Ratio	1.25	1.72	1.57	2.76	1.74	1.33	1.37	0.56	1.1	1.23	1.26	1.34	1.32	1.21	1.17
Quick Ratio	1.07	1.46	1.37	2.41	1.53	1.23	1.29	0.52	1.03	1.14	1.18	1.23	1.23	1.12	1.08
CFO/Avg Current Liab	0.65	0.71	0.79	0.84	1.09	0.97	0.73	0.36	0.42	0.7	0.09	0.38	0.49	0.63	0.54
Common Equity/Total Assets	50.44	56.52	59.88	51.96	56.26	56.19	48.54	51.51	53.02	52.52	51.09	46.04	42.22	41.78	34.63
Long-Term Debt/Equity (%)	48.77	43.23	27.11	54.58	47.12	45.07	68.05	9.96	47.41	47.94	50.1	60.78	68.09	66.37	97.24
Long-Term Debt/Capital (%)	32.78	30.18	20.56	34.25	32.03	31.07	40.47	6.43	31.87	32.04	32.97	37.36	40.02	38.81	47.73
Long-Term Debt/Total Assets (%)	24.6	24.43	16.23	28.36	26.51	25.33	33.03	5.13	25.13	25.18	25.6	27.99	28.75	27.73	33.67
Total Debt/Equity (%)	48.77	43.23	31.82	59.37	47.12	45.07	68.15	54.93	48.77	49.62	51.97	62.69	70.16	71.01	103.73
Total Debt/Capital (%)	32.78	30.18	24.14	37.25	32.03	31.07	40.53	35.46	32.78	33.16	34.2	38.53	41.23	41.52	50.92
Total Debt/Total Assets (%)	24.6	24.43	19.05	30.85	26.51	25.33	33.08	28.3	25.86	26.06	26.55	28.86	29.62	29.67	35.92
CFO/Total Liabilities	28.06	29.88	32.44	26.37	33.09	25.58	18.7	19.98	25.49	27.4	3.29	13.2	18.55	25.73	19.38
CFO/CapEx	7.43	5.84	5.7	5.65	9.04	9.27	4.09	11.38	9.99	16.83	1.65	6.81	14.32	23.27	18.53
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.66	6.26	6.78

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	5.82	6.64	5.45	7.01	9.51	8.89	8.24	8.3	8.53	8.53	8.83	8.58	9.01	8.45	8.84
Days Sales Outstanding	62.75	54.97	66.99	52.09	38.39	41.06	44.29	43.95	42.77	42.8	41.35	42.54	40.5	43.21	41.27
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,865	2,158	3,071
- Cash & Cash Equivalents	5	25	58	257	58	17	17	33	12	67	21	12	12	22	25
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	194	193	169	357	307	292	343	297	286	274	297	346	374	399	548
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,227	2,534	3,595
Total Capital	590	638	699	957	960	940	846	838	871	826	869	898	907	960	1,077
Total Debt/Capital (%)	32.78	30.18	24.14	37.25	32.03	31.07	40.53	35.46	32.78	33.16	34.2	38.53	41.23	41.52	50.92
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.17	0.16	0.15
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.59	1.67	2.12
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.82	13.06	17.04
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.76	15.01	20.13
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.46	12.59	18.59
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.7	13.15	19.65
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,980	2,267	3,213
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,342	2,644	3,737
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	120.6	143.06	209.05
TTM Sales	658	682	603	702	769	798	808	878	965	871	927	1,159	1,399	1,522	1,699
TTM EBITDA	80	99	114	119	162	121	-157	91	98	1	79	127	150	194	211
TTM Operating Income	87	93	84	91	97	84	53	54	64	51	65	110	137	179	188
TTM Cash Flow to Firm	109	102	115	146	168	129	- -	102	132	- -	18	85	135	201	193
TTM Free Cash Flow to Firm	95	85	95	121	149	115	- -	93	119	- -	7	73	126	193	183

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.74	11.77	17.56
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.76	15.01	20.13
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,227	2,534	3,595
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	78.5	84.75	119.98
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.59	1.67	2.12
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.82	13.06	17.04
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.44	18.69	29.66
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.77	15.98	23.89
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	34	20.05	30.31
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.66	13	19.93
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.5	3.84	5.81
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.31	3.29	4.68
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.91	4.12	5.94
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.72	2.67	3.9
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-16.82	-15.04	-9.27
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-15.89	-12.86	-7.47
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-18.78	-16.13	-9.48
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-13.07	-10.46	-6.23
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.36	1.43	1.83
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.29	1.22	1.48
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.52	1.54	1.87
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.06	1	1.23
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.06	10.83	16.11
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.29	9.26	12.98
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.71	11.62	16.46
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.93	7.53	10.82
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.87	10.06	14.15
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.57	12.62	17.95
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.23	8.19	11.8
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.52	1.46	1.76
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.75	1.77	2.16
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.29	1.23	1.52
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.13	11.44	14.21
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.27	13.87	17.36
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.05	9.67	12.26
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.95	13.16	16.79
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.5	15.94	20.51
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.45	11.12	14.49
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	101	121.8	178.59
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	112.81	130.68	182.52
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,124	2,222	2,998
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,445	2,692	3,663
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,811	1,878	2,587

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	23	23	23	23	23	22	22	23	23	23	22	20	18	18	17
Diluted Weighted Avg Shares	22	22	23	23	23	21	21	22	23	22	22	21	20	19	18
Basic Weighted Avg Shares	21	22	22	22	22	21	21	22	22	22	21	20	19	18	17
Revenue per Share	30.85	31.12	27	31.28	34.74	37.85	37.68	40.45	43.9	39.81	43.24	57.24	74.28	85.05	97.4
EBITDA per Share	3.76	4.51	5.09	5.32	7.3	5.74	-7.34	4.21	4.46	0.06	3.68	6.28	7.98	10.85	12.1
Operating Income per Share	4.08	4.27	3.78	4.04	4.4	3.98	2.47	2.48	2.93	2.35	3.04	5.42	7.27	9.99	10.76
Basic EPS, GAAP	0.96	1.66	2.98	3.52	2.67	1.78	-7.93	0.63	1.9	-1.09	2.94	3.73	3.32	6.52	6.02
Basic EPS from Cont Ops	1.01	1.64	2.31	2.1	2.8	1.87	-7.95	0.64	1.91	-1.08	2.94	3.73	3.32	6.52	6.02
Diluted EPS, GAAP	0.95	1.63	2.92	3.45	2.61	1.76	-7.93	0.62	1.85	-1.09	2.89	3.64	3.19	6.27	5.84
Diluted EPS from Cont Ops	0.99	1.61	2.26	2.05	2.74	1.84	-7.95	0.63	1.87	-1.08	2.89	3.64	3.19	6.27	5.84
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	5.13	4.67	5.16	6.53	7.58	6.13	4.65	4.68	6.01	6.25	0.84	4.22	7.18	11.25	11.09
Free Cash Flow per Basic Share	4.44	3.87	4.26	5.37	6.74	5.47	3.52	4.27	5.41	5.88	0.33	3.6	6.68	10.77	10.49
Cash & Equivalents per Share	0.23	1.1	2.5	11.23	2.59	0.78	0.76	1.47	0.51	2.95	0.95	0.6	0.66	1.24	1.43
Book Value per Share	17.58	19.44	22.8	26.25	28.96	29.84	22.76	23.98	25.77	24.25	26.15	27.89	28.86	31.69	30.74
Tangible Book Value per Share	-5.86	-4.06	-1.19	2.81	-8.62	-10.74	-9.71	-6.76	-4.09	-2.76	-3.7	-4.87	-6.01	-8.1	-19.26