Nathan's Famous, Inc. Financial Ratios — NFA 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	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Return on Common Equity (%)	18.41	23.71	21.34	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	12.63	15.86	15.74	16.66	7.82	10	3.32	24.65	13.46	10.35	14.52	28.62	36.51	46.96	37.38
Return on Capital (%)	19.28	24.6	21.55	21.56	23.1	27.31	18.09	43.37	25.84	20.41	27.09	49.01	62.4	74.2	57.07
Return on Invested Capital (%)	19.26	23.68	17.3	21.44	23.2	27.27	27.85	30.39	24.59	20.06	28.18	48.76	61.73	73.38	55.3
Gross Margin (%)	31.12	33.06	29.51	33.71	39.16	42.84	40.25	42.26	41.79	51.08	38.35	37.96	35.53	35.08	30.19
EBITDA Margin (%)	17.44	18.37	15.14	21.4	26.1	28.65	27.3	28.66	27.49	35.2	26.91	27.2	24.27	25.28	19.15
Operating Margin (%)	15.1	17.05	17.17	20.14	24.85	27.3	26.01	27.47	26.3	33.64	25.99	26.34	23.45	24.63	18.57
Incremental Operating Margin (%)	23.81	40.72	18.16	32.35	374.35	- -	10.32	- -	- -	6.03	11.14	28.81	- -	41.69	- -
Pretax Margin (%)	15.24	17.08	17	19.58	10.34	12.26	3.95	28.88	17.43	20.21	16.13	20.49	19.8	22.11	17.39
Profit Margin (%)	9.38	10.51	10.44	11.81	6.07	7.78	2.52	21.1	13	14.6	11.83	15	14.15	16.21	12.35
Net Income to Common Margin (%)	9.38	10.51	10.44	11.81	6.07	7.78	2.52	21.1	13	14.6	11.83	15	14.15	16.21	12.35
Effective Tax Rate (%)	38.46	38.48	38.6	39.69	41.29	36.59	36.04	26.92	25.42	27.73	26.65	26.79	28.54	26.66	28.98
Dvd Payout Ratio (%)	- -	- -	- -	983.59	6.15	5.01	801.25	20.18	44	52.02	45.4	38.54	41.6	34.01	91.92
Sustainable Growth Rate (%)	18.41	23.71	21.34	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Total Debt	- -	- -	- -	129	130	131	145	145	156	156	117	86	66	56	52
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	2	2	2	2	2	4	4
LT Debt	- -	- -	- -	129	130	131	145	145	155	154	115	84	64	52	48
Total Debt/EBITDA	- -	- -	- -	6.09	4.97	4.77	5.09	4.98	5.5	5.85	3.77	2.42	1.97	1.49	1.68
Net Debt/EBITDA	-0.53	-1.03	-1.83	3.67	3.05	2.7	3.07	2.4	2.43	2.46	1.88	1.38	1.15	0.61	0.77
Total Debt/EBIT	- -	- -	- -	6.47	5.22	5	5.34	5.2	5.75	6.12	3.9	2.5	2.04	1.53	1.73
Net Debt/EBIT	-0.58	-1.11	-2.02	3.9	3.21	2.84	3.23	2.5	2.54	2.58	1.95	1.43	1.19	0.62	0.79
EBITDA to Interest Expense	24	28.83	89.47	25.99	1.79	1.88	2.09	2.7	2.68	2.52	3.05	4.6	6.28	9.12	10.86
EBITDA-CapEx/Interest Expense	21.16	26.62	57.33	24.11	1.72	1.8	2.05	2.66	2.6	2.47	2.99	4.51	6.22	9.07	10.73
EBIT to Interest Expense	20.78	26.75	101.44	24.46	1.71	1.79	1.99	2.59	2.56	2.41	2.95	4.45	6.07	8.89	10.54
Interest Expense	- -	- -	- -	1	15	15	14	11	11	11	10	8	5	4	3
Common Equity/Total Assets	64.77	68.76	78.2	-70.99	-101.1	-85.11	-105.59	-74.38	-63.07	-57.42	-70.03	-76.03	-67.39	-30.88	-26.51
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	186.53	224.87	202.32	240.5	193.15	172.14	164.69	186.36	202.65	192.75	130.93	126.1
Long-Term Debt/Total Assets (%)	- -	- -	- -	153.03	182.07	168.29	180.74	154.23	146.91	141.89	146.05	144.09	132.01	96.49	88.99
Total Debt/Equity (%)	- -	- -	- -	-215.56	-180.08	-197.73	-171.17	-207.36	-235.32	-250.04	-211.9	-193.52	-201.64	-338.67	-366.21
Total Debt/Capital (%)	- -	- -	- -	186.53	224.87	202.32	240.5	193.15	173.9	166.65	189.37	206.93	198.39	141.9	137.56
Total Debt/Total Assets (%)	- -	- -	- -	153.03	182.07	168.29	180.74	154.23	148.42	143.57	148.4	147.14	135.88	104.58	97.08
Net Debt to Equity	-20.91	-39.25	-50.29	-129.78	-110.65	-112.14	-103.37	-99.8	-103.95	-105.26	-105.7	-110.38	-117.05	-137.29	-166.91
Net Debt/Capital (%)	-26.43	-64.61	-101.18	435.83	1,039.18	924.03	3,066.26	-49,647.52	541.91	518.71	506.8	416.38	309.87	195.29	176.38
EBITDA	11	13	12	21	26	28	28	29	28	27	31	36	34	37	31
EBITDA-CapEx	10	12	8	20	25	26	28	29	28	26	30	35	33	37	31
Operating Income (Loss)	10	12	14	20	25	26	27	28	27	26	30	34	33	36	30

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	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Cash Ratio	1.53	1.91	3.39	4.87	4.48	5.28	3.18	5.06	5.28	5.55	3.05	1.79	1.35	1.66	1.29
Current Ratio	2.62	3.04	4.61	6.11	5.44	6.27	3.98	5.84	6.14	6.49	3.98	2.83	2.49	2.69	2.49
Quick Ratio	2.01	2.42	4.4	5.95	5.28	6.11	3.86	5.75	6.04	6.38	3.87	2.7	2.36	2.53	2.36
CFO/Avg Current Liab	0.72	0.7	0.25	1.22	1.08	0.95	1.31	0.68	0.84	0.81	1.06	1.2	1.24	1.56	1.02
Common Equity/Total Assets	64.77	68.76	78.2	-70.99	-101.1	-85.11	-105.59	-74.38	-63.07	-57.42	-70.03	-76.03	-67.39	-30.88	-26.51
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	186.53	224.87	202.32	240.5	193.15	172.14	164.69	186.36	202.65	192.75	130.93	126.1
Long-Term Debt/Total Assets (%)	- -	- -	- -	153.03	182.07	168.29	180.74	154.23	146.91	141.89	146.05	144.09	132.01	96.49	88.99
Total Debt/Equity (%)	- -	- -	- -	-215.56	-180.08	-197.73	-171.17	-207.36	-235.32	-250.04	-211.9	-193.52	-201.64	-338.67	-366.21
Total Debt/Capital (%)	- -	- -	- -	186.53	224.87	202.32	240.5	193.15	173.9	166.65	189.37	206.93	198.39	141.9	137.56
Total Debt/Total Assets (%)	- -	- -	- -	153.03	182.07	168.29	180.74	154.23	148.42	143.57	148.4	147.14	135.88	104.58	97.08
CFO/Total Liabilities	61.29	61.2	23.5	9.21	8.67	7.2	11.46	6.78	7.19	6.87	12.34	19.23	24.46	36.06	26.86
CFO/CapEx	7.08	9.51	0.66	8.64	11.09	9.23	33.5	24.96	14.19	21.35	25.91	31.69	63.9	112.18	49.28
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.56	9.22	9.38

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	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Accounts Receivable Turnover	10.54	11.13	12.06	12.64	11.7	11.28	10.88	9.95	9.76	6.65	9.21	9.29	9.27	10.08	9.3
Days Sales Outstanding	34.64	32.78	30.26	28.88	31.19	32.35	33.55	36.67	37.41	54.85	39.63	39.3	39.36	36.22	39.26
Inventory Turnover	39.95	43.83	56.41	74.28	81	86.92	129.3	127.99	131.74	74.05	123.6	152.96	129.41	93.26	107.13
Days Inventory Outstanding	9.14	8.33	6.47	4.91	4.51	4.2	2.82	2.85	2.77	4.93	2.95	2.39	2.82	3.91	3.41
Accounts Payable Turnover	13.02	14.97	14.36	12.93	11.95	11.33	10.91	10	13.74	9.89	13.57	12.64	14.69	16.22	16.04
Accounts Payable Turnover Days	28.02	24.38	25.42	28.24	30.54	32.22	33.45	36.48	26.56	36.89	26.9	28.88	24.84	22.5	22.76
Cash Conversion Cycle	15.75	16.72	11.31	5.56	5.15	4.33	2.92	3.04	13.62	22.88	15.68	12.81	17.34	17.63	19.91
Inventory to Cash Days	25.5	24.45	23.79	23.97	26.69	28.15	30.72	33.82	34.64	49.92	36.67	36.91	36.54	32.3	35.85
Inventories	1	1	1	1	1	1	- -	1	- -	1	1	1	1	1	1
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	1	1	1	1	1	1	- -	1	- -	1	1	1	1	1	1

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	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	291	387	409
- Cash & Cash Equivalents	6	13	22	51	50	57	57	75	77	81	50	30	21	28	24
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	129	130	131	145	145	156	156	117	86	66	56	52
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	336	415	437
Total Capital	29	34	44	69	58	65	60	75	90	94	62	42	33	39	38
Total Debt/Capital (%)	- -	- -	- -	186.53	224.87	202.32	240.5	193.15	173.9	166.65	189.37	206.93	198.39	141.9	137.56
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.2	0.13	0.12
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.43	2.8	2.7
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10	11.09	14.09
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.34	11.38	14.52
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.11	14.7	21.57
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.3	14.82	21.97
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	291	388	412
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	336	416	440
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	82.33	101.56	106.75
TTM Sales	66	71	80	99	100	96	104	102	103	76	115	131	139	148	162
TTM EBITDA	11	13	12	21	26	28	28	29	28	27	31	36	34	37	31
TTM Operating Income	10	12	14	20	25	26	27	28	27	26	30	34	33	36	30
TTM Cash Flow to Firm	10	10	3	14	21	20	28	19	20	19	24	26	24	28	20
TTM Free Cash Flow to Firm	9	9	-1	12	20	19	27	19	19	19	23	25	24	28	20

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	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.78	15.5	23.08
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.34	11.38	14.52
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	336	415	437
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	65.73	63.93	85.98
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.43	2.8	2.7
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10	11.09	14.09
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.82	16.1	20.43
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.3	13.41	20.66
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.16	17.42	24.08
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.67	10.87	17.57
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8.84	-23.45	-28.78
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8.53	-19.53	-29.11
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-9.04	-25.37	-33.92
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8.15	-15.83	-24.75
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8.63	-22.6	-27.91
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8.33	-18.82	-28.23
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8.83	-24.46	-32.9
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.96	-15.26	-24
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.1	2.61	2.52
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.02	2.17	2.55
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.15	2.82	2.97
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.94	1.76	2.17
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.53	15.33	22.43
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.02	12.76	22.68
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.87	16.58	26.44
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.41	10.35	19.29
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.27	12.91	23.34
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.13	16.77	27.2
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.64	10.47	19.85
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.35	2.37	2.73
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.47	3.02	3.15
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.26	1.95	2.34
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.69	9.36	14.23
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.2	11.94	16.44
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.33	7.73	12.24
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.03	9.61	14.67
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.55	12.25	16.95
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.65	7.93	12.61
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	71.22	94.69	99.99
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	72.87	102.44	117.84
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	326	351	442
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	343	447	510
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	314	290	380

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	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Shares Outstanding	4	4	4	5	4	4	4	4	4	4	4	4	4	4	4
Diluted Weighted Avg Shares	5	5	5	5	4	4	4	4	4	4	4	4	4	4	4
Basic Weighted Avg Shares	5	4	4	4	4	4	4	4	4	4	4	4	4	4	4
Revenue per Share	13.38	16.15	17.92	22.09	22.67	23.07	24.92	24.33	24.51	18.43	27.92	31.98	33.96	36.27	39.61
EBITDA per Share	2.33	2.97	2.71	4.73	5.92	6.61	6.81	6.97	6.74	6.49	7.51	8.7	8.24	9.17	7.58
Operating Income per Share	2.02	2.75	3.08	4.45	5.63	6.3	6.48	6.68	6.44	6.2	7.26	8.42	7.97	8.93	7.36
Basic EPS, GAAP	1.26	1.7	1.87	2.61	1.38	1.79	0.63	5.13	3.19	2.69	3.3	4.8	4.81	5.88	4.89
Basic EPS from Cont Ops	1.26	1.7	1.87	2.61	1.38	1.79	0.63	5.13	3.19	2.69	3.3	4.8	4.81	5.88	4.89
Diluted EPS, GAAP	1.22	1.63	1.81	2.55	1.37	1.78	0.62	5.09	3.19	2.69	3.3	4.8	4.8	5.87	4.85
Diluted EPS from Cont Ops	1.22	1.63	1.81	2.55	1.37	1.78	0.62	5.09	3.19	2.69	3.3	4.8	4.8	5.87	4.85
Dividend per Share	- -	- -	- -	25.66	0.08	0.09	5.04	1.04	1.4	1.4	1.5	1.85	2	2	4.5
Cash Flow per Share	1.96	2.16	0.65	2.96	2.82	2.5	4.51	2.66	2.93	2.86	4	4.85	4.9	6.18	4.46
Free Cash Flow per Basic Share	1.68	1.93	-0.33	2.62	2.56	2.23	4.38	2.56	2.72	2.72	3.85	4.7	4.82	6.12	4.37
Cash & Equivalents per Share	4.75	5.87	7.42	12.7	12.02	13.63	13.7	17.99	18.62	19.7	12.17	7.32	5.15	6.8	5.96
Book Value per Share	6.61	7.8	9.79	-13.01	-17.32	-15.92	-20.21	-16.72	-16.03	-15.18	-13.36	-10.92	-8.06	-4.04	-3.47
Tangible Book Value per Share	6.28	7.47	9.47	-13.33	-17.66	-16.27	-20.56	-17.07	-16.36	-15.49	-13.64	-11.16	-8.25	-4.19	-3.58