Team, Inc. Financial Ratios — T9CA Stock

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2015 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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	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 (%)	14.81	12.32	9.98	12.51	- -	- -	-16.68	-13.52	-7.25	-72.84	-139.62	82.63	-92.71	-161.69	- -
Return on Assets (%)	8.67	7.51	6.32	7.94	- -	-1.3	-7.67	-6.21	-3.3	-27.64	-25.88	10.59	-12.81	-6.99	-9.71
Return on Capital (%)	11.11	9.71	8.27	10.2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	11.46	9.95	9.01	10.65	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	31.27	29.81	29.61	30.64	- -	27.45	25.83	26.33	28.17	28	22.37	24	24.48	26.18	25.85
EBITDA Margin (%)	11.86	10.54	9.99	10.84	- -	3.81	-5.25	2.08	4.03	-20.11	-10.75	-0.26	2.85	5.45	5.37
Operating Margin (%)	8.87	7.65	6.73	8.13	- -	0.38	-3.2	-2.6	-0.04	-2.61	-8.63	-4.74	-1.54	1.19	1.57
Incremental Operating Margin (%)	11.98	- -	- -	19.46	- -	- -	- -	12.75	- -	7	79.36	62.43	118.31	- -	8.9
Pretax Margin (%)	8.42	7.27	6.19	7.52	- -	-1.31	-11.46	-7.56	-2.82	-29.55	-22.17	-17.47	-8.25	-4.11	-5.2
Profit Margin (%)	5.28	4.54	3.98	4.76	- -	-1.06	-7.04	-5.06	-2.79	-27.82	-23.42	8.34	-8.78	-4.49	-5.49
Net Income to Common Margin (%)	5.28	4.54	3.98	4.76	- -	-1.06	-7.04	-5.06	-2.79	-27.82	-23.42	8.34	-8.78	-4.49	-5.87
Effective Tax Rate (%)	37	37	35	36.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.55
Sustainable Growth Rate (%)	14.81	12.32	9.98	12.51	- -	- -	-16.68	-13.52	-7.25	-72.84	-139.62	82.63	-92.71	-161.69	- -

Credit (USD)

Credit Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	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	86	75	76	80	351	369	389	359	402	382	469	339	356	369	350
ST Debt	- -	2	2	2	- -	22	2	2	22	18	16	295	19	21	20
LT Debt	86	73	74	78	351	347	388	357	380	364	453	44	336	347	329
Total Debt/EBITDA	1.16	0.99	1.01	0.88	- -	8.1	-6.18	13.84	8.57	-2.23	-5.49	-153.41	14.46	7.94	7.26
Net Debt/EBITDA	0.86	0.51	0.52	0.5	- -	7.04	-5.74	13.09	6.79	-1.68	-4.11	-103.24	11.22	6.24	5.8
Total Debt/EBIT	1.52	1.35	1.42	1.17	- -	-118.35	-3.38	-9.2	-187.39	-1.76	-3.7	-8.51	-26.79	36.36	24.84
Net Debt/EBIT	1.12	0.7	0.73	0.66	- -	-102.85	-3.14	-8.7	-148.38	-1.32	-2.76	-5.72	-20.79	28.57	19.83
EBITDA to Interest Expense	31.08	27.53	26.27	36.66	- -	3.6	-2.93	0.84	1.58	-5.75	-1.85	-0.03	0.45	0.97	1.08
EBITDA-CapEx/Interest Expense	31.07	27.53	26.27	36.66	- -	3.6	-2.93	0.84	1.58	-5.75	-1.85	-0.03	0.45	0.97	1.08
EBIT to Interest Expense	23.24	19.97	17.7	27.51	- -	0.36	-1.79	-1.05	-0.02	-0.74	-1.49	-0.47	-0.24	0.21	0.31
Interest Expense	2	3	3	2	- -	13	21	31	30	30	46	85	55	48	45
Common Equity/Total Assets	59.41	62.32	64.21	62.87	- -	46.68	45.19	46.75	44.32	29.36	7.34	19.1	8.06	0.33	-5.04
Long-Term Debt/Equity (%)	35.05	24.97	23.25	23.4	- -	64.77	81.26	78.06	86.96	169.79	873	37.16	737.29	19,980.26	- -
Long-Term Debt/Capital (%)	25.95	19.87	18.78	18.89	- -	38.35	44.75	43.75	45.27	61.07	86.95	9.59	83.79	93.78	101.28
Long-Term Debt/Total Assets (%)	21.27	15.85	15.2	14.98	43.98	30.23	36.72	36.49	38.54	49.85	64.09	7.1	59.42	65.72	67.82
Total Debt/Equity (%)	35.05	25.62	23.85	23.91	- -	68.9	81.6	78.44	92.09	178.04	904	287.51	779.94	21,204.37	-1,427.99
Total Debt/Capital (%)	25.95	20.4	19.25	19.3	- -	40.79	44.93	43.96	47.94	64.03	90.04	74.19	88.64	99.53	107.53
Total Debt/Total Assets (%)	21.27	16.27	15.59	15.31	43.98	32.16	36.88	36.67	40.82	52.27	66.36	54.91	62.86	69.75	72.01
Net Debt to Equity	25.88	13.26	12.32	13.5	- -	59.87	75.7	74.18	72.92	134.16	676.07	193.5	605.31	16,660.87	-1,139.89
Net Debt/Capital (%)	20.56	11.64	10.91	11.84	- -	37.36	43	42.53	38.52	50.33	75.32	57.21	75.45	86.51	90.91
EBITDA	74	75	75	91	- -	46	-63	26	47	-171	-85	-2	25	46	48
EBITDA-CapEx	74	75	75	91	- -	46	-63	26	47	-171	-85	-2	25	46	48
Operating Income (Loss)	55	55	50	68	- -	5	-38	-32	- -	-22	-69	-40	-13	10	14

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	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	0.36	0.47	0.46	0.36	0.49	0.31	0.18	0.13	0.08	0.18	0.29	0.13	0.2	0.21	0.15
Current Ratio	3.55	3.39	3.31	3.16	3.41	2.72	2.69	2.54	2.11	2.13	2.14	0.77	1.84	1.78	2.22
Quick Ratio	2.92	2.83	2.8	2.7	2.85	2.1	2.23	2.05	1.71	1.66	1.42	0.63	1.46	1.45	1.72
CFO/Avg Current Liab	0.6	0.87	0.71	0.52	- -	0.66	-0.09	0.29	0.41	0.37	-0.22	-0.18	-0.04	0.13	-0.08
Common Equity/Total Assets	59.41	62.32	64.21	62.87	- -	46.68	45.19	46.75	44.32	29.36	7.34	19.1	8.06	0.33	-5.04
Long-Term Debt/Equity (%)	35.05	24.97	23.25	23.4	- -	64.77	81.26	78.06	86.96	169.79	873	37.16	737.29	19,980.26	- -
Long-Term Debt/Capital (%)	25.95	19.87	18.78	18.89	- -	38.35	44.75	43.75	45.27	61.07	86.95	9.59	83.79	93.78	101.28
Long-Term Debt/Total Assets (%)	21.27	15.85	15.2	14.98	43.98	30.23	36.72	36.49	38.54	49.85	64.09	7.1	59.42	65.72	67.82
Total Debt/Equity (%)	35.05	25.62	23.85	23.91	- -	68.9	81.6	78.44	92.09	178.04	904	287.51	779.94	21,204.37	-1,427.99
Total Debt/Capital (%)	25.95	20.4	19.25	19.3	- -	40.79	44.93	43.96	47.94	64.03	90.04	74.19	88.64	99.53	107.53
Total Debt/Total Assets (%)	21.27	16.27	15.59	15.31	43.98	32.16	36.88	36.67	40.82	52.27	66.36	54.91	62.86	69.75	72.01
CFO/Total Liabilities	23.08	34.9	31.48	23.07	- -	13.01	-2.37	8.04	10.73	10.22	-5.42	-11.61	-2.11	4.32	-2.23
CFO/CapEx	4,072.44	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.06	1.14

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	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	- -	4.87	4.72	4.64	- -	5.96	5.05	5.52	5.82	4.87	5.29	5.54	5.53	5.74	6.19
Days Sales Outstanding	- -	74.99	77.31	78.63	- -	61.25	72.23	66.07	62.75	74.98	69.05	65.93	65.98	63.61	58.97
Inventory Turnover	18.51	19.47	20.28	22.66	- -	22.4	17.93	18.7	19.05	16.14	17.07	17.81	17.33	16.4	16.77
Days Inventory Outstanding	19.72	18.74	18	16.11	- -	16.29	20.35	19.52	19.16	22.61	21.38	20.49	21.06	22.26	21.76
Accounts Payable Turnover	20.2	24.63	23.85	21.41	- -	25.36	17.27	18.46	19.28	14.6	14.27	16.7	18.98	16.01	15.89
Accounts Payable Turnover Days	18.07	14.82	15.31	17.05	- -	14.39	21.14	19.77	18.93	25.01	25.58	21.85	19.23	22.8	22.97
Cash Conversion Cycle	- -	78.91	80.01	77.69	- -	63.15	71.44	65.81	62.98	72.58	64.85	64.57	67.82	63.07	57.76
Inventory to Cash Days	- -	56.24	59.31	62.53	- -	44.96	51.88	46.55	43.59	52.37	47.67	45.44	44.92	41.35	37.21
Inventories	25	27	26	26	28	50	50	49	39	37	35	36	39	38	41
Raw Materials	4	3	3	3	3	7	9	8	8	7	8	9	10	9	10
Work In Process	1	1	1	1	1	3	3	4	3	3	3	3	2	2	4
Finished Goods	21	22	22	22	24	40	38	36	29	27	25	24	27	27	28
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	64	62
- Cash & Cash Equivalents	22	34	35	33	45	46	27	18	12	25	55	58	35	36	18
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	5	5	6	6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	86	75	76	80	351	369	389	359	402	382	469	339	356	369	350
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	397	394
Total Capital	331	367	393	416	- -	905	867	816	839	597	521	456	401	370	325
Total Debt/Capital (%)	25.95	20.4	19.25	19.3	- -	40.79	44.93	43.96	47.94	64.03	90.04	74.19	88.64	99.53	107.53
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.93	0.89
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.47	0.44
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.55	8.18
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	39.17	27.98
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	63	62
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	396	393
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	88.37	86.88
TTM Sales	624	714	750	842	- -	1,197	1,200	1,247	1,163	853	794	840	863	852	896
TTM EBITDA	74	75	75	91	- -	46	-63	26	47	-171	-85	-2	25	46	48
TTM Operating Income	55	55	50	68	- -	5	-38	-32	- -	-22	-69	-40	-13	10	14
TTM Cash Flow to Firm	38	60	55	45	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	38	60	55	45	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.77	-5.45
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	39.17	27.98
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	397	394
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.15	12.22
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.47	0.44
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.55	8.18
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	36.87	-2.55
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.28	-3.22
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	68.43	-4.43
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.32	-2.26
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.11	-0.87
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.88	-1.1
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.06	-1.51
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.4	-0.77
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.07	0.07
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.06	0.09
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.14	0.12
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.03	0.06
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.77	-5.45
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.2	-6.89
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.15	-9.49
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	-4.85
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.2	-6.89
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.15	-9.49
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	-4.85
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.45	0.46
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.53	0.49
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.42	0.43
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.27	8.52
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.73	9.14
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.67	8.03
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	37.87	29.15
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	44.59	31.27
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	35.14	27.49
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.26	13.75
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.47	23.94
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	384	410
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	452	440
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	356	387

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 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	05/31/2012	05/31/2013	05/31/2014	05/31/2015	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	2	2	2	2	2	3	3	3	3	3	3	4	4	4	5
Diluted Weighted Avg Shares	2	2	2	2	2	3	3	3	3	3	3	4	4	4	5
Basic Weighted Avg Shares	2	2	2	2	2	3	3	3	3	3	3	4	4	4	5
Revenue per Share	317.15	353.57	366.71	410.75	- -	425.95	402.09	415.21	383.81	278.26	256.4	200.67	197.35	192.43	199.17
EBITDA per Share	37.61	37.25	36.64	44.51	- -	16.21	-21.1	8.62	15.48	-55.96	-27.56	-0.53	5.63	10.48	10.7
Operating Income per Share	28.13	27.03	24.69	33.4	- -	1.63	-12.86	-10.8	-0.16	-7.25	-22.12	-9.5	-3.04	2.29	3.13
Basic EPS, GAAP	16.73	16.06	14.61	19.55	- -	-4.51	-28.29	-21.03	-10.7	-77.42	-60.05	16.74	-17.32	-8.64	-11.7
Basic EPS from Cont Ops	16.81	16.19	14.75	19.75	- -	-4.47	-28.29	-21.03	-10.7	-77.42	-59.68	-35.85	-17.32	-8.64	-10.93
Diluted EPS, GAAP	15.93	15.32	14.03	18.51	- -	-4.51	-28.29	-21.03	-10.7	-77.42	-60.05	16.74	-17.32	-8.64	-11.7
Diluted EPS from Cont Ops	16.01	15.46	14.16	18.7	- -	-4.47	-28.29	-21.03	-10.7	-77.42	-59.68	-35.85	-17.32	-8.64	-10.93
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	18.64	29.03	25.86	21.21	- -	28.32	-4.6	13.94	19.41	17.22	-11.45	-13.84	-2.51	5.14	-2.52
Free Cash Flow per Basic Share	18.63	29.03	25.86	21.21	- -	28.32	-4.6	13.94	19.41	17.22	-11.45	-13.84	-2.51	5.14	-2.52
Cash & Equivalents per Share	11.31	16.68	16.92	16.31	20.53	15.52	8.86	6.06	3.99	7.96	17.68	13.37	8.02	7.91	4
Book Value per Share	120.76	139.92	152.05	161.74	- -	179.84	159.31	151.44	143.08	69.51	16.62	27.12	10.33	0.39	-5.4
Tangible Book Value per Share	63.63	76.78	85.01	98.86	- -	1.26	10.75	14.6	12.34	6.47	-11.68	9.75	-5.11	-12.85	-15.84