ACI Worldwide, Inc. Financial Ratios — TSA 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 (%)	16.01	11.47	11.85	12.01	13.83	18.38	0.68	7.6	6.16	6.22	10.43	11.66	9.65	14.78	15.4
Return on Assets (%)	7.24	5.1	4.36	3.82	4.47	6.68	0.27	3.46	2.49	2.19	3.9	4.46	3.65	6.28	7.39
Return on Capital (%)	13.16	8.71	7.48	6.83	7.64	10.24	0.66	6.31	5.91	4.59	6.72	7.62	7.87	10.95	11.35
Return on Invested Capital (%)	12.95	8.55	7.67	6.82	6.32	10.01	0.67	5.95	5.37	4.29	6.42	5.98	7.69	10.44	10.22
Gross Margin (%)	71.13	66.15	60.25	55.25	54.85	55.76	55.84	57.38	50.93	51.91	53.39	51.05	50.49	50.34	48.99
EBITDA Margin (%)	20.34	18.78	22.32	22.13	21.55	32.27	18.25	22.11	20.84	23.84	25.81	24.07	24.4	26.9	24.81
Operating Margin (%)	14.24	11.16	14.23	13.6	12.23	6.93	8.26	12.47	9.84	11.18	15.31	14.34	15.17	19.33	18.75
Incremental Operating Margin (%)	26.96	4.04	24.54	10	- -	144.7	80.98	- -	- -	58.25	85.42	- -	54.02	61.91	13.16
Pretax Margin (%)	13.83	9.79	10.77	9.72	10.84	18.45	4.25	9.09	5.74	7.62	12.77	14.53	10.16	15.71	17.43
Profit Margin (%)	9.86	7.33	7.38	6.65	8.17	12.88	0.5	6.83	5.33	5.61	9.32	10	8.37	12.74	12.88
Net Income to Common Margin (%)	9.86	7.33	7.38	6.65	8.17	12.88	0.5	6.83	5.33	5.61	9.32	10	8.37	12.74	12.88
Effective Tax Rate (%)	28.7	25.16	31.44	31.6	24.64	30.2	88.21	24.92	7.13	26.33	27	31.19	17.69	18.89	26.09
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	16.01	11.47	11.85	12.01	13.83	18.38	0.68	7.6	6.16	6.22	10.43	11.66	9.65	14.78	15.4

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	75	374	755	892	924	744	686	672	1,435	1,208	1,121	1,135	1,076	956	849
ST Debt	- -	18	47	87	90	90	18	21	49	48	57	77	84	44	50
LT Debt	75	357	708	805	834	654	668	651	1,386	1,161	1,063	1,058	993	912	799
Total Debt/EBITDA	0.79	2.99	3.91	3.97	4.1	2.29	3.67	3.01	5.47	3.92	3.17	3.32	3.04	2.23	1.94
Net Debt/EBITDA	-1.29	2.38	3.42	3.62	3.65	2.06	3.3	2.34	4.77	3.21	2.67	2.82	2.47	1.65	1.42
Total Debt/EBIT	1.13	5.03	6.14	6.46	7.22	3.36	8.1	5.34	11.6	8.35	5.34	5.57	4.88	3.1	2.57
Net Debt/EBIT	-1.84	4.01	5.37	5.9	6.42	3.02	7.28	4.16	10.11	6.84	4.5	4.73	3.96	2.3	1.88
EBITDA to Interest Expense	38.92	12.01	7.09	5.66	5.45	8.08	4.79	5.38	4.1	5.45	7.85	6.43	4.52	5.92	7.55
EBITDA-CapEx/Interest Expense	31.11	10.41	5.89	4.78	4.27	6.51	3.4	4.32	3.35	4.62	6.85	5.68	4.03	5.3	6.97
EBIT to Interest Expense	27.24	7.14	4.52	3.48	3.09	1.73	2.17	3.03	1.93	2.56	4.66	3.83	2.81	4.25	5.7
Interest Expense	2	10	27	40	41	40	39	42	64	57	45	53	78	72	58
Common Equity/Total Assets	47.74	42.72	32.33	31.42	33.12	39.68	41.07	49.39	34.69	35.63	39.41	37.17	38.44	47.08	48.93
Long-Term Debt/Equity (%)	23.63	66.76	130.23	138.39	127.51	86.58	87.36	62.1	122.64	96.2	85.41	88.69	74.96	64.05	52.62
Long-Term Debt/Capital (%)	19.12	39.26	54.51	54.61	52.86	43.61	46.05	37.85	54.03	48.06	44.95	45.45	41.35	38.32	33.75
Long-Term Debt/Total Assets (%)	11.28	28.52	42.1	43.47	42.23	34.36	35.88	30.67	42.54	34.27	33.66	32.97	28.82	30.15	25.74
Total Debt/Equity (%)	23.63	70.04	138.94	153.41	141.22	98.54	89.69	64.08	126.99	100.15	90.02	95.12	81.28	67.15	55.89
Total Debt/Capital (%)	19.12	41.19	58.15	60.54	58.54	49.63	47.28	39.06	55.95	50.04	47.38	48.75	44.84	40.17	35.85
Total Debt/Total Assets (%)	11.28	29.92	44.91	48.19	46.77	39.11	36.83	31.65	44.05	35.68	35.48	35.36	31.25	31.61	27.35
Net Debt to Equity	-38.48	55.75	121.45	140.11	125.6	88.51	80.57	49.92	110.78	82.02	75.81	80.87	65.98	49.72	40.89
Net Debt/Capital (%)	-62.54	35.8	54.84	58.35	55.67	46.95	44.62	33.3	51.23	43.99	42.07	43.79	39.07	32.72	28.6
EBITDA	95	125	193	225	225	325	187	223	262	309	354	342	354	429	437
EBITDA-CapEx	76	108	160	190	176	262	132	179	214	262	308	302	317	384	403
Operating Income (Loss)	66	74	123	138	128	70	85	126	124	145	210	204	220	308	330

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	0.87	0.29	0.28	0.2	0.27	0.2	0.22	0.5	0.2	0.18	0.16	0.15	0.16	0.36	0.28
Current Ratio	1.51	1.34	1.26	0.99	0.99	1.08	1.31	1.91	1.5	1.28	1.24	1.3	1.36	1.64	1.54
Quick Ratio	1.31	1.12	0.93	0.85	0.89	0.96	1.15	1.67	0.79	0.56	0.59	0.62	0.59	1.05	0.91
CFO/Avg Current Liab	0.34	-0.04	0.45	0.44	0.49	0.26	0.42	0.59	0.29	0.42	0.27	0.18	0.18	0.44	0.49
Common Equity/Total Assets	47.74	42.72	32.33	31.42	33.12	39.68	41.07	49.39	34.69	35.63	39.41	37.17	38.44	47.08	48.93
Long-Term Debt/Equity (%)	23.63	66.76	130.23	138.39	127.51	86.58	87.36	62.1	122.64	96.2	85.41	88.69	74.96	64.05	52.62
Long-Term Debt/Capital (%)	19.12	39.26	54.51	54.61	52.86	43.61	46.05	37.85	54.03	48.06	44.95	45.45	41.35	38.32	33.75
Long-Term Debt/Total Assets (%)	11.28	28.52	42.1	43.47	42.23	34.36	35.88	30.67	42.54	34.27	33.66	32.97	28.82	30.15	25.74
Total Debt/Equity (%)	23.63	70.04	138.94	153.41	141.22	98.54	89.69	64.08	126.99	100.15	90.02	95.12	81.28	67.15	55.89
Total Debt/Capital (%)	19.12	41.19	58.15	60.54	58.54	49.63	47.28	39.06	55.95	50.04	47.38	48.75	44.84	40.17	35.85
Total Debt/Total Assets (%)	11.28	29.92	44.91	48.19	46.77	39.11	36.83	31.65	44.05	35.68	35.48	35.36	31.25	31.61	27.35
CFO/Total Liabilities	24.03	-1.29	12.16	12.67	14.23	8.7	13.33	17.12	6.23	14.44	11.52	7.11	7.95	22.41	20.36
CFO/CapEx	4.4	-0.56	4.25	4.61	3.84	1.58	2.69	4.19	2.76	6.75	4.86	3.59	4.46	7.96	9.68
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.48	5.44

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	5.44	4.94	5.01	5.58	5.47	4.64	4.02	3.31	3.56	4.84	8.19	7.59	6.3	7.2	8.82
Days Sales Outstanding	67.15	73.83	72.79	65.42	66.75	78.62	90.71	110.43	102.6	75.36	44.59	48.06	57.91	50.69	41.38
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5,413	4,972
- Cash & Cash Equivalents	197	76	95	77	102	76	70	149	121	165	122	125	164	216	196
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	75	374	755	892	924	744	686	672	1,435	1,208	1,121	1,135	1,076	956	849
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6,153	5,625
Total Capital	392	909	1,299	1,473	1,579	1,499	1,450	1,720	2,565	2,415	2,365	2,328	2,401	2,381	2,368
Total Debt/Capital (%)	19.12	41.19	58.15	60.54	58.54	49.63	47.28	39.06	55.95	50.04	47.38	48.75	44.84	40.17	35.85
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.16	0.15
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.86	3.2
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.35	12.88
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.97	17.05
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.74	15.39
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.52	16.93
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5,477	5,073
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6,217	5,726
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	58.46	54.76
TTM Sales	465	667	865	1,016	1,046	1,006	1,024	1,010	1,258	1,294	1,371	1,422	1,453	1,594	1,760
TTM EBITDA	95	125	193	225	225	325	187	223	262	309	354	342	354	429	437
TTM Operating Income	66	74	123	138	128	70	85	126	124	145	210	204	220	308	330
TTM Cash Flow to Firm	85	-1	157	188	219	128	151	215	192	357	253	180	233	418	366
TTM Free Cash Flow to Firm	66	-18	124	153	170	65	96	171	144	310	208	140	195	372	332

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.46	17.53
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.97	17.05
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6,153	5,625
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.23	40.5
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.86	3.2
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.35	12.88
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.71	22.2
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.95	22.7
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.35	26.7
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.18	18.58
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.8	3.27
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.12	3.35
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.46	3.94
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.16	2.74
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-90.26	78.47
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-74.18	80.22
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-105.95	94.37
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-51.29	65.66
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.4	2.86
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.8	2.92
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.99	3.44
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.93	2.39
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.12	15.59
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.43	15.94
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.75	18.75
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.59	13.04
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.35	17.92
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.49	21.08
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.92	14.66
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.25	3.26
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.45	3.77
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.39	2.73
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.1	13.14
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.54	15.19
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.9	11.02
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.84	17.39
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.02	20.1
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.38	14.59
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	51.43	48.41
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	60.37	58.22
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5,188	5,736
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7,094	6,632
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,816	4,813

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	101	118	117	116	119	117	117	116	116	117	116	108	108	105	103
Diluted Weighted Avg Shares	103	120	120	117	119	119	119	118	119	118	119	114	109	106	105
Basic Weighted Avg Shares	100	116	118	115	117	118	118	116	116	116	117	114	108	105	104
Revenue per Share	4.63	5.74	7.34	8.85	8.9	8.56	8.68	8.7	10.83	11.12	11.67	12.51	13.39	15.11	16.93
EBITDA per Share	0.94	1.08	1.64	1.96	1.92	2.76	1.58	1.92	2.26	2.65	3.01	3.01	3.27	4.06	4.2
Operating Income per Share	0.66	0.64	1.04	1.2	1.09	0.59	0.72	1.08	1.07	1.24	1.79	1.79	2.03	2.92	3.17
Basic EPS, GAAP	0.46	0.42	0.54	0.59	0.73	1.1	0.04	0.59	0.58	0.62	1.09	1.25	1.12	1.93	2.18
Basic EPS from Cont Ops	0.46	0.42	0.54	0.59	0.73	1.1	0.04	0.59	0.58	0.62	1.09	1.25	1.12	1.93	2.18
Diluted EPS, GAAP	0.45	0.41	0.53	0.58	0.72	1.09	0.04	0.59	0.57	0.62	1.08	1.24	1.12	1.91	2.16
Diluted EPS from Cont Ops	0.45	0.41	0.53	0.58	0.72	1.09	0.04	0.59	0.57	0.62	1.08	1.24	1.12	1.91	2.16
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.83	-0.08	1.17	1.4	1.6	0.85	1.24	1.58	1.14	2.71	1.88	1.26	1.55	3.4	3.11
Free Cash Flow per Basic Share	0.64	-0.22	0.9	1.1	1.18	0.31	0.78	1.21	0.73	2.3	1.49	0.91	1.21	2.97	2.78
Cash & Equivalents per Share	1.95	0.64	0.82	0.67	0.86	0.65	0.6	1.28	1.05	1.41	1.05	1.16	1.52	2.06	1.91
Book Value per Share	3.14	4.52	4.66	5.03	5.5	6.43	6.53	9.03	9.74	10.3	10.76	11.04	12.25	13.53	14.79
Tangible Book Value per Share	0.62	-1.89	-4.76	-5.8	-6.33	-4.64	-4.2	-1.44	-6.4	-5.06	-4.12	-3.61	-1.9	-0.57	0.62