Village Super Market, Inc. Financial Ratios — VSU 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	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024	07/31/2025

Return on Common Equity (%)	10.14	14.34	10.86	2.11	12.6	9.55	8.21	8.5	8.21	7.66	5.93	7.52	12.71	11.77	- -
Return on Assets (%)	5.65	7.9	6.16	1.14	6.89	5.68	5.06	5.35	5.19	3.52	2.22	2.96	5.25	5.18	- -
Return on Capital (%)	9.4	12.96	9.95	2	11.77	9.02	7.9	8.35	7.98	4.81	3.04	3.89	6.66	6.58	- -
Return on Invested Capital (%)	8.38	11.65	8.56	1.65	10.35	8.45	7.31	7.46	6.91	4.24	2.7	3.52	5.64	5.28	- -
Gross Margin (%)	26.96	27.34	26.94	26.9	27.35	27.22	27.22	27.43	27.79	28.07	27.83	28.12	28.45	28.7	- -
EBITDA Margin (%)	4.38	5.3	4.37	3.43	4.22	4.19	4.06	3.62	3.77	3.43	3.19	3.57	4.67	4.36	- -
Operating Margin (%)	2.95	3.91	2.99	1.96	2.75	2.71	2.54	2.07	2.11	1.68	1.58	1.89	3.03	2.87	- -
Incremental Operating Margin (%)	- -	13.98	- -	- -	21.03	1.56	11.85	- -	4.3	- -	0.79	22.39	25.19	- -	- -
Pretax Margin (%)	2.79	3.78	3.02	1.9	2.61	2.59	2.44	2.03	2.16	1.76	1.42	1.9	3.36	3.25	- -
Profit Margin (%)	1.62	2.21	1.75	0.33	1.93	1.53	1.43	1.55	1.55	1.38	0.98	1.3	2.29	2.26	- -
Net Income to Common Margin (%)	1.62	2.21	1.75	0.33	1.93	1.53	1.43	1.55	1.55	1.38	0.98	1.3	2.29	2.26	- -
Effective Tax Rate (%)	42.11	41.45	42.24	82.51	26.03	40.85	41.41	23.63	28.11	21.41	30.7	31.32	31.64	30.6	- -
Dvd Payout Ratio (%)	90.96	31.03	93.27	246.42	41.07	50.45	55.79	51.35	50.47	51.99	65.27	48.61	26.54	26.44	- -
Sustainable Growth Rate (%)	0.92	9.89	0.73	-3.09	7.43	4.73	3.63	4.14	4.07	3.68	2.06	3.86	9.34	8.66	- -

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	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024	07/31/2025

Total Debt	43	44	43	46	45	44	44	49	49	422	400	404	393	372	- -
ST Debt	- -	- -	1	1	1	1	1	1	1	26	30	30	31	32	- -
LT Debt	43	43	43	45	44	44	43	48	48	396	370	374	361	339	- -
Total Debt/EBITDA	0.76	0.58	0.67	0.89	0.68	0.65	0.67	0.84	0.79	6.82	6.16	5.48	3.88	3.81	- -
Net Debt/EBITDA	-0.85	-1.33	-1.66	-1.45	-0.87	-1.28	-1.33	-1.53	-1.52	-0.48	-0.6	-0.79	-0.56	-0.44	- -
Total Debt/EBIT	1.13	0.79	0.98	1.55	1.04	1	1.07	1.47	1.41	13.95	13.71	10.36	5.99	5.99	- -
Net Debt/EBIT	-1.26	-1.81	-2.43	-2.53	-1.33	-1.98	-2.14	-2.68	-2.71	-0.99	-1.34	-1.49	-0.86	-0.7	- -
EBITDA to Interest Expense	13.3	17.06	17.11	14.46	14.74	15.22	14.65	13.11	13.97	23.74	16.45	18.85	23.99	23.58	- -
EBITDA-CapEx/Interest Expense	13.3	17.06	17.11	14.46	14.74	15.22	14.65	13.11	13.97	23.74	16.45	18.85	23.99	23.58	- -
EBIT to Interest Expense	8.95	12.58	11.71	8.28	9.6	9.86	9.15	7.5	7.82	11.6	8.13	9.97	15.53	15.52	- -
Interest Expense	4	4	4	4	5	4	4	4	4	3	4	4	4	4	- -
Common Equity/Total Assets	53.9	56.24	57.22	50.97	58.53	60.35	63.01	62.95	63.44	36.3	38.41	40.25	42.39	45.59	- -
Long-Term Debt/Equity (%)	20.73	18.74	17.48	19.41	17.58	16.03	14.87	15.9	14.98	119.22	108.38	100.52	88.12	75.81	- -
Long-Term Debt/Capital (%)	17.17	15.75	14.84	16.2	14.9	13.78	12.91	13.68	12.99	52.49	49.92	48.22	45.02	41.42	- -
Long-Term Debt/Total Assets (%)	11.17	10.54	10	9.89	10.29	9.67	9.37	10.01	9.5	43.27	41.63	40.46	37.35	34.56	- -
Total Debt/Equity (%)	20.73	18.94	17.72	19.79	17.93	16.35	15.2	16.18	15.31	127.13	117.09	108.46	95.71	83.05	- -
Total Debt/Capital (%)	17.17	15.92	15.06	16.52	15.2	14.05	13.19	13.93	13.28	55.97	53.94	52.03	48.9	45.37	- -
Total Debt/Total Assets (%)	11.17	10.65	10.14	10.09	10.49	9.86	9.58	10.19	9.71	46.15	44.98	43.66	40.57	37.86	- -
Net Debt to Equity	-23.16	-43.54	-43.86	-32.43	-22.9	-32.26	-30.34	-29.55	-29.53	-8.99	-11.45	-15.59	-13.82	-9.69	- -
Net Debt/Capital (%)	-30.15	-58.7	-60.14	-37.45	-24.21	-38.49	-35.82	-34.98	-35.33	-4.65	-6.25	-9.05	-8.57	-6.18	- -
EBITDA	57	75	65	52	67	68	65	58	62	62	65	74	101	98	- -
EBITDA-CapEx	57	75	65	52	67	68	65	58	62	62	65	74	101	98	- -
Operating Income (Loss)	38	56	44	30	44	44	41	33	35	30	32	39	66	64	- -

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	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024	07/31/2025

Cash Ratio	0.85	1.03	0.99	0.53	0.63	0.89	0.91	0.95	0.9	0.69	0.76	0.85	0.79	0.67	- -
Current Ratio	1.41	1.72	1.85	1.11	1.44	1.61	1.89	1.88	1.5	1.21	1.29	1.5	1.38	1.15	- -
Quick Ratio	0.93	1.14	1.29	0.62	0.8	1.02	1.29	1.3	1.01	0.83	0.88	1.11	1.03	0.78	- -
CFO/Avg Current Liab	0.67	0.42	0.49	0.41	0.15	0.66	0.47	0.6	0.52	0.61	0.33	0.51	0.62	0.46	- -
Common Equity/Total Assets	53.9	56.24	57.22	50.97	58.53	60.35	63.01	62.95	63.44	36.3	38.41	40.25	42.39	45.59	- -
Long-Term Debt/Equity (%)	20.73	18.74	17.48	19.41	17.58	16.03	14.87	15.9	14.98	119.22	108.38	100.52	88.12	75.81	- -
Long-Term Debt/Capital (%)	17.17	15.75	14.84	16.2	14.9	13.78	12.91	13.68	12.99	52.49	49.92	48.22	45.02	41.42	- -
Long-Term Debt/Total Assets (%)	11.17	10.54	10	9.89	10.29	9.67	9.37	10.01	9.5	43.27	41.63	40.46	37.35	34.56	- -
Total Debt/Equity (%)	20.73	18.94	17.72	19.79	17.93	16.35	15.2	16.18	15.31	127.13	117.09	108.46	95.71	83.05	- -
Total Debt/Capital (%)	17.17	15.92	15.06	16.52	15.2	14.05	13.19	13.93	13.28	55.97	53.94	52.03	48.9	45.37	- -
Total Debt/Total Assets (%)	11.17	10.65	10.14	10.09	10.49	9.86	9.58	10.19	9.71	46.15	44.98	43.66	40.57	37.86	- -
CFO/Total Liabilities	36.03	24.23	28.04	23.39	9.75	35.91	27.41	33	30.38	14.39	9.62	14.42	18.75	15.14	- -
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.67	- -

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	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024	07/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	25.37	26.11	26.27	25.75	25.44	27.11	27.85	28.84	30.46	32.2	34.57	34.12	34.95	34.95	- -
Days Inventory Outstanding	14.39	13.98	13.89	14.17	14.35	13.46	13.11	12.65	11.98	11.34	10.56	10.7	10.44	10.44	- -
Accounts Payable Turnover	18.56	16.32	14.59	14.06	14.47	15.42	15.24	14.83	13.87	12.83	14.04	15.04	14.78	14.66	- -
Accounts Payable Turnover Days	19.67	22.37	25.01	25.95	25.23	23.66	23.95	24.61	26.31	28.45	25.99	24.27	24.69	24.89	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	39	41	42	45	46	42	42	39	39	42	43	44	45	47	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	41	42	45	46	42	42	39	39	42	43	44	45	47	- -
Other Inventory	39	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024	07/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	470	364
- Cash & Cash Equivalents	91	103	110	77	59	88	87	96	101	112	116	135	141	117	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	43	44	43	46	45	44	44	49	49	422	400	404	393	372	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	725	364
Total Capital	251	274	288	279	298	316	330	352	367	755	741	776	803	819	- -
Total Debt/Capital (%)	17.17	15.92	15.06	16.52	15.2	14.05	13.19	13.93	13.28	55.97	53.94	52.03	48.9	45.37	- -
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.51	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.32	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.43	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.68	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.65	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.65	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	456	490
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	710	490
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	49.08	34.26
TTM Sales	1,299	1,422	1,476	1,519	1,584	1,635	1,605	1,615	1,644	1,805	2,030	2,061	2,167	2,237	- -
TTM EBITDA	57	75	65	52	67	68	65	58	62	62	65	74	101	98	- -
TTM Operating Income	38	56	44	30	44	44	41	33	35	30	32	39	66	64	- -
TTM Cash Flow to Firm	67	46	53	53	21	67	49	62	59	86	55	82	107	84	- -
TTM Free Cash Flow to Firm	67	46	53	53	21	67	49	62	59	86	55	82	107	84	- -

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	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024	07/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.64	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.68	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	725	364
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.47	26.22
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.32	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.43	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.38	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.37	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.38	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.7	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.05	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.88	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.05	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.77	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.11	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.93	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.11	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.82	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.14	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.12	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.14	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.11	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.98	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.35	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.98	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.94	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.75	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.64	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.16	- -
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.29	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.32	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.27	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.67	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.43	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.16	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.48	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.68	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.69	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.84	34.26
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.84	39.6
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	650	357
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	725	421
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	601	279

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	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024	07/31/2025

Shares Outstanding	14	14	14	14	14	14	14	14	14	15	15	15	15	15	11
Diluted Weighted Avg Shares	14	14	14	14	14	14	14	14	14	14	14	15	15	14	14
Basic Weighted Avg Shares	11	11	13	14	13	13	13	13	13	14	10	13	13	10	10
Revenue per Share	115.15	123.93	109.42	111.4	126.21	129.26	126.01	125.57	127.42	128.09	206.06	158.25	164.73	221.25	- -
EBITDA per Share	5.05	6.56	4.78	3.82	5.33	5.41	5.12	4.54	4.8	4.4	6.58	5.66	7.7	9.65	- -
Operating Income per Share	3.4	4.84	3.27	2.19	3.47	3.5	3.2	2.6	2.69	2.15	3.25	2.99	4.98	6.35	- -
Basic EPS, GAAP	1.86	2.74	1.91	0.37	2.44	1.98	1.8	1.95	1.98	1.77	2.03	2.06	3.78	4.99	- -
Basic EPS from Cont Ops	1.86	2.74	1.91	0.37	2.44	1.98	1.8	1.95	1.98	1.77	2.03	2.06	3.78	4.99	- -
Diluted EPS, GAAP	1.54	2.28	1.9	0.37	2.16	1.77	1.6	1.74	1.77	1.77	1.41	1.84	3.38	3.53	- -
Diluted EPS from Cont Ops	1.54	2.28	1.9	0.37	2.16	1.77	1.6	1.74	1.77	1.77	1.41	1.84	3.38	3.53	- -
Dividend per Share	1.69	0.85	1.78	0.91	1	1	1	1	1	0.92	1.32	1	1	1.32	- -
Cash Flow per Share	5.69	3.78	3.8	3.85	1.39	5.07	3.62	4.58	4.33	5.96	5.35	6.11	7.95	8	- -
Free Cash Flow per Basic Share	5.69	3.78	3.8	3.85	1.39	5.07	3.62	4.58	4.33	5.96	5.35	6.11	7.95	8	- -
Cash & Equivalents per Share	6.68	7.49	7.91	5.5	4.17	6.24	6.08	6.68	7.03	7.67	8	9.29	9.49	7.94	- -
Book Value per Share	15.22	16.74	17.66	16.59	17.84	19.2	19.93	21.08	22.15	22.84	23.48	25.64	27.61	30.31	- -
Tangible Book Value per Share	14.44	15.86	16.79	15.73	16.99	18.34	19.1	20.24	21.27	21.17	21.81	23.97	25.98	28.68	- -