K S Bancorp, Inc. Financial Ratios — KSBI Stock

Profitability (USD)

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	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 (%)	7.47	12.74	8.42	7.79	7.76	6.88	9.78	13.3	16.5	14.86	17.75	21.94	17.08	14.36	18.5
Return on Assets (%)	0.86	1.37	0.87	0.75	0.71	0.59	0.68	0.8	1.06	0.98	1.15	1.35	1.07	0.94	1.24
Return on Capital (%)	5.38	7.51	4.21	3.11	2.52	2.06	2.65	3.31	5.03	5.74	7.66	10.92	10.16	10.24	15.14
Return on Invested Capital (%)	- -	7.51	4.21	3.11	2.53	2.06	2.65	3.31	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	50.66	38.68	31.21	32.15	26.75	23.04	27.04	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	46.33	33.59	26.98	26.28	20.81	23.04	27.04	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	294.22	- -	12.31	- -	38.56	58.44	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	37.33	46.33	33.59	26.98	26.28	20.81	23.04	27.04	29.35	31	37.55	40.43	33.39	31.63	37.56
Profit Margin (%)	22.62	28.5	20.66	16.96	16.94	14.83	16.97	19.52	23.1	24.25	29.67	31.91	26.45	23.97	29.14
Net Income to Common Margin (%)	22.62	28.5	20.66	16.96	16.94	14.83	16.97	19.52	23.1	24.25	29.67	31.91	26.45	23.97	29.14
Effective Tax Rate (%)	39.4	38.48	38.49	37.15	35.53	28.73	26.35	27.83	21.29	21.76	20.98	21.06	20.78	24.22	22.41
Dvd Payout Ratio (%)	59.21	36.59	53.03	54.8	52.96	59.38	- -	- -	10.34	10.14	10.18	10.55	16.95	18.53	- -
Sustainable Growth Rate (%)	3.05	8.08	3.96	3.52	3.65	2.79	9.78	13.3	14.8	13.35	15.94	19.63	14.18	11.7	18.5

Credit (USD)

Credit Ratios API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	6	16	17	35	40	48	45	54	46	47	43	26	23	11	11
ST Debt	6	16	17	35	6	11	- -	16	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	34	37	45	38	46	47	43	26	23	11	11
Total Debt/EBITDA	- -	4.46	6.53	14.16	15.08	20.59	19.61	17.94	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	3.79	3.43	11.05	13.16	17.68	15.31	15.89	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	4.88	7.52	16.38	18.45	26.46	19.61	17.94	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	4.15	3.95	12.78	16.1	22.72	15.31	15.89	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	11.11	10.4	10.25	9.17	9.22	7.99	5.97	6.04	6.65	6.59	6.42	5.9	6.6	6.56	6.79
Long-Term Debt/Equity (%)	- -	- -	- -	- -	182.48	196.09	287.93	219.79	172.39	147.55	118.02	81.42	57.43	24.83	20.14
Long-Term Debt/Capital (%)	- -	- -	- -	- -	57.77	55.52	74.22	53.06	63.29	59.6	54.13	44.88	36.48	19.89	16.77
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	16.82	15.66	17.2	13.27	11.46	9.73	7.57	4.8	3.79	1.63	1.37
Total Debt/Equity (%)	38.86	99.73	100	198.74	215.86	253.17	287.93	314.25	172.39	147.55	118.02	81.42	57.43	24.83	20.14
Total Debt/Capital (%)	27.98	49.93	50	66.53	68.34	71.69	74.22	75.86	63.29	59.6	54.13	44.88	36.48	19.89	16.77
Total Debt/Total Assets (%)	4.32	10.37	10.25	18.21	19.9	20.22	17.2	18.97	11.46	9.73	7.57	4.8	3.79	1.63	1.37
Net Debt to Equity	-0.82	84.79	52.54	155.13	188.34	217.4	224.72	278.41	-47.42	-87.28	-326.07	-39.77	-48.04	-35.42	-64.91
Net Debt/Capital (%)	-0.83	45.88	34.44	60.8	65.32	68.49	69.2	73.57	-21.08	-54.46	301.77	-28.08	-43.91	-39.62	-117.53
EBITDA	- -	4	3	2	3	2	2	3	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	4	3	2	3	2	2	3	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	3	2	2	2	2	2	3	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	11.11	10.4	10.25	9.17	9.22	7.99	5.97	6.04	6.65	6.59	6.42	5.9	6.6	6.56	6.79
Long-Term Debt/Equity (%)	- -	- -	- -	- -	182.48	196.09	287.93	219.79	172.39	147.55	118.02	81.42	57.43	24.83	20.14
Long-Term Debt/Capital (%)	- -	- -	- -	- -	57.77	55.52	74.22	53.06	63.29	59.6	54.13	44.88	36.48	19.89	16.77
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	16.82	15.66	17.2	13.27	11.46	9.73	7.57	4.8	3.79	1.63	1.37
Total Debt/Equity (%)	38.86	99.73	100	198.74	215.86	253.17	287.93	314.25	172.39	147.55	118.02	81.42	57.43	24.83	20.14
Total Debt/Capital (%)	27.98	49.93	50	66.53	68.34	71.69	74.22	75.86	63.29	59.6	54.13	44.88	36.48	19.89	16.77
Total Debt/Total Assets (%)	4.32	10.37	10.25	18.21	19.9	20.22	17.2	18.97	11.46	9.73	7.57	4.8	3.79	1.63	1.37
CFO/Total Liabilities	1.71	0.67	1.59	0.23	1.97	1.03	- -	- -	1.08	1.22	1.38	1.63	1.25	1.28	- -
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	3.44	4.13	8.2	6.8	2.89	2.5	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	6.88	6.18	7.74	8.36	8.45	8.06	7.53	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	53.03	59.08	47.17	43.68	43.21	45.28	48.49	- -	- -	- -	- -	- -	- -	- -
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

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	17	15	17	19	24	28	24	34	31	29	64	52	54	54	66
- Cash & Cash Equivalents	6	2	8	8	5	7	10	6	13	28	119	13	19	16	36
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	6	16	17	35	40	48	45	54	46	47	43	26	23	11	11
Enterprise Value	17	28	26	46	59	69	59	82	64	49	-12	65	58	49	41
Total Capital	21	32	34	52	59	67	61	72	73	79	80	58	64	57	67
Total Debt/Capital (%)	27.98	49.93	50	66.53	68.34	71.69	74.22	75.86	63.29	59.6	54.13	44.88	36.48	19.89	16.77
Total Debt / EV	0.36	0.56	0.64	0.76	0.68	0.7	0.76	0.66	0.72	0.97	-3.61	0.4	0.4	0.23	0.28
EV/Sales	3.21	4.06	3.92	5.81	7.13	7.91	5.92	7.34	4.09	2.7	- -	2.74	2.46	1.92	1.27
EV/EBITDA	- -	8.02	10.14	18.62	22.16	29.57	25.68	27.14	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	8.77	11.68	21.54	27.11	38	25.68	27.14	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	7.8	31.04	11.13	112.82	16.37	30.73	- -	- -	15.83	8.81	- -	7.76	8.06	5.95	- -
EV/Free Cash Flow to Firm	7.8	31.04	11.13	112.82	16.37	30.73	- -	- -	22.31	11.62	- -	9.09	12.33	9.93	- -
Diluted Market Cap	17	15	17	19	24	22	24	34	31	29	64	52	54	54	66
Diluted Enterprise Value	17	29	26	46	59	63	59	82	64	49	-12	65	58	49	41
EV per Share	11.47	20.02	18.37	31.78	39.38	45.97	44.94	62.85	58.21	43.92	- -	58.62	52.18	44.42	36.68
TTM Sales	5	7	7	8	8	9	10	11	16	18	21	24	23	26	32
TTM EBITDA	- -	4	3	2	3	2	2	3	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	3	2	2	2	2	2	3	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	2	1	2	- -	4	2	- -	- -	4	6	7	8	7	8	- -
TTM Free Cash Flow to Firm	2	1	2	- -	4	2	- -	- -	3	4	6	7	5	5	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	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	8.07	16.51	7.43	46.23	6.54	9.88	- -	- -	10.7	7.01	9.95	7.22	11.53	10.89	- -
EV/EBIT	- -	8.77	11.68	21.54	27.11	38	25.68	27.14	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	17	28	26	46	59	69	59	82	64	49	-12	65	58	49	41
Low Price	10.88	8.16	9.6	12	13.2	15.6	17.25	18.3	25	22	25.11	44.05	45.5	45	48
EV/Sales	3.21	4.06	3.92	5.81	7.13	7.91	5.92	7.34	4.09	2.7	- -	2.74	2.46	1.92	1.27
EV/EBITDA	- -	8.02	10.14	18.62	22.16	29.57	25.68	27.14	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	13.48	7.42	12.36	13.69	16.53	17.15	14.08	15.6	8.5	6.71	10.55	6.82	8.71	8.77	7.01
Price/Earnings Average	13.18	7.3	11.21	14.29	15.51	15.34	14.56	14.99	7.95	6.35	6.49	7.36	8.89	9	6.44
Price/Earnings High	14.93	8.09	14.63	15.25	20.66	17.82	19.2	18.56	8.51	8.09	10.55	8.65	10.5	9.71	7.07
Price/Earnings Low	12.69	5.73	9.76	12.71	13.64	14.48	13.38	10.96	7.6	5.57	4.57	6.46	8.13	8.09	5.68
Price/Book Value	1.08	0.95	1.03	1.06	1.29	1.46	1.52	1.97	1.15	0.92	1.75	1.6	1.33	1.19	1.18
Price/Book Value Average	1.05	0.93	0.93	1.11	1.21	1.31	1.57	1.89	1.08	0.87	1.08	1.73	1.36	1.22	1.08
Price/Book Value High	1.19	1.03	1.22	1.18	1.61	1.52	2.08	2.35	1.16	1.11	1.75	2.03	1.61	1.32	1.19
Price/Book Value Low	1.01	0.73	0.81	0.99	1.06	1.23	1.45	1.38	1.03	0.76	0.76	1.51	1.25	1.1	0.95
Price/Tangible Book Value	1.08	0.95	1.03	1.06	1.29	1.46	1.52	1.97	1.15	0.92	1.75	1.6	1.33	1.19	1.18
Price/Tangible Book Value Average	1.05	0.93	0.93	1.11	1.21	1.31	1.57	1.89	1.08	0.87	1.08	1.73	1.36	1.22	1.08
Price/Tangible Book Value High	1.19	1.03	1.22	1.18	1.61	1.52	2.08	2.35	1.16	1.11	1.75	2.03	1.61	1.32	1.19
Price/Tangible Book Value Low	1.01	0.73	0.81	0.99	1.06	1.23	1.45	1.38	1.03	0.76	0.76	1.51	1.25	1.1	0.95
Price/Sales	3.05	2.11	2.55	2.32	2.8	2.54	2.39	3.04	1.96	1.63	3.13	2.18	2.3	2.1	2.04
Price/Sales Average	2.98	2.08	2.32	2.42	2.63	2.27	2.47	2.93	1.84	1.54	1.92	2.35	2.35	2.16	1.88
Price/Sales High	3.38	2.31	3.02	2.59	3.5	2.64	3.26	3.62	1.97	1.96	3.13	2.76	2.78	2.33	2.06
Price/Sales Low	2.87	1.63	2.02	2.16	2.31	2.15	2.27	2.14	1.76	1.35	1.35	2.06	2.15	1.94	1.66
Price/Cash Flow	7.4	16.14	7.24	45.06	6.43	9.88	- -	- -	7.59	5.31	8.74	6.15	7.54	6.53	- -
Price/Cash Flow Average	7.24	15.89	6.57	47.05	6.04	8.84	- -	- -	7.11	5.03	5.37	6.65	7.7	6.7	- -
Price/Cash Flow High	8.2	17.61	8.58	50.22	8.04	10.27	- -	- -	7.61	6.4	8.74	7.81	9.09	7.23	- -
Price/Cash Flow Low	6.97	12.47	5.72	41.85	5.31	8.34	- -	- -	6.79	4.41	3.78	5.83	7.03	6.03	- -
Price/Free Cash Flow Average	7.89	16.26	6.74	48.27	6.14	8.84	- -	- -	10.02	6.63	6.12	7.79	11.78	11.18	- -
Price/Free Cash Flow High	8.93	18.01	8.79	51.53	8.18	10.27	- -	- -	10.72	8.45	9.95	9.16	13.91	12.07	- -
Price/Free Cash Flow Low	7.59	12.76	5.86	42.94	5.4	8.34	- -	- -	9.57	5.82	4.31	6.84	10.76	10.06	- -
EV/Sales Average	3.14	4.03	3.68	5.92	6.95	7.57	6	7.22	3.96	2.61	- -	2.92	2.51	1.97	1.1
EV/Sales High	3.56	4.26	4.4	6.08	7.85	8.03	6.79	7.92	4.09	3.03	- -	3.33	2.94	2.14	1.28
EV/Sales Low	3.02	3.58	3.38	5.64	6.62	7.41	5.8	6.43	3.88	2.42	- -	2.63	2.31	1.75	0.88
EV/EBITDA Average	- -	7.96	9.52	18.96	21.61	28.31	26.03	26.7	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	8.41	11.38	19.49	24.42	30.03	29.45	29.27	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	7.06	8.73	18.09	20.59	27.72	25.16	23.79	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	8.7	10.97	21.92	26.43	36.39	26.03	26.7	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	9.2	13.1	22.54	29.86	38.6	29.45	29.27	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	7.72	10.05	20.91	25.18	35.62	25.16	23.79	- -	- -	- -	- -	- -	- -	- -
Last Price	11.56	10.56	12.16	12.92	16	18.48	18.15	26.05	27.95	26.5	58	46.5	48.75	48.75	59.25
High Price	12.8	11.52	14.4	14.4	20	19.2	24.75	31	28	31.95	58	59	58.8	54	59.75
Enterprise Value Average	16	28	25	47	57	66	60	81	63	47	-37	69	59	51	35
Enterprise Value High	18	30	29	48	65	70	67	89	65	55	-12	79	69	55	41
Enterprise Value Low	16	25	22	44	55	64	58	72	61	44	-48	62	54	45	28

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Diluted Weighted Avg Shares	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Basic Weighted Avg Shares	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Revenue per Share	3.79	5	4.76	5.57	5.71	7.27	7.6	8.56	14.24	16.29	18.53	21.37	21.17	23.2	28.99
EBITDA per Share	- -	2.53	1.84	1.74	1.84	1.94	1.75	2.31	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	2.31	1.6	1.5	1.5	1.51	1.75	2.31	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.86	1.42	0.98	0.94	0.97	1.08	1.29	1.67	3.29	3.95	5.5	6.82	5.6	5.56	8.45
Basic EPS from Cont Ops	0.86	1.42	0.98	0.94	0.97	1.08	1.29	1.67	3.29	3.95	5.5	6.82	5.6	5.56	8.45
Diluted EPS, GAAP	0.79	1.39	0.96	0.92	0.95	1.08	1.29	1.67	3.29	3.95	5.5	6.82	5.6	5.56	8.45
Diluted EPS from Cont Ops	0.79	1.39	0.96	0.92	0.95	1.08	1.29	1.67	3.29	3.95	5.5	6.82	5.6	5.56	8.45
Dividend per Share	0.51	0.52	0.52	0.52	0.51	0.64	- -	- -	0.34	0.4	0.56	0.72	0.95	1.03	- -
Cash Flow per Share	1.56	0.65	1.68	0.29	2.49	1.87	- -	- -	3.68	4.99	6.64	7.56	6.47	7.47	- -
Free Cash Flow per Basic Share	1.56	0.65	1.68	0.29	2.49	1.87	- -	- -	2.61	3.78	5.83	6.44	4.23	4.47	- -
Cash & Equivalents per Share	4.26	1.67	5.61	5.3	3.42	4.52	7.54	4.74	11.48	25.23	107.86	11.57	17.55	14.49	32.72
Book Value per Share	10.72	11.16	11.83	12.16	12.42	12.64	11.92	13.22	24.22	28.91	33.08	29.1	36.54	40.9	50.41
Tangible Book Value per Share	10.72	11.16	11.83	12.16	12.42	12.64	11.92	13.22	24.22	28.91	33.08	29.1	36.54	40.9	50.41