Albertsons Companies, Inc. Financial Ratios — 27S Stock

Profitability (USD)

	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	02/28/2013	02/28/2014	02/28/2015	02/29/2016	02/28/2017	02/28/2018	02/28/2019	02/29/2020	02/28/2021	02/28/2022	02/28/2023	02/29/2024	02/28/2025	02/28/2026

Return on Common Equity (%)	- -	- -	-62.38	-26.56	-25.02	3.34	9.2	25.02	47.2	59.05	52.22	59.43	31.26	8.33
Return on Assets (%)	- -	- -	-6.99	-2.03	-1.57	0.2	0.62	2.05	3.31	5.92	5.58	4.95	3.62	0.81
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	6.86	7.46	11.5	10.89	10.1	7.78	3.54
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	7.55	7.11	10.73	10.29	9.84	7.44	3.33
Gross Margin (%)	25.26	26.92	27.59	27.35	27.88	27.3	27.91	28.17	29.29	28.83	28.02	27.82	27.68	27.18
EBITDA Margin (%)	1.5	11	0.25	3.43	4.04	3.07	4.17	5.92	5.36	6.6	6.14	5.7	5.03	4.05
Operating Margin (%)	1.04	-2.37	-2.39	0.68	1.02	0.25	1.03	1.52	2.27	3.37	2.78	2.67	2.04	0.86
Incremental Operating Margin (%)	- -	- -	- -	3.33	21.81	- -	77.05	17.18	8.66	38.39	- -	- -	- -	- -
Pretax Margin (%)	0.85	5.69	-5.07	-0.92	-0.78	-1.53	0.09	0.96	1.62	2.92	2.49	2.01	1.41	0.32
Profit Margin (%)	2.13	8.64	-4.5	-0.86	-0.63	0.08	0.22	0.75	1.22	2.25	1.95	1.64	1.19	0.26
Net Income to Common Margin (%)	2.13	8.64	-4.5	-0.86	-0.63	0.08	0.22	0.75	1.22	1.79	1.56	1.63	1.19	0.26
Effective Tax Rate (%)	5.4	- -	- -	- -	- -	- -	- -	22.16	24.67	22.86	21.8	18.44	15.15	18.82
Dvd Payout Ratio (%)	167.79	- -	-2.82	- -	- -	539.96	- -	- -	18.78	-1.06	325.05	21.25	30.78	148.44
Sustainable Growth Rate (%)	- -	- -	-64.14	-26.56	-25.02	-14.71	9.2	25.02	38.34	59.67	-117.52	46.8	21.64	-4.03

Credit (USD)

Credit Ratios API ChatGPT

	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	02/28/2013	02/28/2014	02/28/2015	02/29/2016	02/28/2017	02/28/2018	02/28/2019	02/29/2020	02/28/2021	02/28/2022	02/28/2023	02/29/2024	02/28/2025	02/28/2026

Total Debt	- -	3,694	12,569	12,226	12,338	11,876	10,586	14,681	14,467	14,026	14,961	14,239	14,183	15,297
ST Debt	- -	56	624	335	319	168	149	785	818	1,469	1,741	963	763	1,271
LT Debt	- -	3,638	11,945	11,892	12,019	11,708	10,438	13,896	13,649	12,556	13,221	13,277	13,420	14,026
Total Debt/EBITDA	- -	1.67	182.95	6.07	5.11	6.45	4.19	3.97	3.87	2.96	3.14	3.16	3.51	4.54
Net Debt/EBITDA	- -	1.33	166.57	5.78	4.21	6.08	3.82	2.05	1.6	0.95	1.67	1.64	1.75	2.47
Total Debt/EBIT	- -	2.41	-19.35	30.44	20.31	-209.82	13.45	10.22	8.94	5.76	6.48	6.88	9.17	21.02
Net Debt/EBIT	- -	1.91	-17.62	28.99	16.73	-197.98	12.27	5.27	3.7	1.84	3.44	3.59	4.59	11.46
EBITDA to Interest Expense	13.24	- -	0.11	2.27	2.62	2.25	3.16	5.45	7	10.27	10.45	9.17	8.92	6.89
EBITDA-CapEx/Interest Expense	6.4	- -	-0.41	1.19	1.08	0.36	1.45	3.27	3.94	6.79	5.73	5.04	4.66	3.13
EBIT to Interest Expense	9.21	- -	-1.03	0.45	0.66	0.19	0.78	1.4	2.96	5.25	4.73	4.29	3.62	1.46
Interest Expense	4	- -	633	887	919	819	800	679	534	462	456	492	454	489
Common Equity/Total Assets	- -	18.8	8.44	6.79	5.77	6.41	6.98	9.21	4.98	10.75	6.16	10.48	12.65	6.86
Long-Term Debt/Equity (%)	- -	206.75	550.84	737.14	876.56	837.33	719.49	609.99	629.4	338.83	798.15	483.22	396.34	763.87
Long-Term Debt/Capital (%)	- -	66.71	81.05	85.93	87.67	88.2	86.71	81.94	82.05	70.81	79.56	78.16	76.38	81.87
Long-Term Debt/Total Assets (%)	- -	38.87	46.52	50.03	50.6	53.67	50.24	56.18	51.32	44.65	50.52	50.63	50.16	52.4
Total Debt/Equity (%)	- -	209.95	579.62	757.89	899.79	849.36	729.74	644.42	667.11	378.49	903.23	518.27	418.88	833.07
Total Debt/Capital (%)	- -	67.74	85.29	88.34	90	89.47	87.95	86.57	86.96	79.1	90.03	83.83	80.73	89.28
Total Debt/Total Assets (%)	- -	39.47	48.95	51.44	51.94	54.45	50.95	59.35	54.39	49.87	57.17	54.31	53.01	57.15
Net Debt to Equity	- -	166.24	527.7	721.96	741.3	801.42	665.91	332.61	275.93	120.99	479.18	270.05	209.65	453.93
Net Debt/Capital (%)	- -	56.83	84.07	87.83	81.38	88.91	86.94	45.96	40.11	30.24	49.11	44.17	41.09	49.22
EBITDA	56	2,207	69	2,015	2,412	1,842	2,526	3,699	3,736	4,742	4,767	4,513	4,045	3,369
EBITDA-CapEx	27	2,079	-259	1,055	998	295	1,164	2,224	2,106	3,136	2,613	2,482	2,114	1,529
Operating Income (Loss)	39	-475	-649	402	608	152	622	952	1,579	2,422	2,160	2,113	1,642	715

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	02/28/2013	02/28/2014	02/28/2015	02/29/2016	02/28/2017	02/28/2018	02/28/2019	02/29/2020	02/28/2021	02/28/2022	02/28/2023	02/29/2024	02/28/2025	02/28/2026

Cash Ratio	- -	0.15	0.19	0.11	0.21	0.13	0.18	0.08	0.25	0.35	0.05	0.03	0.04	0.03
Current Ratio	- -	1.27	1.17	1.18	1.18	1.22	1.21	0.97	1.02	1	0.74	0.84	0.9	0.86
Quick Ratio	- -	0.3	0.29	0.24	0.32	0.26	0.29	0.17	0.33	0.41	0.14	0.12	0.16	0.14
CFO/Avg Current Liab	- -	- -	-0.04	0.16	0.33	0.19	0.33	0.34	0.61	0.46	0.34	0.33	0.36	0.31
Common Equity/Total Assets	- -	18.8	8.44	6.79	5.77	6.41	6.98	9.21	4.98	10.75	6.16	10.48	12.65	6.86
Long-Term Debt/Equity (%)	- -	206.75	550.84	737.14	876.56	837.33	719.49	609.99	629.4	338.83	798.15	483.22	396.34	763.87
Long-Term Debt/Capital (%)	- -	66.71	81.05	85.93	87.67	88.2	86.71	81.94	82.05	70.81	79.56	78.16	76.38	81.87
Long-Term Debt/Total Assets (%)	- -	38.87	46.52	50.03	50.6	53.67	50.24	56.18	51.32	44.65	50.52	50.63	50.16	52.4
Total Debt/Equity (%)	- -	209.95	579.62	757.89	899.79	849.36	729.74	644.42	667.11	378.49	903.23	518.27	418.88	833.07
Total Debt/Capital (%)	- -	67.74	85.29	88.34	90	89.47	87.95	86.57	86.96	79.1	90.03	83.83	80.73	89.28
Total Debt/Total Assets (%)	- -	39.47	48.95	51.44	51.94	54.45	50.95	59.35	54.39	49.87	57.17	54.31	53.01	57.15
CFO/Total Liabilities	- -	0.65	-0.7	4.07	8.1	4.99	8.73	8.48	15.97	14.39	11.64	11.33	11.47	9.49
CFO/CapEx	1.13	0.39	-0.5	0.94	1.28	0.66	1.24	1.29	2.39	2.19	1.32	1.31	1.39	1.29
Altman's Z-Score	- -	- -	- -	3.24	- -	- -	- -	- -	3.48	3.74	3.93	4.11	4.05	3.89

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	02/28/2013	02/28/2014	02/28/2015	02/29/2016	02/28/2017	02/28/2018	02/28/2019	02/29/2020	02/28/2021	02/28/2022	02/28/2023	02/29/2024	02/28/2025	02/28/2026

Accounts Receivable Turnover	- -	- -	58.61	- -	- -	96.16	100.76	112.38	129.51	129.35	124.42	112.23	103.12	94.12
Days Sales Outstanding	- -	- -	6.23	- -	- -	3.8	3.62	3.25	2.82	2.82	2.93	3.25	3.54	3.88
Inventory Turnover	- -	- -	6.57	9.95	9.69	9.81	9.97	10.33	11.39	11.63	12.04	11.76	11.7	11.92
Days Inventory Outstanding	- -	- -	55.56	36.69	37.68	37.22	36.61	35.33	32.05	31.4	30.31	31.04	31.19	30.62
Accounts Payable Turnover	- -	- -	11.5	15.49	14.82	14.83	15.14	15.45	15.43	13.3	13.36	13.67	14	14.97
Accounts Payable Turnover Days	- -	- -	31.73	23.56	24.63	24.61	24.1	23.62	23.65	27.44	27.32	26.7	26.07	24.37
Cash Conversion Cycle	- -	- -	30.06	- -	- -	16.41	16.13	14.96	11.22	6.77	5.92	7.59	8.66	10.13
Inventory to Cash Days	- -	- -	-49.34	- -	- -	-33.43	-32.99	-32.09	-29.23	-28.57	-27.38	-27.79	-27.65	-26.75
Inventories	- -	1,840	4,157	4,422	4,464	4,421	4,333	4,353	4,301	4,501	4,782	4,945	4,989	5,174
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	1,840	4,157	4,422	4,464	4,421	4,333	4,353	4,301	4,501	4,782	4,945	4,989	5,174

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	02/28/2013	02/28/2014	02/28/2015	02/29/2016	02/28/2017	02/28/2018	02/28/2019	02/29/2020	02/28/2021	02/28/2022	02/28/2023	02/29/2024	02/28/2025	02/28/2026

Market Capitalization	- -	- -	- -	1	- -	- -	- -	- -	7,583	14,353	11,667	11,878	11,884	8,904
- Cash & Cash Equivalents	- -	307	1,126	580	1,219	670	926	471	1,717	2,902	456	189	294	199
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	844	681	46	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	3,694	12,569	12,226	12,338	11,876	10,586	14,681	14,467	14,026	14,961	14,239	14,183	15,297
Enterprise Value	- -	- -	- -	11,647	- -	- -	- -	- -	21,177	26,157	26,218	25,929	25,773	24,002
Total Capital	- -	5,454	14,738	13,840	13,709	13,274	12,037	16,959	16,636	17,731	16,618	16,987	17,569	17,133
Total Debt/Capital (%)	- -	67.74	85.29	88.34	90	89.47	87.95	86.57	86.96	79.1	90.03	83.83	80.73	89.28
Total Debt / EV	- -	- -	- -	1.05	- -	- -	- -	- -	0.68	0.54	0.57	0.55	0.55	0.64
EV/Sales	- -	- -	- -	0.2	- -	- -	- -	- -	0.3	0.36	0.34	0.33	0.32	0.29
EV/EBITDA	- -	- -	- -	5.78	- -	- -	- -	- -	5.67	5.52	5.5	5.75	6.37	7.13
EV/EBIT	- -	- -	- -	28.99	- -	- -	- -	- -	13.09	10.73	11.36	12.53	16.67	32.99
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	4.92	6.76	8.17	8.47	8.41	8.68
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	7.92	11.56	24.81	25.18	22.72	25.97
Diluted Market Cap	- -	- -	- -	1	- -	- -	- -	- -	9,416	13,972	10,936	11,982	12,056	9,753
Diluted Enterprise Value	- -	- -	- -	11,647	- -	- -	- -	- -	23,010	25,776	25,487	26,033	25,946	24,852
EV per Share	- -	- -	- -	24.31	- -	- -	- -	- -	45.49	53.57	46.02	45.01	44.79	48.05
TTM Sales	3,712	20,055	27,199	58,734	59,678	59,925	60,535	62,455	69,690	71,887	77,650	79,238	80,391	83,173
TTM EBITDA	56	2,207	69	2,015	2,412	1,842	2,526	3,699	3,736	4,742	4,767	4,513	4,045	3,369
TTM Operating Income	39	-475	-649	402	608	152	622	952	1,579	2,422	2,160	2,113	1,642	715
TTM Cash Flow to Firm	36	- -	- -	- -	- -	- -	- -	2,433	4,305	3,869	3,211	3,061	3,065	2,764
TTM Free Cash Flow to Firm	8	- -	- -	- -	- -	- -	- -	957	2,674	2,263	1,057	1,030	1,134	924

Multiples (USD)

Valuation Multiples API ChatGPT

	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	02/28/2013	02/28/2014	02/28/2015	02/29/2016	02/28/2017	02/28/2018	02/28/2019	02/29/2020	02/28/2021	02/28/2022	02/28/2023	02/29/2024	02/28/2025	02/28/2026

Price/Free Cash Flow	- -	- -	- -	-0.01	- -	- -	- -	- -	4.14	7.33	15.62	19.07	16.09	18.5
EV/EBIT	- -	- -	- -	28.99	- -	- -	- -	- -	13.09	10.73	11.36	12.53	16.67	32.99
Enterprise Value	- -	- -	- -	11,647	- -	- -	- -	- -	21,177	26,157	26,218	25,929	25,773	24,002
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	16.29	16.25	20.06	19.41	18.07	16.21
EV/Sales	- -	- -	- -	0.2	- -	- -	- -	- -	0.3	0.36	0.34	0.33	0.32	0.29
EV/EBITDA	- -	- -	- -	5.78	- -	- -	- -	- -	5.67	5.52	5.5	5.75	6.37	7.13
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	9.58	10.75	8.95	9.16	12.5	44.7
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	9.65	9.4	11.56	9.6	12.01	49.03
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	9.73	13.52	15.88	10.45	13.08	56.75
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	9.58	5.94	8.77	8.62	10.93	40.66
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	5.73	4.75	7.24	4.32	3.51	4.85
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	5.77	4.15	9.35	4.53	3.37	5.32
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	5.81	5.97	12.85	4.93	3.67	6.16
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	5.73	2.62	7.09	4.07	3.07	4.41
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	-3.85	-31.11	-5.68	-13.38	-89.29	-5.85
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	-3.88	-27.2	-7.33	-14.01	-85.83	-6.42
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	-3.91	-39.12	-10.07	-15.25	-93.46	-7.43
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	-3.85	-17.2	-5.56	-12.59	-78.1	-5.32
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	0.12	0.19	0.14	0.15	0.15	0.12
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	0.12	0.17	0.18	0.16	0.14	0.13
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	0.12	0.24	0.25	0.17	0.16	0.15
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	0.12	0.11	0.14	0.14	0.13	0.11
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	2.09	3.93	3.8	4.46	4.47	4.11
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	2.1	3.44	4.9	4.67	4.3	4.5
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	2.12	4.94	6.74	5.09	4.68	5.21
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	2.09	2.17	3.72	4.2	3.91	3.73
Price/Free Cash Flow Average	- -	- -	- -	-0.01	- -	- -	- -	- -	4.17	6.41	20.17	19.98	15.47	20.29
Price/Free Cash Flow High	- -	- -	- -	-0.01	- -	- -	- -	- -	4.21	9.21	27.72	21.75	16.84	23.48
Price/Free Cash Flow Low	- -	- -	- -	-0.01	- -	- -	- -	- -	4.14	4.05	15.3	17.95	14.07	16.82
EV/Sales Average	- -	- -	- -	0.2	- -	- -	- -	- -	0.3	0.34	0.38	0.33	0.31	0.3
EV/Sales High	- -	- -	- -	0.2	- -	- -	- -	- -	0.31	0.42	0.45	0.35	0.33	0.32
EV/Sales Low	- -	- -	- -	0.2	- -	- -	- -	- -	0.3	0.27	0.33	0.32	0.3	0.28
EV/EBITDA Average	- -	- -	- -	5.78	- -	- -	- -	- -	5.68	5.14	6.21	5.87	6.26	7.38
EV/EBITDA High	- -	- -	- -	5.78	- -	- -	- -	- -	5.7	6.3	7.39	6.11	6.51	7.84
EV/EBITDA Low	- -	- -	- -	5.78	- -	- -	- -	- -	5.67	4.16	5.45	5.59	6	6.89
EV/EBIT Average	- -	- -	- -	28.99	- -	- -	- -	- -	13.13	9.99	12.84	12.81	16.37	34.17
EV/EBIT High	- -	- -	- -	28.99	- -	- -	- -	- -	13.16	12.25	15.28	13.34	17.03	36.29
EV/EBIT Low	- -	- -	- -	28.99	- -	- -	- -	- -	13.09	8.1	11.26	12.2	15.71	31.88
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	16.29	29.4	20.48	20.62	20.65	17.82
High Price	- -	- -	- -	- -	- -	- -	- -	- -	16.54	36.97	36.34	23.51	21.62	22.63
Enterprise Value Average	- -	- -	- -	11,647	- -	- -	- -	- -	21,231	24,353	29,615	26,492	25,314	24,864
Enterprise Value High	- -	- -	- -	11,647	- -	- -	- -	- -	21,294	29,854	35,250	27,596	26,329	26,402
Enterprise Value Low	- -	- -	- -	11,647	- -	- -	- -	- -	21,177	19,740	25,977	25,232	24,285	23,197

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	02/28/2013	02/28/2014	02/28/2015	02/29/2016	02/28/2017	02/28/2018	02/28/2019	02/29/2020	02/28/2021	02/28/2022	02/28/2023	02/29/2024	02/28/2025	02/28/2026

Shares Outstanding	479	479	479	479	479	479	479	479	466	488	570	576	575	500
Diluted Weighted Avg Shares	584	584	584	584	584	584	584	479	578	475	534	581	584	547
Basic Weighted Avg Shares	568	568	568	568	568	568	568	479	500	470	529	575	580	545
Revenue per Share	6.54	35.31	47.88	103.4	105.07	105.5	106.57	130.38	139.3	153.08	146.79	137.71	138.58	152.55
EBITDA per Share	0.1	3.89	0.12	3.55	4.25	3.24	4.45	7.72	7.47	10.1	9.01	7.84	6.97	6.18
Operating Income per Share	0.07	-0.84	-1.14	0.71	1.07	0.27	1.1	1.99	3.16	5.16	4.08	3.67	2.83	1.31
Basic EPS, GAAP	0.14	3.05	-2.16	-0.88	-0.66	0.08	0.23	0.97	1.7	2.73	2.29	2.25	1.65	0.4
Basic EPS from Cont Ops	0.05	3.02	-2.16	-0.88	-0.66	0.08	0.23	0.97	1.7	3.45	2.86	2.25	1.65	0.4
Diluted EPS, GAAP	0.14	2.97	-2.1	-0.86	-0.64	0.08	0.22	0.97	1.47	2.7	2.27	2.23	1.64	0.4
Diluted EPS from Cont Ops	0.05	2.93	-2.1	-0.86	-0.64	0.08	0.22	0.97	1.47	3.41	2.83	2.23	1.64	0.4
Dividend per Share	0.09	- -	0.06	- -	- -	0.44	- -	- -	0.32	0.69	8.01	0.48	0.51	0.59
Cash Flow per Share	0.06	0.09	-0.29	1.59	3.19	1.79	2.97	3.97	7.8	7.48	5.39	4.62	4.62	4.34
Free Cash Flow per Basic Share	0.01	-0.14	-0.87	-0.1	0.7	-0.93	0.57	0.9	4.54	4.06	1.32	1.09	1.29	0.97
Cash & Equivalents per Share	- -	0.64	2.35	1.21	2.55	1.4	1.93	0.98	3.69	5.94	0.8	0.33	0.51	0.4
Book Value per Share	- -	3.67	4.53	3.37	2.86	2.92	3.03	4.76	2.84	6.19	2.83	4.77	5.88	3.68
Tangible Book Value per Share	- -	0.53	-6.43	-7.1	-6.88	-6.11	-5.36	-2.07	-4.23	-0.94	-3.61	-1.54	-0.23	-3.04