CNB Financial Services, Inc. Financial Ratios — CBFC Stock

Profitability (USD)

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	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 (%)	- -	12.55	11.61	11.8	8.8	7.93	7.05	8.9	8.11	8.55	8.63	10.36	9.77	10.64	11.52
Return on Assets (%)	- -	0.92	0.88	0.95	0.75	0.7	0.62	0.76	0.69	0.7	0.67	0.67	0.57	0.66	0.72
Return on Capital (%)	- -	6.53	5.05	4.98	5.33	5.98	4.46	4.98	5.15	6.37	6.56	5.69	5.13	7.2	5.02
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	31.9	31.16	31.14	30.92	21.91	20.81	25.66	22.52	20.48	20.42	19.96	21.79	21.12	24.52	26.11
Profit Margin (%)	21.18	21.06	21.11	20.87	17.35	16.12	14.9	18.23	16.45	16.52	15.78	17.33	16.57	19.11	20.06
Net Income to Common Margin (%)	21.18	21.06	21.11	20.87	17.35	16.12	14.9	18.23	16.45	16.52	15.78	17.33	16.57	19.11	20.06
Effective Tax Rate (%)	33.62	34.58	32.23	32.5	20.83	22.53	41.95	19.05	19.69	19.1	20.97	20.49	21.56	22.05	23.17
Dvd Payout Ratio (%)	26.97	29.51	30.76	31.48	32.04	30.32	34.36	29.94	30.71	29.09	26.52	18.76	22.24	23.85	19.9
Sustainable Growth Rate (%)	- -	8.85	8.04	8.08	5.98	5.53	4.63	6.23	5.62	6.06	6.34	8.42	7.6	8.1	9.22

Credit (USD)

Credit Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	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	18	19	38	25	6	12	24	27	13	12	12	47	16	22	93
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	18	19	38	25	6	12	24	27	13	12	12	47	16	22	93
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	7.34	7.36	7.86	8.23	8.85	8.91	8.62	8.45	8.54	7.95	7.53	5.48	6.13	6.34	6.14
Long-Term Debt/Equity (%)	93.64	91.03	164.32	109.59	24.97	39.23	76	81.08	35.79	32.64	30.38	147.52	42.05	53.18	193.27
Long-Term Debt/Capital (%)	48.36	47.65	62.17	52.29	19.98	28.18	43.18	44.78	26.36	24.61	23.3	59.6	29.6	34.72	65.9
Long-Term Debt/Total Assets (%)	6.87	6.7	12.91	9.01	2.21	3.5	6.55	6.85	3.06	2.6	2.29	8.09	2.58	3.37	11.87
Total Debt/Equity (%)	93.64	91.03	164.32	109.59	24.97	39.23	76	81.08	35.79	32.64	30.38	147.52	42.05	53.18	193.27
Total Debt/Capital (%)	48.36	47.65	62.17	52.29	19.98	28.18	43.18	44.78	26.36	24.61	23.3	59.6	29.6	34.72	65.9
Total Debt/Total Assets (%)	6.87	6.7	12.91	9.01	2.21	3.5	6.55	6.85	3.06	2.6	2.29	8.09	2.58	3.37	11.87
Net Debt to Equity	40.59	54.82	130.18	89.04	-2.56	-18.85	-23.64	-20.95	-28.85	-56.82	-101.63	-27.03	-30.43	-41.54	-23.03
Net Debt/Capital (%)	28.87	35.41	56.56	47.1	-2.63	-15.66	-15.51	-13.09	-26.97	-74.95	-353.5	-12.26	-27.27	-37.21	-8.52
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	7.34	7.36	7.86	8.23	8.85	8.91	8.62	8.45	8.54	7.95	7.53	5.48	6.13	6.34	6.14
Long-Term Debt/Equity (%)	93.64	91.03	164.32	109.59	24.97	39.23	76	81.08	35.79	32.64	30.38	147.52	42.05	53.18	193.27
Long-Term Debt/Capital (%)	48.36	47.65	62.17	52.29	19.98	28.18	43.18	44.78	26.36	24.61	23.3	59.6	29.6	34.72	65.9
Long-Term Debt/Total Assets (%)	6.87	6.7	12.91	9.01	2.21	3.5	6.55	6.85	3.06	2.6	2.29	8.09	2.58	3.37	11.87
Total Debt/Equity (%)	93.64	91.03	164.32	109.59	24.97	39.23	76	81.08	35.79	32.64	30.38	147.52	42.05	53.18	193.27
Total Debt/Capital (%)	48.36	47.65	62.17	52.29	19.98	28.18	43.18	44.78	26.36	24.61	23.3	59.6	29.6	34.72	65.9
Total Debt/Total Assets (%)	6.87	6.7	12.91	9.01	2.21	3.5	6.55	6.85	3.06	2.6	2.29	8.09	2.58	3.37	11.87
CFO/Total Liabilities	1.72	1.41	1.12	2.06	0.89	1.42	0.53	1.86	0.63	0.09	2.23	1.1	0.55	0.9	1.01
CFO/CapEx	3.84	12.84	7.34	13.31	12.01	14.84	4.46	6.87	1.2	1	35.12	7.53	3.07	7.39	4.13
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	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	- -	9.07	8.59	9.71	9.51	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	40.23	42.47	37.59	38.4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	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	31	34	30	21	20	23	- -	20	23	20	22	25	12	12	17
- Cash & Cash Equivalents	10	7	8	5	7	6	7	7	10	22	41	9	11	17	11
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	18	19	38	25	6	12	24	27	13	12	12	47	16	22	93
Enterprise Value	39	45	59	42	19	29	- -	40	26	11	-7	63	16	17	99
Total Capital	37	39	60	49	32	42	55	60	48	51	53	79	53	62	142
Total Debt/Capital (%)	48.36	47.65	62.17	52.29	19.98	28.18	43.18	44.78	26.36	24.61	23.3	59.6	29.6	34.72	65.9
Total Debt / EV	0.46	0.41	0.63	0.61	0.33	0.41	- -	0.67	0.5	1.16	-1.69	0.75	0.98	1.26	0.94
EV/Sales	3.34	3.88	5	3.21	1.57	2.1	- -	2.55	1.51	0.56	- -	2.92	0.78	0.79	3.9
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	9.35	12.62	19.77	7.83	8.31	6.58	- -	6.03	10.58	26.61	- -	10.46	5.07	3.17	13.32
EV/Free Cash Flow to Firm	12.65	13.69	22.88	8.47	9.07	7.06	- -	7.06	64.2	- -	- -	12.06	7.51	3.66	17.58
Diluted Market Cap	31	34	30	21	20	23	- -	21	21	18	22	25	12	13	18
Diluted Enterprise Value	39	45	59	42	20	29	- -	41	24	9	-7	64	16	17	100
EV per Share	84.09	99.32	130.3	93.05	43.77	68.65	- -	100.88	57.56	24.19	- -	166.32	41.16	44.9	261.46
TTM Sales	12	12	12	13	12	14	15	16	17	19	22	22	20	22	25
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	4	4	3	5	2	4	2	7	2	- -	11	6	3	5	7
TTM Free Cash Flow to Firm	3	3	3	5	2	4	1	6	- -	- -	11	5	2	5	6

Multiples (USD)

Valuation Multiples API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	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	10.11	10.34	11.47	4.3	9.42	5.55	- -	3.69	53.37	-28,592.44	2.07	4.86	5.49	2.73	3.11
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	39	45	59	42	19	29	- -	40	26	11	-7	63	16	17	99
Low Price	64	66.25	63.1	20	41	51	- -	51	51	42	50	53	30	30.02	45
EV/Sales	3.34	3.88	5	3.21	1.57	2.1	- -	2.55	1.51	0.56	- -	2.92	0.78	0.79	3.9
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	12.6	13.92	11.87	7.82	9.39	10.27	- -	7.32	7.65	5.79	6.56	6.78	3.46	3.06	3.44
Price/Earnings Average	12.47	13.4	12.7	9.39	9.45	9.98	- -	7.32	7.75	5.6	6.42	6.23	4.8	2.95	3.44
Price/Earnings High	12.74	13.92	14.06	11.06	10.37	10.27	- -	7.32	8.09	6.44	7.2	6.78	6.34	3.06	3.44
Price/Earnings Low	11.99	12.29	11.52	3.33	8.51	9.7	- -	7.32	7.5	5.41	5.77	5.53	3.46	2.83	3.44
Price/Book Value	1.62	1.69	1.3	0.91	0.78	0.75	- -	0.61	0.65	0.52	0.53	0.77	0.31	0.31	0.35
Price/Book Value Average	1.6	1.63	1.39	1.09	0.79	0.73	- -	0.61	0.66	0.51	0.52	0.71	0.43	0.29	0.35
Price/Book Value High	1.64	1.69	1.54	1.29	0.87	0.75	- -	0.61	0.69	0.58	0.58	0.77	0.57	0.31	0.35
Price/Book Value Low	1.54	1.49	1.26	0.39	0.71	0.71	- -	0.61	0.64	0.49	0.47	0.63	0.31	0.28	0.35
Price/Tangible Book Value	1.68	1.73	1.32	0.92	0.79	0.75	- -	0.61	0.65	0.52	0.53	0.77	0.31	0.31	0.35
Price/Tangible Book Value Average	1.66	1.67	1.41	1.1	0.79	0.73	- -	0.61	0.66	0.51	0.52	0.71	0.43	0.29	0.35
Price/Tangible Book Value High	1.69	1.73	1.56	1.3	0.87	0.75	- -	0.61	0.69	0.58	0.58	0.77	0.57	0.31	0.35
Price/Tangible Book Value Low	1.59	1.53	1.28	0.39	0.71	0.71	- -	0.61	0.64	0.49	0.47	0.63	0.31	0.28	0.35
Price/Sales	2.67	2.93	2.51	1.63	1.63	1.65	- -	1.33	1.26	0.96	1.03	1.17	0.57	0.59	0.69
Price/Sales Average	2.64	2.82	2.68	1.96	1.64	1.61	- -	1.33	1.27	0.92	1.01	1.08	0.8	0.56	0.69
Price/Sales High	2.7	2.93	2.97	2.31	1.8	1.65	- -	1.33	1.33	1.06	1.14	1.17	1.05	0.59	0.69
Price/Sales Low	2.54	2.59	2.43	0.69	1.48	1.56	- -	1.33	1.23	0.89	0.91	0.96	0.57	0.54	0.69
Price/Cash Flow	7.48	9.53	9.91	3.98	8.64	5.18	- -	3.15	8.8	45.24	2.01	4.21	3.7	2.36	2.36
Price/Cash Flow Average	7.41	9.18	10.61	4.78	8.7	5.03	- -	3.15	8.91	43.73	1.97	3.87	5.14	2.27	2.36
Price/Cash Flow High	7.56	9.53	11.74	5.63	9.55	5.18	- -	3.15	9.3	50.26	2.2	4.21	6.79	2.36	2.36
Price/Cash Flow Low	7.12	8.42	9.62	1.69	7.83	4.89	- -	3.15	8.63	42.22	1.77	3.43	3.7	2.18	2.36
Price/Free Cash Flow Average	10.01	9.96	12.28	5.17	9.49	5.4	- -	3.69	54.05	-27,639.36	2.03	4.47	7.62	2.62	3.11
Price/Free Cash Flow High	10.23	10.34	13.59	6.09	10.41	5.55	- -	3.69	56.45	-31,769.37	2.27	4.86	10.06	2.73	3.11
Price/Free Cash Flow Low	9.63	9.13	11.14	1.83	8.54	5.24	- -	3.69	52.34	-26,686.27	1.82	3.96	5.49	2.52	3.11
EV/Sales Average	3.31	3.77	5.17	3.54	1.58	2.06	- -	2.55	1.53	0.53	- -	2.83	1.01	0.76	3.9
EV/Sales High	3.36	3.88	5.46	3.88	1.74	2.1	- -	2.55	1.59	0.68	- -	2.92	1.26	0.79	3.9
EV/Sales Low	3.21	3.54	4.92	2.28	1.41	2.01	- -	2.55	1.49	0.49	- -	2.71	0.78	0.74	3.9
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	67.25	75	65	47	45.25	54	- -	51	52	45	56.8	65	30	32.5	45
High Price	68	75	77	66.5	50	54	- -	51	55	50	62.31	65	55	32.5	45
Enterprise Value Average	38	44	61	46	20	28	- -	40	26	10	-8	61	21	17	99
Enterprise Value High	39	45	65	51	22	29	- -	40	27	13	-5	63	26	17	99
Enterprise Value Low	37	41	58	30	18	28	- -	40	25	9	-10	59	16	16	99

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	25.21	25.6	25.95	28.8	27.79	32.63	35.11	38.24	41.35	47.04	54.88	55.35	52.38	55.51	65.2
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	5.34	5.39	5.48	6.01	4.82	5.26	5.23	6.97	6.8	7.77	8.66	9.59	8.68	10.61	13.08
Basic EPS from Cont Ops	5.34	5.22	5.48	6.01	4.82	5.26	5.23	6.97	6.8	7.77	8.66	9.59	8.68	10.61	13.08
Diluted EPS, GAAP	5.34	5.39	5.48	6.01	4.82	5.26	5.23	6.97	6.8	7.77	8.66	9.59	8.68	10.61	13.08
Diluted EPS from Cont Ops	5.34	5.22	5.48	6.01	4.82	5.26	5.23	6.97	6.8	7.77	8.66	9.59	8.68	10.61	13.08
Dividend per Share	1.44	1.54	1.68	1.89	1.54	1.59	1.8	2.09	2.09	2.26	2.3	1.8	1.93	2.53	2.6
Cash Flow per Share	8.99	7.87	6.56	11.81	5.24	10.43	4.23	16.18	5.91	0.99	28.26	15.43	8.11	13.77	19.08
Free Cash Flow per Basic Share	6.65	7.25	5.67	10.92	4.8	9.73	3.28	13.83	0.97	- -	27.45	13.39	5.47	11.91	14.46
Cash & Equivalents per Share	22.02	16.07	17.13	10.63	15.91	13.55	18.54	17.38	23.09	48.88	108.42	22.73	29.26	44.27	29.29
Book Value per Share	41.5	44.37	50.16	51.72	57.77	71.87	78.41	82.95	80.06	86.03	106.69	84.09	96.14	106.55	127.15
Tangible Book Value per Share	40.14	43.28	49.31	51.11	57.41	71.87	78.41	82.95	80.06	86.03	106.69	84.09	96.14	106.55	127.15