ENHERENT CORP Financial Ratios — ENHT Stock

Profitability (USD)

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009

Return on Common Equity (%)	- -	- -	-20.6	-50.71	-49.68	-159.97	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-1.2	-17.31	-41.07	-23.04	-98.94	-46.47	-10.51	-16.62	-10.18	-2.86	4.08	-4.61	-19.31
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.9	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.39	- -	- -
Gross Margin (%)	26.89	35.3	30.61	34.25	29.62	26.69	21.25	25.63	23.1	24.27	23.27	22.91	22.6	27.25
EBITDA Margin (%)	-11.76	3.04	-9.34	-13.86	-11.78	-65.43	-14.41	1.41	0.43	0.89	2.54	4.5	1.21	-5.54
Operating Margin (%)	-14.29	-0.64	-14.83	-21.26	-20.24	-73.33	-18.29	1.27	-1.01	-0.31	1.56	3.5	3.08	0.01
Incremental Operating Margin (%)	- -	8.37	- -	5.95	- -	92.23	- -	- -	64.06	1.14	19.74	106.65	7.05	5.06
Pretax Margin (%)	-15.13	-0.67	- -	- -	- -	- -	- -	-2.69	-3.53	-2.66	-0.89	1.39	-1.54	-11.72
Profit Margin (%)	-13.87	-1	-14.02	-32.46	-19.53	-73.23	-18.1	-2.78	-3.67	-2.72	-0.99	1.34	-1.56	-11.73
Net Income to Common Margin (%)	-14.29	-1	-14.02	-32.46	-32.05	-74.95	-21.23	-5.77	-3.67	-2.72	-0.99	1.34	-1.56	-11.73
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.22	- -	- -
Dvd Payout Ratio (%)	2.94	-150	- -	- -	39.08	2.3	14.75	51.77	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-20.6	-50.71	-30.26	-156.29	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009

Total Debt	1	3	2	1	- -	- -	- -	- -	5	8	7	6	5	4
ST Debt	- -	- -	1	- -	- -	- -	- -	- -	3	4	4	3	3	2
LT Debt	- -	3	1	1	- -	- -	- -	- -	2	4	3	3	2	1
Total Debt/EBITDA	-0.21	1.71	-0.24	-0.15	-0.01	- -	-0.01	0.02	67.35	31.32	8.94	4.61	15.01	-6
Net Debt/EBITDA	5.11	-14.54	1.61	0.41	1.08	0.27	1.02	-9.92	67	30	8.11	3.79	11.69	-5.86
Total Debt/EBIT	-0.18	-8.07	-0.15	-0.1	- -	- -	- -	-0.04	-29.07	-90.89	14.59	5.93	38.63	-4.48
Net Debt/EBIT	4.21	68.75	1.02	0.27	0.63	0.24	0.8	21.42	-28.92	-87.06	13.25	4.88	30.09	-4.37
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.6	-1.29
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.48	-1.5
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.53	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -
Common Equity/Total Assets	-8.75	84.45	83.46	77.15	74.91	25.94	-18.11	-68.24	-102.01	-8.48	-10.16	-2.41	-6.44	-37.2
Long-Term Debt/Equity (%)	2.61	4.21	2.67	3.63	0.09	0.24	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	2.52	4.02	2.58	3.48	0.09	0.23	-0.48	- -	152.45	57.12	55.52	48.36	44.15	62.86
Long-Term Debt/Total Assets (%)	1.67	3.56	2.23	2.8	0.08	0.19	0.09	- -	57.19	35.5	32.22	29.06	23.21	25.12
Total Debt/Equity (%)	3.92	4.84	3.63	4.36	0.14	0.48	-1.81	-0.17	-136.77	-833.17	-671.49	-2,592.8	-916.83	-207.42
Total Debt/Capital (%)	3.77	4.61	3.5	4.17	0.14	0.48	-1.84	-0.17	371.95	113.64	117.5	104.01	112.24	193.09
Total Debt/Total Assets (%)	2.5	4.08	3.03	3.36	0.13	0.39	0.33	0.12	139.53	70.64	68.19	62.5	59.01	77.16
Net Debt to Equity	-93.46	-41.19	-24.62	-11.8	-18.38	-61.72	290.76	91.17	-136.04	-798.01	-609.52	-2,135.38	-714.16	-202.26
Net Debt/Capital (%)	-1,430	-70.03	-32.66	-13.38	-22.53	-161.26	74.5	47.69	377.45	114.33	119.63	104.91	116.28	197.79
EBITDA	-3	2	-8	-9	-5	-19	-3	- -	- -	- -	1	1	- -	-1
EBITDA-CapEx	-5	-8	-29	-11	-6	-19	-3	- -	- -	- -	1	1	- -	-1
Operating Income (Loss)	-3	- -	-13	-14	-9	-22	-4	- -	- -	- -	- -	1	1	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009

Cash Ratio	2.33	3.28	1.74	0.89	2.11	2.87	2.49	2.53	0.01	0.04	0.08	0.15	0.16	0.02
Current Ratio	3.17	6.69	3.78	2.17	4.77	4.88	4.26	3.87	0.58	0.71	0.65	0.68	0.62	0.3
Quick Ratio	3.11	4.89	3.46	2.01	4.57	4.62	4.05	3.73	0.55	0.68	0.63	0.67	0.6	0.28
CFO/Avg Current Liab	- -	-0.74	-0.77	-0.72	-1.14	-0.36	-1.4	1.3	-0.17	-0.05	0.15	0.15	0.2	0.08
Common Equity/Total Assets	-8.75	84.45	83.46	77.15	74.91	25.94	-18.11	-68.24	-102.01	-8.48	-10.16	-2.41	-6.44	-37.2
Long-Term Debt/Equity (%)	2.61	4.21	2.67	3.63	0.09	0.24	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	2.52	4.02	2.58	3.48	0.09	0.23	-0.48	- -	152.45	57.12	55.52	48.36	44.15	62.86
Long-Term Debt/Total Assets (%)	1.67	3.56	2.23	2.8	0.08	0.19	0.09	- -	57.19	35.5	32.22	29.06	23.21	25.12
Total Debt/Equity (%)	3.92	4.84	3.63	4.36	0.14	0.48	-1.81	-0.17	-136.77	-833.17	-671.49	-2,592.8	-916.83	-207.42
Total Debt/Capital (%)	3.77	4.61	3.5	4.17	0.14	0.48	-1.84	-0.17	371.95	113.64	117.5	104.01	112.24	193.09
Total Debt/Total Assets (%)	2.5	4.08	3.03	3.36	0.13	0.39	0.33	0.12	139.53	70.64	68.19	62.5	59.01	77.16
CFO/Total Liabilities	-28.74	-48.31	-64.53	-62.87	-193.66	-44.6	-31.37	20.63	-7.13	-3.05	10.3	11.33	16.12	7.6
CFO/CapEx	-1.19	-0.59	-0.32	-2.4	-9	-48.17	-113.05	9.91	-15.55	-2.9	27.33	14.75	22.38	5.03
Altman's Z-Score	- -	11.83	3.74	0.62	-0.62	-14.26	-20.57	-26.09	-6.16	-2.16	-1.93	-1.05	-2.61	-19.5

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009

Accounts Receivable Turnover	- -	- -	- -	- -	- -	5.6	8.11	11.96	8.57	6.8	6.47	7.52	7.9	4.81
Days Sales Outstanding	- -	- -	- -	- -	- -	65.2	45.02	30.52	42.61	53.64	56.45	48.56	46.18	75.81
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

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009

Market Capitalization	- -	207	55	40	17	4	2	2	7	6	3	6	1	1
- Cash & Cash Equivalents	15	30	15	5	6	5	3	3	- -	- -	1	1	1	- -
+ Preferred Equity and Hybrid Capital	17	- -	- -	- -	5	6	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	3	2	1	- -	- -	- -	- -	5	8	7	6	5	4
Enterprise Value	- -	181	42	35	16	5	-1	-1	12	14	9	11	5	4
Total Capital	16	67	54	33	30	9	-1	-3	1	7	6	6	4	2
Total Debt/Capital (%)	3.77	4.61	3.5	4.17	0.14	0.48	-1.84	-0.17	371.95	113.64	117.5	104.01	112.24	193.09
Total Debt / EV	- -	0.02	0.05	0.04	- -	0.01	-0.01	-0.01	0.44	0.56	0.74	0.59	0.95	0.87
EV/Sales	- -	3.03	0.49	0.53	0.37	0.15	- -	- -	0.67	0.5	0.31	0.35	0.19	0.38
EV/EBITDA	- -	99.64	- -	- -	- -	- -	- -	- -	154.68	55.94	12.12	7.81	15.8	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.79	10.06	40.66	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.14	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.8	- -	- -
Diluted Market Cap	- -	171	55	40	17	2	1	1	9	5	3	6	1	1
Diluted Enterprise Value	- -	144	42	34	16	2	-2	-2	14	13	9	11	5	4
EV per Share	- -	9.93	2.29	1.89	0.88	0.25	- -	- -	0.67	0.27	0.18	0.21	0.1	0.08
TTM Sales	24	60	86	65	44	30	21	19	18	27	30	31	27	11
TTM EBITDA	-3	2	-8	-9	-5	-19	-3	- -	- -	- -	1	1	- -	-1
TTM Operating Income	-3	- -	-13	-14	-9	-22	-4	- -	- -	- -	- -	1	1	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009

Price/Free Cash Flow	- -	-11.08	-2	-4.85	-2.53	-1.74	-0.29	0.6	-14.71	-11.27	2.8	5.01	0.99	1.64
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.79	10.06	40.66	- -
Enterprise Value	- -	181	42	35	16	5	-1	-1	12	14	9	11	5	4
Low Price	- -	11	2.5	1.06	0.16	0.07	0.01	0.03	0.08	0.08	0.05	0.06	0.02	0.01
EV/Sales	- -	3.03	0.49	0.53	0.37	0.15	- -	- -	0.67	0.5	0.31	0.35	0.19	0.38
EV/EBITDA	- -	99.64	- -	- -	- -	- -	- -	- -	154.68	55.94	12.12	7.81	15.8	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.21	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.18	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.93	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.48	- -	- -
Price/Book Value	- -	3.23	1.04	1.28	0.68	1.49	-1.5	-0.58	-1.78	-6.9	-3.01	-22.64	-2.51	-0.37
Price/Book Value Average	- -	3.73	3.08	1.58	1.13	1.66	-1.47	-0.49	-0.89	-10.11	-5.08	-22.6	-7.43	-0.58
Price/Book Value High	- -	4.34	7.53	3.26	5.02	7.22	-4.17	-0.85	-2.76	-23.19	-8.89	-35.88	-12.54	-1.52
Price/Book Value Low	- -	3.13	0.87	0.62	0.11	0.48	-0.2	-0.18	-0.35	-4.14	-2.52	-12.81	-1.93	-0.2
Price/Tangible Book Value	- -	3.61	1.72	2.79	1.86	1.49	-1.5	-0.58	-1.62	-1.11	-0.54	-1.16	-0.32	-0.14
Price/Tangible Book Value Average	- -	4.16	5.06	3.43	3.07	1.66	-1.47	-0.49	-0.81	-1.63	-0.91	-1.15	-0.94	-0.22
Price/Tangible Book Value High	- -	4.83	12.37	7.09	13.67	7.22	-4.17	-0.85	-2.52	-3.73	-1.6	-1.83	-1.59	-0.57
Price/Tangible Book Value Low	- -	3.49	1.43	1.35	0.31	0.48	-0.2	-0.18	-0.32	-0.67	-0.45	-0.65	-0.24	-0.07
Price/Sales	- -	2.85	0.64	0.61	0.39	0.05	0.03	0.04	0.43	0.2	0.1	0.18	0.05	0.06
Price/Sales Average	- -	3.29	1.88	0.75	0.65	0.06	0.03	0.04	0.22	0.29	0.17	0.18	0.15	0.09
Price/Sales High	- -	3.82	4.6	1.56	2.89	0.25	0.08	0.06	0.67	0.66	0.3	0.28	0.25	0.24
Price/Sales Low	- -	2.76	0.53	0.3	0.07	0.02	- -	0.01	0.09	0.12	0.09	0.1	0.04	0.03
Price/Cash Flow	- -	-29.93	-8.16	-6.86	-2.81	-1.78	-0.29	0.54	-14.31	-15.16	2.7	4.61	0.94	1.31
Price/Cash Flow Average	- -	-34.56	-24.05	-8.44	-4.64	-1.98	-0.28	0.46	-7.16	-22.2	4.55	4.6	2.79	2.06
Price/Cash Flow High	- -	-40.13	-58.79	-17.45	-20.64	-8.6	-0.8	0.8	-22.22	-50.92	7.96	7.31	4.71	5.41
Price/Cash Flow Low	- -	-28.95	-6.8	-3.33	-0.47	-0.57	-0.04	0.17	-2.82	-9.09	2.25	2.61	0.72	0.7
Price/Free Cash Flow Average	- -	-12.79	-5.89	-5.96	-4.17	-1.94	-0.28	0.51	-7.36	-16.51	4.72	5	2.92	2.57
Price/Free Cash Flow High	- -	-14.85	-14.4	-12.33	-18.57	-8.42	-0.79	0.89	-22.85	-37.87	8.26	7.95	4.93	6.76
Price/Free Cash Flow Low	- -	-10.71	-1.66	-2.35	-0.42	-0.55	-0.04	0.19	-2.9	-6.76	2.34	2.84	0.76	0.88
EV/Sales Average	- -	3.56	1.74	0.67	0.62	0.17	- -	- -	0.48	0.6	0.38	0.35	0.29	0.42
EV/Sales High	- -	4.21	4.46	1.48	2.86	0.68	0.06	- -	0.88	1.04	0.51	0.46	0.39	0.57
EV/Sales Low	- -	2.91	0.38	0.21	0.04	0.06	- -	- -	0.37	0.4	0.29	0.27	0.18	0.36
EV/EBITDA Average	- -	117.28	- -	- -	- -	- -	- -	- -	110.84	68	14.87	7.81	23.85	- -
EV/EBITDA High	- -	138.54	- -	- -	- -	- -	- -	- -	203.13	117.17	19.94	10.17	32.22	- -
EV/EBITDA Low	- -	95.88	- -	- -	- -	- -	- -	- -	84.3	45.56	11.46	6.07	14.85	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.29	10.05	61.4	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.57	13.08	82.95	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.72	7.81	38.23	- -
Last Price	- -	11.38	3	2.19	0.94	0.22	0.09	0.1	0.38	0.13	0.06	0.11	0.03	0.01
High Price	- -	15.25	21.63	5.56	6.88	1.06	0.25	0.14	0.59	0.42	0.18	0.17	0.13	0.05
Enterprise Value Average	- -	213	149	44	27	5	-2	-1	9	16	11	11	8	4
Enterprise Value High	- -	252	382	97	125	20	1	- -	16	28	15	14	11	6
Enterprise Value Low	- -	174	33	14	2	2	-3	-2	7	11	9	8	5	4

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y
As of date	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009

Shares Outstanding	11	18	18	18	18	18	18	18	18	50	50	52	52	52
Diluted Weighted Avg Shares	11	15	18	18	18	7	7	8	23	43	50	52	52	52
Basic Weighted Avg Shares	11	15	18	18	18	7	7	8	21	43	50	51	52	52
Revenue per Share	2.26	3.99	4.7	3.58	2.38	4.23	3.03	2.25	0.88	0.63	0.6	0.6	0.52	0.21
EBITDA per Share	-0.27	0.12	-0.44	-0.5	-0.28	-2.77	-0.44	0.03	- -	0.01	0.02	0.03	0.01	-0.01
Operating Income per Share	-0.32	-0.03	-0.7	-0.76	-0.48	-3.1	-0.55	0.03	-0.01	- -	0.01	0.02	0.02	- -
Basic EPS, GAAP	-0.32	-0.04	-0.66	-1.16	-0.76	-3.17	-0.64	-0.13	-0.03	-0.02	-0.01	0.01	-0.01	-0.02
Basic EPS from Cont Ops	-0.31	-0.04	-0.66	-1.16	-0.47	-3.1	-0.55	-0.06	-0.03	-0.02	-0.01	0.01	-0.01	-0.02
Diluted EPS, GAAP	-0.32	-0.04	-0.65	-1.16	-0.76	-3.17	-0.64	-0.13	-0.03	-0.02	-0.01	0.01	-0.01	-0.02
Diluted EPS from Cont Ops	-0.31	-0.04	-0.65	-1.16	-0.47	-3.1	-0.55	-0.06	-0.03	-0.02	-0.01	0.01	-0.01	-0.02
Dividend per Share	- -	0.06	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.24	-0.38	-0.37	-0.32	-0.33	-0.12	-0.31	0.18	-0.03	-0.01	0.02	0.02	0.03	0.01
Free Cash Flow per Basic Share	-0.44	-1.03	-1.52	-0.45	-0.37	-0.13	-0.32	0.16	-0.03	-0.01	0.02	0.02	0.03	0.01
Cash & Equivalents per Share	1.41	1.62	0.81	0.37	0.35	0.29	0.18	0.15	- -	0.01	0.01	0.02	0.02	- -
Book Value per Share	-0.2	3.52	2.87	1.7	1.37	0.15	-0.06	-0.16	-0.21	-0.02	-0.02	- -	-0.01	-0.03
Tangible Book Value per Share	-0.26	3.15	1.75	0.78	0.5	0.15	-0.06	-0.16	-0.23	-0.11	-0.11	-0.09	-0.08	-0.09