West Coast Community Bancorp Financial Ratios — WCCB Stock

Profitability (USD)

	2006 Y	2007 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	12/31/2006	12/31/2007	12/31/2013	12/31/2014	12/31/2015	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 (%)	13.16	5.33	12.76	12.24	13.14	13.69	12.52	18.09	11.18	10.98	12	16.13	16.44	10.51	14.21
Return on Assets (%)	1.89	0.67	1.19	1.02	1.12	1.18	1.11	1.76	1.42	1.41	1.36	1.8	1.99	1.32	1.81
Return on Capital (%)	- -	5.33	12.76	12.24	13.14	13.69	12.52	18.09	10.93	9.62	10.77	16.13	15.28	9.74	13.83
Return on Invested Capital (%)	- -	5.26	7.42	8.43	9.73	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	19.94	18.84	18.61	25.62	30.37	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	19.94	18.84	28.01	34.79	39.38	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	58.52	13.94	37.33	82.83	86.23	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	19.94	18.84	28.01	34.79	39.38	41.94	46.59	48.82	45.11	46.39	45.34	58.54	57.65	42.28	50.31
Profit Margin (%)	29.19	10.79	18.38	21.25	24.07	25.44	23.43	35.02	31.78	32.99	32.08	41.39	40.71	29.82	36.21
Net Income to Common Margin (%)	29.19	10.79	18.38	21.25	24.07	25.44	23.43	35.02	31.78	32.99	32.08	41.39	40.71	29.82	36.21
Effective Tax Rate (%)	- -	42.76	34.4	38.9	38.88	39.35	49.71	28.28	29.57	28.88	29.24	29.29	29.38	29.47	28.02
Dvd Payout Ratio (%)	- -	- -	8.93	9.74	7.91	6.72	6.67	5.89	6.84	6.58	8.88	13.05	10.99	20.86	17.16
Sustainable Growth Rate (%)	13.16	5.33	11.62	11.05	12.1	12.77	11.68	17.03	10.41	10.26	10.93	14.02	14.63	8.32	11.77

Credit (USD)

Credit Ratios API ChatGPT

	2006 Y	2007 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	12/31/2006	12/31/2007	12/31/2013	12/31/2014	12/31/2015	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	- -	- -	- -	- -	- -	- -	- -	- -	5	40	- -	- -	33	12	8
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	40	- -	- -	33	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	5	- -	- -	- -	- -	12	8
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	-3.19	-4.17	-23.11	-14.63	-13.85	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	-3.19	-4.17	-26.14	-15.64	-14.42	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	13.29	11.94	8.22	8.4	8.59	8.62	9.09	10.34	14.11	11.84	10.94	11.33	12.82	12.42	13.07
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.35	- -	- -	- -	- -	3.49	2.07
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.24	- -	- -	- -	- -	3.37	2.03
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.47	- -	- -	- -	- -	0.43	0.27
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.35	23.96	- -	- -	14.13	3.49	2.07
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.24	19.33	- -	- -	12.38	3.37	2.03
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.47	2.84	- -	- -	1.81	0.43	0.27
Net Debt to Equity	-26.86	-37.25	-236.44	-199.58	-215.44	-214.21	-176.05	-155.8	-102.66	-16.26	-84.52	-39.15	-5.17	-22.04	-48.56
Net Debt/Capital (%)	-36.73	-59.37	173.29	200.42	186.62	187.56	231.49	279.22	-14,928.8	-19.42	-546.19	-64.33	-5.45	-28.28	-94.41
EBITDA	1	2	3	5	7	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	1	2	3	5	7	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	1	2	5	7	9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2006 Y	2007 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	12/31/2006	12/31/2007	12/31/2013	12/31/2014	12/31/2015	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	13.29	11.94	8.22	8.4	8.59	8.62	9.09	10.34	14.11	11.84	10.94	11.33	12.82	12.42	13.07
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.35	- -	- -	- -	- -	3.49	2.07
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.24	- -	- -	- -	- -	3.37	2.03
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.47	- -	- -	- -	- -	0.43	0.27
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.35	23.96	- -	- -	14.13	3.49	2.07
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.24	19.33	- -	- -	12.38	3.37	2.03
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.47	2.84	- -	- -	1.81	0.43	0.27
CFO/Total Liabilities	- -	- -	0.51	-1.1	-0.95	0.09	-0.77	-0.35	0.13	-0.05	-0.98	0.65	1.54	1.01	2.07
CFO/CapEx	- -	- -	28.2	-16.9	-55.86	1.34	-10.71	-0.76	2.66	-0.18	-4.94	2.67	18.96	25.19	19.41
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2006 Y	2007 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	12/31/2006	12/31/2007	12/31/2013	12/31/2014	12/31/2015	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	13.38	13.12	18.16	15.1	14.94	15.08	14.89	14.44	13.75	4.89	3.56	3.19	3.13	- -	- -
Days Sales Outstanding	27.28	27.82	20.1	24.17	24.44	24.2	24.51	25.27	26.54	74.62	102.47	114.45	116.74	- -	- -
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

	2006 Y	2007 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	12/31/2006	12/31/2007	12/31/2013	12/31/2014	12/31/2015	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	18	13	8	21	28	39	59	56	101	78	100	212	252	440	461
- Cash & Cash Equivalents	5	7	77	77	95	109	101	107	155	68	157	77	44	85	191
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	5	40	- -	- -	33	12	8
Enterprise Value	13	6	-70	-67	-77	-87	-60	-77	-101	1	-330	-186	-23	-34	246
Total Capital	18	19	33	39	44	51	57	69	156	209	186	198	263	345	385
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.24	19.33	- -	- -	12.38	3.37	2.03
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	-0.05	51.87	- -	- -	-1.43	-0.34	0.03
EV/Sales	1.76	0.61	- -	- -	- -	- -	- -	- -	- -	0.01	- -	- -	- -	- -	1.77
EV/EBITDA	8.82	3.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	8.82	3.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.74
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5
Diluted Market Cap	18	13	17	21	28	40	59	56	71	78	100	214	252	376	466
Diluted Enterprise Value	13	6	-61	-67	-77	-87	-60	-77	-131	1	-330	-184	-22	-98	251
EV per Share	3.28	1.43	- -	- -	- -	- -	- -	- -	- -	0.09	- -	- -	- -	- -	23.46
TTM Sales	7	9	18	21	23	26	29	32	39	53	66	75	86	99	139
TTM EBITDA	1	2	3	5	7	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	1	2	5	7	9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	2	-5	-4	- -	-4	-2	1	-1	-15	10	24	24	52
TTM Free Cash Flow to Firm	- -	- -	2	-5	-5	- -	-5	-5	1	-4	-18	6	23	23	49

Multiples (USD)

Valuation Multiples API ChatGPT

	2006 Y	2007 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	12/31/2006	12/31/2007	12/31/2013	12/31/2014	12/31/2015	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	- -	- -	9.23	-4.28	-6.25	338.73	-12.23	-11.62	98.45	-18.77	-5.63	34.12	11.05	16.48	9.48
EV/EBIT	8.82	3.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	13	6	-70	-67	-77	-87	-60	-77	-101	1	-330	-186	-23	-34	246
Low Price	4.46	3.26	2.61	3.29	3.94	5.17	7.23	10.23	10.27	6.61	9.24	11.75	22.65	27.01	36.05
EV/Sales	1.76	0.61	- -	- -	- -	- -	- -	- -	- -	0.01	- -	- -	- -	- -	1.77
EV/EBITDA	8.82	3.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	8.18	12.96	4.8	4.74	5.14	6.02	8.74	4.87	5.82	4.44	4.7	6.89	7.15	12.56	9.15
Price/Earnings Average	9.16	16.83	4.37	4.38	4.53	4.81	6.57	5.46	5.47	4.43	4.5	5.83	6.16	10.5	8.43
Price/Earnings High	11.02	19.23	5.27	5.09	5.3	6.02	8.88	6.14	5.85	6.36	5.2	7.27	7.15	12.65	9.2
Price/Earnings Low	8.18	12.96	3.76	3.88	3.77	4.19	5.68	4.81	5.01	3.19	3.69	3.23	5.41	8.15	7.5
Price/Book Value	1.01	0.66	0.24	0.54	0.64	0.78	1.04	0.81	0.67	0.46	0.54	1.07	1.09	1.32	1.22
Price/Book Value Average	1.13	0.86	0.22	0.5	0.56	0.62	0.78	0.91	0.63	0.46	0.52	0.91	0.94	1.1	1.13
Price/Book Value High	1.36	0.98	0.26	0.58	0.66	0.78	1.05	1.03	0.67	0.66	0.6	1.13	1.09	1.33	1.23
Price/Book Value Low	1.01	0.66	0.19	0.44	0.47	0.54	0.67	0.8	0.58	0.33	0.42	0.5	0.83	0.86	1
Price/Tangible Book Value	1.01	0.66	0.24	0.55	0.65	0.79	1.05	0.81	0.83	0.56	0.64	1.25	1.24	1.66	1.47
Price/Tangible Book Value Average	1.13	0.86	0.22	0.51	0.57	0.63	0.79	0.91	0.78	0.56	0.61	1.06	1.07	1.39	1.36
Price/Tangible Book Value High	1.36	0.98	0.27	0.59	0.67	0.79	1.07	1.03	0.84	0.8	0.7	1.32	1.24	1.67	1.48
Price/Tangible Book Value Low	1.01	0.66	0.19	0.45	0.48	0.55	0.68	0.8	0.71	0.4	0.5	0.59	0.94	1.08	1.21
Price/Sales	2.39	1.4	0.88	1.01	1.24	1.53	2.05	1.71	1.85	1.47	1.51	2.85	2.91	3.75	3.31
Price/Sales Average	2.67	1.81	0.8	0.93	1.09	1.22	1.54	1.91	1.74	1.46	1.44	2.41	2.51	3.13	3.05
Price/Sales High	3.22	2.07	0.97	1.08	1.28	1.53	2.08	2.15	1.86	2.1	1.67	3.01	2.91	3.77	3.33
Price/Sales Low	2.39	1.4	0.69	0.82	0.91	1.07	1.33	1.68	1.59	1.05	1.19	1.34	2.2	2.43	2.71
Price/Cash Flow	- -	- -	8.57	-4.46	-6.27	84.2	-13.37	-26.49	61.49	-120.36	-6.75	21.3	10.43	15.66	8.9
Price/Cash Flow Average	- -	- -	7.8	-4.12	-5.52	67.27	-10.05	-29.69	57.88	-119.93	-6.46	18.02	8.98	13.09	8.2
Price/Cash Flow High	- -	- -	9.41	-4.79	-6.47	84.2	-13.59	-33.41	61.9	-172.15	-7.45	22.48	10.43	15.77	8.95
Price/Cash Flow Low	- -	- -	6.71	-3.65	-4.6	58.62	-8.69	-26.15	52.94	-86.37	-5.3	9.99	7.89	10.15	7.29
Price/Free Cash Flow Average	- -	- -	8.4	-3.95	-5.5	270.62	-9.2	-13.02	92.67	-18.7	-5.39	28.87	9.52	13.78	8.74
Price/Free Cash Flow High	- -	- -	10.14	-4.59	-6.44	338.73	-12.43	-14.65	99.1	-26.84	-6.22	36.01	11.05	16.6	9.54
Price/Free Cash Flow Low	- -	- -	7.23	-3.5	-4.59	235.83	-7.95	-11.47	84.76	-13.47	-4.42	16.01	8.36	10.69	7.77
EV/Sales Average	2.05	1.03	- -	- -	- -	- -	- -	- -	- -	0.01	- -	- -	- -	- -	1.51
EV/Sales High	2.59	1.29	- -	- -	- -	- -	- -	- -	- -	0.65	- -	- -	- -	- -	1.79
EV/Sales Low	1.76	0.61	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.17
EV/EBITDA Average	10.27	5.46	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	13	6.84	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	8.82	3.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	10.27	5.46	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	13	6.84	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	8.82	3.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	4.46	3.26	3.33	4.02	5.37	7.42	11.13	10.36	11.93	9.21	11.76	25.05	29.94	41.65	44
High Price	6.01	4.84	3.66	4.32	5.54	7.42	11.31	13.07	12.01	13.17	13	26.44	29.94	41.95	44.25
Enterprise Value Average	15	9	-70	-69	-81	-95	-74	-70	-107	- -	-334	-218	-58	-106	210
Enterprise Value High	19	12	-69	-66	-77	-87	-59	-63	-101	34	-319	-174	-23	-31	249
Enterprise Value Low	13	6	-71	-71	-85	-99	-80	-78	-115	-21	-351	-298	-84	-189	163

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2006 Y	2007 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	12/31/2006	12/31/2007	12/31/2013	12/31/2014	12/31/2015	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	4	4	2	5	5	5	5	5	8	8	9	8	8	11	10
Diluted Weighted Avg Shares	4	4	5	5	5	5	5	5	6	9	9	9	8	9	11
Basic Weighted Avg Shares	4	4	5	5	5	5	5	5	6	8	9	9	8	9	10
Revenue per Share	1.87	2.33	3.78	3.99	4.34	4.84	5.43	6.07	6.46	6.28	7.79	8.78	10.28	11.12	13.28
EBITDA per Share	0.37	0.44	0.7	1.02	1.32	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	0.37	0.44	1.06	1.39	1.71	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.55	0.25	0.7	0.85	1.05	1.23	1.27	2.13	2.05	2.07	2.5	3.63	4.19	3.32	4.81
Basic EPS from Cont Ops	0.55	0.25	0.7	0.85	1.05	1.23	1.27	2.13	2.05	2.07	2.5	3.63	4.19	3.32	4.81
Diluted EPS, GAAP	0.55	0.25	0.67	0.84	1.03	1.21	1.27	2.1	2.05	2.06	2.49	3.62	4.17	3.28	4.76
Diluted EPS from Cont Ops	0.55	0.25	0.67	0.84	1.03	1.21	1.27	2.1	2.05	2.06	2.49	3.62	4.17	3.28	4.76
Dividend per Share	- -	- -	0.06	0.08	0.08	0.08	0.08	0.13	0.14	0.14	0.22	0.47	0.46	0.69	0.83
Cash Flow per Share	- -	- -	0.39	-0.9	-0.86	0.09	-0.83	-0.39	0.19	-0.08	-1.74	1.18	2.87	2.66	4.94
Free Cash Flow per Basic Share	- -	- -	0.38	-0.95	-0.87	0.02	-0.91	-0.9	0.12	-0.49	-2.1	0.74	2.72	2.55	4.69
Cash & Equivalents per Share	1.19	1.83	32.9	17.03	20.17	23.88	22.33	24.69	24.49	13.88	50.39	46.96	36.51	45.99	21.28
Book Value per Share	4.41	4.92	13.92	7.45	8.42	9.57	10.75	12.72	17.84	19.88	21.8	23.32	27.36	31.54	35.95
Tangible Book Value per Share	4.41	4.92	13.67	7.32	8.28	9.41	10.62	12.72	14.38	16.5	18.5	20.04	24.1	25.09	29.85