2006	2007	2008	2009	2010	2011	2012	2013	H1 2014
Tangible book	214,139	180,456	163,141	153,212	244,463	226,621	241,524	238,678	244,703
Adjusted Net Income	33,140	36,607	20,970	12,235	18,677	10,652	19,705	8,539	4,940
FCF	(2,299)	50,954	40,763	40,464	19,778	6,187	2,631	(1,372)	13,427
Total Debt	128,265	238,435	254,889	245,939	135,055	126,695	123,856	119,398	107,766
Diluted Shares (m)	152.2	170.5	170.8	171.2	460.8	465	468.7	470.6	474.9
Debt/BV	60%	132%	156%	161%	55%	56%	51%	50%	44%
TBV per share	1.41	1.06	0.96	0.89	0.53	0.49	0.52	0.51	0.52