Bankwell Financial Group, Inc. Financial Ratios — 33W Stock

Profitability (USD)

	2011 Y	2012 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	12/31/2011	12/31/2012	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 (%)	- -	- -	10.2	5.04	7.12	8.9	9.01	10.4	10.22	3.29	14.04	17	14.54	3.64	12.31
Return on Assets (%)	- -	- -	0.74	0.49	0.74	0.83	0.81	0.95	0.97	0.29	1.13	1.31	1.13	0.3	1.06
Return on Capital (%)	- -	- -	4.03	2.46	3.38	4.06	3.86	4.68	5.08	1.61	8.02	10.95	8.92	2.29	7.73
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	16.98	8.68	25.58	19.41	29.98	35.37	42.6	35.12	38.88	12.65	46.04	49.07	48.38	15.32	44.77
Profit Margin (%)	11.69	5.63	17.97	13.16	19.52	23.86	23.44	28.95	30.87	10.23	36.15	38.28	36.92	11.23	32.49
Net Income to Common Margin (%)	10.6	5.02	17.59	12.85	19.24	23.86	23.44	28.95	30.87	10.23	36.15	38.28	36.92	11.23	32.49
Effective Tax Rate (%)	31.15	35.11	29.73	32.2	34.9	32.55	44.96	17.59	20.6	19.13	21.48	22	23.69	26.7	27.42
Dvd Payout Ratio (%)	- -	- -	- -	- -	4.22	13.45	15.54	21.56	22.39	74.34	18.9	16.54	17.02	64.31	17.8
Sustainable Growth Rate (%)	- -	- -	10.2	5.04	6.82	7.7	7.61	8.16	7.93	0.84	11.39	14.19	12.07	1.3	10.12

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 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	12/31/2011	12/31/2012	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	- -	91	44	129	145	185	224	185	175	200	84	159	159	159	180
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	91	44	129	145	185	224	185	175	200	84	159	159	159	180
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	- -	6.65	7.5	10.75	9.9	8.96	8.96	9.3	9.69	7.84	8.22	7.33	8.26	8.28	8.97
Long-Term Debt/Equity (%)	- -	176.58	63.32	99.84	110.04	126.84	139.17	106.29	96.06	113.4	41.81	66.66	59.91	58.94	59.6
Long-Term Debt/Capital (%)	- -	63.84	38.77	49.96	52.39	55.92	58.19	51.52	48.99	53.14	29.48	40	37.46	37.08	37.34
Long-Term Debt/Total Assets (%)	- -	14.92	5.64	11.73	10.9	11.36	12.47	9.88	9.31	8.89	3.44	4.89	4.95	4.88	5.35
Total Debt/Equity (%)	- -	176.58	63.32	99.84	110.04	126.84	139.17	106.29	96.06	113.4	41.81	66.66	59.91	58.94	59.6
Total Debt/Capital (%)	- -	63.84	38.77	49.96	52.39	55.92	58.19	51.52	48.99	53.14	29.48	40	37.46	37.08	37.34
Total Debt/Total Assets (%)	- -	14.92	5.64	11.73	10.9	11.36	12.47	9.88	9.31	8.89	3.44	4.89	4.95	4.88	5.35
Net Debt to Equity	- -	120.45	-54.71	62.26	72.43	61.02	95.36	63	53.27	-116.13	-102.56	-77.98	-40.76	-49.57	-11.57
Net Debt/Capital (%)	- -	54.64	-120.78	38.37	42	37.9	48.81	38.65	34.75	720.09	4,006.91	-354.2	-68.8	-98.3	-13.08
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 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	12/31/2011	12/31/2012	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	- -	6.65	7.5	10.75	9.9	8.96	8.96	9.3	9.69	7.84	8.22	7.33	8.26	8.28	8.97
Long-Term Debt/Equity (%)	- -	176.58	63.32	99.84	110.04	126.84	139.17	106.29	96.06	113.4	41.81	66.66	59.91	58.94	59.6
Long-Term Debt/Capital (%)	- -	63.84	38.77	49.96	52.39	55.92	58.19	51.52	48.99	53.14	29.48	40	37.46	37.08	37.34
Long-Term Debt/Total Assets (%)	- -	14.92	5.64	11.73	10.9	11.36	12.47	9.88	9.31	8.89	3.44	4.89	4.95	4.88	5.35
Total Debt/Equity (%)	- -	176.58	63.32	99.84	110.04	126.84	139.17	106.29	96.06	113.4	41.81	66.66	59.91	58.94	59.6
Total Debt/Capital (%)	- -	63.84	38.77	49.96	52.39	55.92	58.19	51.52	48.99	53.14	29.48	40	37.46	37.08	37.34
Total Debt/Total Assets (%)	- -	14.92	5.64	11.73	10.9	11.36	12.47	9.88	9.31	8.89	3.44	4.89	4.95	4.88	5.35
CFO/Total Liabilities	- -	1.46	0.42	0.95	1.1	1.17	1.26	1.18	0.39	-0.07	1.53	2.74	1.08	1	0.92
CFO/CapEx	67.34	11.94	3.25	4.49	14.02	2.07	10.98	5.96	10.28	- -	- -	- -	15.61	48.84	24.71
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 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	12/31/2011	12/31/2012	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	- -	- -	12.85	12.21	12.52	11.47	10.86	9.8	9.57	9.21	10.44	9.5	7.11	5.92	7.06
Days Sales Outstanding	- -	- -	28.4	29.89	29.16	31.83	33.62	37.23	38.15	39.64	34.97	38.41	51.33	61.67	51.69
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

	2011 Y	2012 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	12/31/2011	12/31/2012	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	- -	- -	- -	- -	- -	- -	- -	- -	222	143	253	228	238	208	366
- Cash & Cash Equivalents	- -	29	82	49	50	96	71	75	78	405	292	345	268	294	215
+ Preferred Equity and Hybrid Capital	- -	11	11	11	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	91	44	129	145	185	224	185	175	200	84	159	159	159	180
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	237	-150	-45	-61	120	42	296
Total Capital	- -	143	113	258	277	331	385	359	358	377	286	397	425	430	481
Total Debt/Capital (%)	- -	63.84	38.77	49.96	52.39	55.92	58.19	51.52	48.99	53.14	29.48	40	37.46	37.08	37.34
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.74	-1.33	-1.9	-2.6	1.32	3.8	0.61
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	4.01	- -	- -	- -	1.21	0.48	2.73
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	35.7	- -	- -	- -	3.77	1.4	10.47
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	39.55	- -	- -	- -	4.03	1.43	10.92
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	220	140	251	226	231	205	362
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	234	-154	-46	-64	113	39	293
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	30.09	- -	- -	- -	15.26	5.35	37.49
TTM Sales	19	22	29	35	46	52	59	60	59	58	74	98	99	87	108
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	6	8	3	9	13	17	21	20	7	-2	35	83	32	30	28
TTM Free Cash Flow to Firm	6	7	2	7	12	9	19	17	6	-2	35	83	30	29	27

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 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	12/31/2011	12/31/2012	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	- -	- -	- -	- -	- -	- -	- -	- -	36.7	-92.68	7.28	2.73	7.74	6.98	13.35
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	237	-150	-45	-61	120	42	296
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	28.01	12.02	18.74	28.04	21.38	22.75	24.89
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	4.01	- -	- -	- -	1.21	0.48	2.73
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	12.02	23.67	9.39	5.97	6.26	20.87	10.19
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	12.35	23.71	7.98	6.5	5.42	21.27	7.9
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	12.69	38.06	9.39	7.34	6.45	25.83	11.5
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	11.93	15.74	5.43	5.67	4.43	17.95	5.48
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	1.22	0.81	1.25	0.96	0.9	0.77	1.21
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	1.25	0.81	1.06	1.04	0.78	0.78	0.94
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	1.29	1.3	1.25	1.18	0.92	0.95	1.37
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	1.21	0.54	0.72	0.91	0.63	0.66	0.65
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	1.24	0.82	1.27	0.97	0.91	0.78	1.22
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	1.27	0.82	1.08	1.06	0.78	0.79	0.95
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	1.31	1.32	1.27	1.19	0.93	0.96	1.38
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	1.23	0.55	0.73	0.92	0.64	0.67	0.66
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	3.71	2.42	3.4	2.29	2.31	2.34	3.31
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	3.81	2.43	2.88	2.49	2	2.39	2.57
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	3.92	3.89	3.4	2.81	2.38	2.9	3.74
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	3.68	1.61	1.96	2.17	1.63	2.02	1.78
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	33.01	-92.44	7.23	2.7	7.19	6.81	12.69
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	33.93	-92.6	6.14	2.95	6.23	6.94	9.84
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	34.87	-148.63	7.23	3.32	7.41	8.43	14.32
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	32.76	-61.45	4.18	2.57	5.08	5.86	6.82
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	37.72	-92.84	6.18	2.98	6.7	7.11	10.35
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	38.76	-149.02	7.28	3.36	7.98	8.64	15.07
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	36.42	-61.61	4.21	2.59	5.47	6	7.18
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	4.12	- -	- -	- -	0.89	0.53	1.97
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	4.22	- -	- -	- -	1.28	1.05	3.17
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	3.98	- -	- -	- -	0.51	0.15	1.17
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	28.22	18.09	32.4	29.55	30.25	26.44	46.29
High Price	- -	- -	- -	- -	- -	- -	- -	- -	29.8	29.08	32.4	36.33	31.17	32.73	52.23
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	243	-150	-83	-41	88	46	214
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	249	-63	-45	-9	128	91	343
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	235	-198	-151	-73	50	13	127

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2011 Y	2012 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	12/31/2011	12/31/2012	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	3	7	7	7	8	8	8	8	8	8	8	8	8	8	8
Diluted Weighted Avg Shares	7	7	7	6	7	7	8	8	8	8	8	8	8	8	8
Basic Weighted Avg Shares	7	7	7	6	7	7	8	8	8	8	8	8	8	8	8
Revenue per Share	2.87	3.28	4.36	6.22	6.54	7	7.79	7.8	7.61	7.47	9.54	12.93	13.09	11.28	13.98
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.3	0.16	0.77	0.8	1.26	1.67	1.83	2.26	2.35	0.76	3.45	4.95	4.83	1.27	4.54
Basic EPS from Cont Ops	0.34	0.18	0.78	0.82	1.28	1.67	1.83	2.26	2.35	0.76	3.45	4.95	4.83	1.27	4.54
Diluted EPS, GAAP	0.3	0.16	0.77	0.8	1.25	1.65	1.8	2.24	2.34	0.76	3.43	4.9	4.79	1.26	4.5
Diluted EPS from Cont Ops	0.34	0.18	0.78	0.81	1.26	1.65	1.8	2.24	2.34	0.76	3.43	4.9	4.79	1.26	4.5
Dividend per Share	0.03	0.02	0.02	0.02	0.07	0.22	0.28	0.49	0.53	0.57	0.65	0.82	0.82	0.81	0.81
Cash Flow per Share	0.98	1.24	0.45	1.64	1.86	2.35	2.72	2.59	0.85	-0.2	4.48	10.93	4.21	3.88	3.65
Free Cash Flow per Basic Share	0.97	1.14	0.31	1.28	1.73	1.21	2.47	2.15	0.77	-0.2	4.48	10.93	3.94	3.8	3.5
Cash & Equivalents per Share	- -	10.64	16.81	15.81	11.99	24.12	20.99	21.49	20.4	62.37	48.93	58.03	35.18	41.38	31.55
Book Value per Share	- -	6.16	8.89	16.45	17.53	19.14	20.77	22.21	23.18	22.3	25.89	30.85	33.71	34.42	38.16
Tangible Book Value per Share	- -	6.16	8.82	15.98	17.1	18.74	20.39	21.85	22.82	21.96	25.55	30.51	33.39	34.09	37.84