Peapack-Gladstone Financial Corporation Financial Ratios — 45V

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 (%)	10.62	7.98	6.33	7.21	7.71	8.83	10.03	10.12	9.75	5.08	10.55	13.76	8.75	5.55	5.91
Return on Assets (%)	0.78	0.59	0.51	0.64	0.66	0.73	0.9	0.99	0.97	0.47	0.95	1.19	0.76	0.49	0.51
Return on Capital (%)	8.17	6.62	4.1	4.25	4.98	6.2	7.46	7.35	6.29	3.31	7.89	8.44	4.44	3.43	4.5
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	22.48	22.93	21.1	28.28	30.51	34.86	37.26	36.27	37.79	16.9	37.8	43.1	29.95	20.17	18.96
Profit Margin (%)	19.56	13.81	13.23	17.34	18.96	21.59	25.04	27.76	27.11	13.83	27.56	31.27	21.75	14.8	13.53
Net Income to Common Margin (%)	17.59	13.13	13.23	17.34	18.96	21.59	25.04	27.76	27.11	13.83	27.56	31.27	21.75	14.8	13.53
Effective Tax Rate (%)	12.97	39.78	37.27	38.69	37.86	38.05	32.8	23.48	28.26	18.16	27.09	27.45	27.39	26.62	28.64
Dvd Payout Ratio (%)	12.43	15.31	19.46	16.21	15.52	12.45	9.72	8.4	8.15	14.43	6.67	4.91	7.28	10.7	9.43
Sustainable Growth Rate (%)	9.3	6.76	5.1	6.04	6.52	7.73	9.05	9.27	8.96	4.35	9.85	13.08	8.11	4.95	5.35

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	27	21	138	149	135	120	130	200	337	213	149	531	553	178	217
ST Debt	- -	- -	55	55	41	- -	- -	- -	128	15	- -	380	404	- -	73
LT Debt	27	21	83	94	94	120	130	200	208	198	149	151	150	178	144
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	6.81	7.32	8.68	8.96	8.19	8.36	9.47	10.16	9.72	8.95	8.99	8.39	9.01	8.64	8.75
Long-Term Debt/Equity (%)	21.84	17.36	48.9	38.97	34.07	37.09	32.2	42.55	41.39	37.62	27.2	28.4	25.63	29.46	21.8
Long-Term Debt/Capital (%)	17.93	14.79	27	24.13	22.89	27.06	24.36	29.85	24.81	26.78	21.39	14.23	13.15	22.76	16.4
Long-Term Debt/Total Assets (%)	1.68	1.27	4.24	3.49	2.79	3.1	3.05	4.32	4.02	3.37	2.45	2.38	2.31	2.55	1.91
Total Debt/Equity (%)	21.84	17.36	81.07	61.5	48.83	37.09	32.2	42.55	66.82	40.46	27.2	99.61	94.81	29.46	32.93
Total Debt/Capital (%)	17.93	14.79	44.77	38.08	32.81	27.06	24.36	29.85	40.05	28.81	21.39	49.9	48.67	22.76	24.77
Total Debt/Total Assets (%)	1.68	1.27	7.03	5.51	4	3.1	3.05	4.32	6.49	3.62	2.45	8.36	8.54	2.55	2.88
Net Debt to Equity	-20.55	-87.59	55.4	44.24	19.71	-16.05	1.88	6.51	21.53	-86.59	-2.58	60.5	59.86	-42.55	-2.36
Net Debt/Capital (%)	-23.65	-443.28	34.51	29.76	15.97	-18.46	1.8	6.01	17.15	-523.51	-2.57	36.9	36.8	-65.61	-2.26
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	6.81	7.32	8.68	8.96	8.19	8.36	9.47	10.16	9.72	8.95	8.99	8.39	9.01	8.64	8.75
Long-Term Debt/Equity (%)	21.84	17.36	48.9	38.97	34.07	37.09	32.2	42.55	41.39	37.62	27.2	28.4	25.63	29.46	21.8
Long-Term Debt/Capital (%)	17.93	14.79	27	24.13	22.89	27.06	24.36	29.85	24.81	26.78	21.39	14.23	13.15	22.76	16.4
Long-Term Debt/Total Assets (%)	1.68	1.27	4.24	3.49	2.79	3.1	3.05	4.32	4.02	3.37	2.45	2.38	2.31	2.55	1.91
Total Debt/Equity (%)	21.84	17.36	81.07	61.5	48.83	37.09	32.2	42.55	66.82	40.46	27.2	99.61	94.81	29.46	32.93
Total Debt/Capital (%)	17.93	14.79	44.77	38.08	32.81	27.06	24.36	29.85	40.05	28.81	21.39	49.9	48.67	22.76	24.77
Total Debt/Total Assets (%)	1.68	1.27	7.03	5.51	4	3.1	3.05	4.32	6.49	3.62	2.45	8.36	8.54	2.55	2.88
CFO/Total Liabilities	1.52	1.15	1.82	1.11	0.98	1.21	1.45	1.55	1.84	0.68	1.36	2.04	1.19	1.11	0.63
CFO/CapEx	23.04	16.93	12.85	6.92	15.75	13.34	23.5	60.67	50.61	11.94	19.21	33.81	21.36	8.78	2.96
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	14.97	17.68	17.61	18.16	17.28	16.38	16.56	15.7	16.42	11.48	9.32	10.16	8.05	7.36	8.92
Days Sales Outstanding	24.38	20.64	20.73	20.1	21.12	22.29	22.04	23.24	22.23	31.79	39.16	35.93	45.36	49.61	40.92
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	424	654	656	529	520	491
- Cash & Cash Equivalents	43	119	35	31	70	163	113	161	208	653	147	190	188	391	188
+ Preferred Equity and Hybrid Capital	14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	27	21	138	149	135	120	130	200	337	213	149	531	553	178	217
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-639	-141	442	344	81	299
Total Capital	150	143	309	391	410	444	534	669	840	740	695	1,064	1,137	784	875
Total Debt/Capital (%)	17.93	14.79	44.77	38.08	32.81	27.06	24.36	29.85	40.05	28.81	21.39	49.9	48.67	22.76	24.77
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.33	-1.06	1.2	1.61	2.19	0.73
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.86	1.53	0.37	1.08
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.72	4.91	1.14	6.93
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.83	5.15	1.29	10.46
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	426	686	684	538	527	496
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-636	-109	470	353	89	304
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.83	19.38	4.63	17.03
TTM Sales	62	70	70	86	105	123	146	159	175	189	205	237	225	223	276
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	22	18	33	27	30	43	56	64	86	37	75	119	70	71	43
TTM Free Cash Flow to Firm	21	17	30	23	28	40	54	63	85	34	72	115	67	63	29

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.67	9.59	5.93	8.05	8.37	17.37
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-639	-141	442	344	81	299
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.4	22.41	28.04	22.09	20.22	23.36
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.86	1.53	0.37	1.08
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.12	11.8	9.01	10.89	15.83	13.19
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.55	10.37	8.5	10.59	14.12	13.16
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.46	11.8	10.23	14.1	20.02	16.14
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.95	7.44	6.86	8.07	10.83	11.02
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.8	1.2	1.23	0.91	0.86	0.75
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.68	1.05	1.16	0.88	0.77	0.74
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.12	1.2	1.4	1.17	1.09	0.91
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.45	0.75	0.94	0.67	0.59	0.62
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.88	1.32	1.35	0.98	0.93	0.8
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.74	1.16	1.27	0.96	0.83	0.8
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.22	1.32	1.53	1.27	1.17	0.98
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.49	0.83	1.03	0.73	0.63	0.67
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.23	3.25	2.82	2.37	2.34	1.79
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.87	2.86	2.66	2.3	2.09	1.78
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.11	3.25	3.2	3.07	2.96	2.18
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.24	2.05	2.14	1.75	1.6	1.49
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.5	8.86	5.63	7.59	7.35	11.42
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.67	7.78	5.31	7.38	6.55	11.39
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.02	8.86	6.39	9.83	9.29	13.97
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.38	5.58	4.28	5.63	5.02	9.54
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.65	8.43	5.59	7.83	7.47	17.32
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.66	9.59	6.73	10.42	10.59	21.25
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.03	6.04	4.51	5.97	5.73	14.51
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.71	1.47	0.11	1.08
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.24	2.22	0.98	1.48
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.2	0.92	- -	0.79
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.34	35.57	36.83	29.8	29.56	27.96
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.13	35.57	41.84	38.58	37.39	34.21
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-706	-220	405	329	25	298
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-472	-141	531	500	219	409
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-827	-383	286	207	-83	218

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	9	9	12	15	16	17	19	19	19	19	18	18	18	18	18
Diluted Weighted Avg Shares	9	9	9	12	15	17	18	19	19	19	19	19	18	18	18
Basic Weighted Avg Shares	9	9	9	12	15	16	18	19	19	19	19	18	18	18	18
Revenue per Share	7.11	8	7.71	7.12	6.94	7.51	8.25	8.39	9.08	10.02	10.93	13.08	12.58	12.61	15.67
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.25	1.05	1.02	1.23	1.32	1.62	2.07	2.33	2.46	1.39	3.01	4.09	2.74	1.87	2.12
Basic EPS from Cont Ops	1.39	1.1	1.02	1.23	1.32	1.62	2.07	2.33	2.46	1.39	3.01	4.09	2.74	1.87	2.12
Diluted EPS, GAAP	1.25	1.05	1.01	1.22	1.29	1.6	2.03	2.31	2.44	1.37	2.93	4	2.71	1.85	2.1
Diluted EPS from Cont Ops	1.39	1.1	1.01	1.22	1.29	1.6	2.03	2.31	2.44	1.37	2.93	4	2.71	1.85	2.1
Dividend per Share	0.3	0.21	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2
Cash Flow per Share	2.57	2.03	3.6	2.26	2	2.63	3.17	3.39	4.48	1.94	4.02	6.55	3.93	4.03	2.45
Free Cash Flow per Basic Share	2.45	1.91	3.32	1.93	1.87	2.43	3.03	3.33	4.39	1.78	3.81	6.35	3.74	3.57	1.62
Cash & Equivalents per Share	41.04	47.5	25.74	24	16.54	27.12	23.68	27.85	31.64	67.24	51.3	41.81	41.62	35.08	23.28
Book Value per Share	12.34	13.69	14.48	15.99	17.16	18.79	21.68	24.25	26.61	27.78	29.7	29.92	32.9	34.45	37.49
Tangible Book Value per Share	12.34	13.69	14.48	15.95	16.95	18.6	20.4	22.58	24.47	25.47	27.05	27.26	30.31	31.89	34.99