First Financial Ratios — FU3 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 (%)	3.13	4.47	6.67	3.98	12.12	5.7	4.01	9.46	10.81	10.77	14.49	17.06	9.6	12.06	12.8
Return on Assets (%)	0.23	0.34	0.49	0.42	0.98	0.55	0.4	0.78	0.93	0.87	1.14	1.4	0.8	1.06	1.21
Return on Capital (%)	- -	1.5	2.29	1.94	4.64	2.83	2.22	4.38	5.38	5.95	9.63	13.89	6.56	6.57	7.52
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	5.47	10.33	16.86	13.87	38.88	19.24	22.65	22.6	26.06	26.44	36.56	43.86	27.31	34.13	36.61
Profit Margin (%)	6.63	8.64	12.56	11.3	25.95	13.92	9.77	17.95	20.78	20.57	27.48	33.11	21.12	25.78	27.59
Net Income to Common Margin (%)	3.8	5.62	9.11	6.06	20.56	10.05	7.52	17.95	20.78	20.57	27.48	33.11	21.12	25.78	27.59
Effective Tax Rate (%)	- -	16.37	25.55	18.51	33.26	27.65	56.86	20.58	20.26	22.19	24.85	24.51	22.67	24.46	24.65
Dvd Payout Ratio (%)	-74.41	-53.54	-37.85	216.56	- -	- -	- -	17.92	23.8	26.34	19.68	15.91	34.64	26.12	24.34
Sustainable Growth Rate (%)	5.47	6.87	9.19	-4.64	12.12	5.7	4.01	7.77	8.23	7.93	11.64	14.34	6.28	8.91	9.69

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	244	183	183	183	148	132	121	141	104	104	34	33	112	172	97
ST Debt	37	- -	- -	- -	- -	- -	- -	40	- -	- -	- -	- -	- -	50	- -
LT Debt	207	183	183	183	148	132	121	101	104	104	34	33	112	122	97
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	4.8	5.22	5.39	5.93	6.86	7.11	8.11	8.46	8.73	7.56	8.2	8.21	8.49	9.09	9.76
Long-Term Debt/Equity (%)	214.21	184.76	179.3	167.53	122.16	115.87	111.57	86.22	82.71	79.27	23.74	21.94	69.49	68.22	47.69
Long-Term Debt/Capital (%)	60.79	64.88	64.2	62.62	54.99	53.67	52.73	39.12	45.27	44.22	19.19	17.99	41	34.79	32.29
Long-Term Debt/Total Assets (%)	14.89	13.84	13.69	13.71	11.15	9.99	9.05	7.29	7.22	5.99	1.95	1.8	5.9	6.2	4.65
Total Debt/Equity (%)	252.35	184.76	179.3	167.53	122.16	115.87	111.57	120.38	82.71	79.27	23.74	21.94	69.49	96.11	47.69
Total Debt/Capital (%)	71.62	64.88	64.2	62.62	54.99	53.67	52.73	54.62	45.27	44.22	19.19	17.99	41	49.01	32.29
Total Debt/Total Assets (%)	17.54	13.84	13.69	13.71	11.15	9.99	9.05	10.18	7.22	5.99	1.95	1.8	5.9	8.73	4.65
Net Debt to Equity	184.99	100.77	137.03	135.01	78.99	60.18	34.3	100.28	40.46	-37.01	-59.75	-28.58	37.79	51.65	-17.52
Net Debt/Capital (%)	64.91	50.19	57.81	57.45	44.13	37.57	25.54	50.07	28.29	-56.73	-141.63	-39.16	27.24	33.89	-21.1
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	4.8	5.22	5.39	5.93	6.86	7.11	8.11	8.46	8.73	7.56	8.2	8.21	8.49	9.09	9.76
Long-Term Debt/Equity (%)	214.21	184.76	179.3	167.53	122.16	115.87	111.57	86.22	82.71	79.27	23.74	21.94	69.49	68.22	47.69
Long-Term Debt/Capital (%)	60.79	64.88	64.2	62.62	54.99	53.67	52.73	39.12	45.27	44.22	19.19	17.99	41	34.79	32.29
Long-Term Debt/Total Assets (%)	14.89	13.84	13.69	13.71	11.15	9.99	9.05	7.29	7.22	5.99	1.95	1.8	5.9	6.2	4.65
Total Debt/Equity (%)	252.35	184.76	179.3	167.53	122.16	115.87	111.57	120.38	82.71	79.27	23.74	21.94	69.49	96.11	47.69
Total Debt/Capital (%)	71.62	64.88	64.2	62.62	54.99	53.67	52.73	54.62	45.27	44.22	19.19	17.99	41	49.01	32.29
Total Debt/Total Assets (%)	17.54	13.84	13.69	13.71	11.15	9.99	9.05	10.18	7.22	5.99	1.95	1.8	5.9	8.73	4.65
CFO/Total Liabilities	4.87	1.24	1.52	0.32	1.85	0.95	1.05	1.44	1.25	1.01	1.26	1.56	1.29	1.24	1.03
CFO/CapEx	267.1	11.88	19.85	5.4	16.19	2.93	1.97	1.93	4.13	10.08	17.76	7.42	63.65	11.59	4.88
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	1.49	2.01	1.92	1.95	2.42	2.58	2.53	2.84	3.46	6.03	13.01	13.92	10.54	10.67	11.56
Days Sales Outstanding	245.4	181.58	190.52	186.73	150.73	141.7	144.02	128.64	105.48	60.51	28.06	26.23	34.64	34.22	31.58
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	106	119	130	154	197	240
- Cash & Cash Equivalents	65	83	43	35	52	63	84	24	50	149	116	74	50	78	132
+ Preferred Equity and Hybrid Capital	30	30	30	30	30	20	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	244	183	183	183	148	132	121	141	104	104	34	33	112	172	97
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-167	-250	-37	119	268	185
Total Capital	341	282	285	292	268	245	229	258	230	235	176	185	274	352	301
Total Debt/Capital (%)	71.62	64.88	64.2	62.62	54.99	53.67	52.73	54.62	45.27	44.22	19.19	17.99	41	49.01	32.29
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.62	-0.13	-0.9	0.94	0.64	0.52
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.68	3.36	2.08
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.32	12.02	9.56
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.4	13.15	12.02
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	106	121	130	154	199	240
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-167	-248	-37	120	270	185
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.99	41.38	28.5
TTM Sales	55	54	52	50	50	52	54	59	63	67	72	76	71	80	89
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	15	19	4	22	11	13	18	16	16	20	27	22	22	19
TTM Free Cash Flow to Firm	- -	14	18	3	21	8	6	9	12	15	19	23	22	20	15

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.27	6.38	5.65	6.98	9.77	15.58
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-167	-250	-37	119	268	185
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.13	15.26	16.14	12.39	19.04	24.45
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.68	3.36	2.08
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.65	6.1	5.17	10.23	9.65	9.77
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.65	6.03	5.16	7.45	8.07	8.66
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.65	6.92	6.27	10.26	11.27	10.83
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.65	5.17	4.28	5.47	6.04	6.47
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.81	0.84	0.86	0.95	1.1	1.18
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.81	0.83	0.85	0.69	0.92	1.04
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.81	0.95	1.04	0.95	1.28	1.31
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.81	0.71	0.71	0.51	0.69	0.78
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.88	0.92	0.93	1.03	1.17	1.25
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.88	0.91	0.93	0.75	0.98	1.11
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.88	1.04	1.13	1.03	1.37	1.38
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.88	0.78	0.77	0.55	0.74	0.83
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.57	1.68	1.71	2.16	2.49	2.69
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.57	1.66	1.71	1.57	2.08	2.39
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.57	1.9	2.08	2.17	2.9	2.99
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.57	1.42	1.42	1.15	1.56	1.79
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.54	6.02	4.88	6.86	8.9	12.36
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.54	5.95	4.87	4.99	7.45	10.96
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.54	6.84	5.92	6.88	10.4	13.71
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.54	5.11	4.04	3.67	5.58	8.19
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.27	6.31	5.64	5.08	8.17	13.81
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.27	7.25	6.86	7	11.41	17.28
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.27	5.41	4.68	3.73	6.12	10.32
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.09	2.95	1.78
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.68	3.77	2.38
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.67	2.44	1.17
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.13	18	19.49	23.18	30.4	36.89
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.13	20.43	23.64	23.24	35.51	40.92
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-167	-251	-37	78	236	158
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-167	-234	-9	120	301	211
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-167	-268	-59	48	194	104

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	6	6	6	6	6	6	7	7	7	7	7	7	7	6	6
Diluted Weighted Avg Shares	6	6	6	6	6	6	7	7	7	7	7	7	7	7	7
Basic Weighted Avg Shares	6	6	6	6	6	6	7	7	7	7	7	7	7	7	6
Revenue per Share	8.79	8.65	8.25	7.9	8.01	8.35	7.78	8.39	8.89	9.62	10.74	11.39	10.73	12.22	13.69
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.33	0.49	0.75	0.48	1.65	0.84	0.58	1.51	1.85	1.98	2.95	3.77	2.27	3.15	3.78
Basic EPS from Cont Ops	0.58	0.75	1.04	0.89	2.08	1.16	0.76	1.51	1.85	1.98	2.95	3.77	2.27	3.15	3.78
Diluted EPS, GAAP	0.33	0.49	0.75	0.48	1.65	0.84	0.58	1.51	1.85	1.98	2.95	3.76	2.26	3.15	3.77
Diluted EPS from Cont Ops	0.58	0.75	1.04	0.89	2.08	1.16	0.76	1.51	1.85	1.98	2.95	3.76	2.26	3.15	3.77
Dividend per Share	- -	- -	- -	1.45	0.43	0.32	0.18	0.27	0.44	0.52	0.58	0.6	0.78	0.82	0.92
Cash Flow per Share	10.13	2.44	2.99	0.62	3.55	1.83	1.86	2.58	2.31	2.31	2.99	4	3.38	3.41	2.99
Free Cash Flow per Basic Share	10.09	2.23	2.84	0.51	3.33	1.21	0.92	1.24	1.75	2.08	2.82	3.46	3.33	3.12	2.37
Cash & Equivalents per Share	49.78	49.04	60.66	40.88	35.28	32.43	32.58	22.74	25.5	53.81	60.79	30.03	22.13	15.64	23.33
Book Value per Share	10.72	11.04	11.49	12.59	14.4	14.95	15.34	16.52	17.71	18.74	21.43	22.77	24.38	27.71	31.33
Tangible Book Value per Share	8.41	9.28	9.73	10.84	12.66	13.19	13.78	14.97	16.17	17.17	19.61	20.9	22.56	25.89	29.57