Great Southern Bancorp, Inc. Financial Ratios — GS6 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 (%)	10.21	16.63	10.45	12.55	12.09	10.95	11.44	13.37	12.97	9.62	11.97	13.21	12.27	10.55	11.49
Return on Assets (%)	0.84	1.26	0.9	1.16	1.15	1.05	1.15	1.48	1.52	1.13	1.36	1.36	1.18	1.05	1.23
Return on Capital (%)	5.88	9.11	6.32	6.67	6.4	6.38	7.12	8.72	8.54	6.95	9.8	10.54	8.23	5.78	6.43
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	18.44	29.55	22.03	28.73	30.99	31.16	37.71	41.6	42.61	34.45	43.64	40.3	38.22	34.36	38.07
Profit Margin (%)	16.02	24.54	17.74	21.83	23.22	22.84	27.65	34.07	34.83	27.95	34.51	32.49	30.36	28.13	30.95
Net Income to Common Margin (%)	13.9	24.23	17.43	21.54	22.94	22.84	27.65	34.07	34.83	27.95	34.51	32.49	30.36	28.13	30.95
Effective Tax Rate (%)	14.88	24.85	19.51	24.01	25.08	26.7	26.67	18.11	18.26	18.85	20.92	19.38	20.56	18.13	18.7
Dvd Payout Ratio (%)	32.08	28.48	22.28	24.86	25.54	26.98	25.01	23.57	39.47	56.36	25.19	25.26	28.44	30.27	26.38
Sustainable Growth Rate (%)	6.94	11.89	8.12	9.43	9	8	8.58	10.22	7.85	4.2	8.96	9.87	8.78	7.36	8.46

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	216	158	159	345	291	303	244	292	297	176	101	190	353	615	357
ST Debt	1	1	1	42	1	172	17	193	197	2	1	90	253	514	331
LT Debt	215	158	158	303	289	131	227	100	100	174	100	100	100	101	26
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	7.04	7.89	9.07	9.16	9.7	9.44	10.68	11.38	12.03	11.4	11.32	9.38	9.84	10.02	11.36
Long-Term Debt/Equity (%)	66.35	42.63	41.42	72.08	72.65	30.42	48.12	18.73	16.59	27.66	16.17	18.77	17.55	16.79	4.05
Long-Term Debt/Capital (%)	39.84	29.84	29.23	39.56	42	17.84	31.73	12.08	11.11	21.62	13.89	13.84	10.85	8.29	2.6
Long-Term Debt/Total Assets (%)	5.68	3.99	4.43	7.66	7.05	2.87	5.14	2.13	1.99	3.15	1.83	1.76	1.73	1.68	0.46
Total Debt/Equity (%)	66.55	42.83	41.72	82.2	72.98	70.52	51.64	54.95	49.3	27.9	16.41	35.57	61.73	102.56	56.07
Total Debt/Capital (%)	39.96	29.99	29.44	45.11	42.19	41.35	34.05	35.46	33.02	21.81	14.1	26.24	38.17	50.63	35.93
Total Debt/Total Assets (%)	5.7	4.01	4.46	8.73	7.08	6.66	5.52	6.25	5.93	3.18	1.86	3.34	6.07	10.28	6.37
Net Debt to Equity	-37.11	-66.34	-18.15	30.11	22.96	5.43	0.28	16.84	12.79	-61.62	-99.89	3.96	24.77	69.91	26.28
Net Debt/Capital (%)	-59.01	-197.09	-22.18	23.14	18.67	5.15	0.28	14.41	11.34	-160.55	-89,026.01	3.81	19.85	41.14	20.81
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	7.04	7.89	9.07	9.16	9.7	9.44	10.68	11.38	12.03	11.4	11.32	9.38	9.84	10.02	11.36
Long-Term Debt/Equity (%)	66.35	42.63	41.42	72.08	72.65	30.42	48.12	18.73	16.59	27.66	16.17	18.77	17.55	16.79	4.05
Long-Term Debt/Capital (%)	39.84	29.84	29.23	39.56	42	17.84	31.73	12.08	11.11	21.62	13.89	13.84	10.85	8.29	2.6
Long-Term Debt/Total Assets (%)	5.68	3.99	4.43	7.66	7.05	2.87	5.14	2.13	1.99	3.15	1.83	1.76	1.73	1.68	0.46
Total Debt/Equity (%)	66.55	42.83	41.72	82.2	72.98	70.52	51.64	54.95	49.3	27.9	16.41	35.57	61.73	102.56	56.07
Total Debt/Capital (%)	39.96	29.99	29.44	45.11	42.19	41.35	34.05	35.46	33.02	21.81	14.1	26.24	38.17	50.63	35.93
Total Debt/Total Assets (%)	5.7	4.01	4.46	8.73	7.08	6.66	5.52	6.25	5.93	3.18	1.86	3.34	6.07	10.28	6.37
CFO/Total Liabilities	2.93	4.1	2.95	1.91	1.93	1.96	1.59	2.27	1.96	0.94	1.94	1.65	1.54	0.82	1.64
CFO/CapEx	5.22	5.28	6.78	3.76	4.28	7.41	8.48	10.11	7.33	5.6	16.33	4.22	11.05	8.95	7.11
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	14.27	14.92	15.74	17.62	18.08	17.41	15.4	15.28	15.67	16.12	18.4	15.68	11.08	10.55	11.91
Days Sales Outstanding	25.57	24.46	23.19	20.71	20.18	20.97	23.7	23.89	23.3	22.64	19.83	23.28	32.95	34.58	30.64
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	662	781	733	704	653	669
- Cash & Cash Equivalents	336	404	228	219	199	280	242	203	220	564	717	169	211	196	190
+ Preferred Equity and Hybrid Capital	58	58	58	58	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	216	158	159	345	291	303	244	292	297	176	101	190	353	615	357
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-141	-336	264	367	539	364
Total Capital	541	528	540	765	689	733	715	824	900	805	718	723	925	1,214	993
Total Debt/Capital (%)	39.96	29.99	29.44	45.11	42.19	41.35	34.05	35.46	33.02	21.81	14.1	26.24	38.17	50.63	35.93
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.25	-0.3	0.72	0.96	1.14	0.98
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.13	1.64	2.45	1.59
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.11	4.55	12.23	4.47
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.08	5	13.76	5.2
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	678	813	756	720	654	694
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-125	-304	287	384	540	389
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.58	31.1	45.95	32.91
TTM Sales	189	199	190	199	200	199	186	197	211	212	216	234	223	220	229
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	101	147	94	67	71	81	63	94	86	46	94	85	81	44	82
TTM Free Cash Flow to Firm	82	119	80	49	55	70	55	85	75	38	88	65	73	39	70

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.93	9.24	11.69	9.81	16.72	9.9
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-141	-336	264	367	539	364
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	35.65	46.75	56.23	45.66	48.5	47.81
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.13	1.64	2.45	1.59
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.41	10.81	9.88	10.55	10.55	9.71
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.32	9.87	9.82	9.21	10.31	9.18
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.77	10.84	10.41	10.71	12.48	10.43
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.45	8.5	9.26	8.08	9.19	7.67
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.05	1.27	1.38	1.23	1.09	1.05
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.95	1.16	1.37	1.07	1.06	1
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.08	1.27	1.45	1.25	1.29	1.13
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.78	1	1.29	0.94	0.95	0.83
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.06	1.28	1.4	1.25	1.11	1.07
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.96	1.17	1.4	1.09	1.08	1.01
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.1	1.28	1.48	1.27	1.31	1.15
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.79	1.01	1.32	0.96	0.96	0.84
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.19	3.73	3.21	3.2	2.97	3.01
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.88	3.41	3.19	2.8	2.9	2.84
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.29	3.74	3.38	3.25	3.51	3.23
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.36	2.93	3.01	2.45	2.58	2.38
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.69	8.61	8.84	8.86	14.8	8.46
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.29	7.86	8.79	7.73	14.46	8
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.16	8.63	9.32	9	17.51	9.08
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.88	6.77	8.29	6.79	12.89	6.68
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.22	8.43	11.61	8.56	16.34	9.36
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.5	9.26	12.31	9.97	19.79	10.64
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.28	7.26	10.96	7.52	14.56	7.83
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.11	1.24	2.38	1.43
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.3	1.69	3	1.8
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.93	0.91	2.07	0.98
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	48.13	59.48	59.96	59.61	55.69	60.51
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	49.68	59.6	63.17	60.54	65.91	65
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-204	-404	259	277	524	328
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-120	-335	303	378	658	414
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-313	-503	218	202	454	224

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	13	14	14	14	14	14	14	14	14	14	13	12	12	12	11
Diluted Weighted Avg Shares	14	14	14	14	14	14	14	14	14	14	14	13	12	12	11
Basic Weighted Avg Shares	13	14	13	14	14	14	14	14	14	14	14	13	12	12	11
Revenue per Share	14.03	14.65	14.11	14.57	14.51	14.27	13.34	13.94	14.87	15.1	15.94	18.68	18.61	18.77	20.13
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.95	3.55	2.46	3.14	3.33	3.26	3.69	4.75	5.18	4.22	5.5	6.07	5.65	5.28	6.23
Basic EPS from Cont Ops	2.2	3.25	2.5	3.18	3.37	3.26	3.69	4.75	5.18	4.22	5.5	6.07	5.65	5.28	6.23
Diluted EPS, GAAP	1.93	3.54	2.42	3.1	3.28	3.21	3.65	4.71	5.14	4.21	5.46	6.02	5.61	5.26	6.19
Diluted EPS from Cont Ops	2.18	3.24	2.46	3.14	3.32	3.21	3.65	4.71	5.14	4.21	5.46	6.02	5.61	5.26	6.19
Dividend per Share	0.91	0.96	0.59	0.82	0.89	0.88	0.92	1.12	2.04	2.38	1.39	1.53	1.61	1.6	1.64
Cash Flow per Share	7.53	10.84	6.97	4.93	5.18	5.8	4.5	6.67	6.08	3.28	6.91	6.78	6.72	3.76	7.16
Free Cash Flow per Basic Share	6.09	8.79	5.94	3.62	3.97	5.02	3.97	6.01	5.25	2.69	6.49	5.17	6.12	3.34	6.15
Cash & Equivalents per Share	89.9	89.05	57.28	42.47	33.27	35.34	29.92	31.57	41.68	71.16	92.8	53.89	58.41	62.19	59.84
Book Value per Share	19.78	22.94	23.6	26.3	28.67	30.77	33.48	37.59	42.29	45.79	46.98	43.58	48.44	51.14	57.5
Tangible Book Value per Share	19.27	22.51	23.27	25.76	28.26	29.88	32.71	36.94	41.72	45.29	46.51	42.7	47.55	50.28	56.63