BCP Investment Corporation Financial Ratios — KJ7A 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 (%)	4.16	13.45	7.52	5.95	-7.91	-0.51	1.8	-5.63	-8.06	17.14	10.49	-8.2	5.11	-3.03	5.93
Return on Assets (%)	2.9	9.21	4.43	3.1	-4	-0.26	0.97	-3.16	-4.2	6.93	4.17	-3.31	1.95	-1.18	2.35
Return on Capital (%)	4.76	9.5	7.27	3.26	- -	- -	1.04	- -	- -	7.05	4.28	- -	- -	- -	- -
Return on Invested Capital (%)	6.23	- -	7.7	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	- -	62.47	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	106.45	- -	107.43	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	136.94	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	8.55	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	50.83	77.66	63.9	59.35	217.36	-13.44	19.82	-3,144.15	-2,059.47	84.28	70.89	173.3	60.77	6,926.53	61.37
Profit Margin (%)	50.83	77.66	63.9	59.35	217.36	-13.44	19.82	-3,144.15	-2,059.31	84.28	67.16	180.04	63.06	6,056.12	71.37
Net Income to Common Margin (%)	50.83	77.66	63.9	59.35	217.36	-13.44	19.82	-3,144.15	-2,059.31	84.28	67.16	180.04	63.06	6,056.12	71.37
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.25	- -	- -	- -	- -
Dvd Payout Ratio (%)	190.27	80.1	194.6	221.55	-166.45	-2,061.23	513.9	-153.3	-93.94	33.41	75.49	-112.16	225.21	-425.58	188.33
Sustainable Growth Rate (%)	-3.76	2.68	-7.11	-7.23	-21.06	-10.93	-7.44	-14.27	-15.63	11.41	2.57	-17.39	-6.4	-15.91	-5.24

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	60	101	193	224	201	176	101	100	154	373	347	373	322	265	307
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	60	101	193	224	201	176	101	100	154	373	347	373	322	265	307
Total Debt/EBITDA	3.75	- -	6.65	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	3.59	- -	6.53	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	3.75	- -	6.65	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	3.59	- -	6.53	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	3.49	- -	2.86	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	3.49	- -	2.86	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	4.49	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	5	- -	10	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	72.75	65.11	54.53	50.02	51.31	51.11	56.85	55.36	49.03	36.03	43.21	37.47	38.88	39.35	39.94
Long-Term Debt/Equity (%)	33.24	48.78	76.92	87.69	93.06	90.08	55.78	63.54	101.09	172.62	123.94	160.82	151	148.54	146.72
Long-Term Debt/Capital (%)	24.95	32.79	43.48	46.72	48.2	47.39	35.81	38.85	50.27	63.32	55.35	61.66	60.16	59.77	59.47
Long-Term Debt/Total Assets (%)	24.18	31.76	41.94	43.86	47.74	46.04	31.71	35.17	49.57	62.2	53.55	60.26	58.7	58.45	58.61
Total Debt/Equity (%)	33.24	48.78	76.92	87.69	93.06	90.08	55.78	63.54	101.09	172.62	123.94	160.82	151	148.54	146.72
Total Debt/Capital (%)	24.95	32.79	43.48	46.72	48.2	47.39	35.81	38.85	50.27	63.32	55.35	61.66	60.16	59.77	59.47
Total Debt/Total Assets (%)	24.18	31.76	41.94	43.86	47.74	46.04	31.71	35.17	49.57	62.2	53.55	60.26	58.7	58.45	58.61
Net Debt to Equity	31.82	-0.36	75.55	-0.48	- -	-0.67	-1.12	-3.43	-0.09	-3.23	-10.32	-2.22	-12.6	-9.82	-1.78
Net Debt/Capital (%)	24.14	-0.24	43.04	-0.26	- -	-0.35	-0.72	-2.14	-0.04	-1.2	-4.83	-0.86	-5.29	-4.11	-0.73
EBITDA	16	- -	29	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	16	- -	29	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	21	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	0.34	- -	0.21	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	1.1	- -	0.78	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	0.52	- -	0.53	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	-4.5	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	72.75	65.11	54.53	50.02	51.31	51.11	56.85	55.36	49.03	36.03	43.21	37.47	38.88	39.35	39.94
Long-Term Debt/Equity (%)	33.24	48.78	76.92	87.69	93.06	90.08	55.78	63.54	101.09	172.62	123.94	160.82	151	148.54	146.72
Long-Term Debt/Capital (%)	24.95	32.79	43.48	46.72	48.2	47.39	35.81	38.85	50.27	63.32	55.35	61.66	60.16	59.77	59.47
Long-Term Debt/Total Assets (%)	24.18	31.76	41.94	43.86	47.74	46.04	31.71	35.17	49.57	62.2	53.55	60.26	58.7	58.45	58.61
Total Debt/Equity (%)	33.24	48.78	76.92	87.69	93.06	90.08	55.78	63.54	101.09	172.62	123.94	160.82	151	148.54	146.72
Total Debt/Capital (%)	24.95	32.79	43.48	46.72	48.2	47.39	35.81	38.85	50.27	63.32	55.35	61.66	60.16	59.77	59.47
Total Debt/Total Assets (%)	24.18	31.76	41.94	43.86	47.74	46.04	31.71	35.17	49.57	62.2	53.55	60.26	58.7	58.45	58.61
CFO/Total Liabilities	-45.81	-18.68	-50.76	-2.61	18.13	27.64	64.57	18.95	-10.15	31.69	16.61	-8.54	36.01	20.58	21.19
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	17.6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	20.74	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	150	147
- Cash & Cash Equivalents	3	1	3	1	- -	1	2	5	- -	7	29	5	27	18	4
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	60	101	193	224	201	176	101	100	154	373	347	373	322	265	307
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	398	451
Total Capital	241	309	443	479	417	371	283	258	306	590	627	605	536	444	516
Total Debt/Capital (%)	24.95	32.79	43.48	46.72	48.2	47.39	35.81	38.85	50.27	63.32	55.35	61.66	60.16	59.77	59.47
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.67	0.68
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.98
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	152	130
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	399	434
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	43.26	35.92
TTM Sales	15	34	27	25	-9	8	17	- -	1	37	39	-12	18	- -	16
TTM EBITDA	16	- -	29	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	21	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	-26	-21	-96	-7	- -	- -	89	- -	- -	122	61	- -	- -	- -	- -
TTM Free Cash Flow to Firm	-26	-21	-96	-7	- -	- -	89	- -	- -	122	61	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.68	1.96
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	398	451
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.15	10.71
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.98
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.25
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.75
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.77
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.25
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.84	0.7
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.97	0.8
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.06	1.05
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.83	0.64
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.84	0.7
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.97	0.8
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.06	1.05
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.83	0.64
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1,546.47	8.03
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1,772.1	9.1
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1,954.54	11.97
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1,528.03	7.31
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.68	1.94
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.07	2.2
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.38	2.89
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.64	1.77
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.07	2.22
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.38	2.92
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.64	1.78
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.2
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.47
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.17
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.34	11.75
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.66	17.52
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	420	470
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	438	523
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	396	437

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	2	3	3	4	4	4	4	4	4	8	10	10	9	9	13
Diluted Weighted Avg Shares	2	3	3	3	4	4	4	4	4	5	9	10	10	9	11
Basic Weighted Avg Shares	2	3	3	3	4	4	4	4	4	5	9	10	10	9	11
Revenue per Share	6.58	12.93	8.35	7.4	-2.32	2.08	4.59	0.08	0.16	7.49	4.54	-1.21	1.9	-0.01	1.46
EBITDA per Share	7	- -	8.97	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	9.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	3.34	10.04	5.34	4.39	-5.04	-0.28	0.91	-2.56	-3.32	6.32	3.05	-2.18	1.2	-0.64	1.04
Basic EPS from Cont Ops	3.34	10.04	5.34	4.39	-5.04	-0.28	0.91	-2.56	-3.32	6.32	3.05	-2.18	1.2	-0.64	1.04
Diluted EPS, GAAP	3.34	7.83	5.33	4.39	-5.04	-0.28	0.91	-2.56	-3.32	6.32	3.05	-2.18	1.2	-0.64	1.04
Diluted EPS from Cont Ops	3.34	7.83	5.33	4.39	-5.04	-0.28	0.91	-2.56	-3.32	6.32	3.05	-2.18	1.2	-0.64	1.04
Dividend per Share	6.36	8.05	10.38	9.73	8.39	5.77	4.68	3.93	3.12	2.11	2.3	2.44	2.7	2.72	1.97
Cash Flow per Share	-13.54	-8	-32.83	-1.95	10.06	13.87	23.93	6.47	-4.27	24.34	7.16	-3.44	12.71	6.11	6.06
Free Cash Flow per Basic Share	-13.54	-8	-32.83	-1.95	10.06	13.87	23.93	6.47	-4.27	24.34	7.16	-3.44	12.71	6.11	6.06
Cash & Equivalents per Share	1.11	0.28	1.03	0.33	- -	0.35	0.54	1.45	0.03	0.93	2.98	0.54	2.87	1.91	0.3
Book Value per Share	78.52	78.53	75.11	69.43	58.25	52.43	48.69	42.33	33.95	28.77	28.88	24.23	22.76	19.41	16.68
Tangible Book Value per Share	78.52	78.53	75.11	69.43	58.25	52.43	48.69	42.33	33.95	28.77	28.88	24.23	22.76	19.41	16.68