Hope Bancorp, Inc. Financial Ratios — NRB 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 (%)	4.66	10.87	10.48	10.47	10.13	8.14	7.37	9.9	8.68	5.45	9.87	10.62	6.46	4.68	2.79
Return on Assets (%)	0.67	1.54	1.35	1.3	1.23	1.07	1.01	1.28	1.1	0.68	1.17	1.18	0.7	0.55	0.35
Return on Capital (%)	2.78	6.92	6.54	6.58	6.33	5.39	4.73	6.11	5.66	3.92	7.53	7.23	3.64	3.02	2.34
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	28.68	51.24	46.27	48.21	49.35	46.38	48.21	46.86	44.27	27.68	49.48	47.01	31.13	28.06	15.5
Profit Margin (%)	18.18	30.98	28.2	29.16	29.31	27.59	25.48	34.77	33.45	21.69	36.77	34.66	23.39	21.02	12.35
Net Income to Common Margin (%)	15.12	28.88	28.2	29.16	29.31	27.59	25.48	34.77	33.45	21.69	36.77	34.66	23.39	21.02	12.35
Effective Tax Rate (%)	36.61	39.53	39.06	39.52	40.61	40.51	47.15	25.79	24.44	21.63	25.68	26.27	24.86	25.07	20.3
Dvd Payout Ratio (%)	-5.4	2.46	24.15	31.39	36.21	37.36	48.52	37.78	41.47	62.04	33.57	30.75	50.22	67.76	114.84
Sustainable Growth Rate (%)	4.91	10.6	7.95	7.19	6.46	5.1	3.79	6.16	5.08	2.07	6.55	7.35	3.21	1.51	-0.41

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	397	463	479	523	573	854	1,259	1,118	988	611	679	1,248	1,957	393	455
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	397	463	479	523	573	854	1,259	1,118	988	611	679	1,248	1,957	393	455
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	13.1	13.32	12.5	12.36	11.86	13.8	13.57	12.43	13	12.01	11.7	10.54	11.09	12.52	12.32
Long-Term Debt/Equity (%)	49.82	61.59	59.15	59.26	61.07	46.03	65.27	58.73	48.53	29.74	32.44	61.79	92.24	18.4	19.93
Long-Term Debt/Capital (%)	33.25	38.11	37.17	37.21	37.92	31.52	39.49	37	32.67	22.92	24.49	38.19	47.98	15.54	16.62
Long-Term Debt/Total Assets (%)	7.67	8.2	7.39	7.33	7.24	6.35	8.86	7.3	6.31	3.57	3.79	6.51	10.23	2.3	2.46
Total Debt/Equity (%)	49.82	61.59	59.15	59.26	61.07	46.03	65.27	58.73	48.53	29.74	32.44	61.79	92.24	18.4	19.93
Total Debt/Capital (%)	33.25	38.11	37.17	37.21	37.92	31.52	39.49	37	32.67	22.92	24.49	38.19	47.98	15.54	16.62
Total Debt/Total Assets (%)	7.67	8.2	7.39	7.33	7.24	6.35	8.86	7.3	6.31	3.57	3.79	6.51	10.23	2.3	2.46
Net Debt to Equity	12.11	19.92	20.02	6.91	29.26	20.08	36.99	33.04	9.81	8.74	13.97	33.73	-1.18	-5.14	-7.19
Net Debt/Capital (%)	10.8	16.61	16.68	6.46	22.64	16.72	27	24.83	8.7	7.86	11.97	24.68	-1.16	-5.3	-7.54
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	13.1	13.32	12.5	12.36	11.86	13.8	13.57	12.43	13	12.01	11.7	10.54	11.09	12.52	12.32
Long-Term Debt/Equity (%)	49.82	61.59	59.15	59.26	61.07	46.03	65.27	58.73	48.53	29.74	32.44	61.79	92.24	18.4	19.93
Long-Term Debt/Capital (%)	33.25	38.11	37.17	37.21	37.92	31.52	39.49	37	32.67	22.92	24.49	38.19	47.98	15.54	16.62
Long-Term Debt/Total Assets (%)	7.67	8.2	7.39	7.33	7.24	6.35	8.86	7.3	6.31	3.57	3.79	6.51	10.23	2.3	2.46
Total Debt/Equity (%)	49.82	61.59	59.15	59.26	61.07	46.03	65.27	58.73	48.53	29.74	32.44	61.79	92.24	18.4	19.93
Total Debt/Capital (%)	33.25	38.11	37.17	37.21	37.92	31.52	39.49	37	32.67	22.92	24.49	38.19	47.98	15.54	16.62
Total Debt/Total Assets (%)	7.67	8.2	7.39	7.33	7.24	6.35	8.86	7.3	6.31	3.57	3.79	6.51	10.23	2.3	2.46
CFO/Total Liabilities	2.21	2.14	2.37	2.17	1.55	1.13	1.66	1.64	1.35	1.1	2.05	2.83	2.79	0.78	1.01
CFO/CapEx	82.69	15.28	14.6	21.09	9.89	9.12	13.77	32.13	27.78	33.36	44.9	53.29	36.1	11.89	12.57
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	13.51	21.02	22.72	22.48	21.84	19.59	19.25	17.53	16.23	11.4	10.99	12.95	9.75	8.4	9.65
Days Sales Outstanding	27.02	17.36	16.07	16.24	16.71	18.63	18.96	20.82	22.49	32.02	33.22	28.19	37.42	43.47	37.83
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,512	1,471	1,423
- Cash & Cash Equivalents	300	313	317	462	298	482	545	489	728	379	329	508	1,929	458	560
+ Preferred Equity and Hybrid Capital	119	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	397	463	479	523	573	854	1,259	1,118	988	611	679	1,248	1,957	393	455
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-606	-418	1,319
Total Capital	1,192	1,214	1,288	1,406	1,511	2,710	3,187	3,021	3,024	2,665	2,772	3,267	4,078	2,527	2,738
Total Debt/Capital (%)	33.25	38.11	37.17	37.21	37.92	31.52	39.49	37	32.67	22.92	24.49	38.19	47.98	15.54	16.62
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.23	-0.94	0.35
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.64
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.01
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.71
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,515	1,475	1,423
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-602	-414	1,319
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.28
TTM Sales	149	269	290	304	315	412	547	545	511	514	556	630	571	474	499
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	97	104	134	136	108	131	204	220	184	166	324	486	474	117	165
TTM Free Cash Flow to Firm	95	98	125	129	97	116	189	213	177	161	317	476	461	107	151

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.29	13.8	9.4
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-606	-418	1,319
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.76	9.82	8.82
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.64
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.31	14.76	23.11
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.55	14.26	22.36
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.38	17.56	25.63
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.88	11.9	18.35
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.71	0.69	0.62
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.6	0.67	0.6
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.72	0.82	0.69
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.5	0.56	0.5
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.91	0.88	0.81
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.77	0.85	0.78
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.92	1.05	0.9
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.64	0.71	0.64
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.65	3.1	2.85
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.23	3	2.76
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.66	3.69	3.16
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.84	2.5	2.27
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.19	12.6	8.65
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.7	12.18	8.37
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.21	14.99	9.59
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.22	10.16	6.87
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.78	13.33	9.09
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.31	16.41	10.42
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.29	11.12	7.46
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.55
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.95
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.06
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.58	12.18	11.1
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.66	14.49	12.31
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-840	-468	1,272
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-596	-139	1,473
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1,065	-703	1,025

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	78	78	79	80	80	135	136	127	126	123	120	119	120	121	128
Diluted Weighted Avg Shares	42	78	79	80	80	104	136	132	127	124	123	120	120	121	128
Basic Weighted Avg Shares	42	78	79	79	80	103	135	132	127	124	122	120	120	121	128
Revenue per Share	3.54	3.44	3.67	3.82	3.96	3.99	4.04	4.14	4.04	4.16	4.55	5.26	4.76	3.92	3.89
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.53	0.99	1.03	1.11	1.16	1.1	1.03	1.44	1.35	0.9	1.67	1.82	1.11	0.83	0.48
Basic EPS from Cont Ops	0.64	1.07	1.03	1.11	1.16	1.1	1.03	1.44	1.35	0.9	1.67	1.82	1.11	0.83	0.48
Diluted EPS, GAAP	0.53	0.99	1.03	1.11	1.16	1.1	1.03	1.44	1.35	0.9	1.66	1.81	1.11	0.82	0.48
Diluted EPS from Cont Ops	0.64	1.07	1.03	1.11	1.16	1.1	1.03	1.44	1.35	0.9	1.66	1.81	1.11	0.82	0.48
Dividend per Share	0.08	0.1	0.25	0.35	0.42	0.41	0.5	0.54	0.56	0.56	0.56	0.56	0.56	0.56	0.55
Cash Flow per Share	2.29	1.34	1.7	1.7	1.36	1.26	1.5	1.67	1.45	1.34	2.65	4.05	3.94	0.97	1.28
Free Cash Flow per Basic Share	2.26	1.25	1.58	1.62	1.22	1.13	1.39	1.62	1.4	1.3	2.59	3.98	3.83	0.89	1.18
Cash & Equivalents per Share	13.35	13.04	12.87	15.78	16.45	15.07	16.72	18.44	19.43	21.62	24.96	20.75	33.91	18.89	4.37
Book Value per Share	8.68	9.62	10.19	11.1	11.79	13.72	14.23	15.03	16.19	16.66	17.44	16.9	17.66	17.68	17.81
Tangible Book Value per Share	7.46	8.43	8.8	9.73	10.43	10.15	10.68	11.25	12.4	12.81	13.51	12.96	13.76	13.81	13.71