Hess Midstream LP Financial Ratios — HESM Stock

Profitability (USD)

	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	12/31/2012	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 (%)	- -	-64.73	12.05	16.3	9.45	2.93	13.3	20.54	18.71	28.2	37.36	40.53	51.23	64.22
Return on Assets (%)	- -	-15.91	2.49	10.37	8.31	1.58	2.52	2.24	0.72	1.35	2.37	3.22	5.62	8.27
Return on Capital (%)	- -	- -	2.9	11.49	9.52	-4.52	-6.56	- -	-10.87	-12.88	-9.2	-5.78	-0.81	5.27
Return on Invested Capital (%)	- -	- -	2.9	11.49	9.52	10.98	13.98	- -	17.97	21.65	22.47	21.93	21.99	21.15
Gross Margin (%)	40.07	24.81	82.57	84.76	80.44	79.9	82.18	83.19	85.63	86.24	85.76	85.7	86.39	86.76
EBITDA Margin (%)	-35.12	-56.1	31.08	49.73	60.02	65.5	70.94	61.24	67.19	74.17	76.38	74.99	75.21	75.58
Operating Margin (%)	-43.55	-60.73	13.66	34.49	40.47	45.4	53.12	44.43	52.81	60.41	62.14	60.69	61.6	62.34
Incremental Operating Margin (%)	- -	- -	- -	51.6	- -	81.49	86.87	- -	81.93	134.31	92.22	35.25	70.03	71.11
Pretax Margin (%)	-43.55	-60.73	12.91	34.22	40.19	41.76	45.72	37.47	45.07	52.53	50.83	47.96	48.98	49.37
Profit Margin (%)	-43.55	-60.73	12.91	34.22	40.19	7.11	9.94	8.27	2.2	3.85	6.59	8.81	14.95	21.82
Net Income to Common Margin (%)	-43.55	-60.73	12.91	34.22	40.19	6.97	9.71	7.87	2.2	3.85	6.59	8.81	14.95	21.82
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.48	2.31	4.11	5.87	9.82	14.25
Dvd Payout Ratio (%)	- -	- -	83.89	175.34	149.78	115.31	11.58	13.29	3.34	4.15	7.86	11.62	21.49	34.46
Sustainable Growth Rate (%)	- -	-64.73	1.94	-12.28	-4.7	-0.45	11.76	17.81	18.09	27.03	34.42	35.82	40.22	42.09

Credit (USD)

Credit Ratios API ChatGPT

	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	12/31/2012	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	423	833	1,019	- -	- -	- -	981	1,754	1,910	2,564	2,886	3,211	3,472	3,772
ST Debt	- -	- -	1,019	- -	- -	- -	11	- -	10	20	3	13	23	33
LT Debt	423	833	- -	- -	- -	- -	970	1,754	1,900	2,544	2,883	3,199	3,449	3,740
Total Debt/EBITDA	-7.09	-5.51	12.86	- -	- -	- -	1.94	3.38	2.6	2.87	2.97	3.18	3.09	3.09
Net Debt/EBITDA	- -	- -	- -	- -	- -	-0.12	1.73	3.37	2.6	2.87	2.96	3.18	3.09	3.08
Total Debt/EBIT	-5.72	-5.09	29.28	- -	- -	- -	2.59	4.66	3.31	3.53	3.65	3.93	3.78	3.74
Net Debt/EBIT	- -	- -	- -	- -	- -	-0.18	2.31	4.65	3.31	3.52	3.64	3.92	3.77	3.74
EBITDA to Interest Expense	- -	- -	41.68	187.33	218.57	14.71	9.48	8.32	7.74	8.47	6.51	5.64	5.55	5.42
EBITDA-CapEx/Interest Expense	- -	- -	-57.16	-53.87	30.29	9.12	4.94	3.41	4.56	6.92	4.92	4.39	4.04	4.28
EBIT to Interest Expense	- -	- -	18.32	129.93	147.36	10.2	7.1	6.04	6.09	6.9	5.3	4.56	4.55	4.47
Interest Expense	- -	- -	2	2	1	26	53	62	95	105	149	179	202	226
Common Equity/Total Assets	29.86	21.31	20.05	89.05	86.94	19.76	17.32	4.01	3.7	5.86	6.83	8.98	12.78	12.95
Long-Term Debt/Equity (%)	179.3	308.21	- -	- -	- -	- -	51.69	131.63	143.3	337.74	545.01	880.75	741.33	853.96
Long-Term Debt/Capital (%)	64.2	75.5	- -	- -	- -	- -	33.94	56.83	58.72	76.69	84.43	89.49	87.61	88.83
Long-Term Debt/Total Assets (%)	53.53	65.67	- -	- -	- -	- -	32.42	53.5	56.31	72.97	80.35	84.41	83.1	85.22
Total Debt/Equity (%)	179.3	308.21	369.7	- -	- -	- -	52.29	131.63	144.05	340.39	545.48	884.2	746.16	861.38
Total Debt/Capital (%)	64.2	75.5	78.71	- -	- -	- -	34.34	56.83	59.02	77.29	84.51	89.84	88.18	89.6
Total Debt/Total Assets (%)	53.53	65.67	74.11	- -	- -	- -	32.8	53.5	56.6	73.55	80.42	84.74	83.64	85.96
Net Debt to Equity	- -	- -	- -	- -	-0.01	-1.85	46.47	131.39	143.85	340.1	544.9	882.71	745.24	860.95
Net Debt/Capital (%)	- -	- -	- -	- -	-0.01	-1.88	31.73	56.78	58.99	77.28	84.49	89.82	88.17	89.59
EBITDA	-60	-151	79	281	306	380	505	519	733	893	973	1,009	1,122	1,222
EBITDA-CapEx	-407	-624	-109	-81	42	235	263	213	432	730	734	786	816	967
Operating Income (Loss)	-74	-164	35	195	206	263	378	377	577	727	791	817	919	1,008

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	12/31/2012	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	- -	- -	- -	- -	- -	0.63	0.79	0.02	0.02	0.01	0.02	0.03	0.02	0.01
Current Ratio	- -	0.05	0.03	0.22	0.14	1.5	1.31	0.54	0.81	0.78	0.83	0.65	0.68	0.85
Quick Ratio	- -	- -	- -	- -	0.14	1.44	1.28	0.52	0.77	0.72	0.79	0.62	0.65	0.81
CFO/Avg Current Liab	- -	-0.92	0.05	0.64	1.32	1.66	4.39	3	4.26	5.38	5.21	4.69	4.38	4.83
Common Equity/Total Assets	29.86	21.31	20.05	89.05	86.94	19.76	17.32	4.01	3.7	5.86	6.83	8.98	12.78	12.95
Long-Term Debt/Equity (%)	179.3	308.21	- -	- -	- -	- -	51.69	131.63	143.3	337.74	545.01	880.75	741.33	853.96
Long-Term Debt/Capital (%)	64.2	75.5	- -	- -	- -	- -	33.94	56.83	58.72	76.69	84.43	89.49	87.61	88.83
Long-Term Debt/Total Assets (%)	53.53	65.67	- -	- -	- -	- -	32.42	53.5	56.31	72.97	80.35	84.41	83.1	85.22
Total Debt/Equity (%)	179.3	308.21	369.7	- -	- -	- -	52.29	131.63	144.05	340.39	545.48	884.2	746.16	861.38
Total Debt/Capital (%)	64.2	75.5	78.71	- -	- -	- -	34.34	56.83	59.02	77.29	84.51	89.84	88.18	89.6
Total Debt/Total Assets (%)	53.53	65.67	74.11	- -	- -	- -	32.8	53.5	56.6	73.55	80.42	84.74	83.64	85.96
CFO/Total Liabilities	-9.62	-13.56	2.69	168.53	115.17	421.68	41.87	24.19	31.33	29.11	28.15	25.29	25.51	24.9
CFO/CapEx	-0.15	-0.29	0.16	1.2	1.47	2.33	1.93	1.54	2.13	4.87	3.62	3.88	3.07	3.85
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	12/31/2012	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	- -	64.21	12.22	13.47	10.72	11.24	11.32	10.94	12.08	11.28	10.47	10.88	11.33	11.19
Days Sales Outstanding	- -	5.68	29.87	27.1	34.04	32.47	32.25	33.35	30.23	32.37	34.87	33.54	32.21	32.62
Inventory Turnover	- -	507	126.86	191.33	398.8	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	0.72	2.88	1.91	0.92	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	6.24	2.29	3.59	2.82	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	58.46	159.53	101.62	129.33	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	-52.06	-126.79	-72.62	-94.37	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	4.96	26.99	25.19	33.13	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	1	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	1	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	12/31/2012	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	- -	- -	- -	- -	- -	1,081	927	407	353	930	1,317	2,162	3,854	4,464
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	47	109	3	3	2	3	5	4	2
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	2,035	1,358	1,201	1,201	549	284	23	-65	-130
+ Total Debt	423	833	1,019	- -	- -	- -	981	1,754	1,910	2,564	2,886	3,211	3,472	3,772
Enterprise Value	- -	- -	- -	- -	- -	3,068	3,157	3,358	3,461	4,041	4,483	5,391	7,257	8,104
Total Capital	659	1,103	1,295	2,098	2,238	2,555	2,857	3,086	3,236	3,317	3,415	3,575	3,937	4,210
Total Debt/Capital (%)	64.2	75.5	78.71	- -	- -	- -	34.34	56.83	59.02	77.29	84.51	89.84	88.18	89.6
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.31	0.52	0.55	0.63	0.64	0.6	0.48	0.47
EV/Sales	- -	- -	- -	- -	- -	5.29	4.43	3.96	3.17	3.36	3.52	4.01	4.86	5.01
EV/EBITDA	- -	- -	- -	- -	- -	8.08	6.25	6.47	4.72	4.53	4.61	5.34	6.47	6.63
EV/EBIT	- -	- -	- -	- -	- -	11.66	8.35	8.92	6	5.56	5.67	6.6	7.9	8.04
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	8.47	6.07	- -	4.71	4.5	4.46	5.21	6.46	6.88
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	14.07	11.34	- -	7.98	5.5	5.85	6.64	8.89	8.79
Diluted Market Cap	- -	- -	- -	- -	- -	1,066	929	1,243	359	710	1,239	1,781	3,296	4,247
Diluted Enterprise Value	- -	- -	- -	- -	- -	3,053	3,159	4,194	3,467	3,820	4,405	5,010	6,698	7,887
EV per Share	- -	- -	- -	- -	- -	56.23	57.84	186.97	191.99	120	101.88	78.86	69.72	62.63
TTM Sales	170	270	255	565	510	580	712	848	1,092	1,204	1,273	1,346	1,492	1,617
TTM EBITDA	-60	-151	79	281	306	380	505	519	733	893	973	1,009	1,122	1,222
TTM Operating Income	-74	-164	35	195	206	263	378	377	577	727	791	817	919	1,008
TTM Cash Flow to Firm	- -	- -	32	436	389	362	520	- -	735	898	1,004	1,035	1,123	1,177
TTM Free Cash Flow to Firm	- -	- -	-156	75	125	218	278	- -	434	735	766	811	817	922

Multiples (USD)

Valuation Multiples API ChatGPT

	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	12/31/2012	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	- -	- -	- -	- -	- -	5.54	4.13	7.56	1.05	1.12	1.99	2.77	5.2	5.83
EV/EBIT	- -	- -	- -	- -	- -	11.66	8.35	8.92	6	5.56	5.67	6.6	7.9	8.04
Enterprise Value	- -	- -	- -	- -	- -	3,068	3,157	3,358	3,461	4,041	4,483	5,391	7,257	8,104
Low Price	- -	- -	- -	- -	- -	18.32	16.17	16.76	5.7	18.88	24.33	25.63	30.72	31.63
EV/Sales	- -	- -	- -	- -	- -	5.29	4.43	3.96	3.17	3.36	3.52	4.01	4.86	5.01
EV/EBITDA	- -	- -	- -	- -	- -	8.08	6.25	6.47	4.72	4.53	4.61	5.34	6.47	6.63
Price/Earnings	- -	- -	- -	- -	- -	26.38	13.42	18.57	14.71	15.24	14.73	14.99	14.77	12.03
Price/Earnings Average	- -	- -	- -	- -	- -	29.01	16.5	16.84	13.35	13.39	14.54	14.07	14.14	13.25
Price/Earnings High	- -	- -	- -	- -	- -	35.66	19.37	19.18	19.29	16.74	17.58	15.79	15.6	15.4
Price/Earnings Low	- -	- -	- -	- -	- -	24.4	12.78	13.72	4.29	10.42	11.98	12.15	12.25	11.03
Price/Book Value	- -	- -	- -	- -	- -	2.08	1.79	3.1	2.82	4.56	5.37	6.36	7.26	7.86
Price/Book Value Average	- -	- -	- -	- -	- -	2.28	2.2	2.81	2.56	4	5.3	5.97	6.95	8.65
Price/Book Value High	- -	- -	- -	- -	- -	2.81	2.58	3.2	3.7	5.01	6.41	6.7	7.67	10.05
Price/Book Value Low	- -	- -	- -	- -	- -	1.92	1.7	2.29	0.82	3.11	4.37	5.15	6.03	7.2
Price/Tangible Book Value	- -	- -	- -	- -	- -	2.08	1.79	3.1	2.82	4.56	5.37	6.36	7.26	7.86
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	2.28	2.2	2.81	2.56	4	5.3	5.97	6.95	8.65
Price/Tangible Book Value High	- -	- -	- -	- -	- -	2.81	2.58	3.2	3.7	5.01	6.41	6.7	7.67	10.05
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	1.92	1.7	2.29	0.82	3.11	4.37	5.15	6.03	7.2
Price/Sales	- -	- -	- -	- -	- -	1.84	1.3	1.46	0.32	0.59	0.97	1.32	2.21	2.63
Price/Sales Average	- -	- -	- -	- -	- -	2.02	1.6	1.33	0.29	0.52	0.96	1.24	2.12	2.89
Price/Sales High	- -	- -	- -	- -	- -	2.49	1.88	1.51	0.42	0.65	1.16	1.39	2.33	3.36
Price/Sales Low	- -	- -	- -	- -	- -	1.7	1.24	1.08	0.09	0.4	0.79	1.07	1.83	2.41
Price/Cash Flow	- -	- -	- -	- -	- -	3.17	1.99	2.63	0.55	0.89	1.44	2.05	3.5	4.32
Price/Cash Flow Average	- -	- -	- -	- -	- -	3.48	2.44	2.39	0.5	0.78	1.42	1.93	3.36	4.75
Price/Cash Flow High	- -	- -	- -	- -	- -	4.28	2.87	2.72	0.72	0.98	1.71	2.16	3.7	5.52
Price/Cash Flow Low	- -	- -	- -	- -	- -	2.93	1.89	1.94	0.16	0.61	1.17	1.66	2.91	3.96
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	6.1	5.08	6.86	0.95	0.99	1.96	2.6	4.98	6.42
Price/Free Cash Flow High	- -	- -	- -	- -	- -	7.49	5.96	7.81	1.38	1.23	2.37	2.92	5.49	7.46
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	5.13	3.93	5.59	0.31	0.77	1.62	2.24	4.31	5.35
EV/Sales Average	- -	- -	- -	- -	- -	5.48	4.73	3.92	3.14	3.26	3.51	3.91	4.75	5.29
EV/Sales High	- -	- -	- -	- -	- -	5.95	5.01	3.98	3.27	3.43	3.72	4.09	5.01	5.78
EV/Sales Low	- -	- -	- -	- -	- -	5.15	4.37	3.84	2.94	3.11	3.33	3.7	4.42	4.78
EV/EBITDA Average	- -	- -	- -	- -	- -	8.37	6.67	6.4	4.67	4.4	4.59	5.21	6.32	7
EV/EBITDA High	- -	- -	- -	- -	- -	9.08	7.06	6.5	4.87	4.63	4.87	5.46	6.66	7.65
EV/EBITDA Low	- -	- -	- -	- -	- -	7.87	6.16	6.26	4.38	4.2	4.36	4.94	5.88	6.33
EV/EBIT Average	- -	- -	- -	- -	- -	12.07	8.91	8.82	5.95	5.4	5.64	6.44	7.72	8.49
EV/EBIT High	- -	- -	- -	- -	- -	13.11	9.43	8.95	6.19	5.68	5.99	6.74	8.13	9.28
EV/EBIT Low	- -	- -	- -	- -	- -	11.35	8.23	8.63	5.57	5.15	5.36	6.1	7.18	7.67
Last Price	- -	- -	- -	- -	- -	19.81	16.98	22.68	19.57	27.63	29.92	31.63	37.03	34.5
High Price	- -	- -	- -	- -	- -	26.78	24.51	23.43	25.66	30.35	35.71	33.32	39.11	44.14
Enterprise Value Average	- -	- -	- -	- -	- -	3,176	3,369	3,320	3,428	3,928	4,466	5,259	7,093	8,557
Enterprise Value High	- -	- -	- -	- -	- -	3,448	3,568	3,372	3,571	4,132	4,738	5,507	7,473	9,352
Enterprise Value Low	- -	- -	- -	- -	- -	2,987	3,112	3,252	3,211	3,746	4,237	4,982	6,600	7,733

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	12/31/2012	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	55	55	55	55	55	55	55	18	18	34	44	68	104	129
Diluted Weighted Avg Shares	55	55	55	55	55	54	55	55	18	26	41	56	89	123
Basic Weighted Avg Shares	55	55	55	55	55	54	55	55	18	26	41	56	89	123
Revenue per Share	3.11	4.94	4.67	10.36	9.34	10.77	13.04	15.52	60.49	47.02	30.83	23.95	16.76	13.14
EBITDA per Share	-1.09	-2.77	1.45	5.15	5.61	7.06	9.25	9.51	40.64	34.88	23.55	17.96	12.61	9.93
Operating Income per Share	-1.35	-3	0.64	3.57	3.78	4.89	6.93	6.9	31.95	28.41	19.16	14.54	10.33	8.19
Basic EPS, GAAP	-1.35	-3	0.6	3.54	3.76	0.75	1.27	1.22	1.33	1.81	2.03	2.11	2.51	2.87
Basic EPS from Cont Ops	-1.35	-3	0.6	3.54	3.76	4.5	5.96	5.82	26.87	24.13	15.03	10.81	7.4	5.56
Diluted EPS, GAAP	-1.35	-3	0.6	3.54	3.76	0.75	1.26	1.22	1.31	1.81	2.03	2.11	2.51	2.87
Diluted EPS from Cont Ops	-1.35	-3	0.6	3.54	3.76	4.5	5.95	5.8	26.47	24.04	14.99	10.79	7.4	5.56
Dividend per Share	- -	- -	0.51	6.22	5.63	8.94	1.36	1.56	1.75	1.93	2.2	2.27	2.64	2.84
Cash Flow per Share	-0.98	-2.48	0.54	7.97	7.1	6.25	8.55	8.62	35.56	31.07	20.85	15.42	10.57	7.99
Free Cash Flow per Basic Share	-7.35	-11.15	-2.9	1.34	2.27	3.57	4.12	3.01	18.87	24.7	15.08	11.44	7.13	5.92
Cash & Equivalents per Share	- -	- -	- -	- -	0.01	0.87	2	0.18	0.14	0.07	0.07	0.08	0.04	0.01
Book Value per Share	4.32	4.95	5.05	38.44	41.03	9.55	9.49	7.32	6.93	6.06	5.57	4.98	5.1	4.39
Tangible Book Value per Share	4.32	4.95	5.05	38.44	41.03	9.55	9.49	7.32	6.93	6.06	5.57	4.98	5.1	4.39