Uniti Group Inc. Financial Ratios — 0LJB 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 (%)	- -	- -	117.03	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	- -	63.76	- -	-0.01	-0.25	0.36	0.22	-14.49	2.59	-0.17	-1.65	1.81	15.07
Return on Capital (%)	- -	- -	117.03	- -	-7.52	- -	- -	8.01	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	118.44	- -	-7.52	- -	- -	6.83	- -	- -	- -	- -	- -	- -
Gross Margin (%)	49.02	48.5	47.08	- -	93.55	88.85	86.53	84.87	85.07	- -	- -	87.45	87.98	66.77
EBITDA Margin (%)	47.94	48.23	46.86	- -	84.59	76.83	76.45	71.01	1.67	79.33	56.17	59.87	77.29	41.56
Operating Margin (%)	38.62	36.59	34.12	- -	40.16	33.58	33.77	36.77	44.36	51.02	52.44	51.7	51.99	21.2
Incremental Operating Margin (%)	- -	43.59	46.36	- -	- -	- -	35.45	113.35	894.94	263.46	107.33	12.24	71.35	- -
Pretax Margin (%)	38.62	36.59	34.12	- -	0.04	-5.2	1.09	1.47	-68.8	10.7	-2.47	-13.3	6.5	52.28
Profit Margin (%)	38.62	36.59	34.12	- -	-0.03	-1.03	1.59	1	-66.19	11.24	-0.73	-7.11	8	58.39
Net Income to Common Margin (%)	38.62	36.59	34.12	- -	-0.25	-1.32	1.33	0.94	-66.19	11.24	-0.73	-7.11	8	57.25
Effective Tax Rate (%)	- -	- -	- -	- -	169.51	- -	- -	29.95	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	-18,725.68	-3,667.43	2,965.68	1,305.3	-18.55	112.35	-1,789.08	-131.34	116.14	-1.99
Sustainable Growth Rate (%)	- -	- -	117.03	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	3,505	4,083	4,539	4,902	5,071	4,832	5,163	5,271	5,626	5,864	10,023
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13	133
LT Debt	- -	- -	- -	3,505	4,083	4,539	4,902	5,071	4,832	5,163	5,271	5,626	5,851	9,890
Total Debt/EBITDA	- -	- -	- -	- -	6.27	6.45	6.3	6.75	270.64	5.91	8.31	8.17	6.5	10.79
Net Debt/EBITDA	- -	- -	- -	- -	5.92	6.28	6.18	6.49	265.43	5.76	8.11	7.93	6.24	10.22
Total Debt/EBIT	- -	- -	- -	- -	14.81	16.84	15.03	14.69	-15.51	8.87	15.44	14.89	9.99	38.25
Net Debt/EBIT	- -	- -	- -	- -	13.99	16.41	14.74	14.12	-15.21	8.64	15.08	14.45	9.59	36.21
EBITDA to Interest Expense	- -	- -	- -	- -	2.37	2.3	2.43	1.93	0.04	1.96	1.68	1.49	1.85	1.57
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	2.37	2.3	2.43	1.93	0.04	1.96	1.68	1.49	1.85	1.57
EBIT to Interest Expense	- -	- -	- -	- -	1.12	1.01	1.08	1	0.95	1.26	1.57	1.28	1.24	0.8
Interest Expense	- -	- -	- -	- -	275	306	320	390	497	446	377	463	489	591
Common Equity/Total Assets	- -	55.86	52.69	-45.89	-42.26	-30.22	-34.52	-31.23	-45.26	-44.24	-46.87	-49.48	-46.43	3.16
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,599.87
Long-Term Debt/Capital (%)	- -	- -	- -	149.9	147.88	132.9	140.25	141.34	175.1	169.32	175.72	179.06	171.48	95.07
Long-Term Debt/Total Assets (%)	- -	- -	- -	137.86	123.02	104.83	106.72	101.07	102.12	107.36	108.65	111.96	110.78	82.16
Total Debt/Equity (%)	- -	- -	- -	-300.39	-308.86	-403.97	-348.44	-341.88	-233.16	-244.27	-232.07	-226.48	-239.17	2,634.73
Total Debt/Capital (%)	- -	- -	- -	149.9	147.88	132.9	140.25	141.34	175.1	169.32	175.72	179.06	171.86	96.34
Total Debt/Total Assets (%)	- -	- -	- -	137.86	123.02	104.83	106.72	101.07	102.12	107.36	108.65	111.96	111.02	83.27
Net Debt to Equity	- -	- -	- -	-288.17	-291.74	-393.64	-341.81	-328.68	-228.67	-238.04	-226.53	-219.85	-229.54	2,493.66
Net Debt/Capital (%)	- -	- -	- -	153.14	148.95	131.81	139.09	141.52	176.69	168.25	174.07	177.33	172.82	91.66
EBITDA	30	22	17	- -	652	704	778	751	18	873	634	688	902	929
EBITDA-CapEx	30	22	17	- -	652	704	778	751	18	873	634	688	902	929
Operating Income (Loss)	25	17	12	- -	309	308	344	389	473	562	592	595	607	474

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	- -	- -	- -	0.74	0.4	0.08	0.04	0.1	0.04	0.04	0.03	0.04	0.41	0.05
Current Ratio	- -	2.49	1.53	0.81	0.51	0.2	0.21	0.16	0.14	0.09	0.09	0.13	0.71	0.74
Quick Ratio	- -	- -	- -	0.81	0.51	0.2	0.21	0.16	0.09	0.09	0.09	0.12	0.54	0.37
CFO/Avg Current Liab	- -	- -	- -	- -	1.22	0.69	0.55	0.53	0.1	0.3	0.28	0.21	0.35	0.47
Common Equity/Total Assets	- -	55.86	52.69	-45.89	-42.26	-30.22	-34.52	-31.23	-45.26	-44.24	-46.87	-49.48	-46.43	3.16
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,599.87
Long-Term Debt/Capital (%)	- -	- -	- -	149.9	147.88	132.9	140.25	141.34	175.1	169.32	175.72	179.06	171.48	95.07
Long-Term Debt/Total Assets (%)	- -	- -	- -	137.86	123.02	104.83	106.72	101.07	102.12	107.36	108.65	111.96	110.78	82.16
Total Debt/Equity (%)	- -	- -	- -	-300.39	-308.86	-403.97	-348.44	-341.88	-233.16	-244.27	-232.07	-226.48	-239.17	2,634.73
Total Debt/Capital (%)	- -	- -	- -	149.9	147.88	132.9	140.25	141.34	175.1	169.32	175.72	179.06	171.86	96.34
Total Debt/Total Assets (%)	- -	- -	- -	137.86	123.02	104.83	106.72	101.07	102.12	107.36	108.65	111.96	111.02	83.27
CFO/Total Liabilities	- -	- -	- -	- -	8.1	7.43	7.88	9.49	2.31	7.21	6.46	4.7	4.74	3
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	-0.14	-0.34	-0.63	-0.42	-0.69	-0.67	-0.27	0.09

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	- -	- -	15.62	- -	26.45	13.56	7.93	8.6	13.67	14.12	11.82	9.25	12.36	10.89
Days Sales Outstanding	- -	- -	23.37	- -	13.8	26.91	46.01	42.43	26.7	25.84	30.88	39.45	29.54	33.53
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.75
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.81
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.5
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	42.95
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.4
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.71
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	44
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	44

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	- -	- -	- -	- -	- -	- -	4,623	3,579	4,519	5,483	2,189	2,288	2,119	1,657
- Cash & Cash Equivalents	- -	- -	- -	142	172	60	38	143	78	59	44	62	156	54
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	81	84	87	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	101	92	84	69	14	2	2	1	- -
+ Total Debt	- -	- -	- -	3,505	4,083	4,539	4,902	5,071	4,832	5,163	5,271	5,626	5,864	10,023
Enterprise Value	- -	- -	- -	- -	- -	- -	9,666	8,591	9,342	10,601	7,418	7,854	7,828	11,626
Total Capital	- -	12	9	2,338	2,761	3,415	3,495	3,588	2,760	3,049	2,999	3,142	3,412	10,403
Total Debt/Capital (%)	- -	- -	- -	149.9	147.88	132.9	140.25	141.34	175.1	169.32	175.72	179.06	171.86	96.34
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.51	0.59	0.52	0.49	0.71	0.72	0.75	0.86
EV/Sales	- -	- -	- -	- -	- -	- -	9.5	8.12	8.76	9.63	6.57	6.83	6.71	5.2
EV/EBITDA	- -	- -	- -	- -	- -	- -	12.42	11.44	523.26	12.14	11.7	11.41	8.68	12.52
EV/EBIT	- -	- -	- -	- -	- -	- -	29.63	24.88	- -	18.21	21.74	20.78	13.34	44.37
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	9.65	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	9.65	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	4,535	3,490	3,978	6,167	2,186	1,378	2,117	1,847
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	9,577	8,501	8,802	11,286	7,415	6,944	7,826	11,816
EV per Share	- -	- -	- -	- -	- -	- -	53.54	44.71	40.4	45.15	31.45	33.2	32.96	48.64
TTM Sales	63	45	36	- -	770	916	1,018	1,058	1,067	1,101	1,129	1,150	1,167	2,235
TTM EBITDA	30	22	17	- -	652	704	778	751	18	873	634	688	902	929
TTM Operating Income	25	17	12	- -	309	308	344	389	473	562	592	595	607	474
TTM Cash Flow to Firm	- -	- -	- -	- -	185	- -	- -	890	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	185	- -	- -	890	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	9.59	5.66	25.3	12.36	4.75	3.9	5.78	5.27
EV/EBIT	- -	- -	- -	- -	- -	- -	29.63	24.88	- -	18.21	21.74	20.78	13.34	44.37
Enterprise Value	- -	- -	- -	- -	- -	- -	9,666	8,591	9,342	10,601	7,418	7,854	7,828	11,626
Low Price	- -	- -	- -	- -	- -	- -	23.5	16.13	17.25	16.75	8.94	4.88	4.27	5.3
EV/Sales	- -	- -	- -	- -	- -	- -	9.5	8.12	8.76	9.63	6.57	6.83	6.71	5.2
EV/EBITDA	- -	- -	- -	- -	- -	- -	12.42	11.44	523.26	12.14	11.7	11.41	8.68	12.52
Price/Earnings	- -	- -	- -	- -	- -	- -	332.64	351.59	- -	43.99	- -	- -	22.67	1.02
Price/Earnings Average	- -	- -	- -	- -	- -	- -	367.94	465.22	- -	37.99	- -	- -	20.87	1.1
Price/Earnings High	- -	- -	- -	- -	- -	- -	481.73	599.86	- -	45.61	- -	- -	28.11	1.51
Price/Earnings Low	- -	- -	- -	- -	- -	- -	305.28	304.52	- -	31.55	- -	- -	10.85	0.78
Price/Book Value	- -	- -	- -	- -	- -	- -	-2.92	-2.28	-2.11	-2.58	-0.96	-0.92	-0.86	4.36
Price/Book Value Average	- -	- -	- -	- -	- -	- -	-3.23	-3.02	-1.99	-2.23	-1.72	-0.76	-0.8	4.69
Price/Book Value High	- -	- -	- -	- -	- -	- -	-4.22	-3.9	-2.11	-2.67	-2.43	-1.07	-1.07	6.44
Price/Book Value Low	- -	- -	- -	- -	- -	- -	-2.68	-1.98	-1.86	-1.85	-0.93	-0.46	-0.41	3.33
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	-1.71	-1.28	-1.44	-1.77	-0.74	-0.78	-0.73	-0.8
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	-1.89	-1.7	-1.36	-1.53	-1.31	-0.64	-0.68	-0.86
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	-2.47	-2.19	-1.44	-1.84	-1.86	-0.9	-0.91	-1.18
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	-1.57	-1.11	-1.27	-1.27	-0.71	-0.39	-0.35	-0.61
Price/Sales	- -	- -	- -	- -	- -	- -	4.43	3.3	3.73	4.94	1.94	1.2	1.81	0.59
Price/Sales Average	- -	- -	- -	- -	- -	- -	4.9	4.37	3.51	4.27	3.45	0.99	1.67	0.63
Price/Sales High	- -	- -	- -	- -	- -	- -	6.42	5.63	3.73	5.12	4.89	1.4	2.25	0.87
Price/Sales Low	- -	- -	- -	- -	- -	- -	4.07	2.86	3.29	3.55	1.86	0.6	0.87	0.45
Price/Cash Flow	- -	- -	- -	- -	- -	- -	9.54	5.66	25.3	10.9	4.75	3.9	5.78	3.74
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	10.55	7.48	23.82	9.41	8.47	3.21	5.32	4.03
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	13.82	9.65	25.3	11.3	12.01	4.55	7.16	5.53
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	8.76	4.9	22.34	7.82	4.58	1.97	2.76	2.86
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	10.61	7.48	23.82	10.67	8.47	3.21	5.32	5.68
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	13.89	9.65	25.3	12.81	12.01	4.55	7.16	7.79
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	8.8	4.9	22.34	8.86	4.58	1.97	2.76	4.03
EV/Sales Average	- -	- -	- -	- -	- -	- -	9.98	9.22	8.51	8.95	8.09	6.48	6.56	5.26
EV/Sales High	- -	- -	- -	- -	- -	- -	11.53	10.51	8.76	9.82	9.53	7.16	7.14	5.56
EV/Sales Low	- -	- -	- -	- -	- -	- -	9.12	7.67	8.26	8.22	6.5	5.84	5.76	5.03
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	13.06	12.98	508.44	11.29	14.4	10.82	8.49	12.66
EV/EBITDA High	- -	- -	- -	- -	- -	- -	15.09	14.8	523.26	12.37	16.97	11.96	9.24	13.37
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	11.94	10.8	493.62	10.37	11.57	9.76	7.45	12.1
EV/EBIT Average	- -	- -	- -	- -	- -	- -	31.13	28.23	- -	16.93	26.75	19.71	13.05	44.86
EV/EBIT High	- -	- -	- -	- -	- -	- -	35.98	32.2	- -	18.56	31.53	21.79	14.2	47.39
EV/EBIT Low	- -	- -	- -	- -	- -	- -	28.46	23.5	- -	15.55	21.5	17.78	11.45	42.89
Last Price	- -	- -	- -	- -	- -	- -	25.61	18.63	19.54	23.35	9.28	9.67	8.92	6.93
High Price	- -	- -	- -	- -	- -	- -	37.09	31.78	19.54	24.22	23.45	11.28	11.06	10.24
Enterprise Value Average	- -	- -	- -	- -	- -	- -	10,156	9,747	9,078	9,854	9,130	7,450	7,660	11,753
Enterprise Value High	- -	- -	- -	- -	- -	- -	11,738	11,118	9,342	10,804	10,760	8,234	8,337	12,417
Enterprise Value Low	- -	- -	- -	- -	- -	- -	9,286	8,111	8,813	9,051	7,337	6,720	6,723	11,236

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	150	150	150	150	155	175	181	192	231	235	236	237	238	239
Diluted Weighted Avg Shares	150	150	150	90	152	169	177	187	204	264	236	143	237	267
Basic Weighted Avg Shares	150	150	150	90	152	169	176	187	204	233	236	143	237	189
Revenue per Share	0.42	0.3	0.24	- -	5.05	5.43	5.78	5.64	5.24	4.73	4.79	8.07	4.92	11.82
EBITDA per Share	0.2	0.14	0.11	- -	4.27	4.17	4.42	4.01	0.09	3.75	2.69	4.83	3.8	4.91
Operating Income per Share	0.16	0.11	0.08	- -	2.03	1.82	1.95	2.08	2.32	2.41	2.51	4.17	2.56	2.51
Basic EPS, GAAP	0.16	0.11	0.08	- -	-0.01	-0.07	0.08	0.05	-3.47	0.53	-0.04	-0.57	0.39	6.77
Basic EPS from Cont Ops	0.16	0.11	0.08	- -	- -	-0.05	0.09	0.06	-3.53	0.54	-0.03	-0.57	0.39	6.9
Diluted EPS, GAAP	0.16	0.11	0.08	- -	-0.01	-0.07	0.08	0.05	-3.47	0.47	-0.04	-0.57	0.39	4.8
Diluted EPS from Cont Ops	0.16	0.11	0.08	- -	- -	-0.05	0.09	0.06	-3.53	0.47	-0.03	-0.57	0.39	4.9
Dividend per Share	- -	- -	- -	- -	2.41	2.37	2.42	0.74	0.67	0.61	0.61	0.75	0.46	- -
Cash Flow per Share	- -	- -	- -	- -	2.47	2.4	2.68	3.29	0.77	2.14	1.95	2.48	1.54	1.85
Free Cash Flow per Basic Share	- -	- -	- -	- -	2.47	2.4	2.68	3.29	0.77	2.14	1.95	2.48	1.54	1.85
Cash & Equivalents per Share	- -	- -	- -	0.95	1.11	0.34	0.21	0.74	0.34	0.25	0.19	0.26	0.66	0.22
Book Value per Share	- -	0.08	0.06	-7.79	-9.04	-7.48	-8.78	-8.15	-9.26	-9.06	-9.64	-10.51	-10.33	1.59
Tangible Book Value per Share	- -	-0.05	-0.04	-7.86	-11.76	-13.79	-15.02	-14.52	-13.55	-13.18	-12.59	-12.47	-12.15	-8.67