LOUD TECHNOLOGIES Financial Ratios — LTEC Stock

Profitability (USD)

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Return on Common Equity (%)	- -	41.86	19.2	12.39	11.67	6.61	11.52	-9.64	-108.29	-241.26	-110.36	60.56	6.48	- -
Return on Assets (%)	- -	34.95	17.58	11.03	6.5	2.75	4.35	-3.34	-27.29	-25	-4.12	4.81	0.62	-10.1
Return on Capital (%)	- -	41.19	19.2	12.39	8.27	3.71	5.84	- -	- -	- -	- -	8.35	0.97	- -
Return on Invested Capital (%)	- -	40.89	17.64	11.13	8.79	4.98	8.36	- -	- -	- -	- -	18	8.06	- -
Gross Margin (%)	44.89	44.13	40.98	41.47	41.27	38.77	38.66	29.81	24.83	22.41	33.54	31.97	33.23	28.8
EBITDA Margin (%)	24.05	22.85	16.67	13.73	12.57	9.34	10.77	4.8	21.52	17.32	3.74	6.89	6.54	4.2
Operating Margin (%)	23.05	21.13	13.93	9.47	8.06	5.25	7.22	-0.68	-16.62	-10.77	1.06	4.16	4.83	1.28
Incremental Operating Margin (%)	- -	14.29	- -	- -	4.45	- -	13.23	1,747.07	160.96	- -	- -	8.89	17.53	113.97
Pretax Margin (%)	23.05	21.28	15.16	10.53	7.58	3.9	5.04	-3.36	-17.99	-12.67	-1.85	0.48	0.49	-6.25
Profit Margin (%)	15.23	14.08	10.11	7.33	5.37	2.11	3	-2.58	-20.17	-16.67	-1.86	1.84	0.29	-6.04
Net Income to Common Margin (%)	15.23	14.08	10.11	7.33	5.37	2.11	3	-2.58	-20.17	-16.67	-1.86	1.84	0.29	-6.04
Effective Tax Rate (%)	33.91	33.82	33.33	30.38	29.11	45.9	40.52	- -	- -	- -	- -	4.81	40.81	- -
Dvd Payout Ratio (%)	75	110	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-4.19	19.2	12.39	11.67	6.61	11.52	-9.64	-108.29	-241.26	-110.36	60.56	6.48	- -

Credit (USD)

Credit Ratios API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Total Debt	1	- -	- -	- -	39	39	66	59	67	25	24	54	56	102
ST Debt	- -	- -	- -	- -	20	23	36	39	47	8	12	13	16	9
LT Debt	- -	- -	- -	- -	19	16	30	19	20	16	12	41	40	92
Total Debt/EBITDA	0.06	- -	- -	- -	3.01	2.65	2.97	5.91	1.67	1.09	5.15	3.82	3.97	11.63
Net Debt/EBITDA	0.03	-0.27	-0.2	-0.1	3	2.34	2.79	5.7	1.59	1.05	5.05	3.79	3.95	11.22
Total Debt/EBIT	0.06	- -	- -	- -	4.69	4.72	4.43	41.91	2.16	1.57	18.18	6.33	6.36	148.65
Net Debt/EBIT	0.03	-0.29	-0.24	-0.14	4.68	4.16	4.17	40.41	2.06	1.52	17.83	6.27	6.32	143.4
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	60.29	91.82	91.36	87.08	41.63	41.6	34.97	34.3	13.91	1.65	5.46	9.51	9.65	-1.2
Long-Term Debt/Equity (%)	4.88	- -	- -	- -	38.31	31.21	51.88	36.74	117.58	1,954.57	349.76	450.58	392.99	- -
Long-Term Debt/Capital (%)	4.49	- -	- -	- -	21.35	17.64	24.16	17.4	23.96	63.87	42.92	65.06	60.75	92.4
Long-Term Debt/Total Assets (%)	2.94	- -	- -	- -	15.98	12.99	18.14	12.6	16.35	32.25	19.1	42.85	37.92	64.33
Total Debt/Equity (%)	8.54	- -	- -	- -	79.44	76.94	114.72	111.1	390.83	2,960.34	715	592.55	546.94	-5,921.72
Total Debt/Capital (%)	7.87	- -	- -	- -	44.27	43.48	53.43	52.63	79.63	96.73	87.73	85.56	84.54	101.72
Total Debt/Total Assets (%)	5.15	- -	- -	- -	33.14	32.01	40.12	38.11	54.35	48.85	39.05	56.36	52.78	70.82
Net Debt to Equity	4.88	-11.21	-5.67	-2.15	79.23	67.79	108.08	107.13	373.07	2,869.35	701.45	587.4	543.89	-5,712.7
Net Debt/Capital (%)	4.65	-12.62	-6.02	-2.2	44.21	40.4	51.94	51.72	78.86	96.63	87.52	85.45	84.47	101.78
EBITDA	12	15	12	10	13	15	22	10	40	23	5	14	14	9
EBITDA-CapEx	11	11	5	7	8	12	16	1	36	21	3	12	12	6
Operating Income (Loss)	12	14	10	7	8	8	15	-1	-31	-14	1	9	10	3

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Cash Ratio	0.06	1.26	0.67	0.16	0.14	0.22	0.06	0.03	0.04	0.02	0.01	0.01	0.01	0.07
Current Ratio	2.4	10.71	9.89	6.81	1.8	1.75	1.61	1.32	1.19	1.08	1.05	1.64	1.5	1.81
Quick Ratio	1.44	4.39	3.36	1.87	0.83	0.86	0.63	0.52	0.46	0.44	0.38	0.67	0.48	0.6
CFO/Avg Current Liab	- -	1.58	2.06	0.53	0.06	0.12	-0.09	0.22	0.04	0.21	-0.03	0.23	0.01	- -
Common Equity/Total Assets	60.29	91.82	91.36	87.08	41.63	41.6	34.97	34.3	13.91	1.65	5.46	9.51	9.65	-1.2
Long-Term Debt/Equity (%)	4.88	- -	- -	- -	38.31	31.21	51.88	36.74	117.58	1,954.57	349.76	450.58	392.99	- -
Long-Term Debt/Capital (%)	4.49	- -	- -	- -	21.35	17.64	24.16	17.4	23.96	63.87	42.92	65.06	60.75	92.4
Long-Term Debt/Total Assets (%)	2.94	- -	- -	- -	15.98	12.99	18.14	12.6	16.35	32.25	19.1	42.85	37.92	64.33
Total Debt/Equity (%)	8.54	- -	- -	- -	79.44	76.94	114.72	111.1	390.83	2,960.34	715	592.55	546.94	-5,921.72
Total Debt/Capital (%)	7.87	- -	- -	- -	44.27	43.48	53.43	52.63	79.63	96.73	87.73	85.56	84.54	101.72
Total Debt/Total Assets (%)	5.15	- -	- -	- -	33.14	32.01	40.12	38.11	54.35	48.85	39.05	56.36	52.78	70.82
CFO/Total Liabilities	112.96	206.45	172.5	37.68	2.16	7.93	-4.92	15.89	3.06	24.53	-2.14	11.6	0.29	0.18
CFO/CapEx	4.07	1.56	0.91	0.74	0.28	1.81	-0.8	1.79	0.72	6.14	-0.6	5.81	0.11	0.11
Altman's Z-Score	- -	31.99	16.04	9.97	2.52	2.86	2.86	2.39	0.89	1.39	1.92	3.23	3.03	2.25

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	5.86	5.57	5.67	5.82	8.09	9.08	7.9	8.1
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	62.26	65.54	64.38	62.67	45.13	40.21	46.22	45.07
Inventory Turnover	- -	6.32	4.83	3.12	2.13	2.41	2.47	2.52	2.78	2.94	3.49	4.13	3.05	2.66
Days Inventory Outstanding	- -	57.77	75.62	116.82	171.47	151.42	147.94	144.74	131.3	124.29	104.45	88.29	119.65	137.43
Accounts Payable Turnover	- -	25.55	25.5	17.42	9.13	6.28	7.95	5.94	6.21	4.58	6.98	8.89	8.13	6.15
Accounts Payable Turnover Days	- -	14.29	14.31	20.95	39.97	58.16	45.93	61.43	58.79	79.61	52.32	41.05	44.91	59.35
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	164.28	148.86	136.88	107.36	97.26	87.46	120.96	123.15
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	-85.68	-79.2	-66.92	-61.61	-59.32	-48.08	-73.43	-92.35
Inventories	4	8	10	18	40	40	63	52	50	19	28	39	55	57
Raw Materials	- -	- -	- -	- -	- -	- -	- -	18	22	4	4	6	6	8
Work In Process	- -	- -	- -	- -	- -	- -	- -	4	3	1	1	1	1	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	30	25	14	23	33	48	49
Other Inventory	4	8	10	18	40	40	63	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Market Capitalization	- -	145	84	79	77	64	65	50	27	40	45	73	69	33
- Cash & Cash Equivalents	- -	4	2	1	- -	5	4	2	3	1	- -	- -	- -	4
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	- -	- -	- -	39	39	66	59	67	25	24	54	56	102
Enterprise Value	- -	141	81	78	110	91	127	107	91	63	68	126	125	131
Total Capital	9	35	42	47	89	89	124	111	85	25	27	63	66	100
Total Debt/Capital (%)	7.87	- -	- -	- -	44.27	43.48	53.43	52.63	79.63	96.73	87.73	85.56	84.54	101.72
Total Debt / EV	- -	- -	- -	- -	0.36	0.42	0.52	0.55	0.74	0.39	0.35	0.43	0.45	0.78
EV/Sales	- -	2.21	1.11	1.04	1.06	0.58	0.61	0.52	0.49	0.49	0.56	0.62	0.58	0.63
EV/EBITDA	- -	9.65	6.67	7.59	8.41	6.26	5.68	10.78	2.25	2.8	14.83	8.98	8.87	15
EV/EBIT	- -	10.44	7.98	11.01	13.11	11.14	8.48	76.36	2.92	4.05	52.39	14.86	14.2	191.71
EV/Cash Flow to Firm	- -	22.02	11.79	30.05	73.42	16.32	- -	- -	- -	- -	- -	12.6	453.52	- -
EV/Free Cash Flow to Firm	- -	61.28	- -	- -	- -	36.55	- -	- -	- -	- -	- -	15.22	- -	- -
Diluted Market Cap	- -	139	87	84	81	64	67	50	17	40	44	79	75	33
Diluted Enterprise Value	- -	135	85	83	114	92	129	107	82	64	67	133	130	131
EV per Share	- -	54.74	31.57	30.86	44.68	37.73	51.28	43.01	23.39	16.19	15.16	27.69	27.12	26.99
TTM Sales	50	64	73	75	104	156	207	207	188	131	123	204	215	208
TTM EBITDA	12	15	12	10	13	15	22	10	40	23	5	14	14	9
TTM Operating Income	12	14	10	7	8	8	15	-1	-31	-14	1	9	10	3
TTM Cash Flow to Firm	6	6	7	3	2	6	-5	- -	- -	- -	- -	10	- -	- -
TTM Free Cash Flow to Firm	5	2	-1	-1	-4	3	-12	- -	- -	- -	- -	8	-2	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Price/Free Cash Flow	- -	60.3	-124.94	-93.16	-21.42	25.76	-5.61	7.07	-13.63	3.9	-13.35	9.55	-34.5	-15.23
EV/EBIT	- -	10.44	7.98	11.01	13.11	11.14	8.48	76.36	2.92	4.05	52.39	14.86	14.2	191.71
Enterprise Value	- -	141	81	78	110	91	127	107	91	63	68	126	125	131
Low Price	- -	55	30	28.13	26.25	18.75	25	16.5	4	3.75	6.5	9	9.25	5.25
EV/Sales	- -	2.21	1.11	1.04	1.06	0.58	0.61	0.52	0.49	0.49	0.56	0.62	0.58	0.63
EV/EBITDA	- -	9.65	6.67	7.59	8.41	6.26	5.68	10.78	2.25	2.8	14.83	8.98	8.87	15
Price/Earnings	- -	13.72	11.21	14.53	14.2	19.43	10.29	- -	- -	- -	- -	20.26	115.75	- -
Price/Earnings Average	- -	16.11	16.28	18.15	15.31	19.14	12.67	- -	- -	- -	- -	18.63	120.37	- -
Price/Earnings High	- -	19.82	21.98	23.84	17.61	25.45	16.67	- -	- -	- -	- -	23.43	152.29	- -
Price/Earnings Low	- -	13.41	10.34	13.08	11.93	13.88	9.8	- -	- -	- -	- -	11.4	71.14	- -
Price/Book Value	- -	4.16	1.98	1.7	1.56	1.26	1.12	0.95	1.56	47.61	13.6	8.04	6.78	-19.24
Price/Book Value Average	- -	4.89	2.88	2.12	1.68	1.24	1.38	1.21	3.53	39.45	14.45	7.39	7.05	-25.42
Price/Book Value High	- -	6.01	3.88	2.79	1.93	1.65	1.82	1.65	5.2	83.66	18.35	9.3	8.92	-44.71
Price/Book Value Low	- -	4.07	1.83	1.53	1.31	0.9	1.07	0.78	0.91	17.68	8.84	4.52	4.17	-14.86
Price/Tangible Book Value	- -	4.16	1.98	1.7	1.85	1.48	1.95	1.91	2.33	-8.39	-24.97	-13.63	-20.3	-0.67
Price/Tangible Book Value Average	- -	4.89	2.88	2.12	2	1.46	2.4	2.43	5.26	-6.95	-26.54	-12.53	-21.11	-0.88
Price/Tangible Book Value High	- -	6.01	3.88	2.79	2.3	1.94	3.15	3.3	7.76	-14.75	-33.7	-15.76	-26.7	-1.55
Price/Tangible Book Value Low	- -	4.07	1.83	1.53	1.56	1.06	1.85	1.55	1.35	-3.12	-16.23	-7.67	-12.48	-0.52
Price/Sales	- -	1.93	1.13	1.07	0.76	0.41	0.31	0.24	0.09	0.3	0.36	0.37	0.34	0.16
Price/Sales Average	- -	2.27	1.65	1.33	0.82	0.4	0.38	0.31	0.21	0.25	0.38	0.34	0.35	0.21
Price/Sales High	- -	2.79	2.22	1.75	0.95	0.54	0.5	0.42	0.31	0.53	0.48	0.43	0.44	0.37
Price/Sales Low	- -	1.89	1.05	0.96	0.64	0.29	0.29	0.2	0.05	0.11	0.23	0.21	0.21	0.12
Price/Cash Flow	- -	19.29	12.02	30.75	53.03	11.45	-12.12	3.12	5.36	3.26	-35.66	7.59	263.07	128.33
Price/Cash Flow Average	- -	22.65	17.45	38.38	57.15	11.28	-14.92	3.98	12.11	2.7	-37.92	6.98	273.58	169.54
Price/Cash Flow High	- -	27.87	23.58	50.42	65.76	15	-19.62	5.4	17.85	5.73	-48.15	8.78	346.1	298.17
Price/Cash Flow Low	- -	18.86	11.09	27.67	44.55	8.18	-11.54	2.54	3.1	1.21	-23.18	4.27	161.69	99.08
Price/Free Cash Flow Average	- -	70.8	-181.44	-116.3	-23.08	25.36	-6.9	9.01	-30.81	3.23	-14.2	8.78	-35.88	-20.13
Price/Free Cash Flow High	- -	87.11	-245.06	-152.78	-26.56	33.73	-9.08	12.21	-45.43	6.85	-18.03	11.04	-45.39	-35.39
Price/Free Cash Flow Low	- -	58.96	-115.32	-83.84	-17.99	18.4	-5.34	5.76	-7.9	1.45	-8.68	5.37	-21.2	-11.76
EV/Sales Average	- -	2.6	1.63	1.3	1.11	0.58	0.68	0.58	0.67	0.43	0.58	0.59	0.59	0.68
EV/Sales High	- -	3.21	2.21	1.72	1.23	0.71	0.81	0.7	0.82	0.71	0.68	0.67	0.68	0.84
EV/Sales Low	- -	2.16	1.02	0.94	0.94	0.47	0.6	0.47	0.43	0.3	0.43	0.46	0.46	0.59
EV/EBITDA Average	- -	11.38	9.77	9.5	8.86	6.19	6.35	12.17	3.09	2.5	15.45	8.56	9.06	16.21
EV/EBITDA High	- -	14.06	13.27	12.5	9.82	7.61	7.48	14.47	3.81	4.13	18.26	9.79	10.42	20
EV/EBITDA Low	- -	9.43	6.14	6.82	7.47	5.01	5.54	9.84	1.98	1.7	11.41	6.71	6.97	14.14
EV/EBIT Average	- -	12.31	11.69	13.77	13.82	11.02	9.48	86.23	4.01	3.62	54.58	14.17	14.52	207.22
EV/EBIT High	- -	15.21	15.87	18.14	15.31	13.54	11.16	102.55	4.93	5.97	64.49	16.2	16.69	255.64
EV/EBIT Low	- -	10.2	7.34	9.89	11.64	8.93	8.27	69.7	2.56	2.46	40.3	11.1	11.17	180.7
Last Price	- -	56.25	32.5	31.25	31.25	26.25	26.25	20.25	6.9	10.1	10	16	15.05	6.8
High Price	- -	81.25	63.75	51.25	38.75	34.38	42.5	35	23	17.75	13.5	18.5	19.8	15.8
Enterprise Value Average	- -	166	119	98	116	90	142	121	125	57	71	121	127	142
Enterprise Value High	- -	205	162	129	129	111	167	144	154	93	84	138	147	175
Enterprise Value Low	- -	138	75	70	98	73	124	98	80	39	53	94	98	124

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Shares Outstanding	5	3	3	3	2	2	2	2	4	4	5	5	5	5
Diluted Weighted Avg Shares	2	2	3	3	3	2	3	2	3	4	4	5	5	5
Basic Weighted Avg Shares	2	2	3	3	3	2	2	2	3	4	4	5	5	5
Revenue per Share	22.32	29.11	28.69	29.32	40.94	63.98	84.98	83.33	74.25	33.3	28.13	42.94	44.73	42.94
EBITDA per Share	5.37	6.65	4.78	4.03	5.15	5.98	9.15	4	15.98	5.77	1.05	2.96	2.93	1.8
Operating Income per Share	5.14	6.15	4	2.78	3.3	3.36	6.13	-0.56	-12.34	-3.59	0.3	1.79	2.16	0.55
Basic EPS, GAAP	3.4	4.1	2.9	2.15	2.2	1.35	2.55	-2.15	-14.98	-5.55	-0.52	0.79	0.13	-2.6
Basic EPS from Cont Ops	3.4	4.1	2.9	2.15	2.2	1.35	2.55	-2.15	-12.63	-3.92	-0.52	0.2	0.13	-2.6
Diluted EPS, GAAP	3.4	3.65	2.75	2.05	2.15	1.35	2.45	-2.15	-14.98	-5.55	-0.52	0.76	0.13	-2.6
Diluted EPS from Cont Ops	3.4	3.65	2.75	2.05	2.15	1.35	2.45	-2.15	-12.63	-3.92	-0.52	0.19	0.13	-2.6
Dividend per Share	2.55	4.51	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	2.73	2.92	2.7	1.02	0.59	2.29	-2.17	6.49	1.29	3.1	-0.28	2.11	0.06	0.05
Free Cash Flow per Basic Share	2.06	1.05	-0.27	-0.35	-1.49	1.02	-4.87	2.87	-0.51	2.59	-0.75	1.75	-0.45	-0.45
Cash & Equivalents per Share	0.06	1.51	0.93	0.39	2.6	4.5	1.76	0.84	0.79	0.19	0.1	0.1	0.07	0.74
Book Value per Share	1.69	13.51	16.41	18.36	20.08	20.77	23.35	21.25	4.42	0.21	0.74	1.99	2.22	-0.35
Tangible Book Value per Share	1.69	13.51	16.41	18.36	16.88	17.76	13.48	10.61	2.96	-1.2	-0.4	-1.17	-0.74	-10.17