ServisFirst Bancshares, Inc.

SFBS

SFBSServisFirst Bancshares, Inc. US flag

New York Stock Exchange

77.26

USD

+0.51

- -

4.22BMarket Cap

Income Statement (USD)

API Chat

	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
Sales/Revenue/Turnover	80	101	120	137	169	197	240	279	307	363	406	492	427	478	556
+ Sales & Services Revenue	80	101	120	137	169	197	240	279	307	363	406	492	427	478	556
- Cost of Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cost of Goods & Services	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Profit	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Selling, General & Admin	22	25	29	34	43	48	53	57	62	67	75	84	100	111	110
+ Research & Development	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	-22	-25	-29	-34	-43	-48	-53	-57	-62	-67	-75	-84	-100	-111	-110
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Non-Operating (Income) Loss	-36	-52	-62	-74	-89	-111	-137	-169	-187	-214	-253	-309	-245	-279	-342
+ Interest Expense, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Interest Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	-36	-52	-62	-74	-89	-111	-137	-169	-187	-214	-253	-309	-245	-279	-342
Pretax Income	36	52	62	74	89	111	137	169	187	214	253	309	245	279	342
- Income Tax Expense (Benefit)	12	17	20	22	25	29	44	32	38	45	46	57	38	52	66
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	23	34	42	52	64	81	93	137	149	170	208	252	207	227	277
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	23	34	42	52	64	81	93	137	149	170	208	252	207	227	277
- Minority Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income, GAAP	23	34	42	52	64	81	93	137	149	170	208	252	207	227	277
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	23	34	41	52	63	81	93	137	149	170	208	251	207	227	277
EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA	1	1	2	2	3	3	3	4	4	4	4	4	4	5	5
EBITDA Margin (%)	1.47	1.21	1.53	1.34	1.54	1.55	1.19	1.31	1.29	1.13	1.08	0.84	1.04	1	0.85
EBITA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	29.35	34.24	34.69	38.2	37.63	41.29	38.79	49.14	48.55	46.72	51.21	51.11	48.5	47.57	49.77
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	0.07	0.08	0.08	0.12	0.15	0.19	0.38	0.45	0.53	0.6	0.69	0.84	1.2	1.34
Depreciation Expense	1	1	2	2	3	3	3	4	4	4	4	4	4	5	5
Basic Weighted Avg Shares	49	49	49	48	51	53	53	53	53	54	54	54	54	54	55
Basic EPS, GAAP	0.47	0.69	0.84	1.09	1.23	1.55	1.76	2.57	2.79	3.15	3.83	4.63	3.8	4.17	5.06
Basic EPS from Cont Ops	0.48	0.7	0.85	1.1	1.24	1.55	1.76	2.57	2.79	3.15	3.83	4.63	3.8	4.17	5.07
Diluted Weighted Avg Shares	49	49	49	50	53	54	54	54	54	54	54	55	55	55	55
Diluted EPS, GAAP	0.47	0.69	0.84	1.05	1.2	1.52	1.72	2.53	2.76	3.13	3.83	4.61	3.79	4.16	5.06
Diluted EPS from Cont Ops	0.48	0.7	0.85	1.06	1.2	1.52	1.72	2.53	2.76	3.13	3.83	4.61	3.79	4.16	5.06

Balance Sheet (USD)

API Chat

	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
Total Current Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash, Cash Equivalents & STI	436	411	516	595	660	1,046	776	1,048	1,290	3,096	5,006	1,459	2,856	3,537	2,191
+ Cash & Cash Equivalents	142	177	250	297	317	624	238	458	530	2,210	4,164	815	2,031	2,376	1,122
+ ST Investments	294	234	266	298	343	422	538	590	759	887	843	645	826	1,161	1,069
+ Accounts & Notes Receiv	8	9	10	11	14	16	21	24	26	37	35	48	59	63	62
+ Accounts Receivable, Net	8	9	10	11	14	16	21	24	26	37	35	48	59	63	62
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Assets	-444	-420	-526	-606	-674	-1,062	-797	-1,072	-1,316	-3,133	-5,041	-1,508	-2,916	-3,600	-2,253
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Property, Plant & Equip, Net	5	9	8	8	19	40	59	58	56	55	60	60	59	59	60
+ Property, Plant & Equip	10	15	16	18	32	54	75	77	79	81	89	92	96	99	105
- Accumulated Depreciation	5	6	8	10	13	13	16	19	23	26	28	32	37	40	44
+ LT Investments & Receivables	309	260	298	328	375	486	539	590	760	887	1,306	1,679	1,883	1,876	1,729
+ LT Investments	309	260	298	328	375	486	539	590	760	887	1,306	1,679	1,883	1,876	1,729
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	-314	-269	-306	-335	-395	-526	-598	-648	-816	-942	-1,366	-1,739	-1,942	-1,935	-1,789
+ Total Intangible Assets	- -	- -	- -	- -	15	15	15	14	14	14	14	14	14	14	14
+ Goodwill	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14	14	14	14
+ Other Intangible Assets	- -	- -	- -	- -	15	15	15	14	14	14	14	- -	- -	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	-314	-269	-306	-335	-410	-541	-613	-662	-830	-956	-1,379	-1,752	-1,956	-1,949	-1,803
Total Assets	2,461	2,906	3,521	4,099	5,096	6,370	7,082	8,007	8,948	11,933	15,449	14,596	16,130	17,352	17,727
+ Payables & Accruals	1	1	1	2	2	4	5	10	12	12	14	19	28	28	30
+ Accounts Payable	1	1	1	2	2	4	5	10	12	12	14	19	28	28	30
+ Accrued Taxes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Borrowings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Liabilities	-1	-1	-1	-2	-2	-4	-5	-10	-12	-12	-14	-19	-28	-28	-30
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	-1	-1	-1	-2	-2	-4	-5	-10	-12	-12	-14	-19	-28	-28	-30
Total Current Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Debt	35	35	20	20	56	55	65	65	65	65	65	65	65	65	35
+ LT Borrowings	35	35	20	20	56	55	65	65	65	65	65	65	65	65	35
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Liabilities	-35	-35	-20	-20	-56	-55	-65	-65	-65	-65	-65	-65	-65	-65	-35
+ Accrued Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	-35	-35	-20	-20	-56	-55	-65	-65	-65	-65	-65	-65	-65	-65	-35
Total Noncurrent Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Liabilities	2,264	2,673	3,224	3,691	4,646	5,848	6,475	7,292	8,105	10,940	14,297	13,298	14,689	15,735	15,877
+ Preferred Equity and Hybrid Capital	40	40	40	40	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	88	94	123	185	212	216	218	219	220	224	226	230	233	236	238
+ Common Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Additional Paid in Capital	88	94	123	185	212	216	218	219	220	224	226	230	233	236	238
- Treasury Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Retained Earnings	62	92	130	177	234	307	390	501	617	748	911	1,110	1,255	1,413	1,614
+ Other Equity	7	7	4	4	3	-1	- -	-5	6	20	14	-42	-48	-32	-2
Equity Before Minority Interest	196	233	297	407	449	523	607	715	842	992	1,152	1,297	1,440	1,616	1,850
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	1	1	1	- -	- -	- -	- -	- -	- -
Total Equity	196	233	297	407	449	523	608	715	843	993	1,152	1,298	1,440	1,617	1,850
Total Liabilities & Equity	2,461	2,906	3,521	4,099	5,096	6,370	7,082	8,007	8,948	11,933	15,449	14,596	16,130	17,352	17,727
Shares Outstanding	49	49	49	50	52	53	53	53	54	54	54	54	54	55	55
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt	-107	-142	-230	-277	-262	-568	-173	-393	-465	-2,145	-4,099	-750	-1,966	-2,311	-1,087
Net Debt to Equity	-54.46	-61.09	-77.34	-67.93	-58.29	-108.68	-28.51	-55	-55.23	-216.03	-355.81	-57.77	-136.47	-142.93	-58.74
Tangible Common Equity Ratio	6.35	6.65	7.31	8.96	8.54	7.99	8.39	8.77	9.27	8.21	7.38	8.81	8.85	9.25	10.37
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Cash Flow Statement (USD)

API Chat

	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
+ Net Income	23	34	42	52	64	81	93	137	149	170	208	252	207	227	277
+ Depreciation & Amortization	1	1	2	2	3	3	3	4	4	4	4	4	4	5	5
+ Non-Cash Items	1	4	34	16	11	20	42	16	20	33	64	58	32	30	92
+ Stock-Based Compensation	1	1	1	4	1	1	1	1	1	1	2	3	4	3	3
+ Deferred Income Taxes	-1	-2	-2	-5	-5	-2	14	-14	-1	-10	-5	-3	-1	-3	2
+ Asset Impairment Charge	- -	2	- -	1	1	1	- -	1	- -	2	1	- -	- -	- -	- -
+ Other Non-Cash Adj	1	3	34	16	13	20	27	28	19	40	66	57	30	30	87
+ Chg in Non-Cash Work Cap	-1	1	-3	-5	- -	-6	-20	12	-9	-16	-9	-41	-46	-9	-18
+ (Inc) Dec in Accts Receiv	-1	-1	-1	-1	-2	-2	-5	-3	-2	-11	2	-14	-11	-4	1
+ (Inc) Dec in Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc (Dec) in Accts Payable	- -	- -	- -	1	- -	2	1	5	2	- -	1	5	9	- -	2
+ Inc (Dec) in Other	-2	2	-2	-5	1	-6	-15	10	-8	-5	-13	-32	-45	-6	-21
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	24	41	74	65	76	99	118	168	164	191	266	273	197	253	355
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	-1	-5	-1	-1	-6	-22	-21	-2	-2	-2	-9	-4	-4	-5	-6
+ Acq of Fixed Prod Assets	-1	-5	-1	-1	-6	-22	-21	-2	-2	-2	-9	-4	-4	-5	-6
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	10	- -	10	52	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Increase in Capital Stock	10	- -	10	52	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Decrease in Capital Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Change in LT Investment	-20	48	-52	-31	-24	-120	-55	-59	-158	-114	-475	-479	-213	16	95
+ Dec in LT Investment	98	108	50	36	65	79	94	98	136	221	277	266	847	1,217	660
+ Inc in LT Investment	-118	-60	-102	-68	-89	-199	-149	-157	-294	-335	-752	-745	-1,060	-1,201	-564
+ Net Cash From Acq & Div	- -	- -	- -	- -	-12	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash from Divestitures	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	- -	- -	-12	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	-487	-552	-518	-516	-708	-720	-966	-693	-828	-1,295	-1,077	-2,160	17	-960	-1,244
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-508	-510	-572	-549	-749	-862	-1,042	-754	-988	-1,411	-1,561	-2,642	-200	-949	-1,154
+ Dividends Paid	- -	-4	-4	-4	-6	-8	-10	-20	-24	-28	-33	-38	-46	-65	-73
+ Net Cash From Debt	-21	-1	- -	- -	34	- -	10	- -	- -	- -	- -	- -	- -	- -	-30
+ Cash From Debt	- -	20	- -	- -	35	- -	30	- -	- -	35	- -	- -	300	- -	1
+ Repayments of Debt	-21	-20	- -	- -	- -	- -	-20	- -	- -	-35	- -	- -	-300	- -	-31
+ Other Financing Activities	505	411	569	475	700	1,203	618	811	797	2,829	3,338	-999	1,364	1,007	153
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	494	406	575	523	728	1,195	617	790	773	2,801	3,305	-1,036	1,318	941	49
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Changes in Cash	11	-62	78	39	55	432	-306	204	-51	1,581	2,011	-3,406	1,315	246	-750
EBITDA	1	1	2	2	3	3	3	4	4	4	4	4	4	5	5
EBITDA Margin (%)	1.47	1.21	1.53	1.34	1.54	1.55	1.19	1.31	1.29	1.13	1.08	0.84	1.04	1	0.85
Free Cash Flow	23	36	73	64	71	76	97	166	162	189	257	269	193	248	349
Net Cash Paid for Acquisitions	- -	- -	- -	- -	12	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow to Firm	23	36	73	64	71	76	97	166	162	189	257	269	193	248	349
Free Cash Flow to Equity	42	35	72	63	65	76	107	166	162	189	257	269	193	248	319
Free Cash Flow per Basic Share	0.47	0.73	1.49	1.34	1.38	1.45	1.84	3.12	3.03	3.51	4.74	4.95	3.55	4.56	6.4
Price/Free Cash Flow	- -	- -	- -	12.32	15.37	16.61	16.08	10.11	12.23	11.28	16.7	13.6	18.06	17.97	10.87
Cash Flow to Net Income	1.04	1.2	1.78	1.24	1.2	1.21	1.27	1.23	1.1	1.13	1.28	1.08	0.95	1.11	1.28
Capital Expenditures	-1	-5	-1	-1	-6	-22	-21	-2	-2	-2	-9	-4	-4	-5	-6