c



 
 
  !"# "$
&"  &' $
) "*+ &' $
c #
-."
0 12"
' 3 "
401 "
c"15 *" 
.1# "" +
c""50*57




%$
%($
$
,%,
 /
((,,
$
%%$
6$

868

c
 



Revenue growth rate
25.00%
25.00%
25.00%
Revenues
$ 43,593.00 $ 54,491.25 $ 68,114.06 $85,142.58
EBIT (Operating) margin
2.47%
2.62%
2.77%
2.93%
EBIT (Operating income)$ 1,076.00 $ 1,428.47 $ 1,889.91 $ 2,492.80
EBIT(1-t)
$
699.40 $
928.50 $ 1,228.44 $ 1,620.32
- Reinvestment
$
360.00 $
450.00 $ 562.50
FCFF
$
699.40 $
568.50 $
778.44 $ 1,057.82
WACC
Discount factor
PV(FCFF)

8.00%

25.00%
##########
3.08%
$ 3,279.02
$ 2,131.37
$
703.13
$ 1,428.24

25.00%
##########
3.23%
$ 4,302.55
$ 2,796.66
$
878.91
$ 1,917.75


20.44%
##########
3.39%
$ 5,427.42
$ 3,527.82
$
898.24
$ 2,629.58


15.88%
##########
3.54%
$ 6,573.69
$ 4,272.90
$
840.49
$ 3,432.40

11.32%
##########
3.69%
$ 7,634.42
$ 4,962.37
$
694.29
$ 4,268.08


6.76%
##########
3.85%
$ 8,488.49
$ 5,517.52
$
461.54
$ 5,055.98


2.20%
##########
4.00%
$ 9,020.67
$ 5,863.43
$
160.36
$ 5,703.07

7.87%
0.927
527.03 $

7.74%
0.860
669.81 $

7.61%
7.48%
7.35%
7.22%
7.09%
6.96%
6.83%
6.70%
0.800
0.744
0.693
0.646
0.604
0.564
0.528
0.495
845.83 $ 1,062.54 $ 1,329.02 $ 1,699.61 $ 2,071.64 $ 2,408.39 $ 2,670.58 $ 2,823.22

1,440 $
48.57%

1,800 $
51.58%

2,250 $
54.60%

2,813 $
57.61%

Terminal cash flow

Terminal WACC
Terminal value
PV(Terminal value)

5,828.54
6.70%
$ 129,523.15
$ 64,118.54

Enterprise value, EV
Debt
Cash
Value of equity (V(E))
Number of shares
Price per share

$ 80,226.21
$
$ 6,326.00
$ 86,552.21
454.75
$
190.33

 

Invested capital
ROIC

3,516 $
60.63%

4,395 $
63.64%

5,293 $
66.65%

6,133 $
69.67%

6,828 $
72.68%

7,289 $
75.70%

7,449
78.71%

c

  

 
c

  

 




 
 
 
 

 
   !
"
#  

 
$!%
&#  


$%
' #
  

 
(%
' #
#    


%


c


  
0
 
c 

c




 





c 


* 
+,c-% 
 #     

(%

c







)
) 
# 
# 
  


c



 

  



Advertising
36
1.60
1.12
116.42%
Aerospace/Defense
67
1.19
1.09
64.87%
Air Transport
44
1.06
0.76
74.09%
Apparel
56
1.30
1.17
79.35%
Auto & Truck
22
1.72
0.83
52.03%
Auto Parts
54
1.75
1.38
67.05%
Bank
481
0.75
0.32
43.53%
Bank (Canadian)
7
0.86
0.82
23.74%
Bank (Midwest)
39
0.96
0.57
36.76%
Beverage
41
1.04
0.93
64.45%
Biotechnology
121
1.10
1.12
294.47%
Building Materials
53
1.45
0.89
72.48%
Cable TV
24
1.69
1.06
56.05%
Canadian Energy
10
1.18
0.98
33.08%
Chemical (Basic)
17
1.27
1.18
45.17%
Chemical (Diversified)
31
1.37
1.25
48.47%
Chemical (Specialty)
97
1.29
1.08
75.72%
Coal
21
1.67
1.45
53.61%
Computer Software/Svcs
333
1.02
1.08
598.70%
Computers/Peripherals
129
1.29
1.33
103.24%
Diversified Co.
121
1.20
0.64
68.45%
Drug
337
1.11
1.07
112.43%
E-Commerce
56
1.18
1.24
54.16%
Educational Services
38
0.75
0.78
62.68%
Electric Util. (Central)
23
0.79
0.48
25.86%
Electric Utility (East)
24
0.73
0.50
25.52%
Electric Utility (West)
14
0.75
0.49
21.92%
Electrical Equipment
87
1.41
1.33
75.73%
Electronics
183
1.16
1.10
86.80%
Entertainment
95
1.81
1.29
82.85%
Entertainment Tech
35
1.32
1.53
80.18%
Environmental
91
0.97
0.70
86.06%
Financial Svcs. (Div.)
296
1.39
0.47
87.65%
Food Processing
121
0.86
0.72
51.75%
Foreign Electronics
9
1.13
1.16
31.24%
Funeral Services
5
1.19
0.86
33.82%
Furn/Home Furnishings
35
1.52
1.23
70.15%
Healthcare Information
33
0.97
0.94
66.68%
Heavy Construction
14
1.42
1.63
48.31%
Homebuilding
28
1.45
0.98
66.60%
Hotel/Gaming
74
1.74
1.06
92.93%
Household Products
23
1.15
1.00
44.33%
Human Resources
30
1.38
1.47
59.07%
Industrial Services
168
1.07
0.91
74.25%
Information Services
29
1.28
1.12
49.65%
Insurance (Life)
31
1.38
1.75
66.33%
Insurance (Prop/Cas.)
85
0.92
1.00
34.68%
Internet
239
1.04
1.13
104.81%
Investment Co.
19
0.76
1.71
23.03%
Investment Co.(Foreign)
16
1.39
1.36
32.87%
Machinery
130
1.32
1.03
67.11%
Manuf. Housing/RV
15
1.21
1.35
62.57%
Maritime
53
1.38
0.61
39.35%
Medical Services
162
0.97
0.81
84.02%
Medical Supplies
264
1.04
1.02
82.45%
Metal Fabricating
36
1.54
1.51
54.08%
Metals & Mining (Div.)
79
1.23
1.11
113.41%
Natural Gas (Div.)
32
1.29
0.97
46.18%
Natural Gas Utility
24
0.68
0.43
28.15%
Newspaper
15
1.94
1.44
69.74%
Office Equip/Supplies
25
1.19
0.89
52.67%
Oil/Gas Distribution
19
0.89
0.58
37.58%
Oilfield Svcs/Equip.
113
1.45
1.27
51.68%
Packaging & Container
31
1.20
0.83
47.29%
Paper/Forest Products
39
1.63
0.96
66.54%
Petroleum (Integrated)
24
1.24
1.21
41.48%
Petroleum (Producing)
198
1.16
0.97
95.98%
Pharmacy Services
21
0.88
0.79
36.80%
Power
77
1.23
0.69
86.83%
Precious Metals
78
1.18
1.13
72.44%
Precision Instrument
98
1.24
1.24
284.85%
Property Management
20
1.63
0.63
47.93%
Public/Private Equity
9
2.40
1.02
67.97%
Publishing
30
1.43
0.94
51.79%
R.E.I.T.
143
1.60
1.01
50.27%
Railroad
15
1.29
1.07
37.52%
Recreation
65
1.43
1.06
83.39%
Reinsurance
8
1.07
1.28
30.67%
Restaurant
68
1.34
1.17
86.62%
Retail (Special Lines)
157
1.43
1.38
71.37%
Retail Automotive
15
1.46
1.16
47.06%
Retail Building Supply
7
0.95
0.85
34.70%
Retail Store
43
1.35
1.16
69.29%
Retail/Wholesale Food
32
0.73
0.63
280.49%
Securities Brokerage
30
1.18
0.55
62.66%
Semiconductor
125
1.56
1.67
64.76%
Semiconductor Equip
14
1.93
2.13
58.57%

 
72.76%
22.94%
70.74%
23.61%
154.47%
51.24%
198.22%
16.44%
110.54%
16.92%
14.78%
83.80%
85.22%
30.86%
20.37%
19.85%
29.01%
23.68%
5.61%
10.93%
138.78%
12.58%
8.74%
7.21%
102.89%
75.74%
89.99%
16.91%
26.37%
56.83%
11.72%
49.42%
305.02%
29.31%
29.12%
56.52%
38.54%
13.57%
7.58%
102.34%
85.90%
22.36%
13.17%
33.96%
23.68%
36.81%
24.03%
2.28%
59.26%
9.38%
46.80%
3.98%
159.57%
43.09%
11.36%
18.80%
14.78%
47.84%
80.53%
55.65%
56.84%
61.46%
25.97%
61.31%
86.48%
14.44%
27.01%
20.07%
103.58%
8.49%
15.02%
191.86%
169.66%
70.33%
67.45%
32.95%
49.77%
17.69%
22.48%
16.08%
44.57%
19.12%
26.98%
26.17%
281.05%
8.06%
7.28%

   

42.11%
18.66%
41.43%
19.10%
60.70%
33.88%
66.47%
14.12%
52.50%
14.47%
12.88%
45.59%
46.01%
23.58%
16.92%
16.56%
22.49%
19.15%
5.32%
9.86%
58.12%
11.18%
8.04%
6.73%
50.71%
43.10%
47.37%
14.46%
20.87%
36.23%
10.49%
33.07%
75.31%
22.67%
22.55%
36.11%
27.82%
11.95%
7.05%
50.58%
46.21%
18.28%
11.64%
25.35%
19.14%
26.91%
19.38%
2.23%
37.21%
8.58%
31.88%
3.83%
61.47%
30.12%
10.20%
15.82%
12.87%
32.36%
44.61%
35.75%
36.24%
38.06%
20.61%
38.01%
46.37%
12.62%
21.27%
16.72%
50.88%
7.82%
13.06%
65.74%
62.92%
41.29%
40.28%
24.79%
33.23%
15.03%
18.36%
13.85%
30.83%
16.05%
21.25%
20.74%
73.76%
7.46%
6.79%

 
 
-24.84%
42.20%
3.08%
16.38%
#######
12.81%
-3.89%
11.91%
0.77%
38.33%
12.21%
9.10%
8.89%
21.79%
41.43%
22.17%
19.00%
36.07%
49.28%
61.78%
33.94%
26.32%
12.35%
37.13%
11.14%
13.35%
11.25%
22.39%
8.37%
9.40%
-8.35%
12.37%
192.25%
27.83%
-8.93%
16.21%
7.38%
17.47%
24.22%
#######
10.54%
23.89%
13.83%
17.06%
15.54%
32.30%
14.19%
25.59%
558.82%
6.16%
26.37%
6.21%
20.70%
20.77%
24.96%
20.40%
21.34%
17.39%
13.55%
8.60%
24.60%
17.00%
23.90%
12.32%
-14.59%
31.96%
15.55%
10.57%
13.84%
4.46%
11.88%
3.56%
-16.73%
-77.36%
5.13%
17.45%
12.77%
13.67%
31.46%
16.20%
16.40%
15.14%
18.74%
17.37%
-12.91%
14.58%
14.29%

12.94%
25.35%
17.77%
17.65%
11.51%
18.45%
NA
NA
NA
22.63%
12.50%
10.08%
14.56%
23.59%
29.30%
23.90%
19.19%
27.27%
41.44%
39.75%
12.05%
25.05%
17.11%
30.65%
9.67%
11.55%
11.13%
20.14%
15.90%
12.62%
2.70%
12.05%
6.62%
18.50%
16.80%
13.45%
12.21%
17.99%
24.12%
-20.01%
10.81%
17.23%
17.69%
18.66%
14.20%
NA
NA
33.78%
NA
1.52%
17.22%
8.69%
13.20%
18.15%
21.62%
20.43%
24.03%
16.04%
11.66%
13.60%
16.47%
11.85%
21.43%
18.82%
10.89%
24.87%
26.52%
13.20%
12.61%
9.45%
16.62%
9.98%
NA
26.25%
9.62%
14.70%
13.74%
NA
22.21%
20.58%
11.65%
14.04%
15.36%
16.73%
22.46%
28.55%
18.30%

!" # 

13.01%
20.05%
17.63%
16.54%
13.25%
12.09%
17.50%
14.94%
20.65%
12.12%
4.46%
14.56%
21.86%
26.99%
21.59%
20.84%
12.86%
13.15%
10.12%
8.65%
18.93%
5.62%
13.50%
24.06%
32.27%
33.77%
32.45%
14.07%
10.63%
11.78%
6.28%
14.27%
16.53%
17.29%
10.71%
24.34%
17.48%
17.80%
33.76%
1.42%
12.93%
24.87%
23.63%
17.89%
19.37%
22.47%
15.68%
5.94%
0.00%
2.10%
20.41%
14.80%
9.70%
18.84%
11.24%
18.10%
7.41%
25.01%
24.87%
27.26%
22.62%
7.15%
22.05%
18.18%
7.70%
33.00%
11.27%
24.36%
7.00%
8.41%
10.50%
9.03%
0.80%
15.54%
0.72%
27.39%
16.86%
4.17%
19.86%
18.49%
32.68%
27.05%
18.42%
30.39%
20.49%
10.85%
16.66%

$% # 
(% #   ) )
15.97%
12.09%
12.32%
8.51%
10.15%
7.29%
12.48%
9.02%
7.66%
6.80%
7.42%
5.47%
NA
NA
NA
NA
NA
NA
19.19%
14.16%
21.94%
14.69%
12.64%
9.50%
34.54%
22.46%
41.62%
27.06%
16.20%
13.03%
18.14%
13.80%
13.55%
9.94%
22.92%
18.50%
26.29%
18.85%
12.49%
9.59%
20.56%
17.75%
32.59%
24.68%
12.67%
9.65%
19.77%
12.60%
20.90%
13.96%
26.54%
17.43%
23.87%
16.69%
15.57%
11.42%
7.14%
5.38%
23.65%
15.50%
3.65%
2.68%
21.81%
13.27%
58.00%
45.55%
12.18%
8.80%
7.97%
6.88%
20.75%
15.54%
7.43%
5.46%
18.80%
12.85%
6.52%
4.39%
-15.43%
-15.59%
19.84%
15.45%
20.88%
15.07%
4.82%
2.74%
10.16%
7.30%
21.37%
15.39%
NA
NA
NA
NA
20.99%
17.19%
NA
NA
7.18%
4.32%
12.98%
9.53%
4.09%
2.26%
30.03%
26.55%
11.27%
7.65%
11.81%
8.78%
12.70%
9.20%
34.97%
23.53%
40.16%
26.57%
14.99%
10.29%
16.35%
10.20%
9.13%
6.36%
13.81%
11.48%
25.44%
19.12%
13.16%
9.99%
11.50%
9.54%
14.46%
8.01%
35.23%
26.28%
6.71%
4.25%
19.28%
14.61%
34.24%
25.11%
13.92%
11.72%
30.58%
27.02%
NA
NA
18.30%
12.38%
40.26%
40.23%
31.65%
20.71%
19.14%
15.41%
NA
NA
18.16%
12.75%
8.28%
5.33%
6.73%
4.39%
9.49%
5.94%
6.57%
4.25%
5.58%
3.69%
64.32%
51.46%
26.57%
20.66%
16.47%
12.14%

-7.53%
5.34%
0.00%
3.67%
-3.31%
-1.47%
NA
NA
NA
10.83%
11.84%
2.68%
3.58%
8.36%
4.01%
7.83%
3.48%
8.94%
13.69%
5.95%
5.57%
17.97%
5.94%
11.08%
6.09%
7.95%
7.71%
4.82%
0.38%
3.75%
-5.51%
5.00%
-91.89%
5.51%
-3.45%
4.94%
0.46%
7.40%
3.57%
-19.44%
1.32%
11.21%
0.59%
2.49%
10.28%
NA
NA
12.02%
NA
10.63%
2.70%
-2.57%
5.31%
4.13%
6.96%
2.40%
0.98%
8.20%
4.13%
-1.93%
1.99%
5.31%
9.92%
1.99%
-4.79%
4.19%
2.49%
2.56%
4.52%
13.32%
2.52%
2.78%
NA
6.65%
10.37%
10.93%
4.11%
NA
8.44%
2.01%
2.85%
3.64%
2.84%
1.85%
6.77%
1.27%
-3.33%

 #! 
 %! *+$     
 
    , 
72.93%
-12.85%
NA
-16.35%
1.07
1.40
121.25%
0.87%
48.72%
2.54%
2.98
0.90
154.03%
-7.74%
2070.48%
34.34%
2.44
0.80
131.83%
19.29%
20.35%
-5.57%
1.96
1.01
90.41%
24.35%
NA
-129.34%
1.69
0.82
98.08%
5.28%
50.30%
-14.10%
3.37
0.46
NA
NA
NA
0.00%
NA
NA
NA
NA
0.00%
0.00%
NA
NA
NA
NA
0.00%
0.00%
NA
NA
115.79%
3.93%
59.61%
-3.87%
1.60
2.30
97.13%
8.69%
0.54%
-50.32%
0.85
4.79
115.07%
7.90%
36.11%
-5.17%
1.06
1.05
95.57%
-10.66%
43.54%
-4.63%
0.65
2.16
229.39%
0.17%
100.30%
55.96%
0.87
1.87
145.13%
8.91%
45.60%
2.95%
2.25
1.23
127.87%
14.48%
99.55%
9.76%
1.73
1.62
106.23%
11.17%
88.45%
-12.67%
1.93
1.13
164.52%
7.06%
63.20%
17.72%
1.47
1.97
80.80%
-7.26%
8.03%
-3.32%
2.20
2.98
82.19%
-1.62%
37.99%
-7.44%
4.15
1.28
123.66%
80.01%
42.74%
-46.03%
0.68
1.97
57.91%
10.14%
27.33%
-13.94%
1.01
3.04
117.75%
-10.02%
0.68%
6.04%
1.77
2.57
107.65%
-9.71%
5.58%
-7.39%
2.43
2.37
243.73%
6.25%
518.59%
73.62%
0.69
1.74
232.75%
7.62%
385.66%
61.57%
0.66
2.02
219.42%
-0.55%
398.39%
70.57%
0.67
1.77
137.62%
11.79%
29.68%
-8.03%
1.76
1.40
103.04%
10.99%
26.06%
-29.00%
2.96
0.54
84.45%
-0.39%
43.82%
-4.57%
0.81
1.66
45.31%
-7.51%
NA
-261.25%
1.01
2.01
88.65%
1.20%
86.32%
-4.87%
0.91
1.87
319.76%
22.13%
NA
8.48%
0.15
8.41
134.70%
6.01%
33.59%
-3.08%
2.10
1.11
99.12%
3.59%
NA
-7.70%
2.44
0.49
110.91%
3.88%
16.43%
2.18%
0.87
1.72
79.87%
12.79%
35.92%
-49.19%
2.24
0.65
58.79%
2.41%
2.86%
-16.71%
1.40
2.95
119.87%
2.39%
7.87%
5.55%
5.50
0.41
32.28%
65.71%
NA
NA
1.28
0.97
225.06%
-1.52%
39.47%
61.71%
0.70
2.08
113.45%
6.42%
58.74%
1.27%
1.14
2.24
80.32%
4.26%
16.64%
-46.66%
6.45
0.37
111.27%
5.28%
18.41%
0.56%
2.56
0.83
74.03%
-2.52%
38.17%
-12.76%
0.92
2.22
197800.00%
NA
2.86%
0.00%
NA
NA
25918.37%
NA
5.19%
1.05%
NA
NA
116.98%
-3.10%
0.13%
6.83%
1.96
4.24
233.33%
NA
NA
NA
NA
NA
38.46%
-7.24%
1.23%
-35.06%
0.35
4.31
137.96%
17.17%
67.92%
-25.71%
1.81
0.98
71.47%
8.09%
6.92%
-156.35%
3.84
0.42
370.98%
2.82%
93.23%
90.76%
0.50
2.11
119.92%
-6.78%
1.90%
1.40%
2.37
0.70
104.04%
7.91%
34.86%
1.65%
2.46
1.28
199.05%
10.56%
33.21%
-6.35%
2.22
0.98
237.06%
9.83%
87.52%
21.38%
1.02
2.90
339.12%
1.70%
174.20%
126.13%
0.60
2.46
167.27%
7.47%
178.34%
13.96%
1.13
1.18
42.99%
-1.63%
577.06%
-52.11%
1.33
1.37
74.46%
8.94%
19.67%
-22.96%
2.59
0.66
413.60%
0.20%
563.70%
109.09%
1.03
1.50
233.72%
12.98%
63.91%
41.40%
1.12
1.67
89.02%
5.56%
81.71%
-10.44%
1.88
0.94
75.53%
13.57%
NA
-20.51%
1.14
1.17
228.25%
0.63%
212.22%
50.99%
3.11
0.60
283.11%
1.19%
49.28%
59.09%
1.01
1.54
151.07%
4.93%
28.35%
23.01%
3.11
0.66
308.88%
4.95%
3.71%
85.61%
0.86
1.65
264.58%
8.77%
81.59%
82.81%
0.38
6.41
54.93%
12.95%
2.26%
-30.70%
1.42
1.52
182.09%
-14.26%
140.10%
24.17%
0.37
3.36
3501.96%
NA
NA
-30.39%
NA
NA
71.37%
4.31%
24.40%
-13.81%
2.12
1.31
259.75%
-8.65%
813.56%
-60.89%
0.24
7.67
189.92%
-3.06%
119.65%
36.26%
0.71
2.54
213.37%
2.45%
15.06%
41.98%
0.89
1.55
NA
NA
1.11%
0.00%
NA
NA
159.81%
-4.59%
85.89%
22.18%
1.74
1.74
116.49%
6.91%
39.59%
1.56%
3.86
0.67
202.77%
13.22%
2.59%
-0.26%
2.66
0.68
153.65%
5.10%
54.15%
18.02%
2.36
0.85
144.75%
1.56%
87.90%
20.50%
3.62
0.57
147.60%
1.05%
62.66%
24.72%
4.54
0.54
154.15%
166.54%
38.44%
-101.94%
0.44
2.61
76.92%
7.07%
47.89%
-21.85%
1.38
2.49
99.31%
18.44%
5.16%
-55.00%
1.51
1.82

Shoe
Steel (General)
Steel (Integrated)
Telecom. Equipment
Telecom. Services
Thrift
Tobacco
Toiletries/Cosmetics
Trucking
Utility (Foreign)
Water Utility
Wireless Networking
r


19
20
15
115
140
227
12
19
33
5
15
60



1.34
1.61
1.85
1.15
1.10
0.73
0.78
1.23
1.30
1.07
0.82
1.50


1.47
1.40
1.55
1.33
0.83
0.72
0.71
1.10
0.86
0.59
0.51
1.34



47.22%
48.49%
53.57%
89.43%
76.90%
43.55%
54.11%
55.18%
49.49%
30.56%
44.29%
80.08%



3.55%
30.81%
39.30%
10.90%
47.03%
21.74%
22.93%
26.33%
85.30%
101.26%
87.95%
19.83%


3.43%
23.55%
28.21%
9.83%
31.99%
17.86%
18.66%
20.84%
46.03%
50.31%
46.80%
16.55%


23.88%
23.19%
20.27%
13.59%
17.70%
-0.12%
94.26%
140.78%
-1.57%
-4.67%
7.13%
11.17%
 

25.81%
20.24%
21.99%
25.53%
23.03%
NA
30.69%
24.62%
13.51%
7.97%
7.51%
14.57%



22.11%
22.29%
22.94%
13.79%
12.80%
11.90%
26.03%
26.27%
30.87%
12.11%
31.16%
9.92%



11.41%
12.68%
17.03%
12.55%
39.19%
NA
24.46%
12.92%
11.34%
19.13%
37.35%
19.37%
 

8.14%
8.47%
13.98%
9.38%
28.12%
NA
16.30%
8.53%
7.88%
15.19%
24.22%
14.18%


6.13%
0.04%
-2.44%
2.18%
5.14%
NA
11.76%
5.24%
-2.40%
0.02%
9.81%
5.82%



138.68%
194.14%
108.20%
54.43%
96.75%
NA
99.13%
117.31%
534.77%
151.78%
322.90%
104.04%
 

17.37%
13.09%
15.65%
2.03%
-9.14%
NA
-0.76%
8.99%
5.70%
12.25%
0.23%
8.54%


25.94%
54.99%
78.53%
27.82%
190.40%
NA
28.56%
30.46%
NA
NA
229.90%
1.27%
 

-0.13%
-28.83%
-33.79%
-22.23%
-4.02%
-509.80%
-2.34%
2.98%
273.82%
-0.01%
108.90%
9.11%



3.17
2.39
1.57
2.72
0.82
NA
1.88
2.89
1.71
0.52
0.31
1.03
 

1.18
0.66
0.85
1.39
1.96
NA
2.03
1.37
0.87
1.75
3.91
3.19