LendingTree, Inc.€¦ · string of acquisitions should diversify the business and allow it to grow...

17
1 LendingTree (TREE) | Sector: Financial | Industry: Mortgage Investment LendingTree, Inc. Ticker: TREE Recommendation: Buy Dustin Scaringe [email protected] September 2018

Transcript of LendingTree, Inc.€¦ · string of acquisitions should diversify the business and allow it to grow...

Page 1: LendingTree, Inc.€¦ · string of acquisitions should diversify the business and allow it to grow more consistently through market cycles Market Opportunity: The mortgage business

1LendingTree (TREE) | Sector Financial | Industry Mortgage Investment

LendingTree Inc

Ticker TREE

Recommendation Buy

Dustin Scaringedscaringndedu

September 2018

Investment Thesis

Product Diversification The continued push away from mortgage lending through a string of acquisitions should diversify the business and allow it to grow more consistently through market cycles

Market Opportunity The mortgage business of LendingTree has a lot of opportunity for growth and plenty of room for market penetration The business has only touched 2 of mortgages in the US This should increase with improvements in technology and lenders look to become more efficient (reduce their labor cost)

Product Expansion My LendingTree platform also has a lot of opportunity to cross-sell products and build out a relationship based experience rather than relying on merely a transaction experience

2

1

2

3

RecommendationLendingTree (TREE) has experience multiple compression and price depreciation since the beginning of this year The fundamentals and management strategy of the business have not changed dramatically however and now represents a great opportunity to purchase a call option for long-term growth and gain unique exposure to the financial sector

LendingTree (TREE) | Sector Financial | Industry Mortgage Investment Source 1) Thomson Reuters

Three Key Points

Price Target $292 representing a 21 upsideAverage Wall Street Price Target $301 representing a 25 upside

Sources IBISWorld Company 10-K

Introduction

3

bull LendingTree is an online lending exchange that connects consumers with multiple lenders banks and credit partners It acts like a broker for loans instead of being a direct supplier

bull Founded Pre Fintech Wave Est 1996 by Douglas Lebda current Chairman amp CEO

bull Mid Cap Status Market Cap of $3 billionbull Completely free for customers to use revenue

stream extracted when customers send loan requests to lenders

Company Background Marketplace Business Model

Stock Data

Consumer

Lender 1 Lender 2 Lender 3 Lender 4 Lender 5

Lending Tree Exchange

Lenders on the platform include regional and national banks peer-to-peer lending services and online direct

lenders levels of risk vary across the lenders

Current Price $230

52 Week Price Range 20545 - 40440

200-Day Moving Average 27761

Beta 134

Market Cap (mil) $2950

Shares Outstanding (mil) 13

Average Vol (3 month) mil 023

Insider Ownership 4080

Shares Short of Float 3772

LTM PE 4516

Forward PE 3256

EVEBITDA 3688

Industry Overview

4Source IBIS World FRED

Competitive Landscape

bull LendingTree is one of the only public companies that acts exclusively as an exchange lender

bull Most of the firms in the space are private aggregators or lenders

bull Barriers to entry include assets the company purchases on goodwill proprietary technology customer lists and trademarked names

Market Forces

bull A number of factors influence lending markets across mortgages personal loans auto loans etc including

bull Aggregate Household Debtbull GDP Growthbull Federal Monetary Policybull Prime Ratebull Inflation

Fixed Rate and Inflation Behavior is Steady

000

100

200

300

400

500

600

700

30 Year Fixed Rate 15 Year Fixed Rate

10 Year Breakeven Inflation

Fintech Comps Description

Direct Private Competitors

Offering comparable services to LendingTree

Private Peer-to-PeerLenders

Assume moreof the consumer risk by taking on loans (underwritingloan loss provisions)

Product Diversification

5Source Company 10-K

Home Refinance

Home Purchase

Personal Loans

Home Equity Loans Auto Loans Business

Loans

Credit Cards Student Loans StudentRefinance

Moving Away From Mortgage

0

20

40

60

80

100

2013A 2014A 2015A 2016A 2017A MRQ2018

Mortgage Non-Mortgage

1

Product Categories

bull Over a few short years TREE has acquired a number of leading media and comparison properties

bull The strategy is similar to that of two major TREE shareholders Barry Diller and John Malone (27)

bull Mortgage purchases and refinancing used to compose the majority of revenue now it is only a third of sales

bull Although the movement changes the risk profile of the company it should dampen revenue declines during the next economic downturn as smaller ticket purchases recover quicker

bull Additional categories include auto and home insurance as well as commercial loans

bull CEO Douglas Lebda expressed a continued push into small business loans for continued diversification as well

bull Ultimately the company is positioning itself to provide a full service financial experience for customers

Product Diversification

6Source Company 10-K

Iron Horse HoldingsCredit Card Comparison

November 16th 2016

$104 million

Deposits Online

Media facing in the depository

industry

June 14th 2017

Camino Del Avion

Consumer Facing Media Company

June 20th 2017

SMB Online Lender

September 19th 2017

Credit Repair

Company

June 11th

2018

PersonalFinance Website

July 23rd

2018

$60 million

1

Market Opportunity

7Source 2017 Company Investor Presentation TechCrunch

2

Total Addressable

Market

Est $13B

Est $500M

$264mTTM

Total Addressable

Market

Est $33B

Est $500M

$78mTTM

Total Addressable

Market

Est $10B

Est $1B

$126mTTM

bull LendingTreersquos positioning in its core markets across mortgage credit and personal loan is growing and the company is taking share there still remains plenty of opportunity to expand into its total addressable markets

Mortgage Credit Cards Personal Loans

Visible revenue opportunity in core markets served today not inclusive of acquisitions or new verticals Digital ad spend in financials expected to hit 20 CAGR between 2014 and 2020

tripling LendingTreersquos core market

Comparables (BLK)

Stock Data

DCF (Base)

WACC

DCF (Downside)

WACC

DCF (Upside)

WACC

Comparables

_CIQHiddenCacheSheet

WACC

Key Stats

Acquisition Effects (in millions)

Pro Forma Revenue

2017201820172018Three Months Ended June 30thSix Months Ended June 30th158737185820296935369201Pro Forma Net Income

2017201820172018Three Months Ended June 30thSix Months Ended June 30th7758451881496680956

2018

Mortgage ProductsNon-Mortgage ProductsCredit CardsPersonal LoansOther140410848796117576672

Mortgage2013A2014A2015A2016A2017AMRQ201812309113413716527221999127591066948Non-Mortgage2013A2014A2015A2016A2017AMRQ2018161493321388944164411341826117153

FRED Data

Fixed Rate and Inflation Behavior is Steady

30 Year Fixed Rate397023970939716397233973039737397443975139758397653977239778397863979339800398063981339821398283983539842398493985639863398703987739884398913989839905399123991939926399333994039947399543996139968399753998239989399964000340010400174002440031400384004540052400594006640073400804008740094401014010840115401224012940136401424015040157401644017140178401854019240199402064021340220402274023440241402484025540262402694027640283402904029740304403114031840325403324033940346403534036040367403744038140388403954040240409404164042340430404374044440451404584046540472404794048640493405004050640514405214052840535405424054940556405634057040577405844059140598406054061240619406264063340640406474065440661406684067540682406894069640703407104071740724407314073840745407524075940766407734078040787407944080140808408154082240829408364084340850408574086440870408784088540892408994090640913409204092740934409414094840955409624096940976409834099040997410044101141018410254103241039410464105341060410674107441081410884109541102411094111641123411304113741144411514115841165411724117941186411934120041207412144122141228412344124241249412564126341270412774128441291412984130541312413194132641333413404134741354413614136841375413824138941396414034141041417414244143141438414454145241458414664147341480414874149441501415084151541522415294153641543415504155741564415714157841585415924159941605416134162041627416344164141648416554166241669416764168341690416974170441711417184172541732417394174641753417604176741774417814178841795418024180941816418234183041837418444185141858418654187241879418864189341900419074191441921419284193541942419494195641963419694197741984419914199742004420124201942026420334204042047420544206142068420754208242089420964210342110421174212442131421384214542152421594216642173421804218742194422014220842215422224222942236422434225042257422644227142278422854229242299423064231342320423274233342341423484235542362423694237642383423904239742404424114241842425424324243942446424534246042467424744248142488424954250242509425164252342530425374254442551425584256542572425794258642593426004260742614426214262842635426424264942656426634267042677426844269142697427054271242719427264273342740427474275442761427684277542782427894279642803428104281742824428314283842845428524285942866428734288042887428944290142908429154292242929429364294342950429574296442971429784298542992429994300643013430204302743034430414304843055430614306943076430834309043097431044311143118431254313243139431464315343160431674317443181431884319543202432094321643223432304323743244432514325843265432724327943286432934330043307433144332143328433354334243349593578609615946466046466261460459755354751951450999999999999996501496512509999999999999965255165045075155034980000000000000448499999999999996478487482484784844860000000000000348249152955953854253252514525255225295125145085075045044940000000000000448749255034980000000000000449148347847148099999999999996494000000000000045055145095059999999999999649949800000000000004501497493505497495496499508521507507505999999999999965493484478479472475469000000000000044584574574559999999999999645444944400000000000004442436000000000000034324349999999999999643743743242699999999999996419000000000000044214230000000000000442441743899999999999997440000000000000044464610000000000000348348099999999999996486000000000000034769999999999999647147448480999999999999965055495487488476480999999999999964860000000000000348749148478471463461000000000000034599999999999999645544945454514599999999999999645145199999999999996455438999999999999974324150000000000000442242241240940940139441241100000000000003409999999999999964399439843993943913953913893883983873873873953938839240839939838839388384383379378375367371366366362356353349355359362366359355355349343363393373413393433433133233433233733533434338342353353353356351352363354357354343341343353423513593813913983934464294514374309999999999999643899999999999997440000000000000044400000000000000445845145745745432422423000000000000044284134099999999999999641643499999999999996422429446442447448000000000000044534514414389999999999999743242300000000000004428433437428437432440000000000000044414344269999999999999643342942142413999999999999974124139999999999999742417413999999999999974124150000000000000441341341241399999999999997412409999999999999964099999999999999640999999999999996412423000000000000044241900000000000004412397392398401999999999999964013993973893933838338737336636336635936937638375386378369373663673653683838538438738740444019999999999999640840440940439839139439338438939391386385376382379376387398397395393395397396401397392381379372365365362364368373371371359358359366361357358364366363543563483413423453483433453433433463443534834234234735234735435739440340841341643432424124094190000000000000441900000000000004417415000000000000044164099999999999999642143423000000000000044139999999999999740999999999999996408397403401999999999999964054019999999999999639539438939139388396403396392393393893863823783783833833853913883943943939539239394393394399395399404415000000000000044224324384400000000000000444344644400000000000004445444000000000000044400000000000000444244745845545546100000000000003466455999999999999964544624574554519999999999999645345199999999999996454459999999999999964594534514519999999999999645415 Year Fixed Rate39702397093971639723397303973739744397513975839765397723977839786397933980039806398133982139828398353984239849398563986339870398773988439891398983990539912399193992639933399403994739954399613996839975399823998939996400034001040017400244003140038400454005240059400664007340080400874009440101401084011540122401294013640142401504015740164401714017840185401924019940206402134022040227402344024140248402554026240269402764028340290402974030440311403184032540332403394034640353403604036740374403814038840395404024040940416404234043040437404444045140458404654047240479404864049340500405064051440521405284053540542405494055640563405704057740584405914059840605406124061940626406334064040647406544066140668406754068240689406964070340710407174072440731407384074540752407594076640773407804078740794408014080840815408224082940836408434085040857408644087040878408854089240899409064091340920409274093440941409484095540962409694097640983409904099741004410114101841025410324103941046410534106041067410744108141088410954110241109411164112341130411374114441151411584116541172411794118641193412004120741214412214122841234412424124941256412634127041277412844129141298413054131241319413264133341340413474135441361413684137541382413894139641403414104141741424414314143841445414524145841466414734148041487414944150141508415154152241529415364154341550415574156441571415784158541592415994160541613416204162741634416414164841655416624166941676416834169041697417044171141718417254173241739417464175341760417674177441781417884179541802418094181641823418304183741844418514185841865418724187941886418934190041907419144192141928419354194241949419564196341969419774198441991419974200442012420194202642033420404204742054420614206842075420824208942096421034211042117421244213142138421454215242159421664217342180421874219442201422084221542222422294223642243422504225742264422714227842285422924229942306423134232042327423334234142348423554236242369423764238342390423974240442411424184242542432424394244642453424604246742474424814248842495425024250942516425234253042537425444255142558425654257242579425864259342600426074261442621426284263542642426494265642663426704267742684426914269742705427124271942726427334274042747427544276142768427754278242789427964280342810428174282442831428384284542852428594286642873428804288742894429014290842915429224292942936429434295042957429644297142978429854299242999430064301343020430274303443041430484305543061430694307643083430904309743104431114311843125431324313943146431534316043167431744318143188431954320243209432164322343230432374324443251432584326543272432794328643293433004330743314433214332843335433424334955453557757856361457261958858157357453352492491483462465000000000000044848492480999999999999964684684724639999999999999746100000000000003458451999999999999964544480000000000000444800000000000004448000000000000044514519999999999999645453479505999999999999964889999999999999748747699999999999996469000000000000044634684690000000000000446346845599999999999996458454454474464360000000000000343343744344644000000000000004436000000000000034324294269999999999999643243844545445445440000000000000044389999999999999744000000000000004434433440000000000000044334324334344389999999999999745199999999999996440000000000000044389999999999999743899999999999997436000000000000034342442142417424134044074059999999999999640343953923938638338338238237537236236436636335737637738139641741500000000000004424134084054094084294269999999999999642241500000000000004415000000000000043974044094099999999999999641340199999999999996397389382383783743683673693693753653663663543533634433933333329328326337338338331333313333327321321324323316317324314316316319317313316333233213113133123073053043042972942982952942892862832828328428828928628628527727326927266272272692652632642672662652652642662662712812772772772762762792722762742652642612562612692772983033130435339353341339343343344363543593593543373293313333243232733532733347343351352355356345344343333333353393323383323423473383333393383323293253213233313332232232432332632332732432332532432633733633633318308313321323173173132309313153052982932982922993053073033130629729829329429229430230730531130832532332132432325321317313317315306309313113083072993032982983093231831831631932232232432631931307301295295293294296299296298288286285289286281281289292287281283278274272275278274276274274277276277276272272276279278284288314325334336337352355344337334343413393353373323423534433933633432332732732932731931931631831731732232932332318318316316312308308313313315321319325327324331332333363363383443383443493623683773843853939439391393873873944019999999999999640340140841500000000000004405999999999999964014074044043994019999999999999644019999999999999640840540139839739910 Year Breakeven Inflation39702397093971639723397303973739744397513975839765397723977839786397933980039806398133982139828398353984239849398563986339870398773988439891398983990539912399193992639933399403994739954399613996839975399823998939996400034001040017400244003140038400454005240059400664007340080400874009440101401084011540122401294013640142401504015740164401714017840185401924019940206402134022040227402344024140248402554026240269402764028340290402974030440311403184032540332403394034640353403604036740374403814038840395404024040940416404234043040437404444045140458404654047240479404864049340500405064051440521405284053540542405494055640563405704057740584405914059840605406124061940626406334064040647406544066140668406754068240689406964070340710407174072440731407384074540752407594076640773407804078740794408014080840815408224082940836408434085040857408644087040878408854089240899409064091340920409274093440941409484095540962409694097640983409904099741004410114101841025410324103941046410534106041067410744108141088410954110241109411164112341130411374114441151411584116541172411794118641193412004120741214412214122841234412424124941256412634127041277412844129141298413054131241319413264133341340413474135441361413684137541382413894139641403414104141741424414314143841445414524145841466414734148041487414944150141508415154152241529415364154341550415574156441571415784158541592415994160541613416204162741634416414164841655416624166941676416834169041697417044171141718417254173241739417464175341760417674177441781417884179541802418094181641823418304183741844418514185841865418724187941886418934190041907419144192141928419354194241949419564196341969419774198441991419974200442012420194202642033420404204742054420614206842075420824208942096421034211042117421244213142138421454215242159421664217342180421874219442201422084221542222422294223642243422504225742264422714227842285422924229942306423134232042327423334234142348423554236242369423764238342390423974240442411424184242542432424394244642453424604246742474424814248842495425024250942516425234253042537425444255142558425654257242579425864259342600426074261442621426284263542642426494265642663426704267742684426914269742705427124271942726427334274042747427544276142768427754278242789427964280342810428174282442831428384284542852428594286642873428804288742894429014290842915429224292942936429434295042957429644297142978429854299242999430064301343020430274303443041430484305543061430694307643083430904309743104431114311843125431324313943146431534316043167431744318143188431954320243209432164322343230432374324443251432584326543272432794328643293433004330743314433214332843335433424334919561711862000000000000115860000000000001119609849999999999999910820000000000001083199999999999996091600000000000004095054600000000000004023043803080201449999999999999901103420000000000000305280000000000000205908519999999999999811240000000000001123113751020910882000000000000011151999999999999913313320000000000001135200000000000011287500000000000113041496145146615917975000000000001188799999999999991994183200000000000011808000000000000116919999999999999155164599999999999991856000000000000118779999999999999189191199999999999991738177164178750000000000011802179817321742191250000000000011986199820739999999999998217499999999999982132000000000000121375000000000002211399999999999992108000000000000122122999999999999998236237523839999999999999236232399999999999982382000000000000122759999999999998226500000000000012204000000000000221560000000000001223224622182240000000000000223123479999999999999234200000000000012386000000000000123119999999999998223820819039999999999999219319819681838000000000000117275182600000000000011714180418520000000000001178816240000000000001153815640000000000001165250000000000011776179417821838000000000000120099999999999998206199999999999982125999999999999921421124999999999998204210521219999999999999217799999999999992238230399999999999982305000000000000223580000000000001238200000000000012345000000000000222559999999999998233800000000000012343999999999999922719999999999998237242799999999999992501999999999999824140000000000001242200000000000022464255626240000000000001260800000000000012582541999999999999824620000000000002233231199999999999982252499999999999922342224000000000000221982334000000000000124123199999999999998235243199999999999992351999999999999922480000000000002216400000000000012056205619775194186200000000000011821784194751964206209600000000000012101999999999999919824999999999999191250000000000011992203619921996201750000000000012042520699999999999998203750000000000012092128000000000000122022204000000000000222722559999999999998220800000000000022326000000000000124233199999999999992322000000000000122622254224400000000000022248000000000000221680000000000001209799999999999992141999999999999921025211799999999999992132000000000000121421212521019999999999999212400000000000012128000000000000121982279999999999999822480000000000002225999999999999982292279999999999999823879999999999999256400000000000012448246825274999999999999248200000000000022501999999999999824900000000000002248241250000000000012395239400000000000012442000000000000224962486000000000000224775246249999999999992508252199999999999982522525619999999999998258400000000000012573999999999999825425179999999999998254599999999999982561999999999999825425219999999999998249500000000000012454000000000000223759999999999999236600000000000012334000000000000123079999999999998231599999999999982272242500000000000221779999999999999208202819522022520621240000000000001219421920000000000002224800000000000022218213799999999999992136000000000000120825209399999999999992157999999999999922121920000000000002220000000000000022192172000000000000221819999999999999215600000000000012177500000000000221800000000000002217499999999999982136000000000000121280000000000001216800000000000012182500000000000122374999999999998227599999999999982272225000000000000121440000000000001214199999999999992188000000000000221421521800000000000002220221640000000000001214213600000000000012128000000000000121560000000000001220752188000000000000221840000000000002217600000000000022181999999999999922200000000000002219600000000000022206222000000000000022278226622774999999999999225199999999999982242227999999999999982252236000000000000221739999999999999214215249999999999992121999999999999920920000000000001201799999999999981961941999999999999919075191190399999999999991927999999999999919175185400000000000011847499999999999917821721641999999999999916916616215760000000000001160251621681999999999999916919999999999999171174184600000000000011751694177817721842000000000000118220000000000001188191191799999999999991874000000000000118520000000000001182251814000000000000118540000000000001187200000000000011897999999999999918919999999999999185518520000000000001181200000000000011756170416515820000000000001153215820000000000001154750000000000011572000000000000115221421999999999999915281512514661492155615715361611586000000000000115521464148152750000000000011534999999999999914441335137400000000000011381999999999999912321254999999999999913280000000000001147148815421606000000000000116116040000000000001156600000000000011598000000000000116719999999999999165799999999999991602000000000000115920000000000001156200000000000011551556146614441385999999999999914225000000000001144199999999999991481504146414821454148146214975000000000001149615121546162200000000000011635167399999999999991691999999999999917121764183749999999999991907519019999999999999193399999999999991946189599999999999991962499999999999919675196622056206200420220274999999999999201399999999999982017999999999999820081982197219621921857499999999999918859999999999999189186200000000000011812000000000000118160000000000001181178217321671714174750000000000011746176417961802181177817561752178251836000000000000118540000000000001185200000000000011844000000000000118825000000000001183800000000000011874000000000000118759999999999999186800000000000011864000000000000118474999999999999184200000000000011864000000000000118819059999999999999194500000000000011987520179999999999998203250000000000022064000000000000121210599999999999992073999999999999821052122121999999999999920920000000000001208199999999999992064000000000000120724999999999998209200000000000012144000000000000121739999999999999216599999999999992168000000000000121619999999999999214400000000000012064999999999999921219999999999999212199999999999992117999999999999921121252117999999999999920960000000000001211399999999999992124000000000000121160000000000001208800000000000012082105999999999999920874999999999999

Share Price Data

Peers vs LendingTree

OnDeck Capital4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354ONDK Indexed4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354109523809523809524409370600000000001209573499378881987809548653830227744609291925879917184409304347412008282509287784679089027309896480331262940109316770186335404709196686956521739109225673291925465809412008281573499609395445548654244308550724637681159607672878260869565607569358592132504607660455486542443507660455486542443507614906418219461506985507660455486706832298136645963407035196687370600706886127950310559906658385093167701306654244306418220610766045548654320624430641821946190648861283643892390649275362318840640642650103519668780650517598343685390701863395445134650717184265010352040720082774327122207089027329192546507167701449275363207213250517598345207465838923395444707267080331262940607345755693581780307606625672877847080207043478260864082360244306418218079089026915113880788819834368530090803312629399585920807039337474120040760248488612836450717184265010352040668322939958592150673291925465838606952381366459627907175983436853001807660455486542443508066252587991719108037267080745341708695652173913044308799171842650104208674948654244306609076604554865426209217391304347827309581780124223603409718426086956523109072463768115942608538302691511386908505176397515528108708074948240165408815735403726708808476190062111802508128363975155280508414078674948241084927536231884071085010356107660456081987573498964805080869569358178051082236028985507248087329192546583856088322981366459630872877846790890208670807867494824108674948654244306608496894409937888508505176397515528108770186335403726808790890269151139208492753623188407108422360248447204908227743685300207307971014492753624207987578053830228808289855072463768707002070393374741907022773913043478506629399585921326206492753623188406406380952380952381606525879917184265206376811594202899106438923395445135306563146997929606406927536231884058306745342028985508206724637681159420654244306418219510642650103519668780623188405797101550637267080745341660643064182194617030628571428571428560598757763975155340610351966873706080631055900621118050616977225672877940617805383022774320600414078674948230580952380952381058260869565217399056107660455486552056563146997929614051677018633540373052215320910973084052132505175983435051014492753623197053209109730848858053333333333333344053291925465838508051884057971014497051304347826086960518426501035196720473706004140786730479503105590062150471635610766045604869565217391304504902691511387163904915113871635610804910973084886128305031055900621118605171842650103519705258799171842649705420289855072464305424430641821946805569358178053830405585921325051760305333333333333334405391304347826086905370600414078675605378881987577640605072463768115942404985507246376811305097308488612837305171842650103519705246376811594203305536231884057970505540372670807454104335403726708075303921325051759834703755693581780538703801242236024844903958592132505176503730848861283643803863354037267081037556935817805387037598343685300212039130434782608697039171842650103528039668737060041409039378881987577641039710144927536234037722567287784681035983436853002071035900621118012427037598343685300212037929606625258799038219461697722573037763975155279503792960662525879903884057971014493503863354037267081041614906832298143041407867494824019041449275362318844042608695652173911042236024844720499043850931677018634043105590062111804043933747412008284043726708074534165043229813664596273041987577639751555038923395445134579038550724637681166039006211180124223037929606625258799039213250517598347040993788819875782038840579710144935040413664596273291940409523809523809570409937888198757820414492753623188440410766045548654260404140786749482390371428571428571503710144927536232503908902691511387303726708074534161903801242236024844903788819875776398038343685300207042038260869565217392038550724637681166039420289855072466038385093167701861040786749482401657038716356107660455039420289855072466039171842650103528042484472049689442043561076604554866045962732919254662045962732919254662046790890269151142047080745341614905046708074534161492045134575569358182041573498964803313041697722567287787040207039337474126040538302277432708039668737060041409039254658385093172039047619047619048039792960662525878039875776397515533040455486542443064041200828157349895037308488612836438047619047619047622047287784679089029045465838509316775045134575569358182043478260869565222041490683229813663042857142857142860404968944099378890399585921325051770404140786749482390390062111801242230386749482401656350447619047619047640449689440993788820460869565217391360468737060041407920460455486542443060424430641821946180427329192546583910428157349896480350426501035196687420403726708074534204024844720496895104012422360248447103817805383022774803755693581780538703548654244306418403523809523809524103035196687370600403084886128364389703184265010351967103204968944099378903192546583850932033416149068322987034534161490683229032380952380952382033333333333333337032298136645962733031345755693581784032795031055900625032670807453416151031469979296066253031925465838509320322153209109730890315113871635610780288612836438923380274120082815735020288612836438923380284472049689441010288612836438923380315527950310559020308488612836438970339544513457556930349482401656314720364389233954451390291925465838509310261283643892339550262939958592132480274534161490683220277432712215320950281159420289855080291925465838509310318426501035196710331262939958592130329192546583850940319668737060041403097308488612836602968944099378882403047619047619047903122153209109730902935817805383023102923395445134575602968944099378882403060041407867494803093167701863354103118012422360249030559006211180123031552795031055902029316770186335406031262939958592134031635610766045547032256728778467914030476190476190479030434782608695654029482401656314703113871635610766030020703933747411029730848861283643030062111801242236029233954451345756030144927536231886031428571428571428032422360248447207032380952380952382033788819875776399034368530020703941034285714285714286035031055900621122035113871635610772035113871635610772036397515527950308035610766045548653035734989648033133034368530020703941022774327122153210211594202898550740205797101449275380212008281573498990203312629399585940200414078674948260193374741200828180178467908902691510192132505175983430192960662525879930185093167701863350198757763975155290187577639751552810194202898550724670202484472049689450203726708074534160204554865424430660204140786749482410206211180124223630214078674948240180207453416149068310217391304347826110208695652173913060214906832298136670212422360248447210212008281573498990209109730848861280211594202898550740204140786749482410203726708074534160206625258799171870211180124223602490211180124223602490226501035196687380224430641821946190219875776397515520226501035196687380215320910973084890195031055900621110204140786749482410214906832298136670213250517598343710217391304347826110202484472049689450204554865424430660216977225672877860217391304347826110220289855072463790226086956521739130219047619047619070220289855072463790221946169772256760227329192546583870219047619047619070220289855072463790218219461697722550216149068322981360209523809523809530218633540372670830219875776397515520215734989648033140215320910973084890214078674948240180207039337474120090210351966873706030215734989648033140217391304347826110213664596273291960235196687370600430226915113871635650239337474120082830243478260869565230250103519668737060255072463768115990258799171842650110259627329192546610257142857142857170249689440993788840253416149068322990252173913043478250255072463768115990255486542443064180260455486542443102645962732919254802621118012422360402587991718426501102629399585921324802629399585921324802641821946169772302592132505175983602513457556935818102492753623188405702563146997929606802480331262939958802492753623188405702438923395445134502463768115942029102492753623188405702480331262939958802488612836438923402451345755693581902418219461697722602422360248447205102447204968944099402351966873706004302360248447204969202298136645962733102256728778467909102318840579710145022650103519668738021987577639751552022525879917184269021614906832298136021200828157349899020331262939958594020124223602484476019171842650103521019337474120082818019171842650103521019089026915113874018881987577639750194616977225672890200828157349896480201987577639751552902004140786749482602024844720496894501979296066252588201871635610766045601693581780538302401664596273291925301668737060041408101606625258799172018302277432712216020745341614906831023022774327122153022650103519668738020869565217391306020248447204968945019378881987577640199171842650103510197101449275362330196273291925465860195445134575569360199171842650103510193374741200828180190890269151138740190476190476190470183022774327122160182608695652173940175983436853002080177225672877846820174741200828157360167701863354037280178053830227743260176397515527950301759834368530020801739130434782608901734989648033126401759834368530020801763975155279503018095238095238098018219461697722569017681159420289855018964803312629401904761904761904701884057971014492801900621118012422501917184265010352101929606625258799302111801242236024901971014492753623302019792960662525882020372670807453416020910973084886128020082815734989648020621118012422363020082815734989648019875776397515529019875776397515529020331262939958594020207039337474120202484472049689450204140786749482410199585921325051790197929606625258820201656314699792980208281573498964840214078674948240180205797101449275380213250517598343710214906832298136670216977225672877860219047619047619070226086956521739130235196687370600430231884057971014502356107660455486802327122153209109902074534161490683102024844720496894502149068322981366702194616977225672902289855072463768402260869565217391302385093167701863302211180124223602602194616977225672902103519668737060302028985507246376902074534161490683102049689440993789102095238095238095302012422360248447602016563146997929802012422360248447601962732919254658601921325051759834301962732919254658601966873706004140801917184265010352101863354037267080901855072463768116201975155279503105501913043478260869601950310559006211101979296066252588201987577639751552902033126293995859402086956521739130601962732919254658601950310559006211101913043478260869601917184265010352101830227743271221601867494824016563101904761904761904701908902691511387401846790890269151301801242236024844801817805383022774201867494824016563101904761904761904701884057971014492801904761904761904701958592132505176402012422360248447601971014492753623301966873706004140801983436853002070501937888198757764019130434782608696019089026915113874019213250517598343017888198757763976016811594202898550165217391304347840161490683229813660155279503105590080153209109730848890149068322981366460140786749482401660139958592132505170140372670807453440150310559006211180158178053830227730151138716356107680146997929606625250147826086956521750146997929606625250146583850931677030165217391304347840163561076604554880162732919254658410161076604554865440162318840579710160173084886128364401751552795031056101780538302277432601755693581780538601784679089026915101743271221532091101734989648033126401772256728778468201797101449275362301813664596273292018633540372670809019006211180124225019213250517598343019130434782608696019047619047619047019503105590062111019296066252587993020124223602484476019668737060041408019089026915113874019710144927536233019213250517598343019171842650103521019378881987577640192546583850931710191718426501035210186335403726708090185921325051759840187163561076604560189648033126294018426501035196688017888198757763976018012422360248448018178053830227742018095238095238098018012422360248448017805383022774326017432712215320911016977225672877846017349896480331264017474120082815736020703933747412009020745341614906831019958592132505179020041407867494826019751552795031055020289855072463769019917184265010351020248447204968945019751552795031055019420289855072467019461697722567289019337474120082818019461697722567289019503105590062111019296066252587993019585921325051764019917184265010351019958592132505179020196273291925465860193788819875776401983436853002070501929606625258799301933747412008281801925465838509317101975155279503105501975155279503105501888198757763975018964803312629401966873706004140801908902691511387401954451345755693601966873706004140801908902691511387401838509316770186601884057971014492801975155279503105501966873706004140801933747412008281801971014492753623301971014492753623301904761904761904701900621118012422501946169772256728901942028985507246701942028985507246701991718426501035101987577639751552902020703933747412020910973084886128020993788819875778021035196687370603020952380952380953021118012422360249020621118012422363020745341614906831020331262939958594019875776397515529020207039337474120200828157349896480204140786749482410202898550724637690197929606625258820214078674948240180215320910973084890211180124223602490207453416149068310207453416149068310205383022774327130198757763975155290196687370600414080199171842650103510205383022774327130204554865424430660202484472049689450205383022774327130206211180124223630207039337474120090202070393374741202041407867494824102128364389233954302190476190476190702074534161490683102207039337474120102219461697722567602157349896480331402140786749482401802165631469979296402161490683229813602240165631469979402293995859213250602343685300207039602447204968944099402583850931677018602438923395445134502389233954451345802401656314699793023975155279503108024140786749482404023685300207039336024099378881987579023768115942028989024637681159420291024057971014492754023685300207039336023478260869565218022443064182194619021739130434782611022608695652173913022691511387163565022194616977225676020455486542443066020248447204968945019668737060041408019585921325051764019420289855072467019627329192546586019337474120082818019171842650103521019089026915113874018302277432712216018799171842650106018633540372670809019378881987577640187577639751552810178467908902691510178053830227743260178881987577639760173913043478260890175983436853002080185507246376811620200828157349896480211180124223602490214078674948240180223188405797101450216149068322981360224844720496894410223188405797101450220703933747412010218219461697722550214906832298136670214906832298136670209937888198757780215734989648033140217391304347826110221946169772256760216977225672877860217391304347826110219461697722567290223602484472049720220289855072463790223188405797101450216563146997929640214906832298136670211180124223602490214492753623188402202898550724637902161490683229813602194616977225672902240165631469979402302277432712215302219461697722567602314699792960662502128364389233954302128364389233954302161490683229813602194616977225672902211180124223602602149068322981366702190476190476190702223602484472049802252587991718426902256728778467909102293995859213250602306418219461698102331262939958592102314699792960662502265010351966873802198757763975155202219461697722567602144927536231884021821946169772255021821946169772255021739130434782611021821946169772255021987577639751552022070393374741201022153209109730848022567287784679091024637681159420291024472049689440994024844720496894412024803312629399588024803312629399588024679089026915116024472049689440994024472049689440994024347826086956523024720496894409938024886128364389234024720496894409938024389233954451345024347826086956523024513457556935819025383022774327124027494824016563146027536231884057977028281573498964807028737060041407869029813664596273293029772256728778473030227743271221535029813664596273293030062111801242236030020703933747411029813664596273293030641821946169778031138716356107660306004140786749480315527950310559020313871635610766090310559006211180160298550724637681180303105590062111850293167701863354060293995859213250502898550724637681302927536231884058102956521739130434902960662525879917402960662525879917403022774327122153503026915113871635503064182194616977802981366459627329302997929606625259203035196687370600403101449275362319103312629399585921303184265010351967103151138716356107803035196687370600403047619047619047902964803312629399902927536231884058102861283643892340279917184265010330283229813664596260282815734989648070281573498964803330277846790890269150281159420289855080347412008281573540370600414078674940351552795031055910356935817805383030364803312629399630369358178053830260356521739130434780369772256728778503726708074534161903739130434782608803556935817805383403627329192546583903635610766045548303598343685300207103474120082815735403490683229813664703412008281573499203440993788819876103403726708074534803366459627329193033706004140786755034078674948240167033540372670807456033706004140786755033498964803312631LendingClub 4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354LC Indexed41992419954199641997419994200242003420044200642009420104201142012420134201642017420184201942020420244202542026420274203042031420324203342034420374203842039420404204142044420454204642047420484205242053420544205542058420594206042061420624206542066420674206842069420724207342074420754207642079420804208142082420834208642087420884208942090420934209442095420964210042101421024210342104421074210842109421104211142114421154211642117421184212142122421234212442125421284212942130421314213242135421364213742138421394214242143421444214542146421504215142152421534215642157421584215942160421634216442165421664216742170421714217242173421744217742178421794218042181421844218542186421874219142192421934219442195421984219942200422014220242205422064220742208422094221242213422144221542216422194222042221422224222342226422274222842229422304223342234422354223642237422404224142242422434224442247422484224942250422514225542256422574225842261422624226342264422654226842269422704227142272422754227642277422784227942282422834228442285422864228942290422914229242293422964229742298422994230042303423044230542306423074231042311423124231342314423174231842319423204232142324423254232642327423284233142332423334233542338423394234042341423424234542346423474234842349423524235342354423554235642359423604236142362423664236742368423694237342374423754237642377423804238142382423834238442388423894239042391423944239542396423974239842401424024240342404424054240842409424104241142412424164241742418424194242242423424244242542426424294243042431424324243342436424374243842439424404244342444424454244642447424504245142452424534245742458424594246042461424644246542466424674246842471424724247342474424754247842479424804248142482424854248642487424884248942492424934249442495424964249942500425014250242503425064250742508425094251042513425144251542516425174252142522425234252442527425284252942530425314253442535425364253742538425414254242543425444254542548425494255042551425524255642557425584255942562425634256442565425664256942570425714257242573425764257742578425794258042583425844258542586425874259042591425924259342594425974259842599426004260142604426054260642607426084261142612426134261442615426194262042621426224262542626426274262842629426324263342634426354263642639426404264142642426434264642647426484264942650426534265442655426564265742660426614266242663426644266742668426694267042671426744267542676426774267842681426824268342684426854268842689426904269142692426954269642697426994270242703427044270542706427094271042711427124271342716427174271842719427204272342724427254272642727427314273242733427344273842739427404274142744427454274642747427484275242753427544275542758427594276042761427624276542766427674276842769427724277342774427754277642779427804278142782427834278742788427894279042793427944279542796427974280042801428024280342804428074280842809428104281142814428154281642817428184282142822428234282442825428284282942830428314283242835428364283742838428424284342844428454284642849428504285142852428534285642857428584285942860428634286442865428664286742870428714287242873428744287742878428794288042881428854288642887428884289142892428934289442895428984289942900429014290242905429064290742908429094291242913429144291542916429194292142922429234292642927429284292942930429334293442935429364293742940429414294242943429444294742948429494295042951429544295542956429574295842961429624296342964429654296842969429704297142972429754297642977429784297942983429844298542986429894299042991429924299342996429974299842999430004300343004430054300643007430104301143012430134301443017430184301943020430214302443025430264302743028430314303243033430344303543038430394304043041430424304543046430474304843049430524305343054430554305643059430604306143063430664306743068430694307043073430744307543076430774308043081430824308343084430874308843089430904309143095430964309743098431024310343104431054310843109431104311143112431164311743118431194312243123431244312543126431294313043131431324313343136431374313843139431404314343144431454314643147431514315243153431544315743158431594316043161431644316543166431674316843171431724317343174431754317843179431804318143182431854318643187431884319243193431944319543196431994320043201432024320343206432074320843209432104321343214432154321643217432204322143222432234322443227432284322943230432314323443235432364323743238432414324243243432444324543249432504325143252432554325643257432584325943262432634326443265432664326943270432714327243273432764327743278432794328043283432844328643287432904329143292432934329443297432984329943300433014330443305433064330743308433114331243313433144331543318433194332043321433224332543326433274332843329433324333343334433354333643339433404334143342433434334743348433494335043353433541095438317946779772091550975468106911004363387717706710210234439120762099087667556036008102459345595372691003570012041650609888933355372208109520032111068310609079730229263396309075763549217118509186830987180919509127330786486743708333994777231050808381594541118387908353827780794438308762396222229124108762396222229124108754462862136567208000793653343659707731059410196723407568425528299306307929393412510646908167394215287354707965093532927152207711226406633335807445458446864674507639825769132320108048394210567005907957159776166592408044427530520726908103927334546899808568028899961480608433161778388013108786196302506794608516461662691855408706863098249230108925030104126541208996430344959554087425632186657365090797302292633963094248317899576284093811983094485640813566077491712840844506221519485180808012765093723220793336009255692590794526052936376460796509353292715220787782696857703190794129345264948270786989321181646990774295945033555920775485909380638990774692652704984220756445884825302840763585908908604120761602608552265360760412564871581380790162665218669850796906021297343110825862785635176010805632677732355360782625973130740670773105941019672340775485909380638990767949296626310840779452629093717930757239220834558520763982576913232010769535928978021707600158968669534807560491771538745407298691285152371107215391400848527607155891200154351807457358090335505207691392213065934077389927702892813076239586522792013076913922130659340767552588954882650754065876797535780746925852714234510724712444455075107159857086864620507147957443393789807009123641774044306921857077423921907088457639367616907334391405568877506973423521357536807262990768067860706862356083393735806437921715109945506679889197932931106806822959413841906763189082236774606786989955850454306826655962977229406886156957007416606989290638210655707005156961727765407100357282838447607310591325291206907322490968762037607536692087929078907536692087929078907619991972232922407568425528299306307528758727836522076675925294562675072669578447821437074256246499652778069258229641341917067314556418665472069099566406170831068980562038102422068544235166371881067711228389973366068385563997840693069218570774239219067711228389973366068623560833937358066878229546934931065648550799228511064498217552487813063704877576552066060491870705746553057675527872888843058508530682607329057794528274277202055335186645584555058508530682607329056723524661782021056049189053914683056326856657154167055731854650212409056604524260393663056564857459930884056723524661782021058508530682607329059301866691863014057992862276591128059539867494639731059103532689549099058825865086309603057913528675665560569218586640959370587465314853840350578341950747399910576358610724260640575565274715004960568821918636331580548591850400311440571201926664098640556525210492868290552161862441961970570011922650215050555731874483612610556525210492868290553748534460473450543435166340149320541451826317010170527568446155035620505355037895876210487504977687623020481554957618205380462911561400696610476001605553415530482744961632088910491074989729273710506545041909759690497818345807947090481554957618205380484331633650600340491471657733901560476398273558043370491868325738529404898849857153901304946450017709243504990083498218306205117017259699216905212217580809900305176517460393393905394684862938709054343516634014932054581517436791649054264183033089375052320509810412918053034512218743046052598177413652414051804841404396729053391513422908110524791770122640670522015094090245710525585106131896350548195182395683540559301886525263250570408590654842950589448654876979510583101966802934020567235246617820210566441910608564410573581934691865805930186669186301405696152546455872705692185866409593705684252506317036805708052586594708505704085906548429505700119226502150505664419106085644105343118022337090555335206478984820540261822303126580562475230562285990579531954761283390586671978844584660579928622765911280562871898566913890583101966802934020577945282742772020562871898566913890541055158312382380528361782164291305045617018866205305001983538357140905081317139282710605073383779190153705093217179421546405009916898449698904902816537200179704839349656459724404990083498218306204946450017709243504767949415626712204795716175950661704982150138125749405085283819328989505105117219560381105335184662244532054462517035403291055692187849749619056168189455303030541451826317010170509321717942154640494248333766296510492264993743157240482348293627461070455374869312767550454184865298883970450614853257233330456168205322023230452201525275744750437128141099886570436334805090630880429591449011957504383181451137701504395081491276536804252281009610512404014280206833804037723127240108179037643793639182610366521236276129980375644600382570470351447852100271803181277397115326903066243675773252029115431539683917031416105966525426032606109980408965033558113191515798031693773569764916032011107973467195030583103156806946029313765541997838029274098741535054030186435152179103027925427525800378030464102755418593030107101551253534027766760323949241026219755105900638026061087904049501025823087101272790272907587183958240279254275258003780312177719642115050327251103817973180345101164026226260352241188109527540368107908294641303506545160910161103355811319151579803351844639105300803335977918920187103462911680401098403470845040493654703633478922391071803792146124242210503562078681558059603728679243501755203570012041650616503534311921234110603573978721696894903637445602437350303589845441882009203383578079475528203335977918920187103332011238873908703451011640262262603490678440725047403351844639105300803264577678087174903300277798503681303066243675773252032011107973467195032169775175318333032923444384111245031892107572078837032407775978095038031733440370227703268544358133453303117810516374872103149543956745099503050376955588138303018643515217910302998810114986517602951209954431176502899643113829556402986910074847682303185244077161605303284411078318567030702103558195304030305435553567456029313765541997838029829433948014039032209441975781117032090441574392764031336772365599858031455772766988210282030951290398730274494259202469610271717583170074660281634283285770840183260618138064990162633881897416950161840545888161301491471697400702013923046962437405015628719382337145014280048166602466015827053384651069014676716171230314015827053384651069017136057799922960175723926050135901765172620593916101733439180223688101907973102259940501888139702028548101975406663046674602007140103416902018326061813806499018802063419359916017413725403162450175327258045508060177310598068647270168980569971462520176120594054763770175327258045508060184450622151948550196747330295411750193177318253761140198334002313923150195160658276900380191987314239877580197540666304667460186037294170459920170567241989973890182863950133437150180087274101042220170567241989973890173740586026996660165410557929811910166600561943695440168583901966834680171360577999229601733439180223688101626338818974169501685839019668346801788972700871586701781039340779029801824672821288092801824672821288092801828639501334371501820706141241814301749305900408802101721539140084852901840539541473206501844506221519485501824672821288092801832606181380649901820706141241814301773105980686472701840539541473206501824672821288092801884173021982269701900039742167383701900039742167383701947639902722725402165807305268040702142007224990370202308607786934065402233240866054774502193574065591990221737414586966050217770734540687630213804054494409120207854034424991450215787394517548390218960738554571130214200722499037020220547410573082530218167402545315440214597390503664830210234042452758510214200722499037020212217382475897750214597390503664830216977398531431910212614050480525620221737414586966050228084102661011620228084102661011620244744158855381140255057526975705160245537494864636860241967482822986220242364150827614090242364150827614090249107506906287470242364150827614090247124166883148260247520834887776102411741468137305302451408268600089902443474908507533024434749085075330244744158855381140239984142799847010236017462753568550239587474795219160229670774679522990219754074563826840218167402545315440213407386489781301979373343092953019476399027227254020111067834631807019278065024913330192383982244505420193177318253761140194367322267644690188813970202854810188417302198226970186433962175087760195557326281528190192780650249133301907973102259940502019040143555737602034906863740851302344307907350571502284807706656394602225307505962217702336374547258014402435541548414976202502975109201710258627539017355750253074186952565950240380810804474820237207466767452080243554154841497620236414130758196390235620794748940710235620794748940710229670774679522990222927418600849610224514090619361010211424046466642060204284022383340840209440706443502850225307426628616660232447450711917940223324086605477450219357406559199021182071447126991021459739050366483020626736240648008020309401836945729021142404646664206020507735839259653020666403041110790206267362406480080208647370434247140206664030411107902169773985314319102066640304111079020507735839259653020825070242961929021499405850829267022768743465638377022411742261473316022332408660547745022451409061936101022808410266101162022530742662861666022213408259159390222530750596221770217770734540687630217770734540687630229274106674895170228084102661011620233637454725801440234034122730429310241967482822986220242760818832241930243554154841497620239984142799847010244744158855381140250694178924798840247124166883148260251487514934054520247520834887776102502975109201710245934162869264702558508629849608502649742270914012802649742270914012802618008830543785402495041749109153102292741066748951702233240866054774502253074266286166602237207546101052902205474105730825302161840625221762302213407465823382402118207144712699102098373744481306902082507024296192902034906863740851302003173423370623602007140103416902021063071045738635021301071848515346021063071045738635020864737043424714020864737043424714021221738247589775021777073454068763021261405048052562021380405449440912020706069841573574020666403041110790206267362406480080206267362406480080208647370434247140216184062522176230216184062522176230216977398531431910217770734540687630209837374448130690207457366420363610207854034424991450211820714471269910212217382475897750213010718485153460220150742568454680218960738554571130216580730526804070216580730526804070224117422614733160226894098647128060230067442684150830226894098647128060232050782707290070234034122730429310239190806790591320237604134772079920232050782707290070237604134772079920232050782707290070239587474795219160241570814818358380228084102661011620222134082591593902336374547258014402356207947489407102344307907350571502312574466980343902316541147026622302320507827072900702221340825915939022015074256845468022451409061936101023403412273042931023363745472580144023205078270729007022689409864712806022173741458696605021737406653605978021816740254531544022610076263787238022213408259159390226497430642500220224514090619361010225704094633244560228877438670267270229274106674895170222927418600849610230067442684150830226100762637872380224117422614733160222530750596221770229274106674895170224117422614733160219357406559199022610076263787238022491075862398885022689409864712806022054741057308253022292741860084961022213408259159390218564070549943280222134082591593902209440785777104021301071848515346021539072651292052021182071447126991021301071848515346021380405449440912021459739050366483021380405449440912021023404245275851020983737444813069020626736240648008020626736240648008020587069440185224020150734635094592020388735437871297020666403041110790205870694401852240207060698415735740201110678346318070201904014355573760196747330295411750201904014355573760206664030411107902165807305268040702558508629849608502411741468137305302340341227304293102300674426841508302304641106887786702312574466980343902352241267443128402312574466980343902364141307581963902399841427998470102380008027767077602395874747952191602459341628692647024395082284612549024196748282298622024315748683686977024355415484149762024553749486463686025029751092017102447441588553811402435541548414976202376041347720799202324474507119179402459341628692647024950417491091531024910750690628747024077747880910269024514082686000899024355415484149762023760413477207992024038081080447482024196748282298622024038081080447482023681079876282421023681079876282421024553749486463686024752083488777610241570814818358380248710838901659602546608589710773202542641909664494802546608589710773202534708549571937402538675229618216302534708549571937402538675229618216302518841829386823702562475309895886902506941789247988402475208348877761024236415082761409023720746676745208023800080277670776022570409463324456022134074658233824022768743465638377022808410266101162023046411068877867022570409463324456022570409463324456022372075461010529022292741860084961022332408660547745023205078270729007021658073052680407018207061412418143017017057398534605017056724198997389016858390196683468016541055792981191016342721790667267016937723797609033017056724198997389016898056997146252017096390999460173016977390598071820168980569971462520167393897952951120172947250017741017889727008715867017334391802236881017056724198997389017334391802236881016858390196683468016858390196683468014240381366139682013923046962437405015430385380023220166997229948323280159460537860394190158270533846510690159857205865022060164220553915928350160650541874277740162237213892789110163030549902044820163030549902044820166997229948323280163427217906672670165807225934439720163823885911300510170170573985346050166203893939067590162633881897416950161443877883533450162633881897416950158270533846510690165807225934439720171757246003857440169377237976090330163427217906672670164220553915928350164617221920556220159460537860394190161047209878905580166997229948323280162633881897416950161840545888161301618405458881613015906386985576634015232051377709296014518048969379174015152717776783728014518048969379174014359381767528034014557715769841958015073384175858157014676716171230314014676716171230314014875050173544235014875050173544235015628719382337145015628719382337145015668386182799929016382388591130051015470052180486005014875050173544235013288378155032851012971043751330574012693376148091082012495042145777158014478382168916390150337173753953750151923845772465120155097189809487890153510517790976520154700521804860050156683861827999290158270533846510690150733841758581570149940505749325880149940505749325880154700521804860050154700521804860050149543837744698040145973825703047430143593817675280340141213809647513290144783821689163901431971496706525013923046962437405013883380161974621013288378155032851013328044955495635013764379760586268013685046159660696013526378957809559013248711354570064013090044152718927012852043349942222013129710953181711013129710953181711013288378155032851013447045356883988013605712558735128013486712157346772013129710953181711012971043751330574012931376950867787010987703728191342011344704932356403010710036124951851010670369324489065010591035723563495010511702122637925010749702925414634010511702122637925010829036526340204011186037730505265013486712157346772013804046561049049013169377753644496013169377753644496013169377753644496013566045758272344013526378957809559013526378957809559013685046159660696013447045356883988013010710551793359012931376950867787013367711755958420131693777536444960132090445541072830130503773522561430130900441527189270135660457582723440139627137629001890140023805633629730139230469624374050145577157698419580147560497721558830148353833730814510150337173753953750151527177767837280155097189809487890157873865841882820158667201851138501582705338465106901574771978372549701554938578141157301527171817817208301550971898094878901499405057493258801491471697400702015033717375395375014875050173544235014835383373081451015747719783725497016342721790667267017612059405476377017691393006401943017691393006401943017691393006401943017691393006401943017651726205939161017294725001774101745339220362523701721539140084852901705672419899738901777072660732751401729472500177410169377237976090330169377237976090330160253873869649901562871938233714501634272179066726701558905258187436015549385781411573015589052581874360157080529832627130162237213892789110145973825703047430145973825703047430146370493707675270149147169740070201511305097632094401511305097632094401519238457724651201503371737539537501531138497863486501547005218048600501550971898094878901547005218048600501523205137770929601550971898094878901519238457724651201455771576984195801439904856799081901431971496706525014756049772155883014795716572618667014438715368453606014280048166602466013764379760586268013447045356883988TREE Indexed4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354110060059596672222106675904211690841094710046322244311078770591850993110995606121607641107184081608129311166550908603585109355506829394631084315036167359111365206482670231113190064375374113675208739311431140910091455068511196581168940145104643099915844311026334002625687309639639416963746709879879651654432909501039512565500109503349052821691309748209754026109209332409578830918093393391236003909094317396758664906094479096916629790941556873606909980951258929284848120960036960960107270985908963134466190978285909487505050970431901814925095310688489011597093093088632638288093578186796530693092838988384407761098221295952384036099145292235035987100092402400267911011780965308825101409103686553410127049893115043100600595966722221018017994501778910857010606213662120489717706405221225225220022517512222221939888613121090313673127441210210159154304612018941510303962118064217646934221196581145840121411695541656374644124740121858625061257103181864098512529452702022346125641020428712881267729261544715813063062530305787130006924693764741291291307662478613314852776279681298914268909349412963732433270214129568026575005171291753215713716612949872881730821293832217744693712905982376854186129036728365979951313467306226211413421112649084947132201429147576131316470332259867613074612310588767131161925822085351313467306226211413557403013227005136290133141831071383460328402395138577039995910381383922351953745613846153295307155140286437045820361407022374520157814118733561590817142642639347594381426426393475943812711942187296323127096324160399091286902234074792712873642576261433129360126371907461292215239265067413245552939580669133772230682092161334257257235914813231692695040593132363126995538781321321313898791613167012862854868136798335948294413876183555643717133379534918467661316932240311105713268652731146855134811734007582951352044297712074313689072910855329137722332230946361415800406195416814647724309361878145368442010431021448371438014058144190336239539471467775456969844148533152032036231475167464191095914781704902247519149641943875214991507045426032676915243704429574858167197956405683621659043620719713169600361062592751697851658631285516916147218384219177731578245978831805497856190855917992607345978118181589279704567351805959764242093917322706460551942177200270796944541775005641603011317999537121747817181635470509691151798336710595132718052668097651465190228681214398691928158906718436118803418831059857190713781688293341923769856230772819454839236432451195888198293180941886116888747588818978979464565041887502820801505719223839010768331184014789004047418944328968714972191545382500684219080618177855899271448369797912472724647592408233226188496276542015279602675453853692760914627837500328895817304323925281589279704567373106029195979921630887041790551124318965116217022083156849176325960331623929507416735309239990546546782561330432863700324070222821200673241764845420077524906444331105466238738728603863982476322349819303424474473216112886232963722962260982273966267637647324241164143193257240679139739451652436590449605210224012472764784647242388536789361632433356284745754824368213343307619267567566006755222684915692194139927320395996294851267521356721613392670362562477187426865326937737888269969970663664372380457394768829227373522121193792103719055123145120787709845513751214899507625329012079926054979763421369831338188234222060510000912232113421018400992922060521550923506221760216637555632226149244025196422649572819367689213421106181078632139986067452389422259181975994875222199121686321992274428198788907522808961820074805218272108610022912185724204533975522638022115083807279464079938459728644027982350937294040189557861222829983810811185228034187617597883265650259513738532674289543213455263109261651437712777777713611048928868098432245359297944081821573552802032806605848928057287178163848274890268540303362690921582561294227070916907578733269785165863128552552783540014240223984753892706077233125423120225862315315331131547123608222369872434232894427514566262369600361062592923534302297659919244837134561396752308385255061556222441672385269755235920523540759452286209256497822922113652295826927213767611139579342373296272273128821831831789516478217486717082773942254562156281770622640332579340921984291014453894220351112951002252148533145102029520799260549797634211365206482670232106953035182419920799260549797634210926301433903872074382095763869720623699916292453203026096026193242028643981782305919944558559839258194132591958129111918225897014879118935088728688179200115488562820821412335356610411530145448599088915647954824487069156248550329208841659274667145422416574266191400644164102562621793461620466629233850316775237080729104164125667264364371625317610872774170224070911894911706629597906454315236774653805161148717938352554156248550329208841387156332013020912882882585288127003924070133431319011242342082813185493342908448138161237279712714636174529078898143566644870255391494340506021240714712404141547608156987751051334159159160102583511615615624494903819750519294282319283899531441453204134906349390022081543056559412219859089631344662207646100539475632088242086203694120790020309770841967890968632687519773618854848261189812880808203291987063871862696720367289434805054207807800697440512111342108770106322125201383109232215430815074363262129129033746153321901130933214812133518107333839221968120998657406217902517488969322177639058035596214091009145506872258720183443747622497111746428469236036030583598322287595211651762423416493568572569229290828614210482307692300584608621926540958037863216816814118345722836682540155175224070218894196852255486180284449923416493568572569237814725391205252352737252189022229498719577299192169554073237374620988680734842209206722097326816921081081056108086202887502820801522066759042116908421342110618107863196765992220697841908523933737031183483479245010891745437658918048916941555626205693169877568263396461633633618996682515509354920088823160984061885330081627858613355079415569415671762171617232626074552616054515683656372159482558108511041723723753205734618711018278793758180411171623673571836913725181018418731807375102627192307687865380281939477871575932920293369362592531986140009560175320334949634212320676830661195873210556710312850332031184984264611219812888662210937188080379115722417124046035480573171540772198180381713097765925207616689766304232705177777771361104841758373787055352617662277023278425183021485723689411811041815406749618350658388758183187664578709526951957033934926451220404250394912209214460600266560422127743101692236121993531254480683215084312425864832212058207159662622261492440251964222106721596056332284592278018196423726032946961588236290133141831092376992368283844723446522904908229220304922145878472192885142229495722501732905942879226680514514194662202587105507343622060521550923506236290133141831092332640348056356223640562170465187229475614934728262364980241049197624617694049025318254146441345658582498729394808746125553245655965684257796247221153912558789430381394925490874440035243255001146800620322454146351255570623927003836290046239755136526792922377454276335083236382535542098982472857485034477323691382682111741236567340342634823257102719863649234857924812706782333795256784586822407021889419685220235605908163422210441205580014221963501918145023226749830751909662321321221498701323458073609192112238091932592008962267267261093387722284592000817924222407014959412932209055088725916621383690889727629205428500683102342063294015631923721711710748170232128436056169183321212751184736631215269114916398372221298262386272722203742383835934223862327931108182244398284952684922550242722332117219149921017557862120120048045275321025639846947568212404700568151972092400090265648320917071126886788206375592368316220528990747771063202795100420533642050358049194778621131901336754417204296604197352672062369991629245320993299815354591205936705799567932108338990336359917803187391933764179556482338727611844536755727956818618617726527658186648189266616131844536755727956818838069095909702193116184035200191926541928238809920224070449894427209055204226029012197967193394151622060521550923506216447204517274112036267035429267121529220338895352310002256641204623689073834856234243705238075647082461307473751271224901825019592865245091234809627292342342334434226924208824342600503234811734007582952283437184489785822926772397163955230653720705619762314622191854419424255023694732651243243244554325642372372248270449523596673513590356237814725391205252407022282120067324439824568264625248094246983269922508662404512302924636174529078923862324004104321237237224827044952387387286038639823319472087792286231693233271119592341187240905815922718871732065797240355741733524122356202301774029232732727356601382343497220062434224266574399016534240817735254845623966273412652499241626231424665512423192413416668724474473216112886244860239203967692440517430341477824058673964918624566873537378759244398245682646252450912348096272925594825696585226256179254881514125848925713815532256410250487173742584892571381553226472625399107756262647249650098182621852561287767426784475472754092269808270505699492702702640270209726749826824905827272464759240823322642642627797583226253176108727745260914747957617312624162517344363525906675770231562282397775874387282850542830895291628135828178890552735042718063231527558327614730249270732257548342427512126414596296273504271806323152708477645911812326899975585586149266574265036399542746592729346437627927927744792616278817265446586632799722665749072428620928421784977286440279823509372830907834813864126946176785720106271425265155341532743127679761430627454376358180266276507263189945412867867847820100728574727221651024290482783772631528955877824997049281358281788905527396626301764235272118272762340712806652741819063728332178139704829275814274062964372819357823530658278470778968104022698082705056994927685376583844388281704768267388152857472722165102428921227560147207293716791551933692979902911067154230307228914131932904827837726315328944307485694013254793041007321833363360975667343335643119989764329521808049854273382998235550976733929314300547144341764826940059453385308376407753233749134355529358343266349196896583495033483598210635620234104406698364980356549310343525063582234614135423885991594228364171841899472383620928537285088636405636950666742361977346685669993600138655575452936370984837815093647493424636326435943636499338503377454354875159338346037460243996377685368960836953943173782786468839223839010768335394663899407163439270038362900479372603370926233083787248630463187438530838333775974384730882773599443923538971505221840471238843353232400323398005927534131439174602929841499189154557889420535917751538074181104084520580240425039491221084154539197169341940425039491221083977823816636086639593437292828892402748907305407583861168633375637939015936728668592397551402227964883937398777144865740055437744157132395587886449806314011318780057316740263340026256875416377906759577154185724019733795541787939436638037420258694380718544258489298718196842977592677810295424578421700660165016169761696240850023099560565969509586511675063351801800605179018527258015078354975311850119846382352956801733499619539270019882882552968352437783501529452510292157365124740144958647850739198181122704522869024650750275162855043593092252945251029215736513051515060025135194040212657884452159851647959083524024025779070885209055088725916652136750239391315145530026668283553118501198463823520790001829752845348810294552777153349501424127945544929518481646645377685322760791953222450607012002534072514805439715318780195916374152852852324951445308385255061556254643104073848372533957007762600895261030139500343654146451509668481568376062176575215690690697835743582467055152066235699930568262172654146451509668481527373522121193795548625351152106564795551748774565646800447059357457657657711765822584661585015902495960960546062357159355510756398466598637070948554675925155788284690160360356194031963595287609256465535779625576816226155070452412324968558096559064528645458535401743234655082003116608851527489029164032625172094914019521851917300718011079534188021848278635115499928031879658997456248615014615384587309203386109955968815986861919607717264782610302623924633376170016166088792963109264423440425637214136354489916180410760443272162196810760064434596558082777591159540308164927049611226610967276336208131064723237362762764084944243645414616645539056701316685116270768249019444467107686186142615242736888427006504343869531067924900265700046156155089967067452181394037687918644307723669750520911283891702933658975891447008546708049279670501271644692283708939678703172147189882023795749372776618323478441713559683216454587222221916788591752136748622389827731577830178383579544929093441237814275795466024737795102892236016677974123400921149781127249223209847899052993784870679394780332760915777662245838248017922153016351282878644029599352523785978267822169938093093044742596881335180842338168822476275757073878246708056209101383298682760483196837722304510919368369137898610812784084082141739849831600812390833618610533411630090286047584059884876886347893593257389489486036278922930006922383762648373758180324367584800184227299988387618332464349283679831746827649849503329879803184973434396548075856086850171243978101178191240975980526680052513757865557683863301981439126785882952771309739632484778436123852249393805382272917942478213212746287531785989834003468858687918625827705987537538287421164875606327659821568575883377780472878782624190745576784130293736884018298683106983528380826977573874395805035786439459867968353061484107280434281348249463818780327586502038201662735004326580746126108890603792792802199288548098868050384199481693228420114856805728759396425088624393563770073787167936540357207877454371045175218836913355580657489246938571334304887040866550222528358743304256334481924228645778968467312994518064180364977122546151763686759905595827580272266567977474370525424566294752945263272227827573342536998325273839220747534755745668700723753737595287142636009674532221424527112735042745783258417345807176119031172557172267101597712982182652294237308847001412636372869023957749517449757277667885173562024634741876746708229459269387565257390499945270917069278884988600947073205195856525754527009655070452412324968596904569256073716083391081464748559817511207726716001385585553578962936014254192336407946121322566164772461890218027663432675827381156456456307312167645299144252734096261260839425713963605913522616936351351481835263464379765664593087636752108183134526131901267454349462855162789208538608570122232152560025410024823058597482069820234066008316008123909359805957038439432599792072076875286045276182830304160868559462495746624509123942963216242781098572855664091015382512939666204636955309856146916143522381656699004696257695573458060211179095876645602295089359540308164927049599099099119909976155001290020760759563409573494814594017066435272235699930568262172652390851873623197486486489108651294854469603731356449387848939989638494686969399700434987294733488225250727650941842208509355497589385655237930116933931451409100914550692551513038773087595694155562620575359205235407595545691823846342765520905393372479457623005598914174573573567254017915718410655615370456560406639861256564911058791613395683760621765752158593205853702806551166552294604985293370032493185455162854581592642550473544687605957830907881013918563871564706131656398703709893656556941557936208035642180511846142157322704612550135567798561612414865477015489096431555185952525157025369600176262412852413949817187575531878019591637415294525102921573653938552692572133549780537080606725404250210112030255486253511521065627165635778109956421805118461421566412546398416615759990765534979658523908558006275594941053477915195857010791013842757484407542517735574382047253821965736890742968567456109953427813508

Product Expansion

8Source Earnings Call Transcript Company Filings

3

My LendingTree

bull Customer familiarity is key as repeat customers drop promotional costs

bull Released My LendingTree which serves as a personal financial management application

bull Launched in 2014 and now has 88 million customers personal loans is prominent

bull Free credit scores credit monitoring and recommendations

bull Ability to lock in customers and accumulate data for personalized recommendations

bull Organic growth can lead to far less promotional spend due to organic customer

New Digital Experience

bull Added more services in 2017 to address consumer needs with additions in deposit accounts and savings accounts improves lifetime value

bull Concierge services and higher conversion with SnapCap

bull Deposit accounts are getting integrated with LendingTree and business credit services are developing

The new thing that we are seeing when I mentioned some of these new startup mortgage companies weve got a mortgage company on our network that literally has no loan officers 100 technology very low margins and is experiencing conversion rates right with our top lenders And I expect those types of things to proliferate I expect more and more lenders to create fully digital experiences that over time wont need humans And those are going to be perfect lenders to dial in just like Prosper and LendingClub change the way personal loans does So I expect thats going to continue to grow

- Doug Lebda Chairman amp CEO 2Q 2018 Earnings Call

Potential Risks

9Source Yahoo Finance

bull Increases in interest rates could adversely affect the ability of network lenders to close loans

bull Similarly a decrease in rates could lead to sudden increases in demand which is actually a negative The best situation for TREE is steady increases and declines in rates

bull Still somewhat dependent on mortgages for growthbull Diversification away from mortgage could change the

risk profile of the firm (ie move to credit cards)bull The decline in stock prices from competitors such as On

Deck Capital and LendingClub could misprice the broader financial technology sector

bull The intended benefits of acquisitions from the past and future may not be realized as expected

Internal and External Risk Factors Mitigants

bull Despite well publicized headwinds TREE has managed this rate environment well

bull Although mortgage purchases and home refinancing still compose over a third of revenue the stated goal of further diversification and an improved environment in 2019 should protect against mortgage headwinds

bull Thus far Tree has been insulated from the collapse in share prices from public P2P lenders like On Deck Capital and Lending Club

0

150

300

450

600

750

900

Peers vs LendingTree

ONDK LC TREE

Conclusion ndash Recommendation to Buy

10

Opportune Time to Buy at Depressed Share Price

bullCurrent prices represent a drawdown of 40 from an all time high in January 2018business fundamentals have arguably not changed that dramatically

Clear Catalysts

bullThe growth of the lending marketplace movement away from mortgage and increased user experience are all improvements for firm value

Diversification of Clubrsquos Portfolio

bullCurrently underweight financial exposure LendingTree offers a bridge between the growth of technology and lower beta financial sector

bull Upside case assumed aggressive MampA activity to continue diversifying away from mortgage products

bull Base case assumed blend or organic and inorganic growth in near term with similar long term outlook as upside

bull Downside incorporated triggering of risk factors and delaycessation of acquisitions in the short term

Valuation AssumptionsImplied Share

Pricesbull Upside 38bull Base 21bull Downside -14

Appendix ndash DCF (Base)

11

Appendix ndash DCF (Base)

12

Appendix ndash DCF (Downside)

13

Appendix ndash DCF (Downside)

14

Appendix ndash DCF (Upside)

15

Appendix ndash DCF (Upside)

16

Appendix - Comparables

17

Trading MultiplesMarket Net Enterprise EV Revenue EV EBITDA

Company Ticker Capitalization Debt Value 2017A 2018E 2019E 2017A 2018E 2019E LTM 2019EOn Deck Capital Inc NYSEONDK $577 $681 $1259 64x 33x 29x --- 371x 280x 1267x 155xLendingClub Corporation NYSELC 1431 (85) 1346 23x 19x 17x --- 156x 101x --- 178xGreenSky Inc NasdaqGSKY 1152 151 1303 40x 30x 22x 87x 67x 50x 239x 220x

LendingTree Inc NasdaqTREE $3084 ($49) $3035 49x 40x 33x 356x 201x 159x 452x 326x

Low $577 ($85) $1259 23x 19x 17x 87x 67x 50x 239x 155xMean 1053 249 1302 42x 27x 23x 87x 198x 143x 753x 184xMedian 1152 151 1303 40x 30x 22x 87x 156x 101x 753x 178xHigh $1431 $681 $1346 64x 33x 29x 87x 371x 280x 1267x 220x

Operating Statistics

Company Ticker 2017A 2018E 2019E 17-18 18-19 2017A 2018E 2019E 17-18 18-19On Deck Capital Inc NYSEONDK $197 $384 $431 948 120 NA $34 $45 --- 327LendingClub Corporation NYSELC $575 $693 $809 206 168 NA $86 $133 --- 547GreenSky Inc NasdaqGSKY $326 $438 $586 343 339 $150 $196 $263 308 344

LendingTree Inc NasdaqTREE $618 $755 $916 223 212 $85 $151 $191 775 261

Low $197 $384 $431 206 120 $150 $34 $45 308 327Mean 366 505 609 499 209 150 105 147 308 406Median 326 438 586 343 168 150 86 133 308 344High $575 $693 $809 948 339 $150 $196 $263 308 547

Revenue EBITDA GrowthEBITDARevenue Growth

PriceEarnings

  • Slide Number 1
  • Investment Thesis
  • Introduction
  • Industry Overview
  • Product Diversification
  • Product Diversification
  • Market Opportunity
  • Product Expansion
  • Potential Risks
  • Conclusion ndash Recommendation to Buy
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Upside)
  • Appendix ndash DCF (Upside)
  • Appendix - Comparables
Date OnDeck Capital ONDK Indexed LendingClub LC Indexed LendingTree Close TREE Indexed
121914 2415 100 2521 100 4329 100
122214 2300 095 2406 095 4355 101
122314 2263 094 2308 092 4618 107
122414 2312 096 2532 100 4739 109
122614 2306 095 2574 102 4796 111
122914 2244 093 2498 099 4805 111
123014 2247 093 2583 102 4793 111
123114 2243 093 2530 100 4834 112
1215 2390 099 2493 099 4734 109
1515 2250 093 2400 095 4694 108
1615 2221 092 2289 091 4821 111
1715 2228 092 2288 091 4819 111
1815 2273 094 2316 092 4921 114
1915 2269 094 2301 091 4939 114
11215 2065 086 2101 083 4847 112
11315 1853 077 2113 084 4530 105
11415 1828 076 2106 084 4443 103
11515 1850 077 2209 088 4173 096
11615 1850 077 2209 088 4277 099
12015 1839 076 2207 088 4113 095
12115 1687 070 2017 080 4114 095
12215 1650 068 1949 077 4220 097
12315 1699 070 1908 076 4040 093
12615 1663 069 1999 079 4043 093
12715 1608 067 2059 082 4083 094
12815 1607 067 2008 080 4090 094
12915 1475 061 1944 077 4076 094
13015 1508 062 1877 074 4118 095
2215 1567 065 1926 076 4156 096
2315 1568 065 2029 080 4268 099
2415 1552 064 2006 080 4235 098
2515 1571 065 2028 080 4201 097
2615 1695 070 2043 081 4126 095
2915 1732 072 2160 086 4030 093
21015 1739 072 2126 084 4051 094
21115 1712 071 2215 088 4019 093
21215 1731 072 2147 085 4252 098
21315 1742 072 2195 087 4292 099
21715 1803 075 2250 089 4333 100
21815 1755 073 2268 090 4380 101
21915 1774 073 2204 087 4390 101
22015 1837 076 2289 091 4384 101
22315 1937 080 2376 094 4355 101
22415 1989 082 2365 094 4407 102
22515 1910 079 2051 081 4700 109
22615 1905 079 2129 084 5216 120
22715 1940 080 2037 081 5304 123
3215 1949 081 2000 079 5291 122
3315 1836 076 2003 079 5242 121
3415 1732 072 2008 080 5239 121
3515 1614 067 1986 079 5203 120
3615 1626 067 2002 079 5111 118
3915 1679 070 1984 079 5180 120
31015 1733 072 1952 077 5063 117
31115 1850 077 1955 078 5400 125
31215 1948 081 1953 077 5442 126
31315 1941 080 1907 076 5424 125
31615 2100 087 1925 076 5439 126
31715 2125 088 1920 076 5488 127
31815 2095 087 1917 076 5655 131
31915 2192 091 1992 079 5628 130
32015 2226 092 2009 080 5590 129
32315 2314 096 2082 083 5764 133
32415 2347 097 2031 081 5623 130
32515 2191 091 1973 078 5612 130
32615 2062 085 1949 077 5609 130
32715 2054 085 1955 078 5592 129
33015 2103 087 1936 077 5606 129
33115 2129 088 1965 078 5601 129
4115 2047 085 1909 076 5587 129
4215 1963 081 1926 076 5586 129
4615 2032 084 1940 077 5686 131
4715 2051 085 1916 076 5810 134
4815 2053 085 1906 076 5723 132
4915 1980 082 1840 073 5699 132
41015 1953 081 1819 072 5660 131
41315 1986 082 1804 072 5678 131
41415 2109 087 1880 075 5686 131
41515 2133 088 1939 077 5869 136
41615 2108 087 1951 077 5900 136
41715 2094 087 1922 076 5989 138
42015 2095 087 1939 077 5999 139
42115 2052 085 1935 077 5991 138
42215 2054 085 1901 075 5994 138
42315 2118 088 1883 075 6073 140
42415 2123 088 1827 072 6091 141
42715 2051 085 1805 072 6112 141
42815 2034 084 1802 071 6175 143
42915 1987 082 1767 070 6175 143
43015 1925 080 1745 069 5503 127
5115 1929 080 1787 071 5502 127
5415 2002 083 1849 073 5571 129
5515 1691 070 1758 070 5573 129
5615 1696 070 1831 073 5600 129
5715 1601 066 1730 069 5594 129
5815 1568 065 1623 064 5734 132
51115 1541 064 1684 067 5791 134
51215 1576 065 1716 068 5776 133
51315 1540 064 1705 068 5728 132
51415 1555 064 1711 068 5730 132
51515 1585 066 1721 068 5720 132
51815 1673 069 1736 069 5700 132
51915 1629 067 1762 070 5922 137
52015 1624 067 1766 070 6007 139
52115 1580 065 1790 071 5774 133
52215 1552 064 1843 073 5701 132
52615 1505 062 1846 073 5744 133
52715 1539 064 1900 075 5836 135
52815 1553 064 1900 075 5853 135
52915 1518 063 1921 076 5926 137
6115 1446 060 1908 076 5962 138
6215 1474 061 1898 075 6129 142
6315 1524 063 1933 077 6341 146
6415 1490 062 1832 073 6293 145
6515 1492 062 1872 074 6270 145
6815 1450 060 1746 069 6242 144
6915 1403 058 1697 067 6354 147
61015 1407 058 1742 069 6430 149
61115 1355 056 1739 069 6386 148
61215 1366 057 1728 069 6399 148
61515 1248 052 1707 068 6478 150
61615 1261 052 1724 068 6524 151
61715 1259 052 1745 069 6599 152
61815 1232 051 1707 068 7238 167
61915 1285 053 1730 069 7182 166
62215 1288 053 1686 067 7342 170
62315 1287 053 1655 066 7350 170
62415 1253 052 1626 064 7323 169
62515 1239 051 1606 064 7694 178
62615 1252 052 1525 060 7816 181
62915 1144 047 1454 058 7789 180
63015 1158 048 1475 059 7861 182
7115 1139 047 1457 058 7818 181
7215 1176 049 1395 055 7499 173
7615 1184 049 1475 059 7671 177
7715 1187 049 1430 057 7684 178
7815 1186 049 1413 056 7792 180
7915 1215 050 1420 056 7863 182
71015 1249 052 1405 056 7785 180
71315 1270 053 1427 057 7815 181
71415 1309 054 1426 057 8235 190
71515 1310 054 1430 057 8347 193
71615 1345 056 1475 059 8140 188
71715 1349 056 1495 059 8256 191
72015 1288 053 1462 058 8328 192
72115 1302 054 1501 060 8422 195
72215 1297 054 1490 059 8480 196
72315 1299 054 1483 059 8165 189
72415 1225 051 1460 058 8216 190
72715 1204 050 1435 057 8171 189
72815 1231 051 1481 059 8322 192
72915 1249 052 1458 058 7966 184
73015 1267 052 1453 058 8201 189
73115 1337 055 1451 058 8292 192
8315 1338 055 1434 057 8260 191
8415 1047 043 1383 055 11751 271
8515 947 039 1440 057 11795 272
8615 907 038 1403 056 11337 262
8715 918 038 1392 055 12104 280
81015 956 040 1437 057 11952 276
81115 901 037 1401 056 12509 289
81215 933 039 1403 056 12190 282
81315 907 038 1396 055 13446 311
81415 908 038 1370 054 13371 309
81715 945 039 1365 054 13808 319
81815 946 039 1330 053 13666 316
81915 958 040 1274 051 13690 316
82015 951 039 1229 049 13387 309
82115 959 040 1214 048 11088 256
82415 911 038 1167 046 10420 241
82515 869 036 1200 048 10466 242
82615 867 036 1217 048 10782 249
82715 908 038 1238 049 10335 239
82815 916 038 1277 051 10720 248
83115 923 038 1255 050 10595 245
9115 912 038 1214 048 10085 233
9215 916 038 1221 048 9844 227
9315 938 039 1239 049 10494 242
9415 933 039 1201 048 10419 241
9815 1005 042 1240 049 10548 244
9915 1000 041 1235 049 10395 240
91015 1001 041 1247 049 10493 242
91115 1029 043 1258 050 10534 243
91415 1020 042 1290 051 10549 244
91515 1059 044 1314 052 11583 268
91615 1041 043 1305 052 11623 268
91715 1061 044 1360 054 11827 273
91815 1056 044 1370 054 11581 268
92115 1044 043 1376 055 11560 267
92215 1014 042 1368 054 11630 269
92315 940 039 1319 052 11687 270
92415 931 039 1337 053 10305 238
92515 942 039 1326 053 9843 227
92815 916 038 1306 052 9107 210
92915 947 039 1346 053 8999 208
93015 990 041 1323 052 9303 215
10115 938 039 1316 052 9004 208
10215 966 040 1325 053 9251 214
10515 999 041 1382 055 9613 222
10615 989 041 1410 056 9149 211
10715 990 041 1438 057 9550 221
10815 1001 041 1486 059 9600 222
10915 992 041 1470 058 9637 223
101215 976 040 1430 057 9805 226
101315 897 037 1428 057 9239 213
101415 896 037 1446 057 9264 214
101515 944 039 1495 059 9636 223
101615 900 037 1436 057 9619 222
101915 918 038 1435 057 9846 227
102015 915 038 1433 057 9874 228
102115 926 038 1439 057 9449 218
102215 924 038 1438 057 9462 219
102315 931 039 1437 057 9800 226
102615 952 039 1428 057 12098 279
102715 927 038 1347 053 12400 286
102815 985 041 1400 056 12729 294
102915 935 039 1362 054 12251 283
103015 952 039 1418 056 12136 280
11215 946 039 1461 058 11500 266
11315 1026 042 1479 059 11577 267
11415 1052 044 1462 058 11390 263
11515 1110 046 1419 056 12025 278
11615 1110 046 1470 058 12497 289
11915 1130 047 1457 058 12898 298
111015 1137 047 1419 056 12130 280
111115 1128 047 1364 054 12146 281
111215 1090 045 1332 053 11900 275
111315 1004 042 1272 050 11649 269
111615 1007 042 1261 050 11719 271
111715 971 040 1281 051 11679 270
111815 979 041 1279 051 11051 255
111915 958 040 1284 051 10383 240
112015 948 039 1263 050 10092 233
112315 943 039 1236 049 10023 232
112415 961 040 1220 048 10220 236
112515 963 040 1258 050 10082 233
112715 977 040 1247 049 10258 237
113015 995 041 1202 048 10188 235
12115 901 037 1209 048 10599 245
12215 1150 048 1256 050 9993 231
12315 1142 047 1282 051 9715 224
12415 1098 045 1287 051 10213 236
12715 1090 045 1345 053 9897 229
12815 1050 043 1373 054 9573 221
12915 1002 041 1404 056 9254 214
121015 1035 043 1416 056 10274 237
121115 978 040 1365 054 9451 218
121415 965 040 1284 051 9415 217
121515 976 040 1246 049 9760 225
121615 942 039 1241 049 9801 226
121715 934 039 1216 048 9517 220
121815 1081 045 1148 046 9539 220
122115 1086 045 1145 045 9301 215
122215 1113 046 1136 045 9004 208
122315 1132 047 1150 046 9150 211
122415 1112 046 1140 045 9121 211
122815 1025 042 1102 044 9004 208
122915 1032 043 1100 044 9131 211
123015 1034 043 1083 043 8980 207
123115 1030 043 1105 044 8928 206
1416 975 040 1108 044 8789 203
1516 972 040 1072 043 8782 203
1616 969 040 1012 040 8634 199
1716 922 038 951 038 8404 194
1816 907 038 949 038 8304 192
11116 857 035 924 037 8197 189
11216 851 035 947 038 8663 200
11316 733 030 886 035 6114 141
11416 745 031 802 032 6624 153
11516 769 032 773 031 6774 156
11916 774 032 734 029 6764 156
12016 771 032 792 031 7183 166
12116 807 033 822 033 7175 166
12216 834 035 846 034 7104 164
12516 782 032 799 032 7015 162
12616 805 033 807 032 7262 168
12716 780 032 771 031 7105 164
12816 757 031 739 029 7036 163
12916 792 033 738 029 7369 170
2116 789 033 761 030 7388 171
2216 760 031 704 028 6596 152
2316 771 032 768 030 6438 149
2416 778 032 759 030 6764 156
2516 761 032 700 028 6005 139
2816 697 029 661 026 5577 129
2916 662 027 657 026 5498 127
21016 697 029 651 026 5710 132
21116 687 028 688 027 5708 132
21216 697 029 704 028 5981 138
21616 762 032 787 031 6336 146
21716 745 031 825 033 6215 144
21816 820 034 870 035 6469 149
21916 844 035 888 035 6369 147
22216 880 036 928 037 6796 157
22316 705 029 884 035 6890 159
22416 631 026 846 034 6994 162
22516 635 026 845 034 8550 198
22616 663 027 841 033 8348 193
22916 670 028 873 035 8837 204
3116 679 028 875 035 9011 208
3216 705 029 916 036 8597 199
3316 769 032 956 038 8989 208
3416 800 033 898 036 9040 209
3716 795 033 940 037 9000 208
3816 772 032 900 036 8519 197
3916 748 031 891 035 8560 198
31016 717 030 901 036 8217 190
31116 736 030 917 036 8602 199
31416 754 031 905 036 8817 204
31516 709 029 853 034 8996 208
31616 706 029 841 033 9140 211
31716 717 030 840 033 9578 221
31816 739 031 870 035 9326 215
32116 747 031 880 035 9217 213
32216 753 031 845 034 9481 219
32316 738 031 823 033 9236 213
32416 762 032 832 033 9510 220
32816 708 029 773 031 9433 218
32916 755 031 807 032 9427 218
33016 764 032 811 032 9268 214
33116 779 032 830 033 9778 226
4116 736 030 804 032 9739 225
4416 735 030 817 032 10218 236
4516 712 029 800 032 9903 229
4616 752 031 824 033 10137 234
4716 725 030 786 031 9926 229
4816 718 030 794 031 9990 231
41116 726 030 769 031 9492 219
41216 706 029 761 030 9386 217
41316 728 030 756 030 9886 228
41416 759 031 744 030 9700 224
41516 783 032 731 029 9764 226
41816 782 032 753 030 10137 234
41916 816 034 803 032 10295 238
42016 830 034 828 033 10185 235
42116 828 034 774 031 9935 229
42216 846 035 764 030 9392 217
42516 848 035 739 029 9086 210
42616 848 035 752 030 8949 207
42716 879 036 812 032 9126 211
42816 860 036 809 032 8783 203
42916 863 036 790 031 8947 207
5216 830 034 793 031 9239 213
5316 550 023 711 028 8518 197
5416 511 021 692 027 8262 191
5516 497 021 685 027 7943 183
5616 512 021 710 028 7556 175
5916 491 020 462 018 7334 169
51016 484 020 410 016 7354 170
51116 467 019 408 016 7072 163
51216 431 018 376 015 6714 155
51316 464 019 351 014 6969 161
51616 466 019 394 016 7047 163
51716 447 019 360 014 6740 156
51816 480 020 399 016 7001 162
51916 453 019 370 015 6950 161
52016 469 019 399 016 6904 159
52316 489 020 432 017 7462 172
52416 492 020 443 018 8100 187
52516 494 020 445 018 7810 180
52616 493 020 437 017 7952 184
52716 498 021 481 019 8109 187
53116 517 021 476 019 8325 192
6116 501 021 498 020 8396 194
6216 525 022 506 020 8785 203
6316 504 021 462 018 8598 199
6616 519 021 474 019 8803 203
6716 513 021 439 017 8951 207
6816 512 021 442 018 9115 211
6916 505 021 447 018 8793 203
61016 511 021 426 017 8577 198
61316 493 020 444 018 8142 188
61416 492 020 442 018 7413 171
61516 499 021 465 018 7426 172
61616 510 021 496 020 7416 171
61716 510 021 487 019 7225 167
62016 547 023 500 020 7696 178
62116 542 022 492 020 7612 176
62216 531 022 484 019 7646 177
62316 547 023 498 020 7923 183
62416 520 022 469 019 7840 181
62716 471 020 430 017 7944 184
62816 493 020 461 018 8124 188
62916 519 021 454 018 8472 196
63016 515 021 430 017 8833 204
7116 525 022 438 017 9284 214
7516 489 020 417 017 9211 213
7616 494 020 420 017 9521 220
7716 524 022 425 017 9311 215
7816 525 022 432 017 9576 221
71116 532 022 437 017 9637 223
71216 546 023 410 016 9615 222
71316 529 022 425 017 9890 228
71416 532 022 451 018 10271 237
71516 536 022 449 018 10229 236
71816 549 023 460 018 10290 238
71916 529 022 460 018 10150 234
72016 532 022 461 018 9537 220
72116 527 022 459 018 9493 219
72216 522 022 441 017 9741 225
72516 506 021 434 017 9813 227
72616 528 022 464 018 9535 220
72716 531 022 465 018 9550 221
72816 521 022 460 018 10229 236
72916 520 022 462 018 10098 233
8116 517 021 459 018 10234 236
8216 500 021 447 018 9934 229
8316 508 021 464 018 10238 236
8416 521 022 460 018 10657 246
8516 525 022 475 019 11002 254
8816 516 021 479 019 10817 250
8916 568 024 479 019 11062 256
81016 548 023 491 019 11160 258
81116 578 024 546 022 11077 256
81216 588 024 540 021 11035 255
81516 604 025 582 023 11039 255
81616 616 026 563 022 10624 245
81716 625 026 553 022 10358 239
81816 627 026 559 022 10379 240
81916 621 026 549 022 10292 238
82216 603 025 539 021 10233 236
82316 612 025 524 021 10705 247
82416 609 025 544 022 10256 237
82516 616 026 552 022 10241 237
82616 617 026 540 021 10068 233
82916 629 026 556 022 10167 235
83016 639 026 550 022 10103 233
83116 633 026 541 021 9700 224
9116 625 026 530 021 9534 220
9216 635 026 540 021 9569 221
9616 635 026 535 021 9508 220
9716 638 026 541 021 9816 227
9816 626 026 547 022 10049 232
9916 607 025 536 021 10155 235
91216 602 025 559 022 10307 238
91316 619 026 575 023 9815 227
91416 599 025 575 023 9647 223
91516 602 025 617 024 9628 222
91616 589 024 643 026 9563 221
91916 595 025 619 025 9257 214
92016 602 025 610 024 8893 205
92116 599 025 611 024 8932 206
92216 601 025 611 024 9399 217
92316 592 025 628 025 9214 213
92616 584 024 611 024 9183 212
92716 585 024 623 025 9319 215
92816 591 024 624 025 9616 222
92916 568 024 608 024 9612 222
93016 570 024 618 025 9691 224
10316 555 023 616 024 9716 224
10416 545 023 616 024 9762 226
10516 560 023 617 024 9487 219
10616 547 023 605 024 9178 212
10716 531 022 595 024 9102 210
101016 544 023 604 024 9195 212
101116 522 022 579 023 9058 209
101216 512 021 554 022 9055 209
101316 491 020 550 022 8934 206
101416 486 020 538 021 8887 205
101716 463 019 499 020 8779 203
101816 467 019 491 019 8876 205
101916 463 019 507 020 9148 211
102016 461 019 486 019 8844 204
102116 456 019 485 019 8928 206
102416 470 019 487 019 9088 210
102516 485 020 490 019 8915 206
102616 483 020 476 019 9127 211
102716 480 020 475 019 7707 178
102816 484 020 470 019 7773 180
103116 489 020 493 020 7985 184
11116 478 020 486 019 8060 186
11216 452 019 481 019 8080 187
11316 409 017 509 020 7985 184
11416 402 017 513 020 8155 188
11716 403 017 591 023 8360 193
11816 388 016 576 023 8340 193
11916 442 018 561 022 8755 202
111016 501 021 589 023 9050 209
111116 556 023 614 024 9515 220
111416 547 023 631 025 9550 221
111516 504 021 652 026 9370 216
111616 489 020 638 025 8815 204
111716 468 019 606 024 9320 215
111816 481 020 598 024 10000 231
112116 476 020 614 024 10255 237
112216 474 020 596 024 10550 244
112316 472 020 594 024 10655 246
112516 481 020 594 024 10780 249
112816 467 019 579 023 10610 245
112916 461 019 562 022 10140 234
113016 460 019 566 022 10480 242
12116 442 018 533 021 10165 235
12216 441 018 515 020 9885 228
12516 425 018 528 021 9925 229
12616 428 018 568 023 9985 231
12716 422 017 586 023 10020 231
12816 405 017 563 022 10500 243
12916 430 018 553 022 10530 243
121216 426 018 534 021 10270 237
121316 425 018 541 021 10215 236
121416 420 017 520 021 10295 238
121516 419 017 512 020 10420 241
121616 425 018 533 021 10580 244
121916 426 018 517 021 10740 248
122016 437 018 521 021 10860 251
122116 440 018 520 021 10665 246
122216 427 018 526 021 10330 239
122316 458 019 521 021 10270 237
122716 460 019 547 022 10335 239
122816 455 019 521 021 10095 233
122916 459 019 517 021 10030 232
123016 463 019 525 021 10135 234
1317 466 019 542 021 9835 227
1417 510 021 574 023 10405 240
1517 476 020 565 022 10200 236
1617 483 020 563 022 10075 233
1917 478 020 566 022 10145 234
11017 492 020 575 023 10505 243
11117 505 021 568 023 10425 241
11217 485 020 560 022 10375 240
11317 498 021 561 022 10460 242
11717 485 020 549 022 10490 242
11817 480 020 549 022 10595 245
11917 480 020 578 023 10600 245
12017 491 020 575 023 10565 244
12317 488 020 589 023 10415 241
12417 489 020 590 023 10635 246
12517 493 020 610 024 10580 244
12617 482 020 612 024 10610 245
12717 478 020 614 024 11080 256
13017 487 020 605 024 11090 256
13117 503 021 617 024 11190 258
2117 517 021 632 025 11100 256
2217 497 021 623 025 11190 258
2317 515 021 634 025 11460 265
2617 519 021 624 025 11370 263
2717 524 022 631 025 11350 262
2817 529 022 620 025 11595 268
2917 546 023 645 026 11680 270
21017 568 024 668 026 11700 270
21317 560 023 668 026 11580 267
21417 569 024 660 026 11795 272
21517 562 023 629 025 11440 264
21617 501 021 578 023 11365 263
21717 489 020 563 022 11295 261
22117 519 021 568 023 11360 262
22217 530 022 564 022 11215 259
22317 553 023 556 022 12225 282
22417 546 023 545 022 12340 285
22717 576 024 558 022 12180 281
22817 534 022 534 021 11840 274
3117 530 022 529 021 11930 276
3217 508 021 525 021 11720 271
3317 490 020 513 020 11910 275
3617 501 021 505 020 11840 274
3717 495 020 506 020 11725 271
3817 506 021 531 021 11645 269
3917 486 020 537 021 11540 267
31017 487 020 531 021 11890 275
31317 486 020 526 021 12090 279
31417 474 020 526 021 12070 279
31517 464 019 535 021 12120 280
31617 474 020 549 022 12390 286
31717 475 020 536 021 12400 286
32017 463 019 539 021 12255 283
32117 450 019 522 021 11665 269
32217 448 019 521 021 11750 271
32317 477 020 520 021 11875 274
32417 462 019 520 021 11885 275
32717 471 020 526 021 11970 277
32817 478 020 545 022 12415 287
32917 480 020 545 022 12370 286
33017 491 020 547 022 12575 290
33117 504 021 549 022 12535 290
4317 474 020 529 021 12180 281
4417 471 020 523 021 11860 274
4517 462 019 524 021 11780 272
4617 463 019 534 021 12150 281
4717 442 018 535 021 12265 283
41017 451 019 537 021 11940 276
41117 460 019 555 022 12205 282
41217 461 019 552 022 12055 278
41317 446 018 546 022 11680 270
41717 435 018 546 022 11985 277
41817 439 018 565 022 12195 282
41917 451 019 572 023 12370 286
42017 460 019 580 023 12520 289
42117 455 019 572 023 12715 294
42417 460 019 585 023 12900 298
42517 473 020 590 023 13120 303
42617 486 020 603 024 12575 290
42717 476 020 599 024 14240 329
42817 475 020 585 023 14090 325
5117 479 020 599 024 14443 334
5217 468 019 585 023 14440 334
5317 462 019 604 024 14265 330
5417 461 019 609 024 14645 338
5517 464 019 575 023 14688 339
5817 432 018 560 022 14795 342
5917 406 017 589 023 14655 339
51017 399 017 594 024 14610 337
51117 390 016 591 023 14860 343
51217 375 016 583 023 15130 350
51517 370 015 584 023 15420 356
51617 360 015 585 023 15800 365
51717 340 014 560 022 15260 353
51817 338 014 555 022 15335 354
51917 339 014 566 022 15765 364
52217 363 015 590 023 15675 362
52317 382 016 589 023 15760 364
52417 365 015 585 023 15670 362
52517 355 015 572 023 15585 360
52617 357 015 559 022 15745 364
53017 355 015 548 022 15790 365
53117 354 015 550 022 15560 359
6117 399 017 570 023 16340 377
6217 395 016 560 022 16600 383
6517 393 016 571 023 16350 378
6617 389 016 566 022 17070 394
6717 392 016 569 023 16980 392
6817 418 017 577 023 17085 395
6917 423 018 578 023 17000 393
61217 430 018 562 022 16130 373
61317 424 018 580 023 16395 379
61417 431 018 570 023 16680 385
61517 421 017 565 022 16655 385
61617 419 017 561 022 16985 392
61917 428 018 578 023 17520 405
62017 434 018 565 022 17330 400
62117 438 018 553 022 17885 413
62217 450 019 570 023 17965 415
62317 459 019 567 022 18205 421
62617 464 019 572 023 18100 418
62717 462 019 556 022 17500 404
62817 460 019 562 022 17985 415
62917 471 020 560 022 17500 404
63017 466 019 551 022 17220 398
7317 486 020 560 022 17140 396
7517 475 020 557 022 17435 403
7617 461 019 537 021 16715 386
7717 476 020 543 022 16890 390
71017 464 019 534 021 17210 398
71117 463 019 537 021 17045 394
71217 468 019 539 021 17340 401
71317 465 019 541 021 17125 396
71417 463 019 539 021 17365 401
71717 450 019 530 021 17430 403
71817 449 019 529 021 18025 416
71917 452 019 520 021 18120 419
72017 458 019 520 021 18090 418
72117 445 018 519 021 18193 420
72417 432 018 508 020 18435 426
72517 435 018 514 020 18605 430
72617 439 018 521 021 18380 425
72717 437 018 519 021 21715 502
72817 435 018 522 021 21655 500
73117 430 018 507 020 22060 510
8117 421 017 509 020 22425 518
8217 410 017 496 020 22825 527
8317 419 017 509 020 22995 531
8417 422 017 521 021 22925 530
8717 500 021 546 022 23345 539
8817 501 021 645 026 22930 530
8917 482 020 608 024 22920 529
81017 484 020 590 023 22185 512
81117 477 020 580 023 21965 507
81417 490 020 581 023 22635 523
81517 481 020 583 023 22350 516
81617 489 020 593 024 22920 529
81717 477 020 583 023 22210 513
81817 469 019 596 024 22485 519
82117 470 019 605 024 22580 522
82217 467 019 600 024 22685 524
82317 470 019 604 024 22550 521
82417 471 020 620 025 22570 521
82517 466 019 615 024 22275 515
82817 473 020 610 024 22995 531
82917 481 020 613 024 22545 521
83017 482 020 614 024 23155 535
83117 483 020 619 025 23095 533
9117 474 020 631 025 23590 545
9517 468 019 617 024 23280 538
9617 479 020 614 024 23040 532
9717 466 019 599 024 23120 534
9817 467 019 586 023 23025 532
91117 465 019 620 025 22880 529
91217 477 020 629 025 22980 531
91317 477 020 628 025 23655 546
91417 456 019 607 024 23115 534
91517 458 019 618 025 22775 526
91817 475 020 614 024 23440 541
91917 461 019 599 024 24605 568
92017 472 020 606 024 24635 569
92117 475 020 610 024 25215 582
92217 461 019 606 024 24675 570
92517 444 018 597 024 23440 541
92617 455 019 597 024 22830 527
92717 477 020 619 025 24020 555
92817 475 020 624 025 24450 565
92917 467 019 609 024 24445 565
10217 476 020 627 025 24960 577
10317 476 020 642 025 25310 585
10417 460 019 641 025 25805 596
10517 459 019 642 025 25695 594
10617 470 019 639 025 25915 599
10917 469 019 640 025 25650 593
101017 469 019 639 025 26130 604
101117 481 020 640 025 25770 595
101217 480 020 635 025 25020 578
101317 488 020 646 026 23840 551
101617 505 021 632 025 24160 558
101717 507 021 624 025 23630 546
101817 508 021 611 024 23845 551
101917 506 021 598 024 22835 527
102017 510 021 600 024 22390 517
102317 498 021 569 023 22475 519
102417 501 021 558 022 23125 534
102517 491 020 574 023 22145 512
102617 480 020 575 023 25540 590
102717 488 020 581 023 26640 615
103017 485 020 569 023 26450 611
103117 493 020 569 023 26805 619
11117 490 020 564 022 26420 610
11217 478 020 562 022 26710 617
11317 517 021 563 022 27320 631
11617 520 022 585 023 27585 637
11717 510 021 546 022 26755 618
11817 501 021 459 018 26925 622
11917 501 021 429 017 25825 597
111017 496 021 430 017 25775 595
111317 480 020 425 017 26460 611
111417 475 020 417 017 26875 621
111517 481 020 412 016 27170 628
111617 496 021 427 017 27940 645
111717 494 020 430 017 29010 670
112017 489 020 426 017 29545 682
112117 496 021 431 017 29705 686
112217 498 021 428 017 29820 689
112417 500 021 426 017 30100 695
112717 488 020 422 017 30305 700
112817 493 020 436 017 30595 707
112917 514 021 451 018 29780 688
113017 529 022 437 017 30195 698
12117 501 021 430 017 30430 703
12417 533 022 437 017 30340 701
12517 536 022 425 017 30520 705
12617 521 022 425 017 30690 709
12717 517 021 359 014 31125 719
12817 523 022 351 014 31505 728
121117 522 022 389 015 30890 714
121217 541 022 421 017 31265 722
121317 554 023 402 016 32560 752
121417 566 023 399 016 33470 773
121517 591 024 403 016 34435 795
121817 624 026 414 016 35250 814
121917 589 024 405 016 33745 780
122017 577 024 409 016 33755 780
122117 580 024 411 016 33815 781
122217 579 024 411 016 34195 790
122617 583 024 421 017 34370 794
122717 572 024 412 016 33665 778
122817 582 024 418 017 34295 792
122917 574 024 413 016 34045 786
1218 595 025 429 017 34025 786
1318 581 024 419 017 35035 809
1418 572 024 410 016 35210 813
1518 567 023 407 016 35605 822
1818 542 022 410 016 35700 825
1918 525 022 399 016 36060 833
11018 546 023 418 017 36265 838
11118 548 023 433 017 36230 837
11218 536 022 427 017 36400 841
11618 494 020 412 016 36000 832
11718 489 020 414 016 37275 861
11818 475 020 415 016 37250 860
11918 473 020 402 016 38370 886
12218 469 019 406 016 38740 895
12318 474 020 421 017 40260 930
12418 467 019 410 016 36250 837
12518 463 019 408 016 36710 848
12618 461 019 408 016 36310 839
12918 442 018 401 016 36225 837
13018 454 019 384 015 36775 850
13118 450 019 366 015 36785 850
2118 468 019 382 015 37060 856
2218 453 019 366 015 35070 810
2518 431 018 362 014 34860 805
2618 430 018 367 015 34050 787
2718 432 018 380 015 35255 814
2818 420 017 370 015 33390 771
2918 425 018 370 015 33955 784
21218 448 019 375 015 34865 805
21318 485 020 375 015 35555 821
21418 510 021 394 016 37225 860
21518 517 021 394 016 37610 869
21618 539 022 395 016 37895 875
22018 522 022 413 016 37905 876
22118 543 022 390 015 37125 858
22218 539 022 375 015 34105 788
22318 533 022 335 013 33945 784
22618 527 022 327 013 35925 830
22718 519 021 320 013 34990 808
22818 519 021 315 012 34850 805
3118 507 021 365 014 34495 797
3218 521 022 379 015 34820 804
3518 525 022 383 015 35445 819
3618 536 022 391 016 35505 820
3718 524 022 387 015 34955 807
3818 525 022 390 015 34320 793
3918 530 022 395 016 35060 810
31218 540 022 399 016 35365 817
31318 532 022 380 015 34880 806
31418 539 022 378 015 37335 862
31518 523 022 378 015 37735 872
31618 519 021 390 015 37985 877
31918 510 021 390 015 38255 884
32018 518 021 377 015 38635 892
32118 532 022 368 015 38400 887
32218 522 022 362 014 36185 836
32318 530 022 356 014 35465 819
32618 541 022 365 014 36655 847
32718 556 023 361 014 34790 804
32818 536 022 351 014 33060 764
32918 559 023 350 014 32815 758
4218 514 021 335 013 32195 744
4318 514 021 336 013 32595 753
4418 522 022 347 014 32785 757
4518 530 022 345 014 31965 738
4618 534 022 341 014 32280 746
4918 519 021 334 013 32880 760
41018 529 022 330 013 32265 745
41118 537 022 324 013 31820 735
41218 544 023 331 013 31800 735
41318 545 023 331 013 31410 726
41618 554 023 335 013 30865 713
41718 557 023 339 013 31640 731
41818 563 023 343 014 31545 729
41918 559 023 340 013 32250 745
42018 547 023 331 013 31845 736
42318 531 022 327 013 32325 747
42418 536 022 326 013 32750 757
42518 518 021 277 011 30700 709
42618 527 022 286 011 26015 601
42718 527 022 270 011 24470 565
43018 525 022 269 011 23840 551
5118 527 022 267 011 25840 597
5218 531 022 265 011 26335 608
5318 533 022 271 011 25895 598
5418 535 022 265 011 25980 600
5718 545 023 273 011 27245 629
5818 595 025 282 011 27740 641
5918 591 024 340 013 28040 648
51018 600 025 348 014 28720 663
51118 599 025 332 013 27950 646
51418 599 025 332 013 27935 645
51518 596 025 332 013 27105 626
51618 591 024 342 014 27535 636
51718 591 024 341 014 27495 635
51818 588 024 341 014 27870 644
52118 597 025 345 014 27565 637
52218 601 025 339 013 26545 613
52318 597 025 328 013 27210 629
52418 589 024 326 013 26345 609
52518 588 024 337 013 25985 600
52918 592 025 332 013 25865 597
53018 613 025 333 013 26010 601
53118 664 027 329 013 25890 598
6118 665 028 330 013 25965 600
6418 683 028 342 014 26170 605
6518 694 029 352 014 26350 609
6618 720 030 353 014 27035 625
6718 719 030 351 014 27025 624
6818 730 030 367 015 27745 641
61118 720 030 372 015 28840 666
61218 726 030 374 015 26610 615
61318 725 030 379 015 24545 567
61418 720 030 382 015 24825 573
61518 740 031 391 016 25440 588
61818 752 031 398 016 25775 595
61918 739 031 400 016 25935 599
62018 762 032 399 016 26645 616
62118 758 031 397 016 25785 596
62218 750 031 392 016 25715 594
62518 721 030 385 015 24675 570
62618 732 030 391 016 22680 524
62718 708 029 378 015 21060 486
62818 710 029 376 015 21015 485
62918 700 029 379 015 21380 494
7218 707 029 375 015 21415 495
7318 714 030 374 015 21590 499
7518 715 030 397 016 21960 507
7618 715 030 412 016 22050 509
7918 730 030 444 018 22675 524
71018 731 030 446 018 22255 514
71118 740 031 446 018 23875 552
71218 720 030 446 018 24650 569
71318 724 030 446 018 23200 536
71618 733 030 445 018 23623 546
71718 749 031 436 017 23900 552
71818 800 033 440 017 24945 576
71918 769 032 434 017 24830 574
72018 761 032 430 017 24755 572
72318 733 030 448 018 24485 566
72418 736 030 436 017 24455 565
72518 716 030 427 017 24605 568
72618 707 029 427 017 25365 586
72718 691 029 404 016 23860 551
73018 676 028 394 016 22915 529
73118 684 028 412 016 23880 552
8118 683 028 393 016 23830 550
8218 680 028 392 016 25035 578
8318 671 028 393 016 24410 564
8618 679 028 396 016 24415 564
8718 839 035 409 016 24110 557
8818 895 037 368 015 24425 564
8918 849 035 368 015 24815 573
81018 862 036 369 015 24580 568
81318 881 036 376 015 23710 548
81418 892 037 381 015 23890 552
81518 861 036 381 015 23245 537
81618 893 037 383 015 22690 524
81718 900 037 379 015 23025 532
82018 903 037 386 015 22920 529
82118 859 036 390 015 23350 539
82218 876 036 391 016 23800 550
82318 878 036 390 015 23395 540
82418 869 036 384 015 24020 555
82718 839 035 391 016 24360 563
82818 843 035 383 015 24425 564
82918 824 034 367 015 24520 566
83018 831 034 363 014 24935 576
83118 822 034 361 014 25335 585
9418 813 034 372 015 25755 595
9518 814 034 373 015 25355 586
9618 823 034 364 014 24885 575
9718 810 034 360 014 24865 574
91018 814 034 347 014 24835 574
91118 809 033 339 013 24290 561
Date 30 Year Fixed Rate 15 Year Fixed Rate 10 Year Breakeven Inflation
Microsoft Office User What market participants expect inflation to be over the next ten years on average
2008-09-11 593 554 196
2008-09-18 578 535 171
2008-09-25 609 577 186
2008-10-02 610 578 159
2008-10-09 594 563 120
2008-10-16 646 614 099
2008-10-23 604 572 108
2008-10-30 646 619 083
2008-11-06 620 588 092
2008-11-13 614 581 095
2008-11-20 604 573 055
2008-11-26 597 574 023
2008-12-04 553 533 044
2008-12-11 547 520 031
2008-12-18 519 492 020
2008-12-24 514 491 015
2008-12-31 510 483 011
2009-01-08 501 462 034
2009-01-15 496 465 053
2009-01-22 512 480 059
2009-01-29 510 480 085
2009-02-05 525 492 112
2009-02-12 516 481 123
2009-02-19 504 468 114
2009-02-26 507 468 102
2009-03-05 515 472 091
2009-03-12 503 464 088
2009-03-19 498 461 115
2009-03-26 485 458 133
2009-04-02 478 452 133
2009-04-09 487 454 135
2009-04-16 482 448 129
2009-04-23 480 448 130
2009-04-30 478 448 150
2009-05-07 484 451 145
2009-05-14 486 452 147
2009-05-21 482 450 159
2009-05-28 491 453 180
2009-06-04 529 479 189
2009-06-11 559 506 199
2009-06-18 538 489 183
2009-06-25 542 487 181
2009-07-02 532 477 169
2009-07-09 520 469 155
2009-07-16 514 463 165
2009-07-23 520 468 186
2009-07-30 525 469 188
2009-08-06 522 463 189
2009-08-13 529 468 191
2009-08-20 512 456 174
2009-08-27 514 458 177
2009-09-03 508 454 164
2009-09-10 507 450 179
2009-09-17 504 447 180
2009-09-24 504 446 180
2009-10-01 494 436 173
2009-10-08 487 433 174
2009-10-15 492 437 191
2009-10-22 500 443 199
2009-10-29 503 446 200
2009-11-05 498 440 207
2009-11-12 491 436 218
2009-11-19 483 432 213
2009-11-25 478 429 214
2009-12-03 471 427 211
2009-12-10 481 432 211
2009-12-17 494 438 221
2009-12-24 505 445 230
2009-12-31 514 454 236
2010-01-07 509 450 238
2010-01-14 506 445 238
2010-01-21 499 440 236
2010-01-28 498 439 232
2010-02-04 501 440 238
2010-02-11 497 434 228
2010-02-18 493 433 227
2010-02-25 505 440 220
2010-03-04 497 433 216
2010-03-11 495 432 223
2010-03-18 496 433 225
2010-03-25 499 434 222
2010-04-01 508 439 224
2010-04-08 521 452 231
2010-04-15 507 440 235
2010-04-22 507 439 234
2010-04-29 506 439 239
2010-05-06 500 436 231
2010-05-13 493 430 224
2010-05-20 484 424 208
2010-05-27 478 421 190
2010-06-03 479 420 200
2010-06-10 472 417 193
2010-06-17 475 420 198
2010-06-24 469 413 197
2010-07-01 458 404 184
2010-07-08 457 407 173
2010-07-15 457 406 183
2010-07-22 456 403 171
2010-07-29 454 400 180
2010-08-05 449 395 185
2010-08-12 444 392 179
2010-08-19 442 390 162
2010-08-26 436 386 154
2010-09-02 432 383 156
2010-09-09 435 383 165
2010-09-16 437 382 178
2010-09-23 437 382 179
2010-09-30 432 375 178
2010-10-07 427 372 184
2010-10-14 419 362 201
2010-10-21 421 364 206
2010-10-28 423 366 213
2010-11-04 424 363 214
2010-11-11 417 357 211
2010-11-18 439 376 204
2010-11-24 440 377 211
2010-12-02 446 381 212
2010-12-09 461 396 218
2010-12-16 483 417 224
2010-12-23 481 415 230
2010-12-30 486 420 231
2011-01-06 477 413 236
2011-01-13 471 408 238
2011-01-20 474 405 235
2011-01-27 480 409 226
2011-02-03 481 408 234
2011-02-10 505 429 234
2011-02-17 500 427 227
2011-02-24 495 422 237
2011-03-03 487 415 243
2011-03-10 488 415 250
2011-03-17 476 397 241
2011-03-24 481 404 242
2011-03-31 486 409 246
2011-04-07 487 410 256
2011-04-14 491 413 262
2011-04-21 480 402 261
2011-04-28 478 397 258
2011-05-05 471 389 254
2011-05-12 463 382 246
2011-05-19 461 380 233
2011-05-26 460 378 231
2011-06-02 455 374 225
2011-06-09 449 368 223
2011-06-16 450 367 222
2011-06-23 450 369 220
2011-06-30 451 369 233
2011-07-07 460 375 241
2011-07-14 451 365 232
2011-07-21 452 366 235
2011-07-28 455 366 243
2011-08-04 439 354 235
2011-08-11 432 350 225
2011-08-18 415 336 216
2011-08-25 422 344 206
2011-09-01 422 339 206
2011-09-08 412 333 198
2011-09-15 409 330 194
2011-09-22 409 329 186
2011-09-29 401 328 182
2011-10-06 394 326 178
2011-10-13 412 337 195
2011-10-20 411 338 196
2011-10-27 410 338 206
2011-11-03 400 331 210
2011-11-10 399 330 210
2011-11-17 400 331 198
2011-11-23 398 330 191
2011-12-01 400 330 199
2011-12-08 399 327 204
2011-12-15 394 321 199
2011-12-22 391 321 200
2011-12-29 395 324 202
2012-01-05 391 323 204
2012-01-12 389 316 207
2012-01-19 388 317 204
2012-01-26 398 324 209
2012-02-02 387 314 213
2012-02-09 387 316 220
2012-02-16 387 316 220
2012-02-23 395 319 227
2012-03-01 390 317 226
2012-03-08 388 313 221
2012-03-15 392 316 233
2012-03-22 408 330 240
2012-03-29 399 323 233
2012-04-05 398 321 232
2012-04-12 388 311 226
2012-04-19 390 313 225
2012-04-26 388 312 224
2012-05-03 384 307 225
2012-05-10 383 305 217
2012-05-17 379 304 210
2012-05-24 378 304 214
2012-05-31 375 297 210
2012-06-07 367 294 212
2012-06-14 371 298 213
2012-06-21 366 295 214
2012-06-28 366 294 210
2012-07-05 362 289 213
2012-07-12 356 286 210
2012-07-19 353 283 212
2012-07-26 349 280 213
2012-08-02 355 283 220
2012-08-09 359 284 228
2012-08-16 362 288 225
2012-08-23 366 289 226
2012-08-30 359 286 229
2012-09-06 355 286 228
2012-09-13 355 285 239
2012-09-20 349 277 256
2012-09-27 340 273 245
2012-10-04 336 269 247
2012-10-11 339 270 253
2012-10-18 337 266 248
2012-10-25 341 272 250
2012-11-01 339 270 249
2012-11-08 340 269 248
2012-11-15 334 265 241
2012-11-21 331 263 240
2012-11-29 332 264 239
2012-12-06 334 267 244
2012-12-13 332 266 250
2012-12-20 337 265 249
2012-12-27 335 265 248
2013-01-03 334 264 246
2013-01-10 340 266 251
2013-01-17 338 266 252
2013-01-24 342 271 252
2013-01-31 353 281 256
2013-02-07 353 277 258
2013-02-14 353 277 257
2013-02-21 356 277 254
2013-02-28 351 276 252
2013-03-07 352 276 255
2013-03-14 363 279 256
2013-03-21 354 272 254
2013-03-28 357 276 252
2013-04-04 354 274 250
2013-04-11 343 265 245
2013-04-18 341 264 238
2013-04-25 340 261 237
2013-05-02 335 256 233
2013-05-09 342 261 231
2013-05-16 351 269 232
2013-05-23 359 277 227
2013-05-30 381 298 224
2013-06-06 391 303 218
2013-06-13 398 310 208
2013-06-20 393 304 203
2013-06-27 446 350 195
2013-07-03 429 339 202
2013-07-11 451 353 206
2013-07-18 437 341 212
2013-07-25 431 339 219
2013-08-01 439 343 219
2013-08-08 440 343 225
2013-08-15 440 344 222
2013-08-22 458 360 214
2013-08-29 451 354 214
2013-09-05 457 359 208
2013-09-12 457 359 209
2013-09-19 450 354 216
2013-09-26 432 337 221
2013-10-03 422 329 219
2013-10-10 423 331 220
2013-10-17 428 333 219
2013-10-24 413 324 217
2013-10-31 410 320 218
2013-11-07 416 327 216
2013-11-14 435 335 218
2013-11-21 422 327 218
2013-11-27 429 330 218
2013-12-05 446 347 214
2013-12-12 442 343 213
2013-12-19 447 351 217
2013-12-26 448 352 218
2014-01-02 453 355 224
2014-01-09 451 356 228
2014-01-16 441 345 227
2014-01-23 439 344 223
2014-01-30 432 340 214
2014-02-06 423 333 214
2014-02-13 428 333 219
2014-02-20 433 335 214
2014-02-27 437 339 215
2014-03-06 428 332 218
2014-03-13 437 338 220
2014-03-20 432 332 216
2014-03-27 440 342 214
2014-04-03 441 347 214
2014-04-10 434 338 213
2014-04-17 427 333 216
2014-04-24 433 339 221
2014-05-01 429 338 219
2014-05-08 421 332 218
2014-05-15 420 329 218
2014-05-22 414 325 218
2014-05-29 412 321 222
2014-06-05 414 323 220
2014-06-12 420 331 221
2014-06-19 417 330 222
2014-06-26 414 322 228
2014-07-03 412 322 227
2014-07-10 415 324 228
2014-07-17 413 323 225
2014-07-24 413 326 224
2014-07-31 412 323 228
2014-08-07 414 327 225
2014-08-14 412 324 224
2014-08-21 410 323 217
2014-08-28 410 325 214
2014-09-04 410 324 215
2014-09-11 412 326 212
2014-09-18 423 337 209
2014-09-25 420 336 202
2014-10-02 419 336 196
2014-10-09 412 330 194
2014-10-16 397 318 191
2014-10-23 392 308 191
2014-10-30 398 313 190
2014-11-06 402 321 193
2014-11-13 401 320 192
2014-11-20 399 317 185
2014-11-26 397 317 185
2014-12-04 389 310 178
2014-12-11 393 320 172
2014-12-18 380 309 164
2014-12-24 383 310 169
2014-12-31 387 315 166
2015-01-08 373 305 162
2015-01-15 366 298 158
2015-01-22 363 293 160
2015-01-29 366 298 162
2015-02-05 359 292 168
2015-02-12 369 299 169
2015-02-19 376 305 171
2015-02-26 380 307 174
2015-03-05 375 303 185
2015-03-12 386 310 175
2015-03-19 378 306 169
2015-03-26 369 297 178
2015-04-02 370 298 177
2015-04-09 366 293 184
2015-04-16 367 294 182
2015-04-23 365 292 188
2015-04-30 368 294 191
2015-05-07 380 302 192
2015-05-14 385 307 187
2015-05-21 384 305 185
2015-05-28 387 311 182
2015-06-04 387 308 181
2015-06-11 404 325 185
2015-06-18 400 323 187
2015-06-25 402 321 190
2015-07-02 408 324 189
2015-07-09 404 320 186
2015-07-16 409 325 185
2015-07-23 404 321 181
2015-07-30 398 317 176
2015-08-06 391 313 170
2015-08-13 394 317 165
2015-08-20 393 315 158
2015-08-27 384 306 153
2015-09-03 389 309 158
2015-09-10 390 310 155
2015-09-17 391 311 157
2015-09-24 386 308 152
2015-10-01 385 307 142
2015-10-08 376 299 153
2015-10-15 382 303 151
2015-10-22 379 298 147
2015-10-29 376 298 149
2015-11-05 387 309 156
2015-11-12 398 320 157
2015-11-19 397 318 154
2015-11-25 395 318 161
2015-12-03 393 316 159
2015-12-10 395 319 155
2015-12-17 397 322 146
2015-12-24 396 322 148
2015-12-31 401 324 153
2016-01-07 397 326 154
2016-01-14 392 319 144
2016-01-21 381 310 134
2016-01-28 379 307 137
2016-02-04 372 301 138
2016-02-11 365 295 123
2016-02-18 365 295 126
2016-02-25 362 293 133
2016-03-03 364 294 147
2016-03-10 368 296 149
2016-03-17 373 299 154
2016-03-24 371 296 161
2016-03-31 371 298 161
2016-04-07 359 288 160
2016-04-14 358 286 157
2016-04-21 359 285 160
2016-04-28 366 289 167
2016-05-05 361 286 166
2016-05-12 357 281 160
2016-05-19 358 281 159
2016-05-26 364 289 156
2016-06-02 366 292 155
2016-06-09 360 287 156
2016-06-16 354 281 147
2016-06-23 356 283 144
2016-06-30 348 278 139
2016-07-07 341 274 142
2016-07-14 342 272 144
2016-07-21 345 275 148
2016-07-28 348 278 150
2016-08-04 343 274 146
2016-08-11 345 276 148
2016-08-18 343 274 145
2016-08-25 343 274 148
2016-09-01 346 277 146
2016-09-08 344 276 150
2016-09-15 350 277 150
2016-09-22 348 276 151
2016-09-29 342 272 155
2016-10-06 342 272 162
2016-10-13 347 276 164
2016-10-20 352 279 167
2016-10-27 347 278 169
2016-11-03 354 284 171
2016-11-10 357 288 176
2016-11-17 394 314 184
2016-11-23 403 325 191
2016-12-01 408 334 190
2016-12-08 413 336 193
2016-12-15 416 337 195
2016-12-22 430 352 190
2016-12-29 432 355 196
2017-01-05 420 344 197
2017-01-12 412 337 197
2017-01-19 409 334 200
2017-01-26 419 340 206
2017-02-02 419 341 206
2017-02-09 417 339 200
2017-02-16 415 335 202
2017-02-23 416 337 203
2017-03-02 410 332 201
2017-03-09 421 342 202
2017-03-16 430 350 201
2017-03-23 423 344 198
2017-03-30 414 339 197
2017-04-06 410 336 196
2017-04-13 408 334 192
2017-04-20 397 323 186
2017-04-27 403 327 189
2017-05-04 402 327 189
2017-05-11 405 329 186
2017-05-18 402 327 181
2017-05-25 395 319 182
2017-06-01 394 319 181
2017-06-08 389 316 178
2017-06-15 391 318 173
2017-06-22 390 317 167
2017-06-29 388 317 171
2017-07-06 396 322 175
2017-07-13 403 329 175
2017-07-20 396 323 176
2017-07-27 392 320 180
2017-08-03 393 318 180
2017-08-10 390 318 181
2017-08-17 389 316 178
2017-08-24 386 316 176
2017-08-31 382 312 175
2017-09-07 378 308 178
2017-09-14 378 308 184
2017-09-21 383 313 185
2017-09-28 383 313 185
2017-10-05 385 315 184
2017-10-12 391 321 188
2017-10-19 388 319 184
2017-10-26 394 325 187
2017-11-02 394 327 188
2017-11-09 390 324 187
2017-11-16 395 331 186
2017-11-22 392 332 185
2017-11-30 390 330 184
2017-12-07 394 336 186
2017-12-14 393 336 188
2017-12-21 394 338 191
2017-12-28 399 344 195
2018-01-04 395 338 199
2018-01-11 399 344 202
2018-01-18 404 349 203
2018-01-25 415 362 206
2018-02-01 422 368 210
2018-02-08 432 377 211
2018-02-15 438 384 207
2018-02-22 440 385 211
2018-03-01 443 390 212
2018-03-08 446 394 212
2018-03-15 444 390 209
2018-03-22 445 391 208
2018-03-29 444 390 206
2018-04-05 440 387 207
2018-04-12 442 387 209
2018-04-19 447 394 214
2018-04-26 458 402 217
2018-05-03 455 403 217
2018-05-10 455 401 217
2018-05-17 461 408 216
2018-05-24 466 415 214
2018-05-31 456 406 207
2018-06-07 454 401 212
2018-06-14 462 407 212
2018-06-21 457 404 212
2018-06-28 455 404 211
2018-07-05 452 399 213
2018-07-12 453 402 212
2018-07-19 452 400 210
2018-07-26 454 402 211
2018-08-02 460 408 212
2018-08-09 459 405 212
2018-08-16 453 401 209
2018-08-23 451 398 208
2018-08-30 452 397 211
2018-09-06 454 399 209
Acquisition Effects
Three Months Ended June 30th Six Months Ended June 30th
2017 2018 2017 2018
Pro Forma Revenue $ 158737 $ 185820 296935 369201
Pro Forma Net Income $ 7758 $ 45188 14966 80956
Revenue Breakdown
Six Months Ended June 30th
2017 2018
Mortgage Products $ 134453 $ 140410
Non-Mortgage Products
Credit Cards $ 70765 $ 84879
Personal Loans $ 37535 $ 61175
Other $ 42535 $ 76672
Total Non-Mortgage Products $ 150835 $ 222726
2013A 2014A 2015A 2016A 2017A MRQ2018
Mortgage $ 123091 $ 134137 $ 165272 $ 219991 $ 275910 $ 66948
Non-Mortgage $ 16149 $ 33213 $ 88944 $ 164411 $ 341826 $ 117153
Visible Revenue Opportunity (in millions)
Category 2017 TTM Current Market Share Visible Market Share Estimate Take Rate Low Mid High
Mortgage $ 264 180 4-8 088 $ 600 $ 900 $ 1200
Credit Cards $ 126 060 2-4 $275 $ 470 $ 705 $ 940
Personal Loans $ 78 2 5-10 250 $ 250 $ 375 $ 500
Home Equity $ 40 230 4-6 080 $ 80 $ 100 $ 120
Other Businesses $ 50 $ 100 $ 150 $ 200
Total Revenue $ 558 $ 1500 $ 2230 $ 2960
LendingTree Inc
Weighted Average Cost of Capital
($ in thousands fiscal year ending December 31)
Debt Equity
WACC = After-Tax Cost of Debt x of Debt in the Capital Structure + Cost of Equity x of Equity in the Capital Structure
( rd x (1 - t) x DD + E ) + (re x ED + E)
Capital Structure Cost of Debt
Current Portion of Debt 0 Name Maturity Date Amount (mm) Price Coupon YTM Weight YTM (weighted)
Non - Current Portion of Debt 244
Total Debt (in mm) $ 24400
Total Amount $ - 0 5300
Current Share Price $24060
Shares Outstanding (mm) 13
Total Equity $ 3084 Cost of Equity WACC Formula
CAPM (re) = rf + βL x (rm - rf) Weights x Costs
Capital Weights Risk-free rate 240
Microsoft Office User Historical Avg Nominal 10 YR US Note
t = Effective Tax Rate 21
Debt-to-Total Capitalization 7 Market Risk Premium 710
Equity-to-Total Capitalization 93 Adjusted Beta 134 WACC 113
Is this the target Capital Structure Yes
Microsoft Office User See Historical Capitlization

Microsoft Office User Historical Avg Nominal 10 YR US Note
Cost of Equity 1191
Peer Comparable Weights
Mean -
Median -
29 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 NKg2myYm1QiO8QAQKibVCB9DSVEuTkFTREFROiBQWVBMLklRX0VCSVQuRlkyMDE1AQAAAFy4AQACAAAABDE1MDkBCAAAAAUAAAABMQEAAAAKMTgyNjk3MDMyMQMAAAADMTYwAgAAAAM0MDAEAAAAATAHAAAACTExLzcvMjAxNwgAAAAKMTIvMzEvMjAxNQkAAAABMLZIRLQjJtUItkhEtCMm1QgXQ0lRLkxTRTpMU0UuSVFfTkVUX0RFQlQBAAAAuhY9AAIAAAADMTYwAQgAAAAFAAAAATEBAAAACjE4NTE0ODY3OTEDAAAAAjU1AgAAAAQ0MzY0BAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACTYvMzAvMjAxNwkAAAABMDSoNpsmJtUIjvEAECom1QgdQ0lRLlhUUkE6REIxLklRX0VCSVREQS5GWTIwMTYBAAAAz9gWAAIAAAAGMTMyOC41AQgAAAAFAAAAATEBAAAACjE4MzI4NDU1NjgDAAAAAjUwAgAAAAQ0MDUxBAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACjEyLzMxLzIwMTYJAAAAATA0qDabJibVCI7xABAqJtUILkNJUS5OWVNFOiBHUE4uSVFfUkVWRU5VRV9NRURJQU5fRVNUX0NJUS5GWTIwMTYBAAAABmoMAAIAAAAJMjgyNi43Mzk1AQ4AAAAFAAAAATMBAAAAATACAAAACjEwMDM1OTM2MjkDAAAABjEwMDE4MQQAAAABMgYAAAABMAcAAAADMTYwCAAAAAEwCQAAAAExCgAAAAEwCwAAAAo5OTM4MzIyODEzDAAAAAExDQAAAAkxMS84LzIwMTcQAAAACjEyLzMxLzIwMTa2SES0IybVCLZIRLQjJtUILkNJUS5OWVNFOiBGREMu 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 ODQDAAAABjEwMDE4MQQAAAABMgYAAAABMAcAAAADMTYwCAAAAAEwCQAAAAExCgAAAAEwCwAAAAsxMDUxMjMzMzk4MwwAAAABMQ0AAAAJMTEvOC8yMDE3EAAAAAk5LzMwLzIwMTe2SES0IybVCLZIRLQjJtUILkNJUS5OWVNFOiBWTlRWLklRX0VCSVREQV9NRURJQU5fRVNUX0NJUS5GWTIwMTYBAAAAsykQAAIAAAAIOTAyLjE3OTUBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMTQ5MTU1NgMAAAAGMTAwMTg4BAAAAAEyBgAAAAEwBwAAAAMxNjAIAAAAATAJAAAAATEKAAAAATALAAAACjk5NjI1NzY3MTAMAAAAATENAAAACTExLzgvMjAxNxAAAAAKMTIvMzEvMjAxNrZIRLQjJtUItkhEtCMm1QgZQ0lRLk5ZU0U6IE1BLklRX01BUktFVENBUAEAAACM1WIAAgAAAA0xNTg3NjcuNzg1NjQxAQYAAAAFAAAAATEBAAAACjE4NjM0NjQzNzIDAAAAAzE2MAIAAAAGMTAwMDU0BAAAAAEwBwAAAAkxMS83LzIwMTe2SES0IybVCLZIRLQjJtUIG0NJUS5OWVNFOlYuSVFfRUJJVERBLkZZMjAxNQEAAABLf0QCAgAAAAQ5MzIxAQgAAAAFAAAAATEBAAAACjE4MTg0Nzc5NjIDAAAAAzE2MAIAAAAENDA1MQQAAAABMAcAAAAJMTEvNy8yMDE3CAAAAAk5LzMwLzIwMTUJAAAAATC2SES0IybVCLZIRLQjJtUI
Trading Multiples
Market Net Enterprise EV Revenue EV EBITDA PriceEarnings
Company Ticker Capitalization Debt Value 2017A 2018E 2019E 2017A 2018E 2019E LTM 2019E
On Deck Capital Inc NYSEONDK $577 $681 $1259 64x 33x 29x ERRORVALUE 371x 280x 1267x 155x
LendingClub Corporation NYSELC 1431 (85) 1346 23x 19x 17x ERRORVALUE 156x 101x - 178x
GreenSky Inc NasdaqGSKY 1152 151 1303 40x 30x 22x 87x 67x 50x 239x 220x
(Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE
(Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE
LendingTree Inc NasdaqTREE $3084 ($49) $3035 49x 40x 33x 356x 201x 159x 452x 326x
Low $577 ($85) ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 239x 155x
Mean 1053 249 ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 753x 184x
Median 1152 151 ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 753x 178x
High $1431 $681 ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 1267x 220x
Operating Statistics
Revenue Revenue Growth EBITDA EBITDA Growth
Company Ticker 2017A 2018E 2019E 17-18 18-19 2017A 2018E 2019E 17-18 18-19
On Deck Capital Inc NYSEONDK $197 $384 $431 948 120 NA $34 $45 ERRORVALUE 327
LendingClub Corporation NYSELC $575 $693 $809 206 168 NA $86 $133 ERRORVALUE 547
GreenSky Inc NasdaqGSKY $326 $438 $586 343 339 $150 $196 $263 308 344
(Invalid Identifier) 0 (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE
(Invalid Identifier) 0 (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE
LendingTree Inc NasdaqTREE $618 $755 $916 223 212 $85 $151 $191 775 261
Low $197 $384 $431 ERRORVALUE ERRORVALUE $150 $34 $45 ERRORVALUE ERRORVALUE
Mean 366 505 609 ERRORVALUE ERRORVALUE 150 105 147 ERRORVALUE ERRORVALUE
Median 326 438 586 ERRORVALUE ERRORVALUE 150 86 133 ERRORVALUE ERRORVALUE
High $575 $693 $809 ERRORVALUE ERRORVALUE $150 $196 $263 ERRORVALUE ERRORVALUE
LendingTree Inc
Discounted Cash Flow Analysis
($ in thousands fiscal year ending December 31)
Mid-Year Convention Y
Historicals CAGR Projections CAGR
2015 2016 2017 (15-18) 2018 2019 2020 2022 2023 2024 (18-24)
9081 Revenue $ 254216 $ 384402 $ 617736 559 $ 755000 $ 1057000 $ 1426950 $ 1890709 $ 2410654 $ 3013317 259
Revenue Growth 512 607 222 400 350 325 275 250
Operating Expenses 225702 332290 584603 679500 951300 1284255 1701638 2169588 2711985 6670
135240 EBITDA $ 31671 $ 58299 $ 53210 296 $ 75500 $ 105700 $ 142695 $ 189071 $ 241065 $ 301332 259
Margin 125 152 86 100 100 100 100 100 100
Depreciation amp Amortization 3157 6187 20077 26425 36995 49943 66175 72320 90400
of sales 12 16 33 35 35 35 35 30 30
EBIT $ 28514 $ 52112 $ 33133 78 $ 49075 $ 68705 $ 92752 $ 122896 $ 168746 $ 210932 275
Margin 112 136 54 65 65 65 65 70 70
Taxes 21 -22973 20366 6291 10306 14428 19478 25808 35437 44296
EBIAT $ 51487 $ 31746 $ 26842 -278 $ 38769 $ 54277 $ 73274 $ 97088 $ 133309 $ 166636 275
Plus Depreciation amp Amortization 3157 6187 20077 26425 36995 49943 66175 72320 90400
Less Capital Expenditures 7200 31955 8000 22650 31710 42809 56721 72320 90400
of sales 28 83 13 30 30 30 30 30 30
Less Inc(Dec) in Net Working Capital 3000 8000 14000 18875 26425 35674 47268 60266 75333
of sales 12 21 23 25 25 25 25 25 25
Unlevered Free Cash Flow $ 44444 $ (2022) $ 24919 $ 23669 $ 33137 $ 44735 $ 59274 $ 73043 $ 91304
WACC 113
Discount Period 0500 1500 250 350 450 550
Discount Factor 095 085 076 069 062 055
Present Value of Free Cash Flow $ 22431 $ 28203 $ 34194 $ 40689 $ 45031 $ 50553
Enterprise Value Implied Equity Value and Share Price
Cumulative Present Value of FCF $ 221100 Enterprise Value $ 4648193
Less Total Debt 244480
Terminal Value Less Preferred Stock
Terminal Year EBITDA (2022E) $ 301332 Less Noncontrolling Interest
Exit Multiple 280x Plus Cash and ST Investments 293301
Terminal Value $ 8437288
Discount Factor 052
Microsoft Office User mid year convention not applied
Implied Equity Value $ 4697014
Present Value of Terminal Value $ 4427093
of Enterprise Value 952 Fully Diluted Shares Outstanding 14147
Enterprise Value $ 4648193 Implied Share Price $ 33201
Implied Share Price
Exit Multiple
euro 332 200x 225x 280x 315x 350x
95 26714 29804 36600 40924 45249
100 26022 29028 35641 39849 44057
115 24070 26842 32938 36818 40698
120 23459 26157 32092 35869 39646
130 22293 24850 30477 34058 37639
LendingTree Inc
Discounted Cash Flow Analysis
($ in thousands fiscal year ending December 31)
Mid-Year Convention Y
Historicals CAGR Projections CAGR
2015 2016 2017 (15-18) 2018 2019 2020 2022 2023 2024 (18-24)
9081 Revenue $ 254216 $ 384402 $ 617736 559 $ 755000 $ 830500 $ 975838 $ 1219797 $ 1555241 $ 2021813 178
Revenue Growth 512 607 222 100 175 250 275 300
Operating Expenses 225702 332290 584603 679500 747450 878254 1097817 1399717 1819632 6670
135240 EBITDA $ 31671 $ 58299 $ 53210 296 $ 75500 $ 83050 $ 97584 $ 121980 $ 155524 $ 202181 178
Margin 125 152 86 100 100 100 100 100 100
Depreciation amp Amortization 3157 6187 20077 26425 29068 34154 42693 46657 60654
of sales 12 16 33 35 35 35 35 30 30
EBIT $ 28514 $ 52112 $ 33133 78 $ 49075 $ 53983 $ 63429 $ 79287 $ 108867 $ 141527 193
Margin 112 136 54 65 65 65 65 70 70
Taxes 21 -22973 20366 6291 10306 11336 13320 16650 22862 29721
EBIAT $ 51487 $ 31746 $ 26842 -278 $ 38769 $ 42646 $ 50109 $ 62637 $ 86005 $ 111806 193
Plus Depreciation amp Amortization 3157 6187 20077 26425 29068 34154 42693 46657 60654
Less Capital Expenditures 7200 31955 8000 22650 24915 29275 36594 46657 60654
of sales 28 83 13 30 30 30 30 30 30
Less Inc(Dec) in Net Working Capital 3000 8000 14000 18875 20763 24396 30495 38881 50545
of sales 12 21 23 25 25 25 25 25 25
Unlevered Free Cash Flow $ 44444 $ (2022) $ 24919 $ 23669 $ 26036 $ 30593 $ 38241 $ 47124 $ 61261
WACC 113
Discount Period 0500 1500 250 350 450 550
Discount Factor 095 085 076 069 062 055
Present Value of Free Cash Flow $ 22431 $ 22159 $ 23384 $ 26251 $ 29052 $ 33919
Enterprise Value Implied Equity Value and Share Price
Cumulative Present Value of FCF $ 157195 Enterprise Value $ 2809338
Less Total Debt 244480
Terminal Value Less Preferred Stock
Terminal Year EBITDA (2022E) $ 202181 Less Noncontrolling Interest
Exit Multiple 250x Plus Cash and ST Investments 293301
Terminal Value $ 5054533
Discount Factor 052
Microsoft Office User mid year convention not applied
Implied Equity Value $ 2858159
Present Value of Terminal Value $ 2652142
of Enterprise Value 944 Fully Diluted Shares Outstanding 14147
Enterprise Value $ 2809338 Implied Share Price $ 20203
Implied Share Price
Exit Multiple
euro 202 200x 225x 280x 315x 350x
95 18100 20173 24733 27635 30536
100 17636 19653 24090 26913 29737
115 16326 18186 22276 24879 27483
120 15916 17726 21709 24243 26777
130 15133 16850 20625 23028 25430
LendingTree Inc
Discounted Cash Flow Analysis
($ in thousands fiscal year ending December 31)
Mid-Year Convention Y
Historicals CAGR Projections CAGR
2015 2016 2017 (15-18) 2018 2019 2020 2022 2023 2024 (18-24)
9081 Revenue $ 254216 $ 384402 $ 617736 559 $ 755000 $ 981500 $ 1275950 $ 1658735 $ 2114887 $ 2643609 232
Revenue Growth 512 607 222 300 300 300 275 250
Operating Expenses 225702 332290 584603 679500 883350 1148355 1492862 1903398 2379248 6670
135240 EBITDA $ 31671 $ 58299 $ 53210 296 $ 75500 $ 98150 $ 127595 $ 165874 $ 211489 $ 264361 232
Margin 125 152 86 100 100 100 100 100 100
Depreciation amp Amortization 3157 6187 20077 26425 34353 44658 58056 63447 79308
of sales 12 16 33 35 35 35 35 30 30
EBIT $ 28514 $ 52112 $ 33133 78 $ 49075 $ 63798 $ 82937 $ 107818 $ 148042 $ 185053 248
Margin 112 136 54 65 65 65 65 70 70
Taxes 21 -22973 20366 6291 10306 13397 17417 22642 31089 38861
EBIAT $ 51487 $ 31746 $ 26842 -278 $ 38769 $ 50400 $ 65520 $ 85176 $ 116953 $ 146192 248
Plus Depreciation amp Amortization 3157 6187 20077 26425 34353 44658 58056 63447 79308
Less Capital Expenditures 7200 31955 8000 22650 29445 38279 49762 63447 79308
of sales 28 83 13 30 30 30 30 30 30
Less Inc(Dec) in Net Working Capital 3000 8000 14000 18875 24538 31899 41468 52872 66090
of sales 12 21 23 25 25 25 25 25 25
Unlevered Free Cash Flow $ 44444 $ (2022) $ 24919 $ 23669 $ 30770 $ 40001 $ 52001 $ 64081 $ 80101
WACC 113
Discount Period 0500 1500 250 350 450 550
Discount Factor 095 085 076 069 062 055
Present Value of Free Cash Flow $ 22431 $ 26188 $ 30575 $ 35697 $ 39506 $ 44350
Enterprise Value Implied Equity Value and Share Price
Cumulative Present Value of FCF $ 198748 Enterprise Value $ 4082674
Less Total Debt 244480
Terminal Value Less Preferred Stock
Terminal Year EBITDA (2022E) $ 264361 Less Noncontrolling Interest
Exit Multiple 280x Plus Cash and ST Investments 293301
Terminal Value $ 7402105
Discount Factor 052
Microsoft Office User mid year convention not applied
Implied Equity Value $ 4131495
Present Value of Terminal Value $ 3883926
of Enterprise Value 951 Fully Diluted Shares Outstanding 14147
Enterprise Value $ 4082674 Implied Share Price $ 29204
Implied Share Price
Exit Multiple
euro 292 200x 225x 280x 315x 350x
95 23513 26224 32186 35980 39774
100 22906 25543 31344 35036 38728
115 21193 23624 28973 32377 35781
120 20657 23024 28231 31544 34858
130 19633 21877 26814 29955 33096
Stock Data
Current Price $241
52 Week Price Range 20545 - 40440
200-Day Moving Average 27761
Beta 134
Market Cap (mil) $3080
Shares Outstanding (mil) 13
Average Vol (3 month) mil 023
Insider Ownership 4080
Shares Short of Float 3772
LTM PE 4516
Forward PE 3256
EVEBITDA 3688
Company Name Market Cap (Mil) Net Income (Mil) PS PB PE IndustryBusiness Segments
BlackRock Inc (BLK) 48746 3371 44 18 148
Potential Comps
Morgningstar List of Competitors Franklin Resources
httpfinancialsmorningstarcomcompetitorsindustry-peeractiont=BLK Invesco
T Rowe Price
httpsenwikipediaorgwikiBlackRock State Street
httpwwwwikinvestcomstockBlackRock_(BLK) Fidelity
Eaton Vance - primarily active
wisdom tree (WETF)
Legg Mason
Company Name PE PBV EVEBITDA Market CapAUM
Invesco 91 14 1194
T Rowe Price 133 34 831
AMG 91 24 1213
Eaton Vance
wisdom tree 105 57 1428
Legg Mason 118 07 784
BlackRock Inc 131 17 1123
Mean 1076 255 109 ERRORDIV0
Median 105 24 1194 ERRORNUM
Implied share price 2090489130435 406656 3510872705797
median NTM EBITDA - net debt - preferred shares
BLK Key Statistics
Total Cash 56730
Total Debt 57000
Net Debt 270
1311887 Preferred shares 6374
823188 Enterprise Value 527794
637447992 Equity Value 52114981
Share Price 2986
Net Income (LTM) 32970
Shares outstanding 1656
Page 2: LendingTree, Inc.€¦ · string of acquisitions should diversify the business and allow it to grow more consistently through market cycles Market Opportunity: The mortgage business

Investment Thesis

Product Diversification The continued push away from mortgage lending through a string of acquisitions should diversify the business and allow it to grow more consistently through market cycles

Market Opportunity The mortgage business of LendingTree has a lot of opportunity for growth and plenty of room for market penetration The business has only touched 2 of mortgages in the US This should increase with improvements in technology and lenders look to become more efficient (reduce their labor cost)

Product Expansion My LendingTree platform also has a lot of opportunity to cross-sell products and build out a relationship based experience rather than relying on merely a transaction experience

2

1

2

3

RecommendationLendingTree (TREE) has experience multiple compression and price depreciation since the beginning of this year The fundamentals and management strategy of the business have not changed dramatically however and now represents a great opportunity to purchase a call option for long-term growth and gain unique exposure to the financial sector

LendingTree (TREE) | Sector Financial | Industry Mortgage Investment Source 1) Thomson Reuters

Three Key Points

Price Target $292 representing a 21 upsideAverage Wall Street Price Target $301 representing a 25 upside

Sources IBISWorld Company 10-K

Introduction

3

bull LendingTree is an online lending exchange that connects consumers with multiple lenders banks and credit partners It acts like a broker for loans instead of being a direct supplier

bull Founded Pre Fintech Wave Est 1996 by Douglas Lebda current Chairman amp CEO

bull Mid Cap Status Market Cap of $3 billionbull Completely free for customers to use revenue

stream extracted when customers send loan requests to lenders

Company Background Marketplace Business Model

Stock Data

Consumer

Lender 1 Lender 2 Lender 3 Lender 4 Lender 5

Lending Tree Exchange

Lenders on the platform include regional and national banks peer-to-peer lending services and online direct

lenders levels of risk vary across the lenders

Current Price $230

52 Week Price Range 20545 - 40440

200-Day Moving Average 27761

Beta 134

Market Cap (mil) $2950

Shares Outstanding (mil) 13

Average Vol (3 month) mil 023

Insider Ownership 4080

Shares Short of Float 3772

LTM PE 4516

Forward PE 3256

EVEBITDA 3688

Industry Overview

4Source IBIS World FRED

Competitive Landscape

bull LendingTree is one of the only public companies that acts exclusively as an exchange lender

bull Most of the firms in the space are private aggregators or lenders

bull Barriers to entry include assets the company purchases on goodwill proprietary technology customer lists and trademarked names

Market Forces

bull A number of factors influence lending markets across mortgages personal loans auto loans etc including

bull Aggregate Household Debtbull GDP Growthbull Federal Monetary Policybull Prime Ratebull Inflation

Fixed Rate and Inflation Behavior is Steady

000

100

200

300

400

500

600

700

30 Year Fixed Rate 15 Year Fixed Rate

10 Year Breakeven Inflation

Fintech Comps Description

Direct Private Competitors

Offering comparable services to LendingTree

Private Peer-to-PeerLenders

Assume moreof the consumer risk by taking on loans (underwritingloan loss provisions)

Product Diversification

5Source Company 10-K

Home Refinance

Home Purchase

Personal Loans

Home Equity Loans Auto Loans Business

Loans

Credit Cards Student Loans StudentRefinance

Moving Away From Mortgage

0

20

40

60

80

100

2013A 2014A 2015A 2016A 2017A MRQ2018

Mortgage Non-Mortgage

1

Product Categories

bull Over a few short years TREE has acquired a number of leading media and comparison properties

bull The strategy is similar to that of two major TREE shareholders Barry Diller and John Malone (27)

bull Mortgage purchases and refinancing used to compose the majority of revenue now it is only a third of sales

bull Although the movement changes the risk profile of the company it should dampen revenue declines during the next economic downturn as smaller ticket purchases recover quicker

bull Additional categories include auto and home insurance as well as commercial loans

bull CEO Douglas Lebda expressed a continued push into small business loans for continued diversification as well

bull Ultimately the company is positioning itself to provide a full service financial experience for customers

Product Diversification

6Source Company 10-K

Iron Horse HoldingsCredit Card Comparison

November 16th 2016

$104 million

Deposits Online

Media facing in the depository

industry

June 14th 2017

Camino Del Avion

Consumer Facing Media Company

June 20th 2017

SMB Online Lender

September 19th 2017

Credit Repair

Company

June 11th

2018

PersonalFinance Website

July 23rd

2018

$60 million

1

Market Opportunity

7Source 2017 Company Investor Presentation TechCrunch

2

Total Addressable

Market

Est $13B

Est $500M

$264mTTM

Total Addressable

Market

Est $33B

Est $500M

$78mTTM

Total Addressable

Market

Est $10B

Est $1B

$126mTTM

bull LendingTreersquos positioning in its core markets across mortgage credit and personal loan is growing and the company is taking share there still remains plenty of opportunity to expand into its total addressable markets

Mortgage Credit Cards Personal Loans

Visible revenue opportunity in core markets served today not inclusive of acquisitions or new verticals Digital ad spend in financials expected to hit 20 CAGR between 2014 and 2020

tripling LendingTreersquos core market

Comparables (BLK)

Stock Data

DCF (Base)

WACC

DCF (Downside)

WACC

DCF (Upside)

WACC

Comparables

_CIQHiddenCacheSheet

WACC

Key Stats

Acquisition Effects (in millions)

Pro Forma Revenue

2017201820172018Three Months Ended June 30thSix Months Ended June 30th158737185820296935369201Pro Forma Net Income

2017201820172018Three Months Ended June 30thSix Months Ended June 30th7758451881496680956

2018

Mortgage ProductsNon-Mortgage ProductsCredit CardsPersonal LoansOther140410848796117576672

Mortgage2013A2014A2015A2016A2017AMRQ201812309113413716527221999127591066948Non-Mortgage2013A2014A2015A2016A2017AMRQ2018161493321388944164411341826117153

FRED Data

Fixed Rate and Inflation Behavior is Steady

30 Year Fixed Rate397023970939716397233973039737397443975139758397653977239778397863979339800398063981339821398283983539842398493985639863398703987739884398913989839905399123991939926399333994039947399543996139968399753998239989399964000340010400174002440031400384004540052400594006640073400804008740094401014010840115401224012940136401424015040157401644017140178401854019240199402064021340220402274023440241402484025540262402694027640283402904029740304403114031840325403324033940346403534036040367403744038140388403954040240409404164042340430404374044440451404584046540472404794048640493405004050640514405214052840535405424054940556405634057040577405844059140598406054061240619406264063340640406474065440661406684067540682406894069640703407104071740724407314073840745407524075940766407734078040787407944080140808408154082240829408364084340850408574086440870408784088540892408994090640913409204092740934409414094840955409624096940976409834099040997410044101141018410254103241039410464105341060410674107441081410884109541102411094111641123411304113741144411514115841165411724117941186411934120041207412144122141228412344124241249412564126341270412774128441291412984130541312413194132641333413404134741354413614136841375413824138941396414034141041417414244143141438414454145241458414664147341480414874149441501415084151541522415294153641543415504155741564415714157841585415924159941605416134162041627416344164141648416554166241669416764168341690416974170441711417184172541732417394174641753417604176741774417814178841795418024180941816418234183041837418444185141858418654187241879418864189341900419074191441921419284193541942419494195641963419694197741984419914199742004420124201942026420334204042047420544206142068420754208242089420964210342110421174212442131421384214542152421594216642173421804218742194422014220842215422224222942236422434225042257422644227142278422854229242299423064231342320423274233342341423484235542362423694237642383423904239742404424114241842425424324243942446424534246042467424744248142488424954250242509425164252342530425374254442551425584256542572425794258642593426004260742614426214262842635426424264942656426634267042677426844269142697427054271242719427264273342740427474275442761427684277542782427894279642803428104281742824428314283842845428524285942866428734288042887428944290142908429154292242929429364294342950429574296442971429784298542992429994300643013430204302743034430414304843055430614306943076430834309043097431044311143118431254313243139431464315343160431674317443181431884319543202432094321643223432304323743244432514325843265432724327943286432934330043307433144332143328433354334243349593578609615946466046466261460459755354751951450999999999999996501496512509999999999999965255165045075155034980000000000000448499999999999996478487482484784844860000000000000348249152955953854253252514525255225295125145085075045044940000000000000448749255034980000000000000449148347847148099999999999996494000000000000045055145095059999999999999649949800000000000004501497493505497495496499508521507507505999999999999965493484478479472475469000000000000044584574574559999999999999645444944400000000000004442436000000000000034324349999999999999643743743242699999999999996419000000000000044214230000000000000442441743899999999999997440000000000000044464610000000000000348348099999999999996486000000000000034769999999999999647147448480999999999999965055495487488476480999999999999964860000000000000348749148478471463461000000000000034599999999999999645544945454514599999999999999645145199999999999996455438999999999999974324150000000000000442242241240940940139441241100000000000003409999999999999964399439843993943913953913893883983873873873953938839240839939838839388384383379378375367371366366362356353349355359362366359355355349343363393373413393433433133233433233733533434338342353353353356351352363354357354343341343353423513593813913983934464294514374309999999999999643899999999999997440000000000000044400000000000000445845145745745432422423000000000000044284134099999999999999641643499999999999996422429446442447448000000000000044534514414389999999999999743242300000000000004428433437428437432440000000000000044414344269999999999999643342942142413999999999999974124139999999999999742417413999999999999974124150000000000000441341341241399999999999997412409999999999999964099999999999999640999999999999996412423000000000000044241900000000000004412397392398401999999999999964013993973893933838338737336636336635936937638375386378369373663673653683838538438738740444019999999999999640840440940439839139439338438939391386385376382379376387398397395393395397396401397392381379372365365362364368373371371359358359366361357358364366363543563483413423453483433453433433463443534834234234735234735435739440340841341643432424124094190000000000000441900000000000004417415000000000000044164099999999999999642143423000000000000044139999999999999740999999999999996408397403401999999999999964054019999999999999639539438939139388396403396392393393893863823783783833833853913883943943939539239394393394399395399404415000000000000044224324384400000000000000444344644400000000000004445444000000000000044400000000000000444244745845545546100000000000003466455999999999999964544624574554519999999999999645345199999999999996454459999999999999964594534514519999999999999645415 Year Fixed Rate39702397093971639723397303973739744397513975839765397723977839786397933980039806398133982139828398353984239849398563986339870398773988439891398983990539912399193992639933399403994739954399613996839975399823998939996400034001040017400244003140038400454005240059400664007340080400874009440101401084011540122401294013640142401504015740164401714017840185401924019940206402134022040227402344024140248402554026240269402764028340290402974030440311403184032540332403394034640353403604036740374403814038840395404024040940416404234043040437404444045140458404654047240479404864049340500405064051440521405284053540542405494055640563405704057740584405914059840605406124061940626406334064040647406544066140668406754068240689406964070340710407174072440731407384074540752407594076640773407804078740794408014080840815408224082940836408434085040857408644087040878408854089240899409064091340920409274093440941409484095540962409694097640983409904099741004410114101841025410324103941046410534106041067410744108141088410954110241109411164112341130411374114441151411584116541172411794118641193412004120741214412214122841234412424124941256412634127041277412844129141298413054131241319413264133341340413474135441361413684137541382413894139641403414104141741424414314143841445414524145841466414734148041487414944150141508415154152241529415364154341550415574156441571415784158541592415994160541613416204162741634416414164841655416624166941676416834169041697417044171141718417254173241739417464175341760417674177441781417884179541802418094181641823418304183741844418514185841865418724187941886418934190041907419144192141928419354194241949419564196341969419774198441991419974200442012420194202642033420404204742054420614206842075420824208942096421034211042117421244213142138421454215242159421664217342180421874219442201422084221542222422294223642243422504225742264422714227842285422924229942306423134232042327423334234142348423554236242369423764238342390423974240442411424184242542432424394244642453424604246742474424814248842495425024250942516425234253042537425444255142558425654257242579425864259342600426074261442621426284263542642426494265642663426704267742684426914269742705427124271942726427334274042747427544276142768427754278242789427964280342810428174282442831428384284542852428594286642873428804288742894429014290842915429224292942936429434295042957429644297142978429854299242999430064301343020430274303443041430484305543061430694307643083430904309743104431114311843125431324313943146431534316043167431744318143188431954320243209432164322343230432374324443251432584326543272432794328643293433004330743314433214332843335433424334955453557757856361457261958858157357453352492491483462465000000000000044848492480999999999999964684684724639999999999999746100000000000003458451999999999999964544480000000000000444800000000000004448000000000000044514519999999999999645453479505999999999999964889999999999999748747699999999999996469000000000000044634684690000000000000446346845599999999999996458454454474464360000000000000343343744344644000000000000004436000000000000034324294269999999999999643243844545445445440000000000000044389999999999999744000000000000004434433440000000000000044334324334344389999999999999745199999999999996440000000000000044389999999999999743899999999999997436000000000000034342442142417424134044074059999999999999640343953923938638338338238237537236236436636335737637738139641741500000000000004424134084054094084294269999999999999642241500000000000004415000000000000043974044094099999999999999641340199999999999996397389382383783743683673693693753653663663543533634433933333329328326337338338331333313333327321321324323316317324314316316319317313316333233213113133123073053043042972942982952942892862832828328428828928628628527727326927266272272692652632642672662652652642662662712812772772772762762792722762742652642612562612692772983033130435339353341339343343344363543593593543373293313333243232733532733347343351352355356345344343333333353393323383323423473383333393383323293253213233313332232232432332632332732432332532432633733633633318308313321323173173132309313153052982932982922993053073033130629729829329429229430230730531130832532332132432325321317313317315306309313113083072993032982983093231831831631932232232432631931307301295295293294296299296298288286285289286281281289292287281283278274272275278274276274274277276277276272272276279278284288314325334336337352355344337334343413393353373323423534433933633432332732732932731931931631831731732232932332318318316316312308308313313315321319325327324331332333363363383443383443493623683773843853939439391393873873944019999999999999640340140841500000000000004405999999999999964014074044043994019999999999999644019999999999999640840540139839739910 Year Breakeven Inflation39702397093971639723397303973739744397513975839765397723977839786397933980039806398133982139828398353984239849398563986339870398773988439891398983990539912399193992639933399403994739954399613996839975399823998939996400034001040017400244003140038400454005240059400664007340080400874009440101401084011540122401294013640142401504015740164401714017840185401924019940206402134022040227402344024140248402554026240269402764028340290402974030440311403184032540332403394034640353403604036740374403814038840395404024040940416404234043040437404444045140458404654047240479404864049340500405064051440521405284053540542405494055640563405704057740584405914059840605406124061940626406334064040647406544066140668406754068240689406964070340710407174072440731407384074540752407594076640773407804078740794408014080840815408224082940836408434085040857408644087040878408854089240899409064091340920409274093440941409484095540962409694097640983409904099741004410114101841025410324103941046410534106041067410744108141088410954110241109411164112341130411374114441151411584116541172411794118641193412004120741214412214122841234412424124941256412634127041277412844129141298413054131241319413264133341340413474135441361413684137541382413894139641403414104141741424414314143841445414524145841466414734148041487414944150141508415154152241529415364154341550415574156441571415784158541592415994160541613416204162741634416414164841655416624166941676416834169041697417044171141718417254173241739417464175341760417674177441781417884179541802418094181641823418304183741844418514185841865418724187941886418934190041907419144192141928419354194241949419564196341969419774198441991419974200442012420194202642033420404204742054420614206842075420824208942096421034211042117421244213142138421454215242159421664217342180421874219442201422084221542222422294223642243422504225742264422714227842285422924229942306423134232042327423334234142348423554236242369423764238342390423974240442411424184242542432424394244642453424604246742474424814248842495425024250942516425234253042537425444255142558425654257242579425864259342600426074261442621426284263542642426494265642663426704267742684426914269742705427124271942726427334274042747427544276142768427754278242789427964280342810428174282442831428384284542852428594286642873428804288742894429014290842915429224292942936429434295042957429644297142978429854299242999430064301343020430274303443041430484305543061430694307643083430904309743104431114311843125431324313943146431534316043167431744318143188431954320243209432164322343230432374324443251432584326543272432794328643293433004330743314433214332843335433424334919561711862000000000000115860000000000001119609849999999999999910820000000000001083199999999999996091600000000000004095054600000000000004023043803080201449999999999999901103420000000000000305280000000000000205908519999999999999811240000000000001123113751020910882000000000000011151999999999999913313320000000000001135200000000000011287500000000000113041496145146615917975000000000001188799999999999991994183200000000000011808000000000000116919999999999999155164599999999999991856000000000000118779999999999999189191199999999999991738177164178750000000000011802179817321742191250000000000011986199820739999999999998217499999999999982132000000000000121375000000000002211399999999999992108000000000000122122999999999999998236237523839999999999999236232399999999999982382000000000000122759999999999998226500000000000012204000000000000221560000000000001223224622182240000000000000223123479999999999999234200000000000012386000000000000123119999999999998223820819039999999999999219319819681838000000000000117275182600000000000011714180418520000000000001178816240000000000001153815640000000000001165250000000000011776179417821838000000000000120099999999999998206199999999999982125999999999999921421124999999999998204210521219999999999999217799999999999992238230399999999999982305000000000000223580000000000001238200000000000012345000000000000222559999999999998233800000000000012343999999999999922719999999999998237242799999999999992501999999999999824140000000000001242200000000000022464255626240000000000001260800000000000012582541999999999999824620000000000002233231199999999999982252499999999999922342224000000000000221982334000000000000124123199999999999998235243199999999999992351999999999999922480000000000002216400000000000012056205619775194186200000000000011821784194751964206209600000000000012101999999999999919824999999999999191250000000000011992203619921996201750000000000012042520699999999999998203750000000000012092128000000000000122022204000000000000222722559999999999998220800000000000022326000000000000124233199999999999992322000000000000122622254224400000000000022248000000000000221680000000000001209799999999999992141999999999999921025211799999999999992132000000000000121421212521019999999999999212400000000000012128000000000000121982279999999999999822480000000000002225999999999999982292279999999999999823879999999999999256400000000000012448246825274999999999999248200000000000022501999999999999824900000000000002248241250000000000012395239400000000000012442000000000000224962486000000000000224775246249999999999992508252199999999999982522525619999999999998258400000000000012573999999999999825425179999999999998254599999999999982561999999999999825425219999999999998249500000000000012454000000000000223759999999999999236600000000000012334000000000000123079999999999998231599999999999982272242500000000000221779999999999999208202819522022520621240000000000001219421920000000000002224800000000000022218213799999999999992136000000000000120825209399999999999992157999999999999922121920000000000002220000000000000022192172000000000000221819999999999999215600000000000012177500000000000221800000000000002217499999999999982136000000000000121280000000000001216800000000000012182500000000000122374999999999998227599999999999982272225000000000000121440000000000001214199999999999992188000000000000221421521800000000000002220221640000000000001214213600000000000012128000000000000121560000000000001220752188000000000000221840000000000002217600000000000022181999999999999922200000000000002219600000000000022206222000000000000022278226622774999999999999225199999999999982242227999999999999982252236000000000000221739999999999999214215249999999999992121999999999999920920000000000001201799999999999981961941999999999999919075191190399999999999991927999999999999919175185400000000000011847499999999999917821721641999999999999916916616215760000000000001160251621681999999999999916919999999999999171174184600000000000011751694177817721842000000000000118220000000000001188191191799999999999991874000000000000118520000000000001182251814000000000000118540000000000001187200000000000011897999999999999918919999999999999185518520000000000001181200000000000011756170416515820000000000001153215820000000000001154750000000000011572000000000000115221421999999999999915281512514661492155615715361611586000000000000115521464148152750000000000011534999999999999914441335137400000000000011381999999999999912321254999999999999913280000000000001147148815421606000000000000116116040000000000001156600000000000011598000000000000116719999999999999165799999999999991602000000000000115920000000000001156200000000000011551556146614441385999999999999914225000000000001144199999999999991481504146414821454148146214975000000000001149615121546162200000000000011635167399999999999991691999999999999917121764183749999999999991907519019999999999999193399999999999991946189599999999999991962499999999999919675196622056206200420220274999999999999201399999999999982017999999999999820081982197219621921857499999999999918859999999999999189186200000000000011812000000000000118160000000000001181178217321671714174750000000000011746176417961802181177817561752178251836000000000000118540000000000001185200000000000011844000000000000118825000000000001183800000000000011874000000000000118759999999999999186800000000000011864000000000000118474999999999999184200000000000011864000000000000118819059999999999999194500000000000011987520179999999999998203250000000000022064000000000000121210599999999999992073999999999999821052122121999999999999920920000000000001208199999999999992064000000000000120724999999999998209200000000000012144000000000000121739999999999999216599999999999992168000000000000121619999999999999214400000000000012064999999999999921219999999999999212199999999999992117999999999999921121252117999999999999920960000000000001211399999999999992124000000000000121160000000000001208800000000000012082105999999999999920874999999999999

Share Price Data

Peers vs LendingTree

OnDeck Capital4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354ONDK Indexed4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354109523809523809524409370600000000001209573499378881987809548653830227744609291925879917184409304347412008282509287784679089027309896480331262940109316770186335404709196686956521739109225673291925465809412008281573499609395445548654244308550724637681159607672878260869565607569358592132504607660455486542443507660455486542443507614906418219461506985507660455486706832298136645963407035196687370600706886127950310559906658385093167701306654244306418220610766045548654320624430641821946190648861283643892390649275362318840640642650103519668780650517598343685390701863395445134650717184265010352040720082774327122207089027329192546507167701449275363207213250517598345207465838923395444707267080331262940607345755693581780307606625672877847080207043478260864082360244306418218079089026915113880788819834368530090803312629399585920807039337474120040760248488612836450717184265010352040668322939958592150673291925465838606952381366459627907175983436853001807660455486542443508066252587991719108037267080745341708695652173913044308799171842650104208674948654244306609076604554865426209217391304347827309581780124223603409718426086956523109072463768115942608538302691511386908505176397515528108708074948240165408815735403726708808476190062111802508128363975155280508414078674948241084927536231884071085010356107660456081987573498964805080869569358178051082236028985507248087329192546583856088322981366459630872877846790890208670807867494824108674948654244306608496894409937888508505176397515528108770186335403726808790890269151139208492753623188407108422360248447204908227743685300207307971014492753624207987578053830228808289855072463768707002070393374741907022773913043478506629399585921326206492753623188406406380952380952381606525879917184265206376811594202899106438923395445135306563146997929606406927536231884058306745342028985508206724637681159420654244306418219510642650103519668780623188405797101550637267080745341660643064182194617030628571428571428560598757763975155340610351966873706080631055900621118050616977225672877940617805383022774320600414078674948230580952380952381058260869565217399056107660455486552056563146997929614051677018633540373052215320910973084052132505175983435051014492753623197053209109730848858053333333333333344053291925465838508051884057971014497051304347826086960518426501035196720473706004140786730479503105590062150471635610766045604869565217391304504902691511387163904915113871635610804910973084886128305031055900621118605171842650103519705258799171842649705420289855072464305424430641821946805569358178053830405585921325051760305333333333333334405391304347826086905370600414078675605378881987577640605072463768115942404985507246376811305097308488612837305171842650103519705246376811594203305536231884057970505540372670807454104335403726708075303921325051759834703755693581780538703801242236024844903958592132505176503730848861283643803863354037267081037556935817805387037598343685300212039130434782608697039171842650103528039668737060041409039378881987577641039710144927536234037722567287784681035983436853002071035900621118012427037598343685300212037929606625258799038219461697722573037763975155279503792960662525879903884057971014493503863354037267081041614906832298143041407867494824019041449275362318844042608695652173911042236024844720499043850931677018634043105590062111804043933747412008284043726708074534165043229813664596273041987577639751555038923395445134579038550724637681166039006211180124223037929606625258799039213250517598347040993788819875782038840579710144935040413664596273291940409523809523809570409937888198757820414492753623188440410766045548654260404140786749482390371428571428571503710144927536232503908902691511387303726708074534161903801242236024844903788819875776398038343685300207042038260869565217392038550724637681166039420289855072466038385093167701861040786749482401657038716356107660455039420289855072466039171842650103528042484472049689442043561076604554866045962732919254662045962732919254662046790890269151142047080745341614905046708074534161492045134575569358182041573498964803313041697722567287787040207039337474126040538302277432708039668737060041409039254658385093172039047619047619048039792960662525878039875776397515533040455486542443064041200828157349895037308488612836438047619047619047622047287784679089029045465838509316775045134575569358182043478260869565222041490683229813663042857142857142860404968944099378890399585921325051770404140786749482390390062111801242230386749482401656350447619047619047640449689440993788820460869565217391360468737060041407920460455486542443060424430641821946180427329192546583910428157349896480350426501035196687420403726708074534204024844720496895104012422360248447103817805383022774803755693581780538703548654244306418403523809523809524103035196687370600403084886128364389703184265010351967103204968944099378903192546583850932033416149068322987034534161490683229032380952380952382033333333333333337032298136645962733031345755693581784032795031055900625032670807453416151031469979296066253031925465838509320322153209109730890315113871635610780288612836438923380274120082815735020288612836438923380284472049689441010288612836438923380315527950310559020308488612836438970339544513457556930349482401656314720364389233954451390291925465838509310261283643892339550262939958592132480274534161490683220277432712215320950281159420289855080291925465838509310318426501035196710331262939958592130329192546583850940319668737060041403097308488612836602968944099378882403047619047619047903122153209109730902935817805383023102923395445134575602968944099378882403060041407867494803093167701863354103118012422360249030559006211180123031552795031055902029316770186335406031262939958592134031635610766045547032256728778467914030476190476190479030434782608695654029482401656314703113871635610766030020703933747411029730848861283643030062111801242236029233954451345756030144927536231886031428571428571428032422360248447207032380952380952382033788819875776399034368530020703941034285714285714286035031055900621122035113871635610772035113871635610772036397515527950308035610766045548653035734989648033133034368530020703941022774327122153210211594202898550740205797101449275380212008281573498990203312629399585940200414078674948260193374741200828180178467908902691510192132505175983430192960662525879930185093167701863350198757763975155290187577639751552810194202898550724670202484472049689450203726708074534160204554865424430660204140786749482410206211180124223630214078674948240180207453416149068310217391304347826110208695652173913060214906832298136670212422360248447210212008281573498990209109730848861280211594202898550740204140786749482410203726708074534160206625258799171870211180124223602490211180124223602490226501035196687380224430641821946190219875776397515520226501035196687380215320910973084890195031055900621110204140786749482410214906832298136670213250517598343710217391304347826110202484472049689450204554865424430660216977225672877860217391304347826110220289855072463790226086956521739130219047619047619070220289855072463790221946169772256760227329192546583870219047619047619070220289855072463790218219461697722550216149068322981360209523809523809530218633540372670830219875776397515520215734989648033140215320910973084890214078674948240180207039337474120090210351966873706030215734989648033140217391304347826110213664596273291960235196687370600430226915113871635650239337474120082830243478260869565230250103519668737060255072463768115990258799171842650110259627329192546610257142857142857170249689440993788840253416149068322990252173913043478250255072463768115990255486542443064180260455486542443102645962732919254802621118012422360402587991718426501102629399585921324802629399585921324802641821946169772302592132505175983602513457556935818102492753623188405702563146997929606802480331262939958802492753623188405702438923395445134502463768115942029102492753623188405702480331262939958802488612836438923402451345755693581902418219461697722602422360248447205102447204968944099402351966873706004302360248447204969202298136645962733102256728778467909102318840579710145022650103519668738021987577639751552022525879917184269021614906832298136021200828157349899020331262939958594020124223602484476019171842650103521019337474120082818019171842650103521019089026915113874018881987577639750194616977225672890200828157349896480201987577639751552902004140786749482602024844720496894501979296066252588201871635610766045601693581780538302401664596273291925301668737060041408101606625258799172018302277432712216020745341614906831023022774327122153022650103519668738020869565217391306020248447204968945019378881987577640199171842650103510197101449275362330196273291925465860195445134575569360199171842650103510193374741200828180190890269151138740190476190476190470183022774327122160182608695652173940175983436853002080177225672877846820174741200828157360167701863354037280178053830227743260176397515527950301759834368530020801739130434782608901734989648033126401759834368530020801763975155279503018095238095238098018219461697722569017681159420289855018964803312629401904761904761904701884057971014492801900621118012422501917184265010352101929606625258799302111801242236024901971014492753623302019792960662525882020372670807453416020910973084886128020082815734989648020621118012422363020082815734989648019875776397515529019875776397515529020331262939958594020207039337474120202484472049689450204140786749482410199585921325051790197929606625258820201656314699792980208281573498964840214078674948240180205797101449275380213250517598343710214906832298136670216977225672877860219047619047619070226086956521739130235196687370600430231884057971014502356107660455486802327122153209109902074534161490683102024844720496894502149068322981366702194616977225672902289855072463768402260869565217391302385093167701863302211180124223602602194616977225672902103519668737060302028985507246376902074534161490683102049689440993789102095238095238095302012422360248447602016563146997929802012422360248447601962732919254658601921325051759834301962732919254658601966873706004140801917184265010352101863354037267080901855072463768116201975155279503105501913043478260869601950310559006211101979296066252588201987577639751552902033126293995859402086956521739130601962732919254658601950310559006211101913043478260869601917184265010352101830227743271221601867494824016563101904761904761904701908902691511387401846790890269151301801242236024844801817805383022774201867494824016563101904761904761904701884057971014492801904761904761904701958592132505176402012422360248447601971014492753623301966873706004140801983436853002070501937888198757764019130434782608696019089026915113874019213250517598343017888198757763976016811594202898550165217391304347840161490683229813660155279503105590080153209109730848890149068322981366460140786749482401660139958592132505170140372670807453440150310559006211180158178053830227730151138716356107680146997929606625250147826086956521750146997929606625250146583850931677030165217391304347840163561076604554880162732919254658410161076604554865440162318840579710160173084886128364401751552795031056101780538302277432601755693581780538601784679089026915101743271221532091101734989648033126401772256728778468201797101449275362301813664596273292018633540372670809019006211180124225019213250517598343019130434782608696019047619047619047019503105590062111019296066252587993020124223602484476019668737060041408019089026915113874019710144927536233019213250517598343019171842650103521019378881987577640192546583850931710191718426501035210186335403726708090185921325051759840187163561076604560189648033126294018426501035196688017888198757763976018012422360248448018178053830227742018095238095238098018012422360248448017805383022774326017432712215320911016977225672877846017349896480331264017474120082815736020703933747412009020745341614906831019958592132505179020041407867494826019751552795031055020289855072463769019917184265010351020248447204968945019751552795031055019420289855072467019461697722567289019337474120082818019461697722567289019503105590062111019296066252587993019585921325051764019917184265010351019958592132505179020196273291925465860193788819875776401983436853002070501929606625258799301933747412008281801925465838509317101975155279503105501975155279503105501888198757763975018964803312629401966873706004140801908902691511387401954451345755693601966873706004140801908902691511387401838509316770186601884057971014492801975155279503105501966873706004140801933747412008281801971014492753623301971014492753623301904761904761904701900621118012422501946169772256728901942028985507246701942028985507246701991718426501035101987577639751552902020703933747412020910973084886128020993788819875778021035196687370603020952380952380953021118012422360249020621118012422363020745341614906831020331262939958594019875776397515529020207039337474120200828157349896480204140786749482410202898550724637690197929606625258820214078674948240180215320910973084890211180124223602490207453416149068310207453416149068310205383022774327130198757763975155290196687370600414080199171842650103510205383022774327130204554865424430660202484472049689450205383022774327130206211180124223630207039337474120090202070393374741202041407867494824102128364389233954302190476190476190702074534161490683102207039337474120102219461697722567602157349896480331402140786749482401802165631469979296402161490683229813602240165631469979402293995859213250602343685300207039602447204968944099402583850931677018602438923395445134502389233954451345802401656314699793023975155279503108024140786749482404023685300207039336024099378881987579023768115942028989024637681159420291024057971014492754023685300207039336023478260869565218022443064182194619021739130434782611022608695652173913022691511387163565022194616977225676020455486542443066020248447204968945019668737060041408019585921325051764019420289855072467019627329192546586019337474120082818019171842650103521019089026915113874018302277432712216018799171842650106018633540372670809019378881987577640187577639751552810178467908902691510178053830227743260178881987577639760173913043478260890175983436853002080185507246376811620200828157349896480211180124223602490214078674948240180223188405797101450216149068322981360224844720496894410223188405797101450220703933747412010218219461697722550214906832298136670214906832298136670209937888198757780215734989648033140217391304347826110221946169772256760216977225672877860217391304347826110219461697722567290223602484472049720220289855072463790223188405797101450216563146997929640214906832298136670211180124223602490214492753623188402202898550724637902161490683229813602194616977225672902240165631469979402302277432712215302219461697722567602314699792960662502128364389233954302128364389233954302161490683229813602194616977225672902211180124223602602149068322981366702190476190476190702223602484472049802252587991718426902256728778467909102293995859213250602306418219461698102331262939958592102314699792960662502265010351966873802198757763975155202219461697722567602144927536231884021821946169772255021821946169772255021739130434782611021821946169772255021987577639751552022070393374741201022153209109730848022567287784679091024637681159420291024472049689440994024844720496894412024803312629399588024803312629399588024679089026915116024472049689440994024472049689440994024347826086956523024720496894409938024886128364389234024720496894409938024389233954451345024347826086956523024513457556935819025383022774327124027494824016563146027536231884057977028281573498964807028737060041407869029813664596273293029772256728778473030227743271221535029813664596273293030062111801242236030020703933747411029813664596273293030641821946169778031138716356107660306004140786749480315527950310559020313871635610766090310559006211180160298550724637681180303105590062111850293167701863354060293995859213250502898550724637681302927536231884058102956521739130434902960662525879917402960662525879917403022774327122153503026915113871635503064182194616977802981366459627329302997929606625259203035196687370600403101449275362319103312629399585921303184265010351967103151138716356107803035196687370600403047619047619047902964803312629399902927536231884058102861283643892340279917184265010330283229813664596260282815734989648070281573498964803330277846790890269150281159420289855080347412008281573540370600414078674940351552795031055910356935817805383030364803312629399630369358178053830260356521739130434780369772256728778503726708074534161903739130434782608803556935817805383403627329192546583903635610766045548303598343685300207103474120082815735403490683229813664703412008281573499203440993788819876103403726708074534803366459627329193033706004140786755034078674948240167033540372670807456033706004140786755033498964803312631LendingClub 4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354LC Indexed41992419954199641997419994200242003420044200642009420104201142012420134201642017420184201942020420244202542026420274203042031420324203342034420374203842039420404204142044420454204642047420484205242053420544205542058420594206042061420624206542066420674206842069420724207342074420754207642079420804208142082420834208642087420884208942090420934209442095420964210042101421024210342104421074210842109421104211142114421154211642117421184212142122421234212442125421284212942130421314213242135421364213742138421394214242143421444214542146421504215142152421534215642157421584215942160421634216442165421664216742170421714217242173421744217742178421794218042181421844218542186421874219142192421934219442195421984219942200422014220242205422064220742208422094221242213422144221542216422194222042221422224222342226422274222842229422304223342234422354223642237422404224142242422434224442247422484224942250422514225542256422574225842261422624226342264422654226842269422704227142272422754227642277422784227942282422834228442285422864228942290422914229242293422964229742298422994230042303423044230542306423074231042311423124231342314423174231842319423204232142324423254232642327423284233142332423334233542338423394234042341423424234542346423474234842349423524235342354423554235642359423604236142362423664236742368423694237342374423754237642377423804238142382423834238442388423894239042391423944239542396423974239842401424024240342404424054240842409424104241142412424164241742418424194242242423424244242542426424294243042431424324243342436424374243842439424404244342444424454244642447424504245142452424534245742458424594246042461424644246542466424674246842471424724247342474424754247842479424804248142482424854248642487424884248942492424934249442495424964249942500425014250242503425064250742508425094251042513425144251542516425174252142522425234252442527425284252942530425314253442535425364253742538425414254242543425444254542548425494255042551425524255642557425584255942562425634256442565425664256942570425714257242573425764257742578425794258042583425844258542586425874259042591425924259342594425974259842599426004260142604426054260642607426084261142612426134261442615426194262042621426224262542626426274262842629426324263342634426354263642639426404264142642426434264642647426484264942650426534265442655426564265742660426614266242663426644266742668426694267042671426744267542676426774267842681426824268342684426854268842689426904269142692426954269642697426994270242703427044270542706427094271042711427124271342716427174271842719427204272342724427254272642727427314273242733427344273842739427404274142744427454274642747427484275242753427544275542758427594276042761427624276542766427674276842769427724277342774427754277642779427804278142782427834278742788427894279042793427944279542796427974280042801428024280342804428074280842809428104281142814428154281642817428184282142822428234282442825428284282942830428314283242835428364283742838428424284342844428454284642849428504285142852428534285642857428584285942860428634286442865428664286742870428714287242873428744287742878428794288042881428854288642887428884289142892428934289442895428984289942900429014290242905429064290742908429094291242913429144291542916429194292142922429234292642927429284292942930429334293442935429364293742940429414294242943429444294742948429494295042951429544295542956429574295842961429624296342964429654296842969429704297142972429754297642977429784297942983429844298542986429894299042991429924299342996429974299842999430004300343004430054300643007430104301143012430134301443017430184301943020430214302443025430264302743028430314303243033430344303543038430394304043041430424304543046430474304843049430524305343054430554305643059430604306143063430664306743068430694307043073430744307543076430774308043081430824308343084430874308843089430904309143095430964309743098431024310343104431054310843109431104311143112431164311743118431194312243123431244312543126431294313043131431324313343136431374313843139431404314343144431454314643147431514315243153431544315743158431594316043161431644316543166431674316843171431724317343174431754317843179431804318143182431854318643187431884319243193431944319543196431994320043201432024320343206432074320843209432104321343214432154321643217432204322143222432234322443227432284322943230432314323443235432364323743238432414324243243432444324543249432504325143252432554325643257432584325943262432634326443265432664326943270432714327243273432764327743278432794328043283432844328643287432904329143292432934329443297432984329943300433014330443305433064330743308433114331243313433144331543318433194332043321433224332543326433274332843329433324333343334433354333643339433404334143342433434334743348433494335043353433541095438317946779772091550975468106911004363387717706710210234439120762099087667556036008102459345595372691003570012041650609888933355372208109520032111068310609079730229263396309075763549217118509186830987180919509127330786486743708333994777231050808381594541118387908353827780794438308762396222229124108762396222229124108754462862136567208000793653343659707731059410196723407568425528299306307929393412510646908167394215287354707965093532927152207711226406633335807445458446864674507639825769132320108048394210567005907957159776166592408044427530520726908103927334546899808568028899961480608433161778388013108786196302506794608516461662691855408706863098249230108925030104126541208996430344959554087425632186657365090797302292633963094248317899576284093811983094485640813566077491712840844506221519485180808012765093723220793336009255692590794526052936376460796509353292715220787782696857703190794129345264948270786989321181646990774295945033555920775485909380638990774692652704984220756445884825302840763585908908604120761602608552265360760412564871581380790162665218669850796906021297343110825862785635176010805632677732355360782625973130740670773105941019672340775485909380638990767949296626310840779452629093717930757239220834558520763982576913232010769535928978021707600158968669534807560491771538745407298691285152371107215391400848527607155891200154351807457358090335505207691392213065934077389927702892813076239586522792013076913922130659340767552588954882650754065876797535780746925852714234510724712444455075107159857086864620507147957443393789807009123641774044306921857077423921907088457639367616907334391405568877506973423521357536807262990768067860706862356083393735806437921715109945506679889197932931106806822959413841906763189082236774606786989955850454306826655962977229406886156957007416606989290638210655707005156961727765407100357282838447607310591325291206907322490968762037607536692087929078907536692087929078907619991972232922407568425528299306307528758727836522076675925294562675072669578447821437074256246499652778069258229641341917067314556418665472069099566406170831068980562038102422068544235166371881067711228389973366068385563997840693069218570774239219067711228389973366068623560833937358066878229546934931065648550799228511064498217552487813063704877576552066060491870705746553057675527872888843058508530682607329057794528274277202055335186645584555058508530682607329056723524661782021056049189053914683056326856657154167055731854650212409056604524260393663056564857459930884056723524661782021058508530682607329059301866691863014057992862276591128059539867494639731059103532689549099058825865086309603057913528675665560569218586640959370587465314853840350578341950747399910576358610724260640575565274715004960568821918636331580548591850400311440571201926664098640556525210492868290552161862441961970570011922650215050555731874483612610556525210492868290553748534460473450543435166340149320541451826317010170527568446155035620505355037895876210487504977687623020481554957618205380462911561400696610476001605553415530482744961632088910491074989729273710506545041909759690497818345807947090481554957618205380484331633650600340491471657733901560476398273558043370491868325738529404898849857153901304946450017709243504990083498218306205117017259699216905212217580809900305176517460393393905394684862938709054343516634014932054581517436791649054264183033089375052320509810412918053034512218743046052598177413652414051804841404396729053391513422908110524791770122640670522015094090245710525585106131896350548195182395683540559301886525263250570408590654842950589448654876979510583101966802934020567235246617820210566441910608564410573581934691865805930186669186301405696152546455872705692185866409593705684252506317036805708052586594708505704085906548429505700119226502150505664419106085644105343118022337090555335206478984820540261822303126580562475230562285990579531954761283390586671978844584660579928622765911280562871898566913890583101966802934020577945282742772020562871898566913890541055158312382380528361782164291305045617018866205305001983538357140905081317139282710605073383779190153705093217179421546405009916898449698904902816537200179704839349656459724404990083498218306204946450017709243504767949415626712204795716175950661704982150138125749405085283819328989505105117219560381105335184662244532054462517035403291055692187849749619056168189455303030541451826317010170509321717942154640494248333766296510492264993743157240482348293627461070455374869312767550454184865298883970450614853257233330456168205322023230452201525275744750437128141099886570436334805090630880429591449011957504383181451137701504395081491276536804252281009610512404014280206833804037723127240108179037643793639182610366521236276129980375644600382570470351447852100271803181277397115326903066243675773252029115431539683917031416105966525426032606109980408965033558113191515798031693773569764916032011107973467195030583103156806946029313765541997838029274098741535054030186435152179103027925427525800378030464102755418593030107101551253534027766760323949241026219755105900638026061087904049501025823087101272790272907587183958240279254275258003780312177719642115050327251103817973180345101164026226260352241188109527540368107908294641303506545160910161103355811319151579803351844639105300803335977918920187103462911680401098403470845040493654703633478922391071803792146124242210503562078681558059603728679243501755203570012041650616503534311921234110603573978721696894903637445602437350303589845441882009203383578079475528203335977918920187103332011238873908703451011640262262603490678440725047403351844639105300803264577678087174903300277798503681303066243675773252032011107973467195032169775175318333032923444384111245031892107572078837032407775978095038031733440370227703268544358133453303117810516374872103149543956745099503050376955588138303018643515217910302998810114986517602951209954431176502899643113829556402986910074847682303185244077161605303284411078318567030702103558195304030305435553567456029313765541997838029829433948014039032209441975781117032090441574392764031336772365599858031455772766988210282030951290398730274494259202469610271717583170074660281634283285770840183260618138064990162633881897416950161840545888161301491471697400702013923046962437405015628719382337145014280048166602466015827053384651069014676716171230314015827053384651069017136057799922960175723926050135901765172620593916101733439180223688101907973102259940501888139702028548101975406663046674602007140103416902018326061813806499018802063419359916017413725403162450175327258045508060177310598068647270168980569971462520176120594054763770175327258045508060184450622151948550196747330295411750193177318253761140198334002313923150195160658276900380191987314239877580197540666304667460186037294170459920170567241989973890182863950133437150180087274101042220170567241989973890173740586026996660165410557929811910166600561943695440168583901966834680171360577999229601733439180223688101626338818974169501685839019668346801788972700871586701781039340779029801824672821288092801824672821288092801828639501334371501820706141241814301749305900408802101721539140084852901840539541473206501844506221519485501824672821288092801832606181380649901820706141241814301773105980686472701840539541473206501824672821288092801884173021982269701900039742167383701900039742167383701947639902722725402165807305268040702142007224990370202308607786934065402233240866054774502193574065591990221737414586966050217770734540687630213804054494409120207854034424991450215787394517548390218960738554571130214200722499037020220547410573082530218167402545315440214597390503664830210234042452758510214200722499037020212217382475897750214597390503664830216977398531431910212614050480525620221737414586966050228084102661011620228084102661011620244744158855381140255057526975705160245537494864636860241967482822986220242364150827614090242364150827614090249107506906287470242364150827614090247124166883148260247520834887776102411741468137305302451408268600089902443474908507533024434749085075330244744158855381140239984142799847010236017462753568550239587474795219160229670774679522990219754074563826840218167402545315440213407386489781301979373343092953019476399027227254020111067834631807019278065024913330192383982244505420193177318253761140194367322267644690188813970202854810188417302198226970186433962175087760195557326281528190192780650249133301907973102259940502019040143555737602034906863740851302344307907350571502284807706656394602225307505962217702336374547258014402435541548414976202502975109201710258627539017355750253074186952565950240380810804474820237207466767452080243554154841497620236414130758196390235620794748940710235620794748940710229670774679522990222927418600849610224514090619361010211424046466642060204284022383340840209440706443502850225307426628616660232447450711917940223324086605477450219357406559199021182071447126991021459739050366483020626736240648008020309401836945729021142404646664206020507735839259653020666403041110790206267362406480080208647370434247140206664030411107902169773985314319102066640304111079020507735839259653020825070242961929021499405850829267022768743465638377022411742261473316022332408660547745022451409061936101022808410266101162022530742662861666022213408259159390222530750596221770217770734540687630217770734540687630229274106674895170228084102661011620233637454725801440234034122730429310241967482822986220242760818832241930243554154841497620239984142799847010244744158855381140250694178924798840247124166883148260251487514934054520247520834887776102502975109201710245934162869264702558508629849608502649742270914012802649742270914012802618008830543785402495041749109153102292741066748951702233240866054774502253074266286166602237207546101052902205474105730825302161840625221762302213407465823382402118207144712699102098373744481306902082507024296192902034906863740851302003173423370623602007140103416902021063071045738635021301071848515346021063071045738635020864737043424714020864737043424714021221738247589775021777073454068763021261405048052562021380405449440912020706069841573574020666403041110790206267362406480080206267362406480080208647370434247140216184062522176230216184062522176230216977398531431910217770734540687630209837374448130690207457366420363610207854034424991450211820714471269910212217382475897750213010718485153460220150742568454680218960738554571130216580730526804070216580730526804070224117422614733160226894098647128060230067442684150830226894098647128060232050782707290070234034122730429310239190806790591320237604134772079920232050782707290070237604134772079920232050782707290070239587474795219160241570814818358380228084102661011620222134082591593902336374547258014402356207947489407102344307907350571502312574466980343902316541147026622302320507827072900702221340825915939022015074256845468022451409061936101023403412273042931023363745472580144023205078270729007022689409864712806022173741458696605021737406653605978021816740254531544022610076263787238022213408259159390226497430642500220224514090619361010225704094633244560228877438670267270229274106674895170222927418600849610230067442684150830226100762637872380224117422614733160222530750596221770229274106674895170224117422614733160219357406559199022610076263787238022491075862398885022689409864712806022054741057308253022292741860084961022213408259159390218564070549943280222134082591593902209440785777104021301071848515346021539072651292052021182071447126991021301071848515346021380405449440912021459739050366483021380405449440912021023404245275851020983737444813069020626736240648008020626736240648008020587069440185224020150734635094592020388735437871297020666403041110790205870694401852240207060698415735740201110678346318070201904014355573760196747330295411750201904014355573760206664030411107902165807305268040702558508629849608502411741468137305302340341227304293102300674426841508302304641106887786702312574466980343902352241267443128402312574466980343902364141307581963902399841427998470102380008027767077602395874747952191602459341628692647024395082284612549024196748282298622024315748683686977024355415484149762024553749486463686025029751092017102447441588553811402435541548414976202376041347720799202324474507119179402459341628692647024950417491091531024910750690628747024077747880910269024514082686000899024355415484149762023760413477207992024038081080447482024196748282298622024038081080447482023681079876282421023681079876282421024553749486463686024752083488777610241570814818358380248710838901659602546608589710773202542641909664494802546608589710773202534708549571937402538675229618216302534708549571937402538675229618216302518841829386823702562475309895886902506941789247988402475208348877761024236415082761409023720746676745208023800080277670776022570409463324456022134074658233824022768743465638377022808410266101162023046411068877867022570409463324456022570409463324456022372075461010529022292741860084961022332408660547745023205078270729007021658073052680407018207061412418143017017057398534605017056724198997389016858390196683468016541055792981191016342721790667267016937723797609033017056724198997389016898056997146252017096390999460173016977390598071820168980569971462520167393897952951120172947250017741017889727008715867017334391802236881017056724198997389017334391802236881016858390196683468016858390196683468014240381366139682013923046962437405015430385380023220166997229948323280159460537860394190158270533846510690159857205865022060164220553915928350160650541874277740162237213892789110163030549902044820163030549902044820166997229948323280163427217906672670165807225934439720163823885911300510170170573985346050166203893939067590162633881897416950161443877883533450162633881897416950158270533846510690165807225934439720171757246003857440169377237976090330163427217906672670164220553915928350164617221920556220159460537860394190161047209878905580166997229948323280162633881897416950161840545888161301618405458881613015906386985576634015232051377709296014518048969379174015152717776783728014518048969379174014359381767528034014557715769841958015073384175858157014676716171230314014676716171230314014875050173544235014875050173544235015628719382337145015628719382337145015668386182799929016382388591130051015470052180486005014875050173544235013288378155032851012971043751330574012693376148091082012495042145777158014478382168916390150337173753953750151923845772465120155097189809487890153510517790976520154700521804860050156683861827999290158270533846510690150733841758581570149940505749325880149940505749325880154700521804860050154700521804860050149543837744698040145973825703047430143593817675280340141213809647513290144783821689163901431971496706525013923046962437405013883380161974621013288378155032851013328044955495635013764379760586268013685046159660696013526378957809559013248711354570064013090044152718927012852043349942222013129710953181711013129710953181711013288378155032851013447045356883988013605712558735128013486712157346772013129710953181711012971043751330574012931376950867787010987703728191342011344704932356403010710036124951851010670369324489065010591035723563495010511702122637925010749702925414634010511702122637925010829036526340204011186037730505265013486712157346772013804046561049049013169377753644496013169377753644496013169377753644496013566045758272344013526378957809559013526378957809559013685046159660696013447045356883988013010710551793359012931376950867787013367711755958420131693777536444960132090445541072830130503773522561430130900441527189270135660457582723440139627137629001890140023805633629730139230469624374050145577157698419580147560497721558830148353833730814510150337173753953750151527177767837280155097189809487890157873865841882820158667201851138501582705338465106901574771978372549701554938578141157301527171817817208301550971898094878901499405057493258801491471697400702015033717375395375014875050173544235014835383373081451015747719783725497016342721790667267017612059405476377017691393006401943017691393006401943017691393006401943017691393006401943017651726205939161017294725001774101745339220362523701721539140084852901705672419899738901777072660732751401729472500177410169377237976090330169377237976090330160253873869649901562871938233714501634272179066726701558905258187436015549385781411573015589052581874360157080529832627130162237213892789110145973825703047430145973825703047430146370493707675270149147169740070201511305097632094401511305097632094401519238457724651201503371737539537501531138497863486501547005218048600501550971898094878901547005218048600501523205137770929601550971898094878901519238457724651201455771576984195801439904856799081901431971496706525014756049772155883014795716572618667014438715368453606014280048166602466013764379760586268013447045356883988TREE Indexed4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354110060059596672222106675904211690841094710046322244311078770591850993110995606121607641107184081608129311166550908603585109355506829394631084315036167359111365206482670231113190064375374113675208739311431140910091455068511196581168940145104643099915844311026334002625687309639639416963746709879879651654432909501039512565500109503349052821691309748209754026109209332409578830918093393391236003909094317396758664906094479096916629790941556873606909980951258929284848120960036960960107270985908963134466190978285909487505050970431901814925095310688489011597093093088632638288093578186796530693092838988384407761098221295952384036099145292235035987100092402400267911011780965308825101409103686553410127049893115043100600595966722221018017994501778910857010606213662120489717706405221225225220022517512222221939888613121090313673127441210210159154304612018941510303962118064217646934221196581145840121411695541656374644124740121858625061257103181864098512529452702022346125641020428712881267729261544715813063062530305787130006924693764741291291307662478613314852776279681298914268909349412963732433270214129568026575005171291753215713716612949872881730821293832217744693712905982376854186129036728365979951313467306226211413421112649084947132201429147576131316470332259867613074612310588767131161925822085351313467306226211413557403013227005136290133141831071383460328402395138577039995910381383922351953745613846153295307155140286437045820361407022374520157814118733561590817142642639347594381426426393475943812711942187296323127096324160399091286902234074792712873642576261433129360126371907461292215239265067413245552939580669133772230682092161334257257235914813231692695040593132363126995538781321321313898791613167012862854868136798335948294413876183555643717133379534918467661316932240311105713268652731146855134811734007582951352044297712074313689072910855329137722332230946361415800406195416814647724309361878145368442010431021448371438014058144190336239539471467775456969844148533152032036231475167464191095914781704902247519149641943875214991507045426032676915243704429574858167197956405683621659043620719713169600361062592751697851658631285516916147218384219177731578245978831805497856190855917992607345978118181589279704567351805959764242093917322706460551942177200270796944541775005641603011317999537121747817181635470509691151798336710595132718052668097651465190228681214398691928158906718436118803418831059857190713781688293341923769856230772819454839236432451195888198293180941886116888747588818978979464565041887502820801505719223839010768331184014789004047418944328968714972191545382500684219080618177855899271448369797912472724647592408233226188496276542015279602675453853692760914627837500328895817304323925281589279704567373106029195979921630887041790551124318965116217022083156849176325960331623929507416735309239990546546782561330432863700324070222821200673241764845420077524906444331105466238738728603863982476322349819303424474473216112886232963722962260982273966267637647324241164143193257240679139739451652436590449605210224012472764784647242388536789361632433356284745754824368213343307619267567566006755222684915692194139927320395996294851267521356721613392670362562477187426865326937737888269969970663664372380457394768829227373522121193792103719055123145120787709845513751214899507625329012079926054979763421369831338188234222060510000912232113421018400992922060521550923506221760216637555632226149244025196422649572819367689213421106181078632139986067452389422259181975994875222199121686321992274428198788907522808961820074805218272108610022912185724204533975522638022115083807279464079938459728644027982350937294040189557861222829983810811185228034187617597883265650259513738532674289543213455263109261651437712777777713611048928868098432245359297944081821573552802032806605848928057287178163848274890268540303362690921582561294227070916907578733269785165863128552552783540014240223984753892706077233125423120225862315315331131547123608222369872434232894427514566262369600361062592923534302297659919244837134561396752308385255061556222441672385269755235920523540759452286209256497822922113652295826927213767611139579342373296272273128821831831789516478217486717082773942254562156281770622640332579340921984291014453894220351112951002252148533145102029520799260549797634211365206482670232106953035182419920799260549797634210926301433903872074382095763869720623699916292453203026096026193242028643981782305919944558559839258194132591958129111918225897014879118935088728688179200115488562820821412335356610411530145448599088915647954824487069156248550329208841659274667145422416574266191400644164102562621793461620466629233850316775237080729104164125667264364371625317610872774170224070911894911706629597906454315236774653805161148717938352554156248550329208841387156332013020912882882585288127003924070133431319011242342082813185493342908448138161237279712714636174529078898143566644870255391494340506021240714712404141547608156987751051334159159160102583511615615624494903819750519294282319283899531441453204134906349390022081543056559412219859089631344662207646100539475632088242086203694120790020309770841967890968632687519773618854848261189812880808203291987063871862696720367289434805054207807800697440512111342108770106322125201383109232215430815074363262129129033746153321901130933214812133518107333839221968120998657406217902517488969322177639058035596214091009145506872258720183443747622497111746428469236036030583598322287595211651762423416493568572569229290828614210482307692300584608621926540958037863216816814118345722836682540155175224070218894196852255486180284449923416493568572569237814725391205252352737252189022229498719577299192169554073237374620988680734842209206722097326816921081081056108086202887502820801522066759042116908421342110618107863196765992220697841908523933737031183483479245010891745437658918048916941555626205693169877568263396461633633618996682515509354920088823160984061885330081627858613355079415569415671762171617232626074552616054515683656372159482558108511041723723753205734618711018278793758180411171623673571836913725181018418731807375102627192307687865380281939477871575932920293369362592531986140009560175320334949634212320676830661195873210556710312850332031184984264611219812888662210937188080379115722417124046035480573171540772198180381713097765925207616689766304232705177777771361104841758373787055352617662277023278425183021485723689411811041815406749618350658388758183187664578709526951957033934926451220404250394912209214460600266560422127743101692236121993531254480683215084312425864832212058207159662622261492440251964222106721596056332284592278018196423726032946961588236290133141831092376992368283844723446522904908229220304922145878472192885142229495722501732905942879226680514514194662202587105507343622060521550923506236290133141831092332640348056356223640562170465187229475614934728262364980241049197624617694049025318254146441345658582498729394808746125553245655965684257796247221153912558789430381394925490874440035243255001146800620322454146351255570623927003836290046239755136526792922377454276335083236382535542098982472857485034477323691382682111741236567340342634823257102719863649234857924812706782333795256784586822407021889419685220235605908163422210441205580014221963501918145023226749830751909662321321221498701323458073609192112238091932592008962267267261093387722284592000817924222407014959412932209055088725916621383690889727629205428500683102342063294015631923721711710748170232128436056169183321212751184736631215269114916398372221298262386272722203742383835934223862327931108182244398284952684922550242722332117219149921017557862120120048045275321025639846947568212404700568151972092400090265648320917071126886788206375592368316220528990747771063202795100420533642050358049194778621131901336754417204296604197352672062369991629245320993299815354591205936705799567932108338990336359917803187391933764179556482338727611844536755727956818618617726527658186648189266616131844536755727956818838069095909702193116184035200191926541928238809920224070449894427209055204226029012197967193394151622060521550923506216447204517274112036267035429267121529220338895352310002256641204623689073834856234243705238075647082461307473751271224901825019592865245091234809627292342342334434226924208824342600503234811734007582952283437184489785822926772397163955230653720705619762314622191854419424255023694732651243243244554325642372372248270449523596673513590356237814725391205252407022282120067324439824568264625248094246983269922508662404512302924636174529078923862324004104321237237224827044952387387286038639823319472087792286231693233271119592341187240905815922718871732065797240355741733524122356202301774029232732727356601382343497220062434224266574399016534240817735254845623966273412652499241626231424665512423192413416668724474473216112886244860239203967692440517430341477824058673964918624566873537378759244398245682646252450912348096272925594825696585226256179254881514125848925713815532256410250487173742584892571381553226472625399107756262647249650098182621852561287767426784475472754092269808270505699492702702640270209726749826824905827272464759240823322642642627797583226253176108727745260914747957617312624162517344363525906675770231562282397775874387282850542830895291628135828178890552735042718063231527558327614730249270732257548342427512126414596296273504271806323152708477645911812326899975585586149266574265036399542746592729346437627927927744792616278817265446586632799722665749072428620928421784977286440279823509372830907834813864126946176785720106271425265155341532743127679761430627454376358180266276507263189945412867867847820100728574727221651024290482783772631528955877824997049281358281788905527396626301764235272118272762340712806652741819063728332178139704829275814274062964372819357823530658278470778968104022698082705056994927685376583844388281704768267388152857472722165102428921227560147207293716791551933692979902911067154230307228914131932904827837726315328944307485694013254793041007321833363360975667343335643119989764329521808049854273382998235550976733929314300547144341764826940059453385308376407753233749134355529358343266349196896583495033483598210635620234104406698364980356549310343525063582234614135423885991594228364171841899472383620928537285088636405636950666742361977346685669993600138655575452936370984837815093647493424636326435943636499338503377454354875159338346037460243996377685368960836953943173782786468839223839010768335394663899407163439270038362900479372603370926233083787248630463187438530838333775974384730882773599443923538971505221840471238843353232400323398005927534131439174602929841499189154557889420535917751538074181104084520580240425039491221084154539197169341940425039491221083977823816636086639593437292828892402748907305407583861168633375637939015936728668592397551402227964883937398777144865740055437744157132395587886449806314011318780057316740263340026256875416377906759577154185724019733795541787939436638037420258694380718544258489298718196842977592677810295424578421700660165016169761696240850023099560565969509586511675063351801800605179018527258015078354975311850119846382352956801733499619539270019882882552968352437783501529452510292157365124740144958647850739198181122704522869024650750275162855043593092252945251029215736513051515060025135194040212657884452159851647959083524024025779070885209055088725916652136750239391315145530026668283553118501198463823520790001829752845348810294552777153349501424127945544929518481646645377685322760791953222450607012002534072514805439715318780195916374152852852324951445308385255061556254643104073848372533957007762600895261030139500343654146451509668481568376062176575215690690697835743582467055152066235699930568262172654146451509668481527373522121193795548625351152106564795551748774565646800447059357457657657711765822584661585015902495960960546062357159355510756398466598637070948554675925155788284690160360356194031963595287609256465535779625576816226155070452412324968558096559064528645458535401743234655082003116608851527489029164032625172094914019521851917300718011079534188021848278635115499928031879658997456248615014615384587309203386109955968815986861919607717264782610302623924633376170016166088792963109264423440425637214136354489916180410760443272162196810760064434596558082777591159540308164927049611226610967276336208131064723237362762764084944243645414616645539056701316685116270768249019444467107686186142615242736888427006504343869531067924900265700046156155089967067452181394037687918644307723669750520911283891702933658975891447008546708049279670501271644692283708939678703172147189882023795749372776618323478441713559683216454587222221916788591752136748622389827731577830178383579544929093441237814275795466024737795102892236016677974123400921149781127249223209847899052993784870679394780332760915777662245838248017922153016351282878644029599352523785978267822169938093093044742596881335180842338168822476275757073878246708056209101383298682760483196837722304510919368369137898610812784084082141739849831600812390833618610533411630090286047584059884876886347893593257389489486036278922930006922383762648373758180324367584800184227299988387618332464349283679831746827649849503329879803184973434396548075856086850171243978101178191240975980526680052513757865557683863301981439126785882952771309739632484778436123852249393805382272917942478213212746287531785989834003468858687918625827705987537538287421164875606327659821568575883377780472878782624190745576784130293736884018298683106983528380826977573874395805035786439459867968353061484107280434281348249463818780327586502038201662735004326580746126108890603792792802199288548098868050384199481693228420114856805728759396425088624393563770073787167936540357207877454371045175218836913355580657489246938571334304887040866550222528358743304256334481924228645778968467312994518064180364977122546151763686759905595827580272266567977474370525424566294752945263272227827573342536998325273839220747534755745668700723753737595287142636009674532221424527112735042745783258417345807176119031172557172267101597712982182652294237308847001412636372869023957749517449757277667885173562024634741876746708229459269387565257390499945270917069278884988600947073205195856525754527009655070452412324968596904569256073716083391081464748559817511207726716001385585553578962936014254192336407946121322566164772461890218027663432675827381156456456307312167645299144252734096261260839425713963605913522616936351351481835263464379765664593087636752108183134526131901267454349462855162789208538608570122232152560025410024823058597482069820234066008316008123909359805957038439432599792072076875286045276182830304160868559462495746624509123942963216242781098572855664091015382512939666204636955309856146916143522381656699004696257695573458060211179095876645602295089359540308164927049599099099119909976155001290020760759563409573494814594017066435272235699930568262172652390851873623197486486489108651294854469603731356449387848939989638494686969399700434987294733488225250727650941842208509355497589385655237930116933931451409100914550692551513038773087595694155562620575359205235407595545691823846342765520905393372479457623005598914174573573567254017915718410655615370456560406639861256564911058791613395683760621765752158593205853702806551166552294604985293370032493185455162854581592642550473544687605957830907881013918563871564706131656398703709893656556941557936208035642180511846142157322704612550135567798561612414865477015489096431555185952525157025369600176262412852413949817187575531878019591637415294525102921573653938552692572133549780537080606725404250210112030255486253511521065627165635778109956421805118461421566412546398416615759990765534979658523908558006275594941053477915195857010791013842757484407542517735574382047253821965736890742968567456109953427813508

Product Expansion

8Source Earnings Call Transcript Company Filings

3

My LendingTree

bull Customer familiarity is key as repeat customers drop promotional costs

bull Released My LendingTree which serves as a personal financial management application

bull Launched in 2014 and now has 88 million customers personal loans is prominent

bull Free credit scores credit monitoring and recommendations

bull Ability to lock in customers and accumulate data for personalized recommendations

bull Organic growth can lead to far less promotional spend due to organic customer

New Digital Experience

bull Added more services in 2017 to address consumer needs with additions in deposit accounts and savings accounts improves lifetime value

bull Concierge services and higher conversion with SnapCap

bull Deposit accounts are getting integrated with LendingTree and business credit services are developing

The new thing that we are seeing when I mentioned some of these new startup mortgage companies weve got a mortgage company on our network that literally has no loan officers 100 technology very low margins and is experiencing conversion rates right with our top lenders And I expect those types of things to proliferate I expect more and more lenders to create fully digital experiences that over time wont need humans And those are going to be perfect lenders to dial in just like Prosper and LendingClub change the way personal loans does So I expect thats going to continue to grow

- Doug Lebda Chairman amp CEO 2Q 2018 Earnings Call

Potential Risks

9Source Yahoo Finance

bull Increases in interest rates could adversely affect the ability of network lenders to close loans

bull Similarly a decrease in rates could lead to sudden increases in demand which is actually a negative The best situation for TREE is steady increases and declines in rates

bull Still somewhat dependent on mortgages for growthbull Diversification away from mortgage could change the

risk profile of the firm (ie move to credit cards)bull The decline in stock prices from competitors such as On

Deck Capital and LendingClub could misprice the broader financial technology sector

bull The intended benefits of acquisitions from the past and future may not be realized as expected

Internal and External Risk Factors Mitigants

bull Despite well publicized headwinds TREE has managed this rate environment well

bull Although mortgage purchases and home refinancing still compose over a third of revenue the stated goal of further diversification and an improved environment in 2019 should protect against mortgage headwinds

bull Thus far Tree has been insulated from the collapse in share prices from public P2P lenders like On Deck Capital and Lending Club

0

150

300

450

600

750

900

Peers vs LendingTree

ONDK LC TREE

Conclusion ndash Recommendation to Buy

10

Opportune Time to Buy at Depressed Share Price

bullCurrent prices represent a drawdown of 40 from an all time high in January 2018business fundamentals have arguably not changed that dramatically

Clear Catalysts

bullThe growth of the lending marketplace movement away from mortgage and increased user experience are all improvements for firm value

Diversification of Clubrsquos Portfolio

bullCurrently underweight financial exposure LendingTree offers a bridge between the growth of technology and lower beta financial sector

bull Upside case assumed aggressive MampA activity to continue diversifying away from mortgage products

bull Base case assumed blend or organic and inorganic growth in near term with similar long term outlook as upside

bull Downside incorporated triggering of risk factors and delaycessation of acquisitions in the short term

Valuation AssumptionsImplied Share

Pricesbull Upside 38bull Base 21bull Downside -14

Appendix ndash DCF (Base)

11

Appendix ndash DCF (Base)

12

Appendix ndash DCF (Downside)

13

Appendix ndash DCF (Downside)

14

Appendix ndash DCF (Upside)

15

Appendix ndash DCF (Upside)

16

Appendix - Comparables

17

Trading MultiplesMarket Net Enterprise EV Revenue EV EBITDA

Company Ticker Capitalization Debt Value 2017A 2018E 2019E 2017A 2018E 2019E LTM 2019EOn Deck Capital Inc NYSEONDK $577 $681 $1259 64x 33x 29x --- 371x 280x 1267x 155xLendingClub Corporation NYSELC 1431 (85) 1346 23x 19x 17x --- 156x 101x --- 178xGreenSky Inc NasdaqGSKY 1152 151 1303 40x 30x 22x 87x 67x 50x 239x 220x

LendingTree Inc NasdaqTREE $3084 ($49) $3035 49x 40x 33x 356x 201x 159x 452x 326x

Low $577 ($85) $1259 23x 19x 17x 87x 67x 50x 239x 155xMean 1053 249 1302 42x 27x 23x 87x 198x 143x 753x 184xMedian 1152 151 1303 40x 30x 22x 87x 156x 101x 753x 178xHigh $1431 $681 $1346 64x 33x 29x 87x 371x 280x 1267x 220x

Operating Statistics

Company Ticker 2017A 2018E 2019E 17-18 18-19 2017A 2018E 2019E 17-18 18-19On Deck Capital Inc NYSEONDK $197 $384 $431 948 120 NA $34 $45 --- 327LendingClub Corporation NYSELC $575 $693 $809 206 168 NA $86 $133 --- 547GreenSky Inc NasdaqGSKY $326 $438 $586 343 339 $150 $196 $263 308 344

LendingTree Inc NasdaqTREE $618 $755 $916 223 212 $85 $151 $191 775 261

Low $197 $384 $431 206 120 $150 $34 $45 308 327Mean 366 505 609 499 209 150 105 147 308 406Median 326 438 586 343 168 150 86 133 308 344High $575 $693 $809 948 339 $150 $196 $263 308 547

Revenue EBITDA GrowthEBITDARevenue Growth

PriceEarnings

  • Slide Number 1
  • Investment Thesis
  • Introduction
  • Industry Overview
  • Product Diversification
  • Product Diversification
  • Market Opportunity
  • Product Expansion
  • Potential Risks
  • Conclusion ndash Recommendation to Buy
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Upside)
  • Appendix ndash DCF (Upside)
  • Appendix - Comparables
Date OnDeck Capital ONDK Indexed LendingClub LC Indexed LendingTree Close TREE Indexed
121914 2415 100 2521 100 4329 100
122214 2300 095 2406 095 4355 101
122314 2263 094 2308 092 4618 107
122414 2312 096 2532 100 4739 109
122614 2306 095 2574 102 4796 111
122914 2244 093 2498 099 4805 111
123014 2247 093 2583 102 4793 111
123114 2243 093 2530 100 4834 112
1215 2390 099 2493 099 4734 109
1515 2250 093 2400 095 4694 108
1615 2221 092 2289 091 4821 111
1715 2228 092 2288 091 4819 111
1815 2273 094 2316 092 4921 114
1915 2269 094 2301 091 4939 114
11215 2065 086 2101 083 4847 112
11315 1853 077 2113 084 4530 105
11415 1828 076 2106 084 4443 103
11515 1850 077 2209 088 4173 096
11615 1850 077 2209 088 4277 099
12015 1839 076 2207 088 4113 095
12115 1687 070 2017 080 4114 095
12215 1650 068 1949 077 4220 097
12315 1699 070 1908 076 4040 093
12615 1663 069 1999 079 4043 093
12715 1608 067 2059 082 4083 094
12815 1607 067 2008 080 4090 094
12915 1475 061 1944 077 4076 094
13015 1508 062 1877 074 4118 095
2215 1567 065 1926 076 4156 096
2315 1568 065 2029 080 4268 099
2415 1552 064 2006 080 4235 098
2515 1571 065 2028 080 4201 097
2615 1695 070 2043 081 4126 095
2915 1732 072 2160 086 4030 093
21015 1739 072 2126 084 4051 094
21115 1712 071 2215 088 4019 093
21215 1731 072 2147 085 4252 098
21315 1742 072 2195 087 4292 099
21715 1803 075 2250 089 4333 100
21815 1755 073 2268 090 4380 101
21915 1774 073 2204 087 4390 101
22015 1837 076 2289 091 4384 101
22315 1937 080 2376 094 4355 101
22415 1989 082 2365 094 4407 102
22515 1910 079 2051 081 4700 109
22615 1905 079 2129 084 5216 120
22715 1940 080 2037 081 5304 123
3215 1949 081 2000 079 5291 122
3315 1836 076 2003 079 5242 121
3415 1732 072 2008 080 5239 121
3515 1614 067 1986 079 5203 120
3615 1626 067 2002 079 5111 118
3915 1679 070 1984 079 5180 120
31015 1733 072 1952 077 5063 117
31115 1850 077 1955 078 5400 125
31215 1948 081 1953 077 5442 126
31315 1941 080 1907 076 5424 125
31615 2100 087 1925 076 5439 126
31715 2125 088 1920 076 5488 127
31815 2095 087 1917 076 5655 131
31915 2192 091 1992 079 5628 130
32015 2226 092 2009 080 5590 129
32315 2314 096 2082 083 5764 133
32415 2347 097 2031 081 5623 130
32515 2191 091 1973 078 5612 130
32615 2062 085 1949 077 5609 130
32715 2054 085 1955 078 5592 129
33015 2103 087 1936 077 5606 129
33115 2129 088 1965 078 5601 129
4115 2047 085 1909 076 5587 129
4215 1963 081 1926 076 5586 129
4615 2032 084 1940 077 5686 131
4715 2051 085 1916 076 5810 134
4815 2053 085 1906 076 5723 132
4915 1980 082 1840 073 5699 132
41015 1953 081 1819 072 5660 131
41315 1986 082 1804 072 5678 131
41415 2109 087 1880 075 5686 131
41515 2133 088 1939 077 5869 136
41615 2108 087 1951 077 5900 136
41715 2094 087 1922 076 5989 138
42015 2095 087 1939 077 5999 139
42115 2052 085 1935 077 5991 138
42215 2054 085 1901 075 5994 138
42315 2118 088 1883 075 6073 140
42415 2123 088 1827 072 6091 141
42715 2051 085 1805 072 6112 141
42815 2034 084 1802 071 6175 143
42915 1987 082 1767 070 6175 143
43015 1925 080 1745 069 5503 127
5115 1929 080 1787 071 5502 127
5415 2002 083 1849 073 5571 129
5515 1691 070 1758 070 5573 129
5615 1696 070 1831 073 5600 129
5715 1601 066 1730 069 5594 129
5815 1568 065 1623 064 5734 132
51115 1541 064 1684 067 5791 134
51215 1576 065 1716 068 5776 133
51315 1540 064 1705 068 5728 132
51415 1555 064 1711 068 5730 132
51515 1585 066 1721 068 5720 132
51815 1673 069 1736 069 5700 132
51915 1629 067 1762 070 5922 137
52015 1624 067 1766 070 6007 139
52115 1580 065 1790 071 5774 133
52215 1552 064 1843 073 5701 132
52615 1505 062 1846 073 5744 133
52715 1539 064 1900 075 5836 135
52815 1553 064 1900 075 5853 135
52915 1518 063 1921 076 5926 137
6115 1446 060 1908 076 5962 138
6215 1474 061 1898 075 6129 142
6315 1524 063 1933 077 6341 146
6415 1490 062 1832 073 6293 145
6515 1492 062 1872 074 6270 145
6815 1450 060 1746 069 6242 144
6915 1403 058 1697 067 6354 147
61015 1407 058 1742 069 6430 149
61115 1355 056 1739 069 6386 148
61215 1366 057 1728 069 6399 148
61515 1248 052 1707 068 6478 150
61615 1261 052 1724 068 6524 151
61715 1259 052 1745 069 6599 152
61815 1232 051 1707 068 7238 167
61915 1285 053 1730 069 7182 166
62215 1288 053 1686 067 7342 170
62315 1287 053 1655 066 7350 170
62415 1253 052 1626 064 7323 169
62515 1239 051 1606 064 7694 178
62615 1252 052 1525 060 7816 181
62915 1144 047 1454 058 7789 180
63015 1158 048 1475 059 7861 182
7115 1139 047 1457 058 7818 181
7215 1176 049 1395 055 7499 173
7615 1184 049 1475 059 7671 177
7715 1187 049 1430 057 7684 178
7815 1186 049 1413 056 7792 180
7915 1215 050 1420 056 7863 182
71015 1249 052 1405 056 7785 180
71315 1270 053 1427 057 7815 181
71415 1309 054 1426 057 8235 190
71515 1310 054 1430 057 8347 193
71615 1345 056 1475 059 8140 188
71715 1349 056 1495 059 8256 191
72015 1288 053 1462 058 8328 192
72115 1302 054 1501 060 8422 195
72215 1297 054 1490 059 8480 196
72315 1299 054 1483 059 8165 189
72415 1225 051 1460 058 8216 190
72715 1204 050 1435 057 8171 189
72815 1231 051 1481 059 8322 192
72915 1249 052 1458 058 7966 184
73015 1267 052 1453 058 8201 189
73115 1337 055 1451 058 8292 192
8315 1338 055 1434 057 8260 191
8415 1047 043 1383 055 11751 271
8515 947 039 1440 057 11795 272
8615 907 038 1403 056 11337 262
8715 918 038 1392 055 12104 280
81015 956 040 1437 057 11952 276
81115 901 037 1401 056 12509 289
81215 933 039 1403 056 12190 282
81315 907 038 1396 055 13446 311
81415 908 038 1370 054 13371 309
81715 945 039 1365 054 13808 319
81815 946 039 1330 053 13666 316
81915 958 040 1274 051 13690 316
82015 951 039 1229 049 13387 309
82115 959 040 1214 048 11088 256
82415 911 038 1167 046 10420 241
82515 869 036 1200 048 10466 242
82615 867 036 1217 048 10782 249
82715 908 038 1238 049 10335 239
82815 916 038 1277 051 10720 248
83115 923 038 1255 050 10595 245
9115 912 038 1214 048 10085 233
9215 916 038 1221 048 9844 227
9315 938 039 1239 049 10494 242
9415 933 039 1201 048 10419 241
9815 1005 042 1240 049 10548 244
9915 1000 041 1235 049 10395 240
91015 1001 041 1247 049 10493 242
91115 1029 043 1258 050 10534 243
91415 1020 042 1290 051 10549 244
91515 1059 044 1314 052 11583 268
91615 1041 043 1305 052 11623 268
91715 1061 044 1360 054 11827 273
91815 1056 044 1370 054 11581 268
92115 1044 043 1376 055 11560 267
92215 1014 042 1368 054 11630 269
92315 940 039 1319 052 11687 270
92415 931 039 1337 053 10305 238
92515 942 039 1326 053 9843 227
92815 916 038 1306 052 9107 210
92915 947 039 1346 053 8999 208
93015 990 041 1323 052 9303 215
10115 938 039 1316 052 9004 208
10215 966 040 1325 053 9251 214
10515 999 041 1382 055 9613 222
10615 989 041 1410 056 9149 211
10715 990 041 1438 057 9550 221
10815 1001 041 1486 059 9600 222
10915 992 041 1470 058 9637 223
101215 976 040 1430 057 9805 226
101315 897 037 1428 057 9239 213
101415 896 037 1446 057 9264 214
101515 944 039 1495 059 9636 223
101615 900 037 1436 057 9619 222
101915 918 038 1435 057 9846 227
102015 915 038 1433 057 9874 228
102115 926 038 1439 057 9449 218
102215 924 038 1438 057 9462 219
102315 931 039 1437 057 9800 226
102615 952 039 1428 057 12098 279
102715 927 038 1347 053 12400 286
102815 985 041 1400 056 12729 294
102915 935 039 1362 054 12251 283
103015 952 039 1418 056 12136 280
11215 946 039 1461 058 11500 266
11315 1026 042 1479 059 11577 267
11415 1052 044 1462 058 11390 263
11515 1110 046 1419 056 12025 278
11615 1110 046 1470 058 12497 289
11915 1130 047 1457 058 12898 298
111015 1137 047 1419 056 12130 280
111115 1128 047 1364 054 12146 281
111215 1090 045 1332 053 11900 275
111315 1004 042 1272 050 11649 269
111615 1007 042 1261 050 11719 271
111715 971 040 1281 051 11679 270
111815 979 041 1279 051 11051 255
111915 958 040 1284 051 10383 240
112015 948 039 1263 050 10092 233
112315 943 039 1236 049 10023 232
112415 961 040 1220 048 10220 236
112515 963 040 1258 050 10082 233
112715 977 040 1247 049 10258 237
113015 995 041 1202 048 10188 235
12115 901 037 1209 048 10599 245
12215 1150 048 1256 050 9993 231
12315 1142 047 1282 051 9715 224
12415 1098 045 1287 051 10213 236
12715 1090 045 1345 053 9897 229
12815 1050 043 1373 054 9573 221
12915 1002 041 1404 056 9254 214
121015 1035 043 1416 056 10274 237
121115 978 040 1365 054 9451 218
121415 965 040 1284 051 9415 217
121515 976 040 1246 049 9760 225
121615 942 039 1241 049 9801 226
121715 934 039 1216 048 9517 220
121815 1081 045 1148 046 9539 220
122115 1086 045 1145 045 9301 215
122215 1113 046 1136 045 9004 208
122315 1132 047 1150 046 9150 211
122415 1112 046 1140 045 9121 211
122815 1025 042 1102 044 9004 208
122915 1032 043 1100 044 9131 211
123015 1034 043 1083 043 8980 207
123115 1030 043 1105 044 8928 206
1416 975 040 1108 044 8789 203
1516 972 040 1072 043 8782 203
1616 969 040 1012 040 8634 199
1716 922 038 951 038 8404 194
1816 907 038 949 038 8304 192
11116 857 035 924 037 8197 189
11216 851 035 947 038 8663 200
11316 733 030 886 035 6114 141
11416 745 031 802 032 6624 153
11516 769 032 773 031 6774 156
11916 774 032 734 029 6764 156
12016 771 032 792 031 7183 166
12116 807 033 822 033 7175 166
12216 834 035 846 034 7104 164
12516 782 032 799 032 7015 162
12616 805 033 807 032 7262 168
12716 780 032 771 031 7105 164
12816 757 031 739 029 7036 163
12916 792 033 738 029 7369 170
2116 789 033 761 030 7388 171
2216 760 031 704 028 6596 152
2316 771 032 768 030 6438 149
2416 778 032 759 030 6764 156
2516 761 032 700 028 6005 139
2816 697 029 661 026 5577 129
2916 662 027 657 026 5498 127
21016 697 029 651 026 5710 132
21116 687 028 688 027 5708 132
21216 697 029 704 028 5981 138
21616 762 032 787 031 6336 146
21716 745 031 825 033 6215 144
21816 820 034 870 035 6469 149
21916 844 035 888 035 6369 147
22216 880 036 928 037 6796 157
22316 705 029 884 035 6890 159
22416 631 026 846 034 6994 162
22516 635 026 845 034 8550 198
22616 663 027 841 033 8348 193
22916 670 028 873 035 8837 204
3116 679 028 875 035 9011 208
3216 705 029 916 036 8597 199
3316 769 032 956 038 8989 208
3416 800 033 898 036 9040 209
3716 795 033 940 037 9000 208
3816 772 032 900 036 8519 197
3916 748 031 891 035 8560 198
31016 717 030 901 036 8217 190
31116 736 030 917 036 8602 199
31416 754 031 905 036 8817 204
31516 709 029 853 034 8996 208
31616 706 029 841 033 9140 211
31716 717 030 840 033 9578 221
31816 739 031 870 035 9326 215
32116 747 031 880 035 9217 213
32216 753 031 845 034 9481 219
32316 738 031 823 033 9236 213
32416 762 032 832 033 9510 220
32816 708 029 773 031 9433 218
32916 755 031 807 032 9427 218
33016 764 032 811 032 9268 214
33116 779 032 830 033 9778 226
4116 736 030 804 032 9739 225
4416 735 030 817 032 10218 236
4516 712 029 800 032 9903 229
4616 752 031 824 033 10137 234
4716 725 030 786 031 9926 229
4816 718 030 794 031 9990 231
41116 726 030 769 031 9492 219
41216 706 029 761 030 9386 217
41316 728 030 756 030 9886 228
41416 759 031 744 030 9700 224
41516 783 032 731 029 9764 226
41816 782 032 753 030 10137 234
41916 816 034 803 032 10295 238
42016 830 034 828 033 10185 235
42116 828 034 774 031 9935 229
42216 846 035 764 030 9392 217
42516 848 035 739 029 9086 210
42616 848 035 752 030 8949 207
42716 879 036 812 032 9126 211
42816 860 036 809 032 8783 203
42916 863 036 790 031 8947 207
5216 830 034 793 031 9239 213
5316 550 023 711 028 8518 197
5416 511 021 692 027 8262 191
5516 497 021 685 027 7943 183
5616 512 021 710 028 7556 175
5916 491 020 462 018 7334 169
51016 484 020 410 016 7354 170
51116 467 019 408 016 7072 163
51216 431 018 376 015 6714 155
51316 464 019 351 014 6969 161
51616 466 019 394 016 7047 163
51716 447 019 360 014 6740 156
51816 480 020 399 016 7001 162
51916 453 019 370 015 6950 161
52016 469 019 399 016 6904 159
52316 489 020 432 017 7462 172
52416 492 020 443 018 8100 187
52516 494 020 445 018 7810 180
52616 493 020 437 017 7952 184
52716 498 021 481 019 8109 187
53116 517 021 476 019 8325 192
6116 501 021 498 020 8396 194
6216 525 022 506 020 8785 203
6316 504 021 462 018 8598 199
6616 519 021 474 019 8803 203
6716 513 021 439 017 8951 207
6816 512 021 442 018 9115 211
6916 505 021 447 018 8793 203
61016 511 021 426 017 8577 198
61316 493 020 444 018 8142 188
61416 492 020 442 018 7413 171
61516 499 021 465 018 7426 172
61616 510 021 496 020 7416 171
61716 510 021 487 019 7225 167
62016 547 023 500 020 7696 178
62116 542 022 492 020 7612 176
62216 531 022 484 019 7646 177
62316 547 023 498 020 7923 183
62416 520 022 469 019 7840 181
62716 471 020 430 017 7944 184
62816 493 020 461 018 8124 188
62916 519 021 454 018 8472 196
63016 515 021 430 017 8833 204
7116 525 022 438 017 9284 214
7516 489 020 417 017 9211 213
7616 494 020 420 017 9521 220
7716 524 022 425 017 9311 215
7816 525 022 432 017 9576 221
71116 532 022 437 017 9637 223
71216 546 023 410 016 9615 222
71316 529 022 425 017 9890 228
71416 532 022 451 018 10271 237
71516 536 022 449 018 10229 236
71816 549 023 460 018 10290 238
71916 529 022 460 018 10150 234
72016 532 022 461 018 9537 220
72116 527 022 459 018 9493 219
72216 522 022 441 017 9741 225
72516 506 021 434 017 9813 227
72616 528 022 464 018 9535 220
72716 531 022 465 018 9550 221
72816 521 022 460 018 10229 236
72916 520 022 462 018 10098 233
8116 517 021 459 018 10234 236
8216 500 021 447 018 9934 229
8316 508 021 464 018 10238 236
8416 521 022 460 018 10657 246
8516 525 022 475 019 11002 254
8816 516 021 479 019 10817 250
8916 568 024 479 019 11062 256
81016 548 023 491 019 11160 258
81116 578 024 546 022 11077 256
81216 588 024 540 021 11035 255
81516 604 025 582 023 11039 255
81616 616 026 563 022 10624 245
81716 625 026 553 022 10358 239
81816 627 026 559 022 10379 240
81916 621 026 549 022 10292 238
82216 603 025 539 021 10233 236
82316 612 025 524 021 10705 247
82416 609 025 544 022 10256 237
82516 616 026 552 022 10241 237
82616 617 026 540 021 10068 233
82916 629 026 556 022 10167 235
83016 639 026 550 022 10103 233
83116 633 026 541 021 9700 224
9116 625 026 530 021 9534 220
9216 635 026 540 021 9569 221
9616 635 026 535 021 9508 220
9716 638 026 541 021 9816 227
9816 626 026 547 022 10049 232
9916 607 025 536 021 10155 235
91216 602 025 559 022 10307 238
91316 619 026 575 023 9815 227
91416 599 025 575 023 9647 223
91516 602 025 617 024 9628 222
91616 589 024 643 026 9563 221
91916 595 025 619 025 9257 214
92016 602 025 610 024 8893 205
92116 599 025 611 024 8932 206
92216 601 025 611 024 9399 217
92316 592 025 628 025 9214 213
92616 584 024 611 024 9183 212
92716 585 024 623 025 9319 215
92816 591 024 624 025 9616 222
92916 568 024 608 024 9612 222
93016 570 024 618 025 9691 224
10316 555 023 616 024 9716 224
10416 545 023 616 024 9762 226
10516 560 023 617 024 9487 219
10616 547 023 605 024 9178 212
10716 531 022 595 024 9102 210
101016 544 023 604 024 9195 212
101116 522 022 579 023 9058 209
101216 512 021 554 022 9055 209
101316 491 020 550 022 8934 206
101416 486 020 538 021 8887 205
101716 463 019 499 020 8779 203
101816 467 019 491 019 8876 205
101916 463 019 507 020 9148 211
102016 461 019 486 019 8844 204
102116 456 019 485 019 8928 206
102416 470 019 487 019 9088 210
102516 485 020 490 019 8915 206
102616 483 020 476 019 9127 211
102716 480 020 475 019 7707 178
102816 484 020 470 019 7773 180
103116 489 020 493 020 7985 184
11116 478 020 486 019 8060 186
11216 452 019 481 019 8080 187
11316 409 017 509 020 7985 184
11416 402 017 513 020 8155 188
11716 403 017 591 023 8360 193
11816 388 016 576 023 8340 193
11916 442 018 561 022 8755 202
111016 501 021 589 023 9050 209
111116 556 023 614 024 9515 220
111416 547 023 631 025 9550 221
111516 504 021 652 026 9370 216
111616 489 020 638 025 8815 204
111716 468 019 606 024 9320 215
111816 481 020 598 024 10000 231
112116 476 020 614 024 10255 237
112216 474 020 596 024 10550 244
112316 472 020 594 024 10655 246
112516 481 020 594 024 10780 249
112816 467 019 579 023 10610 245
112916 461 019 562 022 10140 234
113016 460 019 566 022 10480 242
12116 442 018 533 021 10165 235
12216 441 018 515 020 9885 228
12516 425 018 528 021 9925 229
12616 428 018 568 023 9985 231
12716 422 017 586 023 10020 231
12816 405 017 563 022 10500 243
12916 430 018 553 022 10530 243
121216 426 018 534 021 10270 237
121316 425 018 541 021 10215 236
121416 420 017 520 021 10295 238
121516 419 017 512 020 10420 241
121616 425 018 533 021 10580 244
121916 426 018 517 021 10740 248
122016 437 018 521 021 10860 251
122116 440 018 520 021 10665 246
122216 427 018 526 021 10330 239
122316 458 019 521 021 10270 237
122716 460 019 547 022 10335 239
122816 455 019 521 021 10095 233
122916 459 019 517 021 10030 232
123016 463 019 525 021 10135 234
1317 466 019 542 021 9835 227
1417 510 021 574 023 10405 240
1517 476 020 565 022 10200 236
1617 483 020 563 022 10075 233
1917 478 020 566 022 10145 234
11017 492 020 575 023 10505 243
11117 505 021 568 023 10425 241
11217 485 020 560 022 10375 240
11317 498 021 561 022 10460 242
11717 485 020 549 022 10490 242
11817 480 020 549 022 10595 245
11917 480 020 578 023 10600 245
12017 491 020 575 023 10565 244
12317 488 020 589 023 10415 241
12417 489 020 590 023 10635 246
12517 493 020 610 024 10580 244
12617 482 020 612 024 10610 245
12717 478 020 614 024 11080 256
13017 487 020 605 024 11090 256
13117 503 021 617 024 11190 258
2117 517 021 632 025 11100 256
2217 497 021 623 025 11190 258
2317 515 021 634 025 11460 265
2617 519 021 624 025 11370 263
2717 524 022 631 025 11350 262
2817 529 022 620 025 11595 268
2917 546 023 645 026 11680 270
21017 568 024 668 026 11700 270
21317 560 023 668 026 11580 267
21417 569 024 660 026 11795 272
21517 562 023 629 025 11440 264
21617 501 021 578 023 11365 263
21717 489 020 563 022 11295 261
22117 519 021 568 023 11360 262
22217 530 022 564 022 11215 259
22317 553 023 556 022 12225 282
22417 546 023 545 022 12340 285
22717 576 024 558 022 12180 281
22817 534 022 534 021 11840 274
3117 530 022 529 021 11930 276
3217 508 021 525 021 11720 271
3317 490 020 513 020 11910 275
3617 501 021 505 020 11840 274
3717 495 020 506 020 11725 271
3817 506 021 531 021 11645 269
3917 486 020 537 021 11540 267
31017 487 020 531 021 11890 275
31317 486 020 526 021 12090 279
31417 474 020 526 021 12070 279
31517 464 019 535 021 12120 280
31617 474 020 549 022 12390 286
31717 475 020 536 021 12400 286
32017 463 019 539 021 12255 283
32117 450 019 522 021 11665 269
32217 448 019 521 021 11750 271
32317 477 020 520 021 11875 274
32417 462 019 520 021 11885 275
32717 471 020 526 021 11970 277
32817 478 020 545 022 12415 287
32917 480 020 545 022 12370 286
33017 491 020 547 022 12575 290
33117 504 021 549 022 12535 290
4317 474 020 529 021 12180 281
4417 471 020 523 021 11860 274
4517 462 019 524 021 11780 272
4617 463 019 534 021 12150 281
4717 442 018 535 021 12265 283
41017 451 019 537 021 11940 276
41117 460 019 555 022 12205 282
41217 461 019 552 022 12055 278
41317 446 018 546 022 11680 270
41717 435 018 546 022 11985 277
41817 439 018 565 022 12195 282
41917 451 019 572 023 12370 286
42017 460 019 580 023 12520 289
42117 455 019 572 023 12715 294
42417 460 019 585 023 12900 298
42517 473 020 590 023 13120 303
42617 486 020 603 024 12575 290
42717 476 020 599 024 14240 329
42817 475 020 585 023 14090 325
5117 479 020 599 024 14443 334
5217 468 019 585 023 14440 334
5317 462 019 604 024 14265 330
5417 461 019 609 024 14645 338
5517 464 019 575 023 14688 339
5817 432 018 560 022 14795 342
5917 406 017 589 023 14655 339
51017 399 017 594 024 14610 337
51117 390 016 591 023 14860 343
51217 375 016 583 023 15130 350
51517 370 015 584 023 15420 356
51617 360 015 585 023 15800 365
51717 340 014 560 022 15260 353
51817 338 014 555 022 15335 354
51917 339 014 566 022 15765 364
52217 363 015 590 023 15675 362
52317 382 016 589 023 15760 364
52417 365 015 585 023 15670 362
52517 355 015 572 023 15585 360
52617 357 015 559 022 15745 364
53017 355 015 548 022 15790 365
53117 354 015 550 022 15560 359
6117 399 017 570 023 16340 377
6217 395 016 560 022 16600 383
6517 393 016 571 023 16350 378
6617 389 016 566 022 17070 394
6717 392 016 569 023 16980 392
6817 418 017 577 023 17085 395
6917 423 018 578 023 17000 393
61217 430 018 562 022 16130 373
61317 424 018 580 023 16395 379
61417 431 018 570 023 16680 385
61517 421 017 565 022 16655 385
61617 419 017 561 022 16985 392
61917 428 018 578 023 17520 405
62017 434 018 565 022 17330 400
62117 438 018 553 022 17885 413
62217 450 019 570 023 17965 415
62317 459 019 567 022 18205 421
62617 464 019 572 023 18100 418
62717 462 019 556 022 17500 404
62817 460 019 562 022 17985 415
62917 471 020 560 022 17500 404
63017 466 019 551 022 17220 398
7317 486 020 560 022 17140 396
7517 475 020 557 022 17435 403
7617 461 019 537 021 16715 386
7717 476 020 543 022 16890 390
71017 464 019 534 021 17210 398
71117 463 019 537 021 17045 394
71217 468 019 539 021 17340 401
71317 465 019 541 021 17125 396
71417 463 019 539 021 17365 401
71717 450 019 530 021 17430 403
71817 449 019 529 021 18025 416
71917 452 019 520 021 18120 419
72017 458 019 520 021 18090 418
72117 445 018 519 021 18193 420
72417 432 018 508 020 18435 426
72517 435 018 514 020 18605 430
72617 439 018 521 021 18380 425
72717 437 018 519 021 21715 502
72817 435 018 522 021 21655 500
73117 430 018 507 020 22060 510
8117 421 017 509 020 22425 518
8217 410 017 496 020 22825 527
8317 419 017 509 020 22995 531
8417 422 017 521 021 22925 530
8717 500 021 546 022 23345 539
8817 501 021 645 026 22930 530
8917 482 020 608 024 22920 529
81017 484 020 590 023 22185 512
81117 477 020 580 023 21965 507
81417 490 020 581 023 22635 523
81517 481 020 583 023 22350 516
81617 489 020 593 024 22920 529
81717 477 020 583 023 22210 513
81817 469 019 596 024 22485 519
82117 470 019 605 024 22580 522
82217 467 019 600 024 22685 524
82317 470 019 604 024 22550 521
82417 471 020 620 025 22570 521
82517 466 019 615 024 22275 515
82817 473 020 610 024 22995 531
82917 481 020 613 024 22545 521
83017 482 020 614 024 23155 535
83117 483 020 619 025 23095 533
9117 474 020 631 025 23590 545
9517 468 019 617 024 23280 538
9617 479 020 614 024 23040 532
9717 466 019 599 024 23120 534
9817 467 019 586 023 23025 532
91117 465 019 620 025 22880 529
91217 477 020 629 025 22980 531
91317 477 020 628 025 23655 546
91417 456 019 607 024 23115 534
91517 458 019 618 025 22775 526
91817 475 020 614 024 23440 541
91917 461 019 599 024 24605 568
92017 472 020 606 024 24635 569
92117 475 020 610 024 25215 582
92217 461 019 606 024 24675 570
92517 444 018 597 024 23440 541
92617 455 019 597 024 22830 527
92717 477 020 619 025 24020 555
92817 475 020 624 025 24450 565
92917 467 019 609 024 24445 565
10217 476 020 627 025 24960 577
10317 476 020 642 025 25310 585
10417 460 019 641 025 25805 596
10517 459 019 642 025 25695 594
10617 470 019 639 025 25915 599
10917 469 019 640 025 25650 593
101017 469 019 639 025 26130 604
101117 481 020 640 025 25770 595
101217 480 020 635 025 25020 578
101317 488 020 646 026 23840 551
101617 505 021 632 025 24160 558
101717 507 021 624 025 23630 546
101817 508 021 611 024 23845 551
101917 506 021 598 024 22835 527
102017 510 021 600 024 22390 517
102317 498 021 569 023 22475 519
102417 501 021 558 022 23125 534
102517 491 020 574 023 22145 512
102617 480 020 575 023 25540 590
102717 488 020 581 023 26640 615
103017 485 020 569 023 26450 611
103117 493 020 569 023 26805 619
11117 490 020 564 022 26420 610
11217 478 020 562 022 26710 617
11317 517 021 563 022 27320 631
11617 520 022 585 023 27585 637
11717 510 021 546 022 26755 618
11817 501 021 459 018 26925 622
11917 501 021 429 017 25825 597
111017 496 021 430 017 25775 595
111317 480 020 425 017 26460 611
111417 475 020 417 017 26875 621
111517 481 020 412 016 27170 628
111617 496 021 427 017 27940 645
111717 494 020 430 017 29010 670
112017 489 020 426 017 29545 682
112117 496 021 431 017 29705 686
112217 498 021 428 017 29820 689
112417 500 021 426 017 30100 695
112717 488 020 422 017 30305 700
112817 493 020 436 017 30595 707
112917 514 021 451 018 29780 688
113017 529 022 437 017 30195 698
12117 501 021 430 017 30430 703
12417 533 022 437 017 30340 701
12517 536 022 425 017 30520 705
12617 521 022 425 017 30690 709
12717 517 021 359 014 31125 719
12817 523 022 351 014 31505 728
121117 522 022 389 015 30890 714
121217 541 022 421 017 31265 722
121317 554 023 402 016 32560 752
121417 566 023 399 016 33470 773
121517 591 024 403 016 34435 795
121817 624 026 414 016 35250 814
121917 589 024 405 016 33745 780
122017 577 024 409 016 33755 780
122117 580 024 411 016 33815 781
122217 579 024 411 016 34195 790
122617 583 024 421 017 34370 794
122717 572 024 412 016 33665 778
122817 582 024 418 017 34295 792
122917 574 024 413 016 34045 786
1218 595 025 429 017 34025 786
1318 581 024 419 017 35035 809
1418 572 024 410 016 35210 813
1518 567 023 407 016 35605 822
1818 542 022 410 016 35700 825
1918 525 022 399 016 36060 833
11018 546 023 418 017 36265 838
11118 548 023 433 017 36230 837
11218 536 022 427 017 36400 841
11618 494 020 412 016 36000 832
11718 489 020 414 016 37275 861
11818 475 020 415 016 37250 860
11918 473 020 402 016 38370 886
12218 469 019 406 016 38740 895
12318 474 020 421 017 40260 930
12418 467 019 410 016 36250 837
12518 463 019 408 016 36710 848
12618 461 019 408 016 36310 839
12918 442 018 401 016 36225 837
13018 454 019 384 015 36775 850
13118 450 019 366 015 36785 850
2118 468 019 382 015 37060 856
2218 453 019 366 015 35070 810
2518 431 018 362 014 34860 805
2618 430 018 367 015 34050 787
2718 432 018 380 015 35255 814
2818 420 017 370 015 33390 771
2918 425 018 370 015 33955 784
21218 448 019 375 015 34865 805
21318 485 020 375 015 35555 821
21418 510 021 394 016 37225 860
21518 517 021 394 016 37610 869
21618 539 022 395 016 37895 875
22018 522 022 413 016 37905 876
22118 543 022 390 015 37125 858
22218 539 022 375 015 34105 788
22318 533 022 335 013 33945 784
22618 527 022 327 013 35925 830
22718 519 021 320 013 34990 808
22818 519 021 315 012 34850 805
3118 507 021 365 014 34495 797
3218 521 022 379 015 34820 804
3518 525 022 383 015 35445 819
3618 536 022 391 016 35505 820
3718 524 022 387 015 34955 807
3818 525 022 390 015 34320 793
3918 530 022 395 016 35060 810
31218 540 022 399 016 35365 817
31318 532 022 380 015 34880 806
31418 539 022 378 015 37335 862
31518 523 022 378 015 37735 872
31618 519 021 390 015 37985 877
31918 510 021 390 015 38255 884
32018 518 021 377 015 38635 892
32118 532 022 368 015 38400 887
32218 522 022 362 014 36185 836
32318 530 022 356 014 35465 819
32618 541 022 365 014 36655 847
32718 556 023 361 014 34790 804
32818 536 022 351 014 33060 764
32918 559 023 350 014 32815 758
4218 514 021 335 013 32195 744
4318 514 021 336 013 32595 753
4418 522 022 347 014 32785 757
4518 530 022 345 014 31965 738
4618 534 022 341 014 32280 746
4918 519 021 334 013 32880 760
41018 529 022 330 013 32265 745
41118 537 022 324 013 31820 735
41218 544 023 331 013 31800 735
41318 545 023 331 013 31410 726
41618 554 023 335 013 30865 713
41718 557 023 339 013 31640 731
41818 563 023 343 014 31545 729
41918 559 023 340 013 32250 745
42018 547 023 331 013 31845 736
42318 531 022 327 013 32325 747
42418 536 022 326 013 32750 757
42518 518 021 277 011 30700 709
42618 527 022 286 011 26015 601
42718 527 022 270 011 24470 565
43018 525 022 269 011 23840 551
5118 527 022 267 011 25840 597
5218 531 022 265 011 26335 608
5318 533 022 271 011 25895 598
5418 535 022 265 011 25980 600
5718 545 023 273 011 27245 629
5818 595 025 282 011 27740 641
5918 591 024 340 013 28040 648
51018 600 025 348 014 28720 663
51118 599 025 332 013 27950 646
51418 599 025 332 013 27935 645
51518 596 025 332 013 27105 626
51618 591 024 342 014 27535 636
51718 591 024 341 014 27495 635
51818 588 024 341 014 27870 644
52118 597 025 345 014 27565 637
52218 601 025 339 013 26545 613
52318 597 025 328 013 27210 629
52418 589 024 326 013 26345 609
52518 588 024 337 013 25985 600
52918 592 025 332 013 25865 597
53018 613 025 333 013 26010 601
53118 664 027 329 013 25890 598
6118 665 028 330 013 25965 600
6418 683 028 342 014 26170 605
6518 694 029 352 014 26350 609
6618 720 030 353 014 27035 625
6718 719 030 351 014 27025 624
6818 730 030 367 015 27745 641
61118 720 030 372 015 28840 666
61218 726 030 374 015 26610 615
61318 725 030 379 015 24545 567
61418 720 030 382 015 24825 573
61518 740 031 391 016 25440 588
61818 752 031 398 016 25775 595
61918 739 031 400 016 25935 599
62018 762 032 399 016 26645 616
62118 758 031 397 016 25785 596
62218 750 031 392 016 25715 594
62518 721 030 385 015 24675 570
62618 732 030 391 016 22680 524
62718 708 029 378 015 21060 486
62818 710 029 376 015 21015 485
62918 700 029 379 015 21380 494
7218 707 029 375 015 21415 495
7318 714 030 374 015 21590 499
7518 715 030 397 016 21960 507
7618 715 030 412 016 22050 509
7918 730 030 444 018 22675 524
71018 731 030 446 018 22255 514
71118 740 031 446 018 23875 552
71218 720 030 446 018 24650 569
71318 724 030 446 018 23200 536
71618 733 030 445 018 23623 546
71718 749 031 436 017 23900 552
71818 800 033 440 017 24945 576
71918 769 032 434 017 24830 574
72018 761 032 430 017 24755 572
72318 733 030 448 018 24485 566
72418 736 030 436 017 24455 565
72518 716 030 427 017 24605 568
72618 707 029 427 017 25365 586
72718 691 029 404 016 23860 551
73018 676 028 394 016 22915 529
73118 684 028 412 016 23880 552
8118 683 028 393 016 23830 550
8218 680 028 392 016 25035 578
8318 671 028 393 016 24410 564
8618 679 028 396 016 24415 564
8718 839 035 409 016 24110 557
8818 895 037 368 015 24425 564
8918 849 035 368 015 24815 573
81018 862 036 369 015 24580 568
81318 881 036 376 015 23710 548
81418 892 037 381 015 23890 552
81518 861 036 381 015 23245 537
81618 893 037 383 015 22690 524
81718 900 037 379 015 23025 532
82018 903 037 386 015 22920 529
82118 859 036 390 015 23350 539
82218 876 036 391 016 23800 550
82318 878 036 390 015 23395 540
82418 869 036 384 015 24020 555
82718 839 035 391 016 24360 563
82818 843 035 383 015 24425 564
82918 824 034 367 015 24520 566
83018 831 034 363 014 24935 576
83118 822 034 361 014 25335 585
9418 813 034 372 015 25755 595
9518 814 034 373 015 25355 586
9618 823 034 364 014 24885 575
9718 810 034 360 014 24865 574
91018 814 034 347 014 24835 574
91118 809 033 339 013 24290 561
Date 30 Year Fixed Rate 15 Year Fixed Rate 10 Year Breakeven Inflation
Microsoft Office User What market participants expect inflation to be over the next ten years on average
2008-09-11 593 554 196
2008-09-18 578 535 171
2008-09-25 609 577 186
2008-10-02 610 578 159
2008-10-09 594 563 120
2008-10-16 646 614 099
2008-10-23 604 572 108
2008-10-30 646 619 083
2008-11-06 620 588 092
2008-11-13 614 581 095
2008-11-20 604 573 055
2008-11-26 597 574 023
2008-12-04 553 533 044
2008-12-11 547 520 031
2008-12-18 519 492 020
2008-12-24 514 491 015
2008-12-31 510 483 011
2009-01-08 501 462 034
2009-01-15 496 465 053
2009-01-22 512 480 059
2009-01-29 510 480 085
2009-02-05 525 492 112
2009-02-12 516 481 123
2009-02-19 504 468 114
2009-02-26 507 468 102
2009-03-05 515 472 091
2009-03-12 503 464 088
2009-03-19 498 461 115
2009-03-26 485 458 133
2009-04-02 478 452 133
2009-04-09 487 454 135
2009-04-16 482 448 129
2009-04-23 480 448 130
2009-04-30 478 448 150
2009-05-07 484 451 145
2009-05-14 486 452 147
2009-05-21 482 450 159
2009-05-28 491 453 180
2009-06-04 529 479 189
2009-06-11 559 506 199
2009-06-18 538 489 183
2009-06-25 542 487 181
2009-07-02 532 477 169
2009-07-09 520 469 155
2009-07-16 514 463 165
2009-07-23 520 468 186
2009-07-30 525 469 188
2009-08-06 522 463 189
2009-08-13 529 468 191
2009-08-20 512 456 174
2009-08-27 514 458 177
2009-09-03 508 454 164
2009-09-10 507 450 179
2009-09-17 504 447 180
2009-09-24 504 446 180
2009-10-01 494 436 173
2009-10-08 487 433 174
2009-10-15 492 437 191
2009-10-22 500 443 199
2009-10-29 503 446 200
2009-11-05 498 440 207
2009-11-12 491 436 218
2009-11-19 483 432 213
2009-11-25 478 429 214
2009-12-03 471 427 211
2009-12-10 481 432 211
2009-12-17 494 438 221
2009-12-24 505 445 230
2009-12-31 514 454 236
2010-01-07 509 450 238
2010-01-14 506 445 238
2010-01-21 499 440 236
2010-01-28 498 439 232
2010-02-04 501 440 238
2010-02-11 497 434 228
2010-02-18 493 433 227
2010-02-25 505 440 220
2010-03-04 497 433 216
2010-03-11 495 432 223
2010-03-18 496 433 225
2010-03-25 499 434 222
2010-04-01 508 439 224
2010-04-08 521 452 231
2010-04-15 507 440 235
2010-04-22 507 439 234
2010-04-29 506 439 239
2010-05-06 500 436 231
2010-05-13 493 430 224
2010-05-20 484 424 208
2010-05-27 478 421 190
2010-06-03 479 420 200
2010-06-10 472 417 193
2010-06-17 475 420 198
2010-06-24 469 413 197
2010-07-01 458 404 184
2010-07-08 457 407 173
2010-07-15 457 406 183
2010-07-22 456 403 171
2010-07-29 454 400 180
2010-08-05 449 395 185
2010-08-12 444 392 179
2010-08-19 442 390 162
2010-08-26 436 386 154
2010-09-02 432 383 156
2010-09-09 435 383 165
2010-09-16 437 382 178
2010-09-23 437 382 179
2010-09-30 432 375 178
2010-10-07 427 372 184
2010-10-14 419 362 201
2010-10-21 421 364 206
2010-10-28 423 366 213
2010-11-04 424 363 214
2010-11-11 417 357 211
2010-11-18 439 376 204
2010-11-24 440 377 211
2010-12-02 446 381 212
2010-12-09 461 396 218
2010-12-16 483 417 224
2010-12-23 481 415 230
2010-12-30 486 420 231
2011-01-06 477 413 236
2011-01-13 471 408 238
2011-01-20 474 405 235
2011-01-27 480 409 226
2011-02-03 481 408 234
2011-02-10 505 429 234
2011-02-17 500 427 227
2011-02-24 495 422 237
2011-03-03 487 415 243
2011-03-10 488 415 250
2011-03-17 476 397 241
2011-03-24 481 404 242
2011-03-31 486 409 246
2011-04-07 487 410 256
2011-04-14 491 413 262
2011-04-21 480 402 261
2011-04-28 478 397 258
2011-05-05 471 389 254
2011-05-12 463 382 246
2011-05-19 461 380 233
2011-05-26 460 378 231
2011-06-02 455 374 225
2011-06-09 449 368 223
2011-06-16 450 367 222
2011-06-23 450 369 220
2011-06-30 451 369 233
2011-07-07 460 375 241
2011-07-14 451 365 232
2011-07-21 452 366 235
2011-07-28 455 366 243
2011-08-04 439 354 235
2011-08-11 432 350 225
2011-08-18 415 336 216
2011-08-25 422 344 206
2011-09-01 422 339 206
2011-09-08 412 333 198
2011-09-15 409 330 194
2011-09-22 409 329 186
2011-09-29 401 328 182
2011-10-06 394 326 178
2011-10-13 412 337 195
2011-10-20 411 338 196
2011-10-27 410 338 206
2011-11-03 400 331 210
2011-11-10 399 330 210
2011-11-17 400 331 198
2011-11-23 398 330 191
2011-12-01 400 330 199
2011-12-08 399 327 204
2011-12-15 394 321 199
2011-12-22 391 321 200
2011-12-29 395 324 202
2012-01-05 391 323 204
2012-01-12 389 316 207
2012-01-19 388 317 204
2012-01-26 398 324 209
2012-02-02 387 314 213
2012-02-09 387 316 220
2012-02-16 387 316 220
2012-02-23 395 319 227
2012-03-01 390 317 226
2012-03-08 388 313 221
2012-03-15 392 316 233
2012-03-22 408 330 240
2012-03-29 399 323 233
2012-04-05 398 321 232
2012-04-12 388 311 226
2012-04-19 390 313 225
2012-04-26 388 312 224
2012-05-03 384 307 225
2012-05-10 383 305 217
2012-05-17 379 304 210
2012-05-24 378 304 214
2012-05-31 375 297 210
2012-06-07 367 294 212
2012-06-14 371 298 213
2012-06-21 366 295 214
2012-06-28 366 294 210
2012-07-05 362 289 213
2012-07-12 356 286 210
2012-07-19 353 283 212
2012-07-26 349 280 213
2012-08-02 355 283 220
2012-08-09 359 284 228
2012-08-16 362 288 225
2012-08-23 366 289 226
2012-08-30 359 286 229
2012-09-06 355 286 228
2012-09-13 355 285 239
2012-09-20 349 277 256
2012-09-27 340 273 245
2012-10-04 336 269 247
2012-10-11 339 270 253
2012-10-18 337 266 248
2012-10-25 341 272 250
2012-11-01 339 270 249
2012-11-08 340 269 248
2012-11-15 334 265 241
2012-11-21 331 263 240
2012-11-29 332 264 239
2012-12-06 334 267 244
2012-12-13 332 266 250
2012-12-20 337 265 249
2012-12-27 335 265 248
2013-01-03 334 264 246
2013-01-10 340 266 251
2013-01-17 338 266 252
2013-01-24 342 271 252
2013-01-31 353 281 256
2013-02-07 353 277 258
2013-02-14 353 277 257
2013-02-21 356 277 254
2013-02-28 351 276 252
2013-03-07 352 276 255
2013-03-14 363 279 256
2013-03-21 354 272 254
2013-03-28 357 276 252
2013-04-04 354 274 250
2013-04-11 343 265 245
2013-04-18 341 264 238
2013-04-25 340 261 237
2013-05-02 335 256 233
2013-05-09 342 261 231
2013-05-16 351 269 232
2013-05-23 359 277 227
2013-05-30 381 298 224
2013-06-06 391 303 218
2013-06-13 398 310 208
2013-06-20 393 304 203
2013-06-27 446 350 195
2013-07-03 429 339 202
2013-07-11 451 353 206
2013-07-18 437 341 212
2013-07-25 431 339 219
2013-08-01 439 343 219
2013-08-08 440 343 225
2013-08-15 440 344 222
2013-08-22 458 360 214
2013-08-29 451 354 214
2013-09-05 457 359 208
2013-09-12 457 359 209
2013-09-19 450 354 216
2013-09-26 432 337 221
2013-10-03 422 329 219
2013-10-10 423 331 220
2013-10-17 428 333 219
2013-10-24 413 324 217
2013-10-31 410 320 218
2013-11-07 416 327 216
2013-11-14 435 335 218
2013-11-21 422 327 218
2013-11-27 429 330 218
2013-12-05 446 347 214
2013-12-12 442 343 213
2013-12-19 447 351 217
2013-12-26 448 352 218
2014-01-02 453 355 224
2014-01-09 451 356 228
2014-01-16 441 345 227
2014-01-23 439 344 223
2014-01-30 432 340 214
2014-02-06 423 333 214
2014-02-13 428 333 219
2014-02-20 433 335 214
2014-02-27 437 339 215
2014-03-06 428 332 218
2014-03-13 437 338 220
2014-03-20 432 332 216
2014-03-27 440 342 214
2014-04-03 441 347 214
2014-04-10 434 338 213
2014-04-17 427 333 216
2014-04-24 433 339 221
2014-05-01 429 338 219
2014-05-08 421 332 218
2014-05-15 420 329 218
2014-05-22 414 325 218
2014-05-29 412 321 222
2014-06-05 414 323 220
2014-06-12 420 331 221
2014-06-19 417 330 222
2014-06-26 414 322 228
2014-07-03 412 322 227
2014-07-10 415 324 228
2014-07-17 413 323 225
2014-07-24 413 326 224
2014-07-31 412 323 228
2014-08-07 414 327 225
2014-08-14 412 324 224
2014-08-21 410 323 217
2014-08-28 410 325 214
2014-09-04 410 324 215
2014-09-11 412 326 212
2014-09-18 423 337 209
2014-09-25 420 336 202
2014-10-02 419 336 196
2014-10-09 412 330 194
2014-10-16 397 318 191
2014-10-23 392 308 191
2014-10-30 398 313 190
2014-11-06 402 321 193
2014-11-13 401 320 192
2014-11-20 399 317 185
2014-11-26 397 317 185
2014-12-04 389 310 178
2014-12-11 393 320 172
2014-12-18 380 309 164
2014-12-24 383 310 169
2014-12-31 387 315 166
2015-01-08 373 305 162
2015-01-15 366 298 158
2015-01-22 363 293 160
2015-01-29 366 298 162
2015-02-05 359 292 168
2015-02-12 369 299 169
2015-02-19 376 305 171
2015-02-26 380 307 174
2015-03-05 375 303 185
2015-03-12 386 310 175
2015-03-19 378 306 169
2015-03-26 369 297 178
2015-04-02 370 298 177
2015-04-09 366 293 184
2015-04-16 367 294 182
2015-04-23 365 292 188
2015-04-30 368 294 191
2015-05-07 380 302 192
2015-05-14 385 307 187
2015-05-21 384 305 185
2015-05-28 387 311 182
2015-06-04 387 308 181
2015-06-11 404 325 185
2015-06-18 400 323 187
2015-06-25 402 321 190
2015-07-02 408 324 189
2015-07-09 404 320 186
2015-07-16 409 325 185
2015-07-23 404 321 181
2015-07-30 398 317 176
2015-08-06 391 313 170
2015-08-13 394 317 165
2015-08-20 393 315 158
2015-08-27 384 306 153
2015-09-03 389 309 158
2015-09-10 390 310 155
2015-09-17 391 311 157
2015-09-24 386 308 152
2015-10-01 385 307 142
2015-10-08 376 299 153
2015-10-15 382 303 151
2015-10-22 379 298 147
2015-10-29 376 298 149
2015-11-05 387 309 156
2015-11-12 398 320 157
2015-11-19 397 318 154
2015-11-25 395 318 161
2015-12-03 393 316 159
2015-12-10 395 319 155
2015-12-17 397 322 146
2015-12-24 396 322 148
2015-12-31 401 324 153
2016-01-07 397 326 154
2016-01-14 392 319 144
2016-01-21 381 310 134
2016-01-28 379 307 137
2016-02-04 372 301 138
2016-02-11 365 295 123
2016-02-18 365 295 126
2016-02-25 362 293 133
2016-03-03 364 294 147
2016-03-10 368 296 149
2016-03-17 373 299 154
2016-03-24 371 296 161
2016-03-31 371 298 161
2016-04-07 359 288 160
2016-04-14 358 286 157
2016-04-21 359 285 160
2016-04-28 366 289 167
2016-05-05 361 286 166
2016-05-12 357 281 160
2016-05-19 358 281 159
2016-05-26 364 289 156
2016-06-02 366 292 155
2016-06-09 360 287 156
2016-06-16 354 281 147
2016-06-23 356 283 144
2016-06-30 348 278 139
2016-07-07 341 274 142
2016-07-14 342 272 144
2016-07-21 345 275 148
2016-07-28 348 278 150
2016-08-04 343 274 146
2016-08-11 345 276 148
2016-08-18 343 274 145
2016-08-25 343 274 148
2016-09-01 346 277 146
2016-09-08 344 276 150
2016-09-15 350 277 150
2016-09-22 348 276 151
2016-09-29 342 272 155
2016-10-06 342 272 162
2016-10-13 347 276 164
2016-10-20 352 279 167
2016-10-27 347 278 169
2016-11-03 354 284 171
2016-11-10 357 288 176
2016-11-17 394 314 184
2016-11-23 403 325 191
2016-12-01 408 334 190
2016-12-08 413 336 193
2016-12-15 416 337 195
2016-12-22 430 352 190
2016-12-29 432 355 196
2017-01-05 420 344 197
2017-01-12 412 337 197
2017-01-19 409 334 200
2017-01-26 419 340 206
2017-02-02 419 341 206
2017-02-09 417 339 200
2017-02-16 415 335 202
2017-02-23 416 337 203
2017-03-02 410 332 201
2017-03-09 421 342 202
2017-03-16 430 350 201
2017-03-23 423 344 198
2017-03-30 414 339 197
2017-04-06 410 336 196
2017-04-13 408 334 192
2017-04-20 397 323 186
2017-04-27 403 327 189
2017-05-04 402 327 189
2017-05-11 405 329 186
2017-05-18 402 327 181
2017-05-25 395 319 182
2017-06-01 394 319 181
2017-06-08 389 316 178
2017-06-15 391 318 173
2017-06-22 390 317 167
2017-06-29 388 317 171
2017-07-06 396 322 175
2017-07-13 403 329 175
2017-07-20 396 323 176
2017-07-27 392 320 180
2017-08-03 393 318 180
2017-08-10 390 318 181
2017-08-17 389 316 178
2017-08-24 386 316 176
2017-08-31 382 312 175
2017-09-07 378 308 178
2017-09-14 378 308 184
2017-09-21 383 313 185
2017-09-28 383 313 185
2017-10-05 385 315 184
2017-10-12 391 321 188
2017-10-19 388 319 184
2017-10-26 394 325 187
2017-11-02 394 327 188
2017-11-09 390 324 187
2017-11-16 395 331 186
2017-11-22 392 332 185
2017-11-30 390 330 184
2017-12-07 394 336 186
2017-12-14 393 336 188
2017-12-21 394 338 191
2017-12-28 399 344 195
2018-01-04 395 338 199
2018-01-11 399 344 202
2018-01-18 404 349 203
2018-01-25 415 362 206
2018-02-01 422 368 210
2018-02-08 432 377 211
2018-02-15 438 384 207
2018-02-22 440 385 211
2018-03-01 443 390 212
2018-03-08 446 394 212
2018-03-15 444 390 209
2018-03-22 445 391 208
2018-03-29 444 390 206
2018-04-05 440 387 207
2018-04-12 442 387 209
2018-04-19 447 394 214
2018-04-26 458 402 217
2018-05-03 455 403 217
2018-05-10 455 401 217
2018-05-17 461 408 216
2018-05-24 466 415 214
2018-05-31 456 406 207
2018-06-07 454 401 212
2018-06-14 462 407 212
2018-06-21 457 404 212
2018-06-28 455 404 211
2018-07-05 452 399 213
2018-07-12 453 402 212
2018-07-19 452 400 210
2018-07-26 454 402 211
2018-08-02 460 408 212
2018-08-09 459 405 212
2018-08-16 453 401 209
2018-08-23 451 398 208
2018-08-30 452 397 211
2018-09-06 454 399 209
Acquisition Effects
Three Months Ended June 30th Six Months Ended June 30th
2017 2018 2017 2018
Pro Forma Revenue $ 158737 $ 185820 296935 369201
Pro Forma Net Income $ 7758 $ 45188 14966 80956
Revenue Breakdown
Six Months Ended June 30th
2017 2018
Mortgage Products $ 134453 $ 140410
Non-Mortgage Products
Credit Cards $ 70765 $ 84879
Personal Loans $ 37535 $ 61175
Other $ 42535 $ 76672
Total Non-Mortgage Products $ 150835 $ 222726
2013A 2014A 2015A 2016A 2017A MRQ2018
Mortgage $ 123091 $ 134137 $ 165272 $ 219991 $ 275910 $ 66948
Non-Mortgage $ 16149 $ 33213 $ 88944 $ 164411 $ 341826 $ 117153
Visible Revenue Opportunity (in millions)
Category 2017 TTM Current Market Share Visible Market Share Estimate Take Rate Low Mid High
Mortgage $ 264 180 4-8 088 $ 600 $ 900 $ 1200
Credit Cards $ 126 060 2-4 $275 $ 470 $ 705 $ 940
Personal Loans $ 78 2 5-10 250 $ 250 $ 375 $ 500
Home Equity $ 40 230 4-6 080 $ 80 $ 100 $ 120
Other Businesses $ 50 $ 100 $ 150 $ 200
Total Revenue $ 558 $ 1500 $ 2230 $ 2960
LendingTree Inc
Weighted Average Cost of Capital
($ in thousands fiscal year ending December 31)
Debt Equity
WACC = After-Tax Cost of Debt x of Debt in the Capital Structure + Cost of Equity x of Equity in the Capital Structure
( rd x (1 - t) x DD + E ) + (re x ED + E)
Capital Structure Cost of Debt
Current Portion of Debt 0 Name Maturity Date Amount (mm) Price Coupon YTM Weight YTM (weighted)
Non - Current Portion of Debt 244
Total Debt (in mm) $ 24400
Total Amount $ - 0 5300
Current Share Price $24060
Shares Outstanding (mm) 13
Total Equity $ 3084 Cost of Equity WACC Formula
CAPM (re) = rf + βL x (rm - rf) Weights x Costs
Capital Weights Risk-free rate 240
Microsoft Office User Historical Avg Nominal 10 YR US Note
t = Effective Tax Rate 21
Debt-to-Total Capitalization 7 Market Risk Premium 710
Equity-to-Total Capitalization 93 Adjusted Beta 134 WACC 113
Is this the target Capital Structure Yes
Microsoft Office User See Historical Capitlization

Microsoft Office User Historical Avg Nominal 10 YR US Note
Cost of Equity 1191
Peer Comparable Weights
Mean -
Median -
29 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 MTYwAgAAAAIyOAQAAAABMAcAAAAJMTEvNy8yMDE3CAAAAAoxMi8zMS8yMDE1CQAAAAEwtkhEtCMm1Qi2SES0IybVCDFDSVEuTkFTREFRR1M6TkRBUS5JUV9FQklUREFfTUVESUFOX0VTVF9DSVEuRlkyMDE3AQAAALdMCwACAAAABjEyMjcuNAEOAAAABQAAAAEzAQAAAAEwAgAAAAoxMDAwMjk2NjY3AwAAAAYxMDAxODgEAAAAATIGAAAAATAHAAAAAzE2MAgAAAABMAkAAAABMQoAAAABMAsAAAALMTA1MjM2ODk1MDUMAAAAATENAAAACTExLzgvMjAxNxAAAAAJMTEvNy8yMDE3NKg2myYm1QiO8QAQKibVCDJDSVEuTkFTREFRR1M6Q0JPRS5JUV9SRVZFTlVFX01FRElBTl9FU1RfQ0lRLkZZMjAxNwEAAACpzvEBAgAAAAU5OTguMgEOAAAABQAAAAEzAQAAAAEwAgAAAAoxMDAxMzE3NzYyAwAAAAYxMDAxODEEAAAAATIGAAAAATAHAAAAAzE2MAgAAAABMAkAAAABMQoAAAABMAsAAAALMTA1NTYwODM1MjcMAAAAATENAAAACTExLzgvMjAxNxAAAAAJMTEvNy8yMDE3NKg2myYm1QiO8QAQKibVCC1DSVEuTllTRTogTUEuSVFfUkVWRU5VRV9NRURJQU5fRVNUX0NJUS5GWTIwMTcBAAAAjNViAAIAAAAFMTI0NDUBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMDU1NTc1NwMAAAAGMTAwMTgxBAAAAAEyBgAAAAEwBwAAAAMxNjAIAAAAATAJAAAAATEKAAAAATALAAAACzEwNTQ4MzA1OTEwDAAAAAExDQAAAAkxMS84LzIwMTcQ 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 OQMAAAADMTYwAgAAAAQ0MzY0BAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACTkvMzAvMjAxNwkAAAABMLZIRLQjJtUItkhEtCMm1QgsQ0lRLk5ZU0U6IE1BLklRX0VCSVREQV9NRURJQU5fRVNUX0NJUS5GWTIwMTcBAAAAjNViAAIAAAAKNzIyOS43MjI1NQEOAAAABQAAAAEzAQAAAAEwAgAAAAoxMDAwNTU1NzU3AwAAAAYxMDAxODgEAAAAATIGAAAAATAHAAAAAzE2MAgAAAABMAkAAAABMQoAAAABMAsAAAALMTA1NDgzMTM5MDUMAAAAATENAAAACTExLzgvMjAxNxAAAAAJMTEvNy8yMDE3tkhEtCMm1Qi2SES0IybVCB9DSVEuTFNFOkxTRS5JUV9UT1RBTF9SRVYuRlkyMDE2AQAAALoWPQACAAAABjE2NTcuMQEIAAAABQAAAAExAQAAAAoxODMyODE5ODI3AwAAAAI1NQIAAAACMjgEAAAAATAHAAAACTExLzcvMjAxNwgAAAAKMTIvMzEvMjAxNgkAAAABMDSoNpsmJtUIjvEAECom1QgxQ0lRLk5BU0RBUUdTOk5EQVEuSVFfRUJJVERBX01FRElBTl9FU1RfQ0lRLkZZMjAxOAEAAAC3TAsAAgAAAAoxMzA1LjE0NDI0AQ4AAAAFAAAAATMBAAAAATACAAAACjEwMDAyOTY2NjgDAAAABjEwMDE4OAQAAAABMgYAAAABMAcAAAADMTYwCAAAAAEwCQAAAAExCgAAAAEwCwAAAAsxMDUyMzY4OTcxOQwAAAABMQ0AAAAJMTEvOC8yMDE3EAAAAAkxMS83LzIwMTc0qDabJibVCI7xABAqJtUIL0NJUS5OWVNFOiBWTlRWLklRX1JFVkVO 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 Lk5BU0RBUUdTOkNNRS5JUV9NQVJLRVRDQVABAAAAYZYeAAIAAAAMNDY4MDcuNTA3OTI1AQYAAAAFAAAAATEBAAAACjE4NjM5OTY2MDADAAAAAzE2MAIAAAAGMTAwMDU0BAAAAAEwBwAAAAkxMS83LzIwMTc0qDabJibVCI7xABAqJtUIGUNJUS5OWVNFOlYuSVFfRUJJVC5GWTIwMTUBAAAAS39EAgIAAAAEOTA3OAEIAAAABQAAAAExAQAAAAoxODE4NDc3OTYyAwAAAAMxNjACAAAAAzQwMAQAAAABMAcAAAAJMTEvNy8yMDE3CAAAAAk5LzMwLzIwMTUJAAAAATC2SES0IybVCLZIRLQjJtUIMENJUS5OQVNEQVFHUzpDTUUuSVFfRUJJVERBX01FRElBTl9FU1RfQ0lRLkZZMjAxOAEAAABhlh4AAgAAAAYyODA1LjcBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMDQ3MTE4NQMAAAAGMTAwMTg4BAAAAAEyBgAAAAEwBwAAAAMxNjAIAAAAATAJAAAAATEKAAAAATALAAAACzEwNTI3Nzc5MDk5DAAAAAExDQAAAAkxMS84LzIwMTcQAAAACTExLzcvMjAxNzSoNpsmJtUIjvEAECom1QgkQ0lRLk5BU0RBUUdTOkNNRS5JUV9UT1RBTF9SRVYuRlkyMDE2AQAAAGGWHgACAAAABjM1OTUuMgEIAAAABQAAAAExAQAAAAoxODI5NjIzOTAyAwAAAAMxNjACAAAAAjI4BAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACjEyLzMxLzIwMTYJAAAAATA0qDabJibVCI7xABAqJtUIHUNJUS5OQVNEQVFHUzpDQk9FLklRX05FVF9ERUJUAQAAAKnO8QEC AAAABjExODUuMgEIAAAABQAAAAIyOQIAAAAENDM2NAEAAAAKMTg2NDM2OTQ1OAMAAAADMTYwBAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACTkvMzAvMjAxNwkAAAABMDSoNpsmJtUIjvEAECom1QgYQ0lRLkxTRTpMU0UuSVFfTUFSS0VUQ0FQAQAAALoWPQACAAAADDEzMDY3LjczNDU2NQEGAAAABQAAAAExAQAAAAoxODUxNDg2Mjc1AwAAAAI1NQIAAAAGMTAwMDU0BAAAAAEwBwAAAAkxMS83LzIwMTc0qDabJibVCI7xABAqJtUIIkNJUS5OQVNEQVFHUzpOREFRLklRX0VCSVREQS5GWTIwMTYBAAAAt0wLAAIAAAAEMTE2MQEIAAAABQAAAAExAQAAAAoxODMwMzM1MjE4AwAAAAMxNjACAAAABDQwNTEEAAAAATAHAAAACTExLzcvMjAxNwgAAAAKMTIvMzEvMjAxNgkAAAABMDSoNpsmJtUIjvEAECom1QghQ0lRLk5ZU0U6IEZEQy5JUV9UT1RBTF9SRVYuRlkyMDE1AQAAAHRvAAACAAAABDc3NjQBCAAAAAUAAAABMQEAAAAKMTgyOTI0MjcyNwMAAAADMTYwAgAAAAIyOAQAAAABMAcAAAAJMTEvNy8yMDE3CAAAAAoxMi8zMS8yMDE1CQAAAAEwtkhEtCMm1Qi2SES0IybVCBlDSVEuWFRSQTpEQjEuSVFfTUFSS0VUQ0FQAQAAAMYFgACAAAADDE2ODg5LjA0MTQwNgEGAAAABQAAAAExAQAAAAoxODYyOTA1Njc0AwAAAAI1MAIAAAAGMTAwMDU0BAAAAAEwBwAAAAkxMS83LzIwMTc0qDabJibVCI7xABAqJtUILUNJUS5OWVNF 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 NzE4AQgAAAAFAAAAATEBAAAACjE4Mjk4OTg0ODgDAAAAAzE2MAIAAAACMjgEAAAAATAHAAAACTExLzcvMjAxNwgAAAAJNS8zMS8yMDE1CQAAAAEwtkhEtCMm1Qi2SES0IybVCCVDSVEuTkFTREFRR1M6TkRBUS5JUV9UT1RBTF9SRVYuRlkyMDE2AQAAALdMCwACAAAABDM3MDUBCAAAAAUAAAABMQEAAAAKMTgzMDMzNTIxOAMAAAADMTYwAgAAAAIyOAQAAAABMAcAAAAJMTEvNy8yMDE3CAAAAAoxMi8zMS8yMDE2CQAAAAEwNKg2myYm1QiO8QAQKibVCB5DSVEuTllTRTogRkRDLklRX0VCSVREQS5GWTIwMTUBAAAAdG8AAAIAAAAEMjM3NAEIAAAABQAAAAExAQAAAAoxODI5MjQyNzI3AwAAAAMxNjACAAAABDQwNTEEAAAAATAHAAAACTExLzcvMjAxNwgAAAAKMTIvMzEvMjAxNQkAAAABMLZIRLQjJtUItkhEtCMm1QgYQ0lRLk5ZU0U6SUNFLklRX05FVF9ERUJUAQAAAGCCEAACAAAABDU2MjcBCAAAAAUAAAABMQEAAAAKMTg2Mzg1NDk4NAMAAAADMTYwAgAAAAQ0MzY0BAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACTkvMzAvMjAxNwkAAAABMDSoNpsmJtUIjvEAECom1QgcQ0lRLk5ZU0U6IE1BLklRX0NPTVBBTllfTkFNRQEAAACM1WIAAwAAABdNYXN0ZXJjYXJkIEluY29ycG9yYXRlZAC2SES0IybVCLZIRLQjJtUIHUNJUS5OQVNEQVFHUzpOREFRLklRX05FVF9ERUJUAQAAALdMCwACAAAABDMwMDYBCAAAAAUAAAAB 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 ODQDAAAABjEwMDE4MQQAAAABMgYAAAABMAcAAAADMTYwCAAAAAEwCQAAAAExCgAAAAEwCwAAAAsxMDUxMjMzMzk4MwwAAAABMQ0AAAAJMTEvOC8yMDE3EAAAAAk5LzMwLzIwMTe2SES0IybVCLZIRLQjJtUILkNJUS5OWVNFOiBWTlRWLklRX0VCSVREQV9NRURJQU5fRVNUX0NJUS5GWTIwMTYBAAAAsykQAAIAAAAIOTAyLjE3OTUBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMTQ5MTU1NgMAAAAGMTAwMTg4BAAAAAEyBgAAAAEwBwAAAAMxNjAIAAAAATAJAAAAATEKAAAAATALAAAACjk5NjI1NzY3MTAMAAAAATENAAAACTExLzgvMjAxNxAAAAAKMTIvMzEvMjAxNrZIRLQjJtUItkhEtCMm1QgZQ0lRLk5ZU0U6IE1BLklRX01BUktFVENBUAEAAACM1WIAAgAAAA0xNTg3NjcuNzg1NjQxAQYAAAAFAAAAATEBAAAACjE4NjM0NjQzNzIDAAAAAzE2MAIAAAAGMTAwMDU0BAAAAAEwBwAAAAkxMS83LzIwMTe2SES0IybVCLZIRLQjJtUIG0NJUS5OWVNFOlYuSVFfRUJJVERBLkZZMjAxNQEAAABLf0QCAgAAAAQ5MzIxAQgAAAAFAAAAATEBAAAACjE4MTg0Nzc5NjIDAAAAAzE2MAIAAAAENDA1MQQAAAABMAcAAAAJMTEvNy8yMDE3CAAAAAk5LzMwLzIwMTUJAAAAATC2SES0IybVCLZIRLQjJtUI
Trading Multiples
Market Net Enterprise EV Revenue EV EBITDA PriceEarnings
Company Ticker Capitalization Debt Value 2017A 2018E 2019E 2017A 2018E 2019E LTM 2019E
On Deck Capital Inc NYSEONDK $577 $681 $1259 64x 33x 29x ERRORVALUE 371x 280x 1267x 155x
LendingClub Corporation NYSELC 1431 (85) 1346 23x 19x 17x ERRORVALUE 156x 101x - 178x
GreenSky Inc NasdaqGSKY 1152 151 1303 40x 30x 22x 87x 67x 50x 239x 220x
(Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE
(Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE
LendingTree Inc NasdaqTREE $3084 ($49) $3035 49x 40x 33x 356x 201x 159x 452x 326x
Low $577 ($85) ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 239x 155x
Mean 1053 249 ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 753x 184x
Median 1152 151 ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 753x 178x
High $1431 $681 ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 1267x 220x
Operating Statistics
Revenue Revenue Growth EBITDA EBITDA Growth
Company Ticker 2017A 2018E 2019E 17-18 18-19 2017A 2018E 2019E 17-18 18-19
On Deck Capital Inc NYSEONDK $197 $384 $431 948 120 NA $34 $45 ERRORVALUE 327
LendingClub Corporation NYSELC $575 $693 $809 206 168 NA $86 $133 ERRORVALUE 547
GreenSky Inc NasdaqGSKY $326 $438 $586 343 339 $150 $196 $263 308 344
(Invalid Identifier) 0 (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE
(Invalid Identifier) 0 (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE
LendingTree Inc NasdaqTREE $618 $755 $916 223 212 $85 $151 $191 775 261
Low $197 $384 $431 ERRORVALUE ERRORVALUE $150 $34 $45 ERRORVALUE ERRORVALUE
Mean 366 505 609 ERRORVALUE ERRORVALUE 150 105 147 ERRORVALUE ERRORVALUE
Median 326 438 586 ERRORVALUE ERRORVALUE 150 86 133 ERRORVALUE ERRORVALUE
High $575 $693 $809 ERRORVALUE ERRORVALUE $150 $196 $263 ERRORVALUE ERRORVALUE
LendingTree Inc
Discounted Cash Flow Analysis
($ in thousands fiscal year ending December 31)
Mid-Year Convention Y
Historicals CAGR Projections CAGR
2015 2016 2017 (15-18) 2018 2019 2020 2022 2023 2024 (18-24)
9081 Revenue $ 254216 $ 384402 $ 617736 559 $ 755000 $ 1057000 $ 1426950 $ 1890709 $ 2410654 $ 3013317 259
Revenue Growth 512 607 222 400 350 325 275 250
Operating Expenses 225702 332290 584603 679500 951300 1284255 1701638 2169588 2711985 6670
135240 EBITDA $ 31671 $ 58299 $ 53210 296 $ 75500 $ 105700 $ 142695 $ 189071 $ 241065 $ 301332 259
Margin 125 152 86 100 100 100 100 100 100
Depreciation amp Amortization 3157 6187 20077 26425 36995 49943 66175 72320 90400
of sales 12 16 33 35 35 35 35 30 30
EBIT $ 28514 $ 52112 $ 33133 78 $ 49075 $ 68705 $ 92752 $ 122896 $ 168746 $ 210932 275
Margin 112 136 54 65 65 65 65 70 70
Taxes 21 -22973 20366 6291 10306 14428 19478 25808 35437 44296
EBIAT $ 51487 $ 31746 $ 26842 -278 $ 38769 $ 54277 $ 73274 $ 97088 $ 133309 $ 166636 275
Plus Depreciation amp Amortization 3157 6187 20077 26425 36995 49943 66175 72320 90400
Less Capital Expenditures 7200 31955 8000 22650 31710 42809 56721 72320 90400
of sales 28 83 13 30 30 30 30 30 30
Less Inc(Dec) in Net Working Capital 3000 8000 14000 18875 26425 35674 47268 60266 75333
of sales 12 21 23 25 25 25 25 25 25
Unlevered Free Cash Flow $ 44444 $ (2022) $ 24919 $ 23669 $ 33137 $ 44735 $ 59274 $ 73043 $ 91304
WACC 113
Discount Period 0500 1500 250 350 450 550
Discount Factor 095 085 076 069 062 055
Present Value of Free Cash Flow $ 22431 $ 28203 $ 34194 $ 40689 $ 45031 $ 50553
Enterprise Value Implied Equity Value and Share Price
Cumulative Present Value of FCF $ 221100 Enterprise Value $ 4648193
Less Total Debt 244480
Terminal Value Less Preferred Stock
Terminal Year EBITDA (2022E) $ 301332 Less Noncontrolling Interest
Exit Multiple 280x Plus Cash and ST Investments 293301
Terminal Value $ 8437288
Discount Factor 052
Microsoft Office User mid year convention not applied
Implied Equity Value $ 4697014
Present Value of Terminal Value $ 4427093
of Enterprise Value 952 Fully Diluted Shares Outstanding 14147
Enterprise Value $ 4648193 Implied Share Price $ 33201
Implied Share Price
Exit Multiple
euro 332 200x 225x 280x 315x 350x
95 26714 29804 36600 40924 45249
100 26022 29028 35641 39849 44057
115 24070 26842 32938 36818 40698
120 23459 26157 32092 35869 39646
130 22293 24850 30477 34058 37639
LendingTree Inc
Discounted Cash Flow Analysis
($ in thousands fiscal year ending December 31)
Mid-Year Convention Y
Historicals CAGR Projections CAGR
2015 2016 2017 (15-18) 2018 2019 2020 2022 2023 2024 (18-24)
9081 Revenue $ 254216 $ 384402 $ 617736 559 $ 755000 $ 830500 $ 975838 $ 1219797 $ 1555241 $ 2021813 178
Revenue Growth 512 607 222 100 175 250 275 300
Operating Expenses 225702 332290 584603 679500 747450 878254 1097817 1399717 1819632 6670
135240 EBITDA $ 31671 $ 58299 $ 53210 296 $ 75500 $ 83050 $ 97584 $ 121980 $ 155524 $ 202181 178
Margin 125 152 86 100 100 100 100 100 100
Depreciation amp Amortization 3157 6187 20077 26425 29068 34154 42693 46657 60654
of sales 12 16 33 35 35 35 35 30 30
EBIT $ 28514 $ 52112 $ 33133 78 $ 49075 $ 53983 $ 63429 $ 79287 $ 108867 $ 141527 193
Margin 112 136 54 65 65 65 65 70 70
Taxes 21 -22973 20366 6291 10306 11336 13320 16650 22862 29721
EBIAT $ 51487 $ 31746 $ 26842 -278 $ 38769 $ 42646 $ 50109 $ 62637 $ 86005 $ 111806 193
Plus Depreciation amp Amortization 3157 6187 20077 26425 29068 34154 42693 46657 60654
Less Capital Expenditures 7200 31955 8000 22650 24915 29275 36594 46657 60654
of sales 28 83 13 30 30 30 30 30 30
Less Inc(Dec) in Net Working Capital 3000 8000 14000 18875 20763 24396 30495 38881 50545
of sales 12 21 23 25 25 25 25 25 25
Unlevered Free Cash Flow $ 44444 $ (2022) $ 24919 $ 23669 $ 26036 $ 30593 $ 38241 $ 47124 $ 61261
WACC 113
Discount Period 0500 1500 250 350 450 550
Discount Factor 095 085 076 069 062 055
Present Value of Free Cash Flow $ 22431 $ 22159 $ 23384 $ 26251 $ 29052 $ 33919
Enterprise Value Implied Equity Value and Share Price
Cumulative Present Value of FCF $ 157195 Enterprise Value $ 2809338
Less Total Debt 244480
Terminal Value Less Preferred Stock
Terminal Year EBITDA (2022E) $ 202181 Less Noncontrolling Interest
Exit Multiple 250x Plus Cash and ST Investments 293301
Terminal Value $ 5054533
Discount Factor 052
Microsoft Office User mid year convention not applied
Implied Equity Value $ 2858159
Present Value of Terminal Value $ 2652142
of Enterprise Value 944 Fully Diluted Shares Outstanding 14147
Enterprise Value $ 2809338 Implied Share Price $ 20203
Implied Share Price
Exit Multiple
euro 202 200x 225x 280x 315x 350x
95 18100 20173 24733 27635 30536
100 17636 19653 24090 26913 29737
115 16326 18186 22276 24879 27483
120 15916 17726 21709 24243 26777
130 15133 16850 20625 23028 25430
LendingTree Inc
Discounted Cash Flow Analysis
($ in thousands fiscal year ending December 31)
Mid-Year Convention Y
Historicals CAGR Projections CAGR
2015 2016 2017 (15-18) 2018 2019 2020 2022 2023 2024 (18-24)
9081 Revenue $ 254216 $ 384402 $ 617736 559 $ 755000 $ 981500 $ 1275950 $ 1658735 $ 2114887 $ 2643609 232
Revenue Growth 512 607 222 300 300 300 275 250
Operating Expenses 225702 332290 584603 679500 883350 1148355 1492862 1903398 2379248 6670
135240 EBITDA $ 31671 $ 58299 $ 53210 296 $ 75500 $ 98150 $ 127595 $ 165874 $ 211489 $ 264361 232
Margin 125 152 86 100 100 100 100 100 100
Depreciation amp Amortization 3157 6187 20077 26425 34353 44658 58056 63447 79308
of sales 12 16 33 35 35 35 35 30 30
EBIT $ 28514 $ 52112 $ 33133 78 $ 49075 $ 63798 $ 82937 $ 107818 $ 148042 $ 185053 248
Margin 112 136 54 65 65 65 65 70 70
Taxes 21 -22973 20366 6291 10306 13397 17417 22642 31089 38861
EBIAT $ 51487 $ 31746 $ 26842 -278 $ 38769 $ 50400 $ 65520 $ 85176 $ 116953 $ 146192 248
Plus Depreciation amp Amortization 3157 6187 20077 26425 34353 44658 58056 63447 79308
Less Capital Expenditures 7200 31955 8000 22650 29445 38279 49762 63447 79308
of sales 28 83 13 30 30 30 30 30 30
Less Inc(Dec) in Net Working Capital 3000 8000 14000 18875 24538 31899 41468 52872 66090
of sales 12 21 23 25 25 25 25 25 25
Unlevered Free Cash Flow $ 44444 $ (2022) $ 24919 $ 23669 $ 30770 $ 40001 $ 52001 $ 64081 $ 80101
WACC 113
Discount Period 0500 1500 250 350 450 550
Discount Factor 095 085 076 069 062 055
Present Value of Free Cash Flow $ 22431 $ 26188 $ 30575 $ 35697 $ 39506 $ 44350
Enterprise Value Implied Equity Value and Share Price
Cumulative Present Value of FCF $ 198748 Enterprise Value $ 4082674
Less Total Debt 244480
Terminal Value Less Preferred Stock
Terminal Year EBITDA (2022E) $ 264361 Less Noncontrolling Interest
Exit Multiple 280x Plus Cash and ST Investments 293301
Terminal Value $ 7402105
Discount Factor 052
Microsoft Office User mid year convention not applied
Implied Equity Value $ 4131495
Present Value of Terminal Value $ 3883926
of Enterprise Value 951 Fully Diluted Shares Outstanding 14147
Enterprise Value $ 4082674 Implied Share Price $ 29204
Implied Share Price
Exit Multiple
euro 292 200x 225x 280x 315x 350x
95 23513 26224 32186 35980 39774
100 22906 25543 31344 35036 38728
115 21193 23624 28973 32377 35781
120 20657 23024 28231 31544 34858
130 19633 21877 26814 29955 33096
Stock Data
Current Price $241
52 Week Price Range 20545 - 40440
200-Day Moving Average 27761
Beta 134
Market Cap (mil) $3080
Shares Outstanding (mil) 13
Average Vol (3 month) mil 023
Insider Ownership 4080
Shares Short of Float 3772
LTM PE 4516
Forward PE 3256
EVEBITDA 3688
Company Name Market Cap (Mil) Net Income (Mil) PS PB PE IndustryBusiness Segments
BlackRock Inc (BLK) 48746 3371 44 18 148
Potential Comps
Morgningstar List of Competitors Franklin Resources
httpfinancialsmorningstarcomcompetitorsindustry-peeractiont=BLK Invesco
T Rowe Price
httpsenwikipediaorgwikiBlackRock State Street
httpwwwwikinvestcomstockBlackRock_(BLK) Fidelity
Eaton Vance - primarily active
wisdom tree (WETF)
Legg Mason
Company Name PE PBV EVEBITDA Market CapAUM
Invesco 91 14 1194
T Rowe Price 133 34 831
AMG 91 24 1213
Eaton Vance
wisdom tree 105 57 1428
Legg Mason 118 07 784
BlackRock Inc 131 17 1123
Mean 1076 255 109 ERRORDIV0
Median 105 24 1194 ERRORNUM
Implied share price 2090489130435 406656 3510872705797
median NTM EBITDA - net debt - preferred shares
BLK Key Statistics
Total Cash 56730
Total Debt 57000
Net Debt 270
1311887 Preferred shares 6374
823188 Enterprise Value 527794
637447992 Equity Value 52114981
Share Price 2986
Net Income (LTM) 32970
Shares outstanding 1656
Page 3: LendingTree, Inc.€¦ · string of acquisitions should diversify the business and allow it to grow more consistently through market cycles Market Opportunity: The mortgage business

Sources IBISWorld Company 10-K

Introduction

3

bull LendingTree is an online lending exchange that connects consumers with multiple lenders banks and credit partners It acts like a broker for loans instead of being a direct supplier

bull Founded Pre Fintech Wave Est 1996 by Douglas Lebda current Chairman amp CEO

bull Mid Cap Status Market Cap of $3 billionbull Completely free for customers to use revenue

stream extracted when customers send loan requests to lenders

Company Background Marketplace Business Model

Stock Data

Consumer

Lender 1 Lender 2 Lender 3 Lender 4 Lender 5

Lending Tree Exchange

Lenders on the platform include regional and national banks peer-to-peer lending services and online direct

lenders levels of risk vary across the lenders

Current Price $230

52 Week Price Range 20545 - 40440

200-Day Moving Average 27761

Beta 134

Market Cap (mil) $2950

Shares Outstanding (mil) 13

Average Vol (3 month) mil 023

Insider Ownership 4080

Shares Short of Float 3772

LTM PE 4516

Forward PE 3256

EVEBITDA 3688

Industry Overview

4Source IBIS World FRED

Competitive Landscape

bull LendingTree is one of the only public companies that acts exclusively as an exchange lender

bull Most of the firms in the space are private aggregators or lenders

bull Barriers to entry include assets the company purchases on goodwill proprietary technology customer lists and trademarked names

Market Forces

bull A number of factors influence lending markets across mortgages personal loans auto loans etc including

bull Aggregate Household Debtbull GDP Growthbull Federal Monetary Policybull Prime Ratebull Inflation

Fixed Rate and Inflation Behavior is Steady

000

100

200

300

400

500

600

700

30 Year Fixed Rate 15 Year Fixed Rate

10 Year Breakeven Inflation

Fintech Comps Description

Direct Private Competitors

Offering comparable services to LendingTree

Private Peer-to-PeerLenders

Assume moreof the consumer risk by taking on loans (underwritingloan loss provisions)

Product Diversification

5Source Company 10-K

Home Refinance

Home Purchase

Personal Loans

Home Equity Loans Auto Loans Business

Loans

Credit Cards Student Loans StudentRefinance

Moving Away From Mortgage

0

20

40

60

80

100

2013A 2014A 2015A 2016A 2017A MRQ2018

Mortgage Non-Mortgage

1

Product Categories

bull Over a few short years TREE has acquired a number of leading media and comparison properties

bull The strategy is similar to that of two major TREE shareholders Barry Diller and John Malone (27)

bull Mortgage purchases and refinancing used to compose the majority of revenue now it is only a third of sales

bull Although the movement changes the risk profile of the company it should dampen revenue declines during the next economic downturn as smaller ticket purchases recover quicker

bull Additional categories include auto and home insurance as well as commercial loans

bull CEO Douglas Lebda expressed a continued push into small business loans for continued diversification as well

bull Ultimately the company is positioning itself to provide a full service financial experience for customers

Product Diversification

6Source Company 10-K

Iron Horse HoldingsCredit Card Comparison

November 16th 2016

$104 million

Deposits Online

Media facing in the depository

industry

June 14th 2017

Camino Del Avion

Consumer Facing Media Company

June 20th 2017

SMB Online Lender

September 19th 2017

Credit Repair

Company

June 11th

2018

PersonalFinance Website

July 23rd

2018

$60 million

1

Market Opportunity

7Source 2017 Company Investor Presentation TechCrunch

2

Total Addressable

Market

Est $13B

Est $500M

$264mTTM

Total Addressable

Market

Est $33B

Est $500M

$78mTTM

Total Addressable

Market

Est $10B

Est $1B

$126mTTM

bull LendingTreersquos positioning in its core markets across mortgage credit and personal loan is growing and the company is taking share there still remains plenty of opportunity to expand into its total addressable markets

Mortgage Credit Cards Personal Loans

Visible revenue opportunity in core markets served today not inclusive of acquisitions or new verticals Digital ad spend in financials expected to hit 20 CAGR between 2014 and 2020

tripling LendingTreersquos core market

Comparables (BLK)

Stock Data

DCF (Base)

WACC

DCF (Downside)

WACC

DCF (Upside)

WACC

Comparables

_CIQHiddenCacheSheet

WACC

Key Stats

Acquisition Effects (in millions)

Pro Forma Revenue

2017201820172018Three Months Ended June 30thSix Months Ended June 30th158737185820296935369201Pro Forma Net Income

2017201820172018Three Months Ended June 30thSix Months Ended June 30th7758451881496680956

2018

Mortgage ProductsNon-Mortgage ProductsCredit CardsPersonal LoansOther140410848796117576672

Mortgage2013A2014A2015A2016A2017AMRQ201812309113413716527221999127591066948Non-Mortgage2013A2014A2015A2016A2017AMRQ2018161493321388944164411341826117153

FRED Data

Fixed Rate and Inflation Behavior is Steady

30 Year Fixed Rate397023970939716397233973039737397443975139758397653977239778397863979339800398063981339821398283983539842398493985639863398703987739884398913989839905399123991939926399333994039947399543996139968399753998239989399964000340010400174002440031400384004540052400594006640073400804008740094401014010840115401224012940136401424015040157401644017140178401854019240199402064021340220402274023440241402484025540262402694027640283402904029740304403114031840325403324033940346403534036040367403744038140388403954040240409404164042340430404374044440451404584046540472404794048640493405004050640514405214052840535405424054940556405634057040577405844059140598406054061240619406264063340640406474065440661406684067540682406894069640703407104071740724407314073840745407524075940766407734078040787407944080140808408154082240829408364084340850408574086440870408784088540892408994090640913409204092740934409414094840955409624096940976409834099040997410044101141018410254103241039410464105341060410674107441081410884109541102411094111641123411304113741144411514115841165411724117941186411934120041207412144122141228412344124241249412564126341270412774128441291412984130541312413194132641333413404134741354413614136841375413824138941396414034141041417414244143141438414454145241458414664147341480414874149441501415084151541522415294153641543415504155741564415714157841585415924159941605416134162041627416344164141648416554166241669416764168341690416974170441711417184172541732417394174641753417604176741774417814178841795418024180941816418234183041837418444185141858418654187241879418864189341900419074191441921419284193541942419494195641963419694197741984419914199742004420124201942026420334204042047420544206142068420754208242089420964210342110421174212442131421384214542152421594216642173421804218742194422014220842215422224222942236422434225042257422644227142278422854229242299423064231342320423274233342341423484235542362423694237642383423904239742404424114241842425424324243942446424534246042467424744248142488424954250242509425164252342530425374254442551425584256542572425794258642593426004260742614426214262842635426424264942656426634267042677426844269142697427054271242719427264273342740427474275442761427684277542782427894279642803428104281742824428314283842845428524285942866428734288042887428944290142908429154292242929429364294342950429574296442971429784298542992429994300643013430204302743034430414304843055430614306943076430834309043097431044311143118431254313243139431464315343160431674317443181431884319543202432094321643223432304323743244432514325843265432724327943286432934330043307433144332143328433354334243349593578609615946466046466261460459755354751951450999999999999996501496512509999999999999965255165045075155034980000000000000448499999999999996478487482484784844860000000000000348249152955953854253252514525255225295125145085075045044940000000000000448749255034980000000000000449148347847148099999999999996494000000000000045055145095059999999999999649949800000000000004501497493505497495496499508521507507505999999999999965493484478479472475469000000000000044584574574559999999999999645444944400000000000004442436000000000000034324349999999999999643743743242699999999999996419000000000000044214230000000000000442441743899999999999997440000000000000044464610000000000000348348099999999999996486000000000000034769999999999999647147448480999999999999965055495487488476480999999999999964860000000000000348749148478471463461000000000000034599999999999999645544945454514599999999999999645145199999999999996455438999999999999974324150000000000000442242241240940940139441241100000000000003409999999999999964399439843993943913953913893883983873873873953938839240839939838839388384383379378375367371366366362356353349355359362366359355355349343363393373413393433433133233433233733533434338342353353353356351352363354357354343341343353423513593813913983934464294514374309999999999999643899999999999997440000000000000044400000000000000445845145745745432422423000000000000044284134099999999999999641643499999999999996422429446442447448000000000000044534514414389999999999999743242300000000000004428433437428437432440000000000000044414344269999999999999643342942142413999999999999974124139999999999999742417413999999999999974124150000000000000441341341241399999999999997412409999999999999964099999999999999640999999999999996412423000000000000044241900000000000004412397392398401999999999999964013993973893933838338737336636336635936937638375386378369373663673653683838538438738740444019999999999999640840440940439839139439338438939391386385376382379376387398397395393395397396401397392381379372365365362364368373371371359358359366361357358364366363543563483413423453483433453433433463443534834234234735234735435739440340841341643432424124094190000000000000441900000000000004417415000000000000044164099999999999999642143423000000000000044139999999999999740999999999999996408397403401999999999999964054019999999999999639539438939139388396403396392393393893863823783783833833853913883943943939539239394393394399395399404415000000000000044224324384400000000000000444344644400000000000004445444000000000000044400000000000000444244745845545546100000000000003466455999999999999964544624574554519999999999999645345199999999999996454459999999999999964594534514519999999999999645415 Year Fixed Rate39702397093971639723397303973739744397513975839765397723977839786397933980039806398133982139828398353984239849398563986339870398773988439891398983990539912399193992639933399403994739954399613996839975399823998939996400034001040017400244003140038400454005240059400664007340080400874009440101401084011540122401294013640142401504015740164401714017840185401924019940206402134022040227402344024140248402554026240269402764028340290402974030440311403184032540332403394034640353403604036740374403814038840395404024040940416404234043040437404444045140458404654047240479404864049340500405064051440521405284053540542405494055640563405704057740584405914059840605406124061940626406334064040647406544066140668406754068240689406964070340710407174072440731407384074540752407594076640773407804078740794408014080840815408224082940836408434085040857408644087040878408854089240899409064091340920409274093440941409484095540962409694097640983409904099741004410114101841025410324103941046410534106041067410744108141088410954110241109411164112341130411374114441151411584116541172411794118641193412004120741214412214122841234412424124941256412634127041277412844129141298413054131241319413264133341340413474135441361413684137541382413894139641403414104141741424414314143841445414524145841466414734148041487414944150141508415154152241529415364154341550415574156441571415784158541592415994160541613416204162741634416414164841655416624166941676416834169041697417044171141718417254173241739417464175341760417674177441781417884179541802418094181641823418304183741844418514185841865418724187941886418934190041907419144192141928419354194241949419564196341969419774198441991419974200442012420194202642033420404204742054420614206842075420824208942096421034211042117421244213142138421454215242159421664217342180421874219442201422084221542222422294223642243422504225742264422714227842285422924229942306423134232042327423334234142348423554236242369423764238342390423974240442411424184242542432424394244642453424604246742474424814248842495425024250942516425234253042537425444255142558425654257242579425864259342600426074261442621426284263542642426494265642663426704267742684426914269742705427124271942726427334274042747427544276142768427754278242789427964280342810428174282442831428384284542852428594286642873428804288742894429014290842915429224292942936429434295042957429644297142978429854299242999430064301343020430274303443041430484305543061430694307643083430904309743104431114311843125431324313943146431534316043167431744318143188431954320243209432164322343230432374324443251432584326543272432794328643293433004330743314433214332843335433424334955453557757856361457261958858157357453352492491483462465000000000000044848492480999999999999964684684724639999999999999746100000000000003458451999999999999964544480000000000000444800000000000004448000000000000044514519999999999999645453479505999999999999964889999999999999748747699999999999996469000000000000044634684690000000000000446346845599999999999996458454454474464360000000000000343343744344644000000000000004436000000000000034324294269999999999999643243844545445445440000000000000044389999999999999744000000000000004434433440000000000000044334324334344389999999999999745199999999999996440000000000000044389999999999999743899999999999997436000000000000034342442142417424134044074059999999999999640343953923938638338338238237537236236436636335737637738139641741500000000000004424134084054094084294269999999999999642241500000000000004415000000000000043974044094099999999999999641340199999999999996397389382383783743683673693693753653663663543533634433933333329328326337338338331333313333327321321324323316317324314316316319317313316333233213113133123073053043042972942982952942892862832828328428828928628628527727326927266272272692652632642672662652652642662662712812772772772762762792722762742652642612562612692772983033130435339353341339343343344363543593593543373293313333243232733532733347343351352355356345344343333333353393323383323423473383333393383323293253213233313332232232432332632332732432332532432633733633633318308313321323173173132309313153052982932982922993053073033130629729829329429229430230730531130832532332132432325321317313317315306309313113083072993032982983093231831831631932232232432631931307301295295293294296299296298288286285289286281281289292287281283278274272275278274276274274277276277276272272276279278284288314325334336337352355344337334343413393353373323423534433933633432332732732932731931931631831731732232932332318318316316312308308313313315321319325327324331332333363363383443383443493623683773843853939439391393873873944019999999999999640340140841500000000000004405999999999999964014074044043994019999999999999644019999999999999640840540139839739910 Year Breakeven Inflation39702397093971639723397303973739744397513975839765397723977839786397933980039806398133982139828398353984239849398563986339870398773988439891398983990539912399193992639933399403994739954399613996839975399823998939996400034001040017400244003140038400454005240059400664007340080400874009440101401084011540122401294013640142401504015740164401714017840185401924019940206402134022040227402344024140248402554026240269402764028340290402974030440311403184032540332403394034640353403604036740374403814038840395404024040940416404234043040437404444045140458404654047240479404864049340500405064051440521405284053540542405494055640563405704057740584405914059840605406124061940626406334064040647406544066140668406754068240689406964070340710407174072440731407384074540752407594076640773407804078740794408014080840815408224082940836408434085040857408644087040878408854089240899409064091340920409274093440941409484095540962409694097640983409904099741004410114101841025410324103941046410534106041067410744108141088410954110241109411164112341130411374114441151411584116541172411794118641193412004120741214412214122841234412424124941256412634127041277412844129141298413054131241319413264133341340413474135441361413684137541382413894139641403414104141741424414314143841445414524145841466414734148041487414944150141508415154152241529415364154341550415574156441571415784158541592415994160541613416204162741634416414164841655416624166941676416834169041697417044171141718417254173241739417464175341760417674177441781417884179541802418094181641823418304183741844418514185841865418724187941886418934190041907419144192141928419354194241949419564196341969419774198441991419974200442012420194202642033420404204742054420614206842075420824208942096421034211042117421244213142138421454215242159421664217342180421874219442201422084221542222422294223642243422504225742264422714227842285422924229942306423134232042327423334234142348423554236242369423764238342390423974240442411424184242542432424394244642453424604246742474424814248842495425024250942516425234253042537425444255142558425654257242579425864259342600426074261442621426284263542642426494265642663426704267742684426914269742705427124271942726427334274042747427544276142768427754278242789427964280342810428174282442831428384284542852428594286642873428804288742894429014290842915429224292942936429434295042957429644297142978429854299242999430064301343020430274303443041430484305543061430694307643083430904309743104431114311843125431324313943146431534316043167431744318143188431954320243209432164322343230432374324443251432584326543272432794328643293433004330743314433214332843335433424334919561711862000000000000115860000000000001119609849999999999999910820000000000001083199999999999996091600000000000004095054600000000000004023043803080201449999999999999901103420000000000000305280000000000000205908519999999999999811240000000000001123113751020910882000000000000011151999999999999913313320000000000001135200000000000011287500000000000113041496145146615917975000000000001188799999999999991994183200000000000011808000000000000116919999999999999155164599999999999991856000000000000118779999999999999189191199999999999991738177164178750000000000011802179817321742191250000000000011986199820739999999999998217499999999999982132000000000000121375000000000002211399999999999992108000000000000122122999999999999998236237523839999999999999236232399999999999982382000000000000122759999999999998226500000000000012204000000000000221560000000000001223224622182240000000000000223123479999999999999234200000000000012386000000000000123119999999999998223820819039999999999999219319819681838000000000000117275182600000000000011714180418520000000000001178816240000000000001153815640000000000001165250000000000011776179417821838000000000000120099999999999998206199999999999982125999999999999921421124999999999998204210521219999999999999217799999999999992238230399999999999982305000000000000223580000000000001238200000000000012345000000000000222559999999999998233800000000000012343999999999999922719999999999998237242799999999999992501999999999999824140000000000001242200000000000022464255626240000000000001260800000000000012582541999999999999824620000000000002233231199999999999982252499999999999922342224000000000000221982334000000000000124123199999999999998235243199999999999992351999999999999922480000000000002216400000000000012056205619775194186200000000000011821784194751964206209600000000000012101999999999999919824999999999999191250000000000011992203619921996201750000000000012042520699999999999998203750000000000012092128000000000000122022204000000000000222722559999999999998220800000000000022326000000000000124233199999999999992322000000000000122622254224400000000000022248000000000000221680000000000001209799999999999992141999999999999921025211799999999999992132000000000000121421212521019999999999999212400000000000012128000000000000121982279999999999999822480000000000002225999999999999982292279999999999999823879999999999999256400000000000012448246825274999999999999248200000000000022501999999999999824900000000000002248241250000000000012395239400000000000012442000000000000224962486000000000000224775246249999999999992508252199999999999982522525619999999999998258400000000000012573999999999999825425179999999999998254599999999999982561999999999999825425219999999999998249500000000000012454000000000000223759999999999999236600000000000012334000000000000123079999999999998231599999999999982272242500000000000221779999999999999208202819522022520621240000000000001219421920000000000002224800000000000022218213799999999999992136000000000000120825209399999999999992157999999999999922121920000000000002220000000000000022192172000000000000221819999999999999215600000000000012177500000000000221800000000000002217499999999999982136000000000000121280000000000001216800000000000012182500000000000122374999999999998227599999999999982272225000000000000121440000000000001214199999999999992188000000000000221421521800000000000002220221640000000000001214213600000000000012128000000000000121560000000000001220752188000000000000221840000000000002217600000000000022181999999999999922200000000000002219600000000000022206222000000000000022278226622774999999999999225199999999999982242227999999999999982252236000000000000221739999999999999214215249999999999992121999999999999920920000000000001201799999999999981961941999999999999919075191190399999999999991927999999999999919175185400000000000011847499999999999917821721641999999999999916916616215760000000000001160251621681999999999999916919999999999999171174184600000000000011751694177817721842000000000000118220000000000001188191191799999999999991874000000000000118520000000000001182251814000000000000118540000000000001187200000000000011897999999999999918919999999999999185518520000000000001181200000000000011756170416515820000000000001153215820000000000001154750000000000011572000000000000115221421999999999999915281512514661492155615715361611586000000000000115521464148152750000000000011534999999999999914441335137400000000000011381999999999999912321254999999999999913280000000000001147148815421606000000000000116116040000000000001156600000000000011598000000000000116719999999999999165799999999999991602000000000000115920000000000001156200000000000011551556146614441385999999999999914225000000000001144199999999999991481504146414821454148146214975000000000001149615121546162200000000000011635167399999999999991691999999999999917121764183749999999999991907519019999999999999193399999999999991946189599999999999991962499999999999919675196622056206200420220274999999999999201399999999999982017999999999999820081982197219621921857499999999999918859999999999999189186200000000000011812000000000000118160000000000001181178217321671714174750000000000011746176417961802181177817561752178251836000000000000118540000000000001185200000000000011844000000000000118825000000000001183800000000000011874000000000000118759999999999999186800000000000011864000000000000118474999999999999184200000000000011864000000000000118819059999999999999194500000000000011987520179999999999998203250000000000022064000000000000121210599999999999992073999999999999821052122121999999999999920920000000000001208199999999999992064000000000000120724999999999998209200000000000012144000000000000121739999999999999216599999999999992168000000000000121619999999999999214400000000000012064999999999999921219999999999999212199999999999992117999999999999921121252117999999999999920960000000000001211399999999999992124000000000000121160000000000001208800000000000012082105999999999999920874999999999999

Share Price Data

Peers vs LendingTree

OnDeck Capital4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354ONDK Indexed4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354109523809523809524409370600000000001209573499378881987809548653830227744609291925879917184409304347412008282509287784679089027309896480331262940109316770186335404709196686956521739109225673291925465809412008281573499609395445548654244308550724637681159607672878260869565607569358592132504607660455486542443507660455486542443507614906418219461506985507660455486706832298136645963407035196687370600706886127950310559906658385093167701306654244306418220610766045548654320624430641821946190648861283643892390649275362318840640642650103519668780650517598343685390701863395445134650717184265010352040720082774327122207089027329192546507167701449275363207213250517598345207465838923395444707267080331262940607345755693581780307606625672877847080207043478260864082360244306418218079089026915113880788819834368530090803312629399585920807039337474120040760248488612836450717184265010352040668322939958592150673291925465838606952381366459627907175983436853001807660455486542443508066252587991719108037267080745341708695652173913044308799171842650104208674948654244306609076604554865426209217391304347827309581780124223603409718426086956523109072463768115942608538302691511386908505176397515528108708074948240165408815735403726708808476190062111802508128363975155280508414078674948241084927536231884071085010356107660456081987573498964805080869569358178051082236028985507248087329192546583856088322981366459630872877846790890208670807867494824108674948654244306608496894409937888508505176397515528108770186335403726808790890269151139208492753623188407108422360248447204908227743685300207307971014492753624207987578053830228808289855072463768707002070393374741907022773913043478506629399585921326206492753623188406406380952380952381606525879917184265206376811594202899106438923395445135306563146997929606406927536231884058306745342028985508206724637681159420654244306418219510642650103519668780623188405797101550637267080745341660643064182194617030628571428571428560598757763975155340610351966873706080631055900621118050616977225672877940617805383022774320600414078674948230580952380952381058260869565217399056107660455486552056563146997929614051677018633540373052215320910973084052132505175983435051014492753623197053209109730848858053333333333333344053291925465838508051884057971014497051304347826086960518426501035196720473706004140786730479503105590062150471635610766045604869565217391304504902691511387163904915113871635610804910973084886128305031055900621118605171842650103519705258799171842649705420289855072464305424430641821946805569358178053830405585921325051760305333333333333334405391304347826086905370600414078675605378881987577640605072463768115942404985507246376811305097308488612837305171842650103519705246376811594203305536231884057970505540372670807454104335403726708075303921325051759834703755693581780538703801242236024844903958592132505176503730848861283643803863354037267081037556935817805387037598343685300212039130434782608697039171842650103528039668737060041409039378881987577641039710144927536234037722567287784681035983436853002071035900621118012427037598343685300212037929606625258799038219461697722573037763975155279503792960662525879903884057971014493503863354037267081041614906832298143041407867494824019041449275362318844042608695652173911042236024844720499043850931677018634043105590062111804043933747412008284043726708074534165043229813664596273041987577639751555038923395445134579038550724637681166039006211180124223037929606625258799039213250517598347040993788819875782038840579710144935040413664596273291940409523809523809570409937888198757820414492753623188440410766045548654260404140786749482390371428571428571503710144927536232503908902691511387303726708074534161903801242236024844903788819875776398038343685300207042038260869565217392038550724637681166039420289855072466038385093167701861040786749482401657038716356107660455039420289855072466039171842650103528042484472049689442043561076604554866045962732919254662045962732919254662046790890269151142047080745341614905046708074534161492045134575569358182041573498964803313041697722567287787040207039337474126040538302277432708039668737060041409039254658385093172039047619047619048039792960662525878039875776397515533040455486542443064041200828157349895037308488612836438047619047619047622047287784679089029045465838509316775045134575569358182043478260869565222041490683229813663042857142857142860404968944099378890399585921325051770404140786749482390390062111801242230386749482401656350447619047619047640449689440993788820460869565217391360468737060041407920460455486542443060424430641821946180427329192546583910428157349896480350426501035196687420403726708074534204024844720496895104012422360248447103817805383022774803755693581780538703548654244306418403523809523809524103035196687370600403084886128364389703184265010351967103204968944099378903192546583850932033416149068322987034534161490683229032380952380952382033333333333333337032298136645962733031345755693581784032795031055900625032670807453416151031469979296066253031925465838509320322153209109730890315113871635610780288612836438923380274120082815735020288612836438923380284472049689441010288612836438923380315527950310559020308488612836438970339544513457556930349482401656314720364389233954451390291925465838509310261283643892339550262939958592132480274534161490683220277432712215320950281159420289855080291925465838509310318426501035196710331262939958592130329192546583850940319668737060041403097308488612836602968944099378882403047619047619047903122153209109730902935817805383023102923395445134575602968944099378882403060041407867494803093167701863354103118012422360249030559006211180123031552795031055902029316770186335406031262939958592134031635610766045547032256728778467914030476190476190479030434782608695654029482401656314703113871635610766030020703933747411029730848861283643030062111801242236029233954451345756030144927536231886031428571428571428032422360248447207032380952380952382033788819875776399034368530020703941034285714285714286035031055900621122035113871635610772035113871635610772036397515527950308035610766045548653035734989648033133034368530020703941022774327122153210211594202898550740205797101449275380212008281573498990203312629399585940200414078674948260193374741200828180178467908902691510192132505175983430192960662525879930185093167701863350198757763975155290187577639751552810194202898550724670202484472049689450203726708074534160204554865424430660204140786749482410206211180124223630214078674948240180207453416149068310217391304347826110208695652173913060214906832298136670212422360248447210212008281573498990209109730848861280211594202898550740204140786749482410203726708074534160206625258799171870211180124223602490211180124223602490226501035196687380224430641821946190219875776397515520226501035196687380215320910973084890195031055900621110204140786749482410214906832298136670213250517598343710217391304347826110202484472049689450204554865424430660216977225672877860217391304347826110220289855072463790226086956521739130219047619047619070220289855072463790221946169772256760227329192546583870219047619047619070220289855072463790218219461697722550216149068322981360209523809523809530218633540372670830219875776397515520215734989648033140215320910973084890214078674948240180207039337474120090210351966873706030215734989648033140217391304347826110213664596273291960235196687370600430226915113871635650239337474120082830243478260869565230250103519668737060255072463768115990258799171842650110259627329192546610257142857142857170249689440993788840253416149068322990252173913043478250255072463768115990255486542443064180260455486542443102645962732919254802621118012422360402587991718426501102629399585921324802629399585921324802641821946169772302592132505175983602513457556935818102492753623188405702563146997929606802480331262939958802492753623188405702438923395445134502463768115942029102492753623188405702480331262939958802488612836438923402451345755693581902418219461697722602422360248447205102447204968944099402351966873706004302360248447204969202298136645962733102256728778467909102318840579710145022650103519668738021987577639751552022525879917184269021614906832298136021200828157349899020331262939958594020124223602484476019171842650103521019337474120082818019171842650103521019089026915113874018881987577639750194616977225672890200828157349896480201987577639751552902004140786749482602024844720496894501979296066252588201871635610766045601693581780538302401664596273291925301668737060041408101606625258799172018302277432712216020745341614906831023022774327122153022650103519668738020869565217391306020248447204968945019378881987577640199171842650103510197101449275362330196273291925465860195445134575569360199171842650103510193374741200828180190890269151138740190476190476190470183022774327122160182608695652173940175983436853002080177225672877846820174741200828157360167701863354037280178053830227743260176397515527950301759834368530020801739130434782608901734989648033126401759834368530020801763975155279503018095238095238098018219461697722569017681159420289855018964803312629401904761904761904701884057971014492801900621118012422501917184265010352101929606625258799302111801242236024901971014492753623302019792960662525882020372670807453416020910973084886128020082815734989648020621118012422363020082815734989648019875776397515529019875776397515529020331262939958594020207039337474120202484472049689450204140786749482410199585921325051790197929606625258820201656314699792980208281573498964840214078674948240180205797101449275380213250517598343710214906832298136670216977225672877860219047619047619070226086956521739130235196687370600430231884057971014502356107660455486802327122153209109902074534161490683102024844720496894502149068322981366702194616977225672902289855072463768402260869565217391302385093167701863302211180124223602602194616977225672902103519668737060302028985507246376902074534161490683102049689440993789102095238095238095302012422360248447602016563146997929802012422360248447601962732919254658601921325051759834301962732919254658601966873706004140801917184265010352101863354037267080901855072463768116201975155279503105501913043478260869601950310559006211101979296066252588201987577639751552902033126293995859402086956521739130601962732919254658601950310559006211101913043478260869601917184265010352101830227743271221601867494824016563101904761904761904701908902691511387401846790890269151301801242236024844801817805383022774201867494824016563101904761904761904701884057971014492801904761904761904701958592132505176402012422360248447601971014492753623301966873706004140801983436853002070501937888198757764019130434782608696019089026915113874019213250517598343017888198757763976016811594202898550165217391304347840161490683229813660155279503105590080153209109730848890149068322981366460140786749482401660139958592132505170140372670807453440150310559006211180158178053830227730151138716356107680146997929606625250147826086956521750146997929606625250146583850931677030165217391304347840163561076604554880162732919254658410161076604554865440162318840579710160173084886128364401751552795031056101780538302277432601755693581780538601784679089026915101743271221532091101734989648033126401772256728778468201797101449275362301813664596273292018633540372670809019006211180124225019213250517598343019130434782608696019047619047619047019503105590062111019296066252587993020124223602484476019668737060041408019089026915113874019710144927536233019213250517598343019171842650103521019378881987577640192546583850931710191718426501035210186335403726708090185921325051759840187163561076604560189648033126294018426501035196688017888198757763976018012422360248448018178053830227742018095238095238098018012422360248448017805383022774326017432712215320911016977225672877846017349896480331264017474120082815736020703933747412009020745341614906831019958592132505179020041407867494826019751552795031055020289855072463769019917184265010351020248447204968945019751552795031055019420289855072467019461697722567289019337474120082818019461697722567289019503105590062111019296066252587993019585921325051764019917184265010351019958592132505179020196273291925465860193788819875776401983436853002070501929606625258799301933747412008281801925465838509317101975155279503105501975155279503105501888198757763975018964803312629401966873706004140801908902691511387401954451345755693601966873706004140801908902691511387401838509316770186601884057971014492801975155279503105501966873706004140801933747412008281801971014492753623301971014492753623301904761904761904701900621118012422501946169772256728901942028985507246701942028985507246701991718426501035101987577639751552902020703933747412020910973084886128020993788819875778021035196687370603020952380952380953021118012422360249020621118012422363020745341614906831020331262939958594019875776397515529020207039337474120200828157349896480204140786749482410202898550724637690197929606625258820214078674948240180215320910973084890211180124223602490207453416149068310207453416149068310205383022774327130198757763975155290196687370600414080199171842650103510205383022774327130204554865424430660202484472049689450205383022774327130206211180124223630207039337474120090202070393374741202041407867494824102128364389233954302190476190476190702074534161490683102207039337474120102219461697722567602157349896480331402140786749482401802165631469979296402161490683229813602240165631469979402293995859213250602343685300207039602447204968944099402583850931677018602438923395445134502389233954451345802401656314699793023975155279503108024140786749482404023685300207039336024099378881987579023768115942028989024637681159420291024057971014492754023685300207039336023478260869565218022443064182194619021739130434782611022608695652173913022691511387163565022194616977225676020455486542443066020248447204968945019668737060041408019585921325051764019420289855072467019627329192546586019337474120082818019171842650103521019089026915113874018302277432712216018799171842650106018633540372670809019378881987577640187577639751552810178467908902691510178053830227743260178881987577639760173913043478260890175983436853002080185507246376811620200828157349896480211180124223602490214078674948240180223188405797101450216149068322981360224844720496894410223188405797101450220703933747412010218219461697722550214906832298136670214906832298136670209937888198757780215734989648033140217391304347826110221946169772256760216977225672877860217391304347826110219461697722567290223602484472049720220289855072463790223188405797101450216563146997929640214906832298136670211180124223602490214492753623188402202898550724637902161490683229813602194616977225672902240165631469979402302277432712215302219461697722567602314699792960662502128364389233954302128364389233954302161490683229813602194616977225672902211180124223602602149068322981366702190476190476190702223602484472049802252587991718426902256728778467909102293995859213250602306418219461698102331262939958592102314699792960662502265010351966873802198757763975155202219461697722567602144927536231884021821946169772255021821946169772255021739130434782611021821946169772255021987577639751552022070393374741201022153209109730848022567287784679091024637681159420291024472049689440994024844720496894412024803312629399588024803312629399588024679089026915116024472049689440994024472049689440994024347826086956523024720496894409938024886128364389234024720496894409938024389233954451345024347826086956523024513457556935819025383022774327124027494824016563146027536231884057977028281573498964807028737060041407869029813664596273293029772256728778473030227743271221535029813664596273293030062111801242236030020703933747411029813664596273293030641821946169778031138716356107660306004140786749480315527950310559020313871635610766090310559006211180160298550724637681180303105590062111850293167701863354060293995859213250502898550724637681302927536231884058102956521739130434902960662525879917402960662525879917403022774327122153503026915113871635503064182194616977802981366459627329302997929606625259203035196687370600403101449275362319103312629399585921303184265010351967103151138716356107803035196687370600403047619047619047902964803312629399902927536231884058102861283643892340279917184265010330283229813664596260282815734989648070281573498964803330277846790890269150281159420289855080347412008281573540370600414078674940351552795031055910356935817805383030364803312629399630369358178053830260356521739130434780369772256728778503726708074534161903739130434782608803556935817805383403627329192546583903635610766045548303598343685300207103474120082815735403490683229813664703412008281573499203440993788819876103403726708074534803366459627329193033706004140786755034078674948240167033540372670807456033706004140786755033498964803312631LendingClub 4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354LC Indexed41992419954199641997419994200242003420044200642009420104201142012420134201642017420184201942020420244202542026420274203042031420324203342034420374203842039420404204142044420454204642047420484205242053420544205542058420594206042061420624206542066420674206842069420724207342074420754207642079420804208142082420834208642087420884208942090420934209442095420964210042101421024210342104421074210842109421104211142114421154211642117421184212142122421234212442125421284212942130421314213242135421364213742138421394214242143421444214542146421504215142152421534215642157421584215942160421634216442165421664216742170421714217242173421744217742178421794218042181421844218542186421874219142192421934219442195421984219942200422014220242205422064220742208422094221242213422144221542216422194222042221422224222342226422274222842229422304223342234422354223642237422404224142242422434224442247422484224942250422514225542256422574225842261422624226342264422654226842269422704227142272422754227642277422784227942282422834228442285422864228942290422914229242293422964229742298422994230042303423044230542306423074231042311423124231342314423174231842319423204232142324423254232642327423284233142332423334233542338423394234042341423424234542346423474234842349423524235342354423554235642359423604236142362423664236742368423694237342374423754237642377423804238142382423834238442388423894239042391423944239542396423974239842401424024240342404424054240842409424104241142412424164241742418424194242242423424244242542426424294243042431424324243342436424374243842439424404244342444424454244642447424504245142452424534245742458424594246042461424644246542466424674246842471424724247342474424754247842479424804248142482424854248642487424884248942492424934249442495424964249942500425014250242503425064250742508425094251042513425144251542516425174252142522425234252442527425284252942530425314253442535425364253742538425414254242543425444254542548425494255042551425524255642557425584255942562425634256442565425664256942570425714257242573425764257742578425794258042583425844258542586425874259042591425924259342594425974259842599426004260142604426054260642607426084261142612426134261442615426194262042621426224262542626426274262842629426324263342634426354263642639426404264142642426434264642647426484264942650426534265442655426564265742660426614266242663426644266742668426694267042671426744267542676426774267842681426824268342684426854268842689426904269142692426954269642697426994270242703427044270542706427094271042711427124271342716427174271842719427204272342724427254272642727427314273242733427344273842739427404274142744427454274642747427484275242753427544275542758427594276042761427624276542766427674276842769427724277342774427754277642779427804278142782427834278742788427894279042793427944279542796427974280042801428024280342804428074280842809428104281142814428154281642817428184282142822428234282442825428284282942830428314283242835428364283742838428424284342844428454284642849428504285142852428534285642857428584285942860428634286442865428664286742870428714287242873428744287742878428794288042881428854288642887428884289142892428934289442895428984289942900429014290242905429064290742908429094291242913429144291542916429194292142922429234292642927429284292942930429334293442935429364293742940429414294242943429444294742948429494295042951429544295542956429574295842961429624296342964429654296842969429704297142972429754297642977429784297942983429844298542986429894299042991429924299342996429974299842999430004300343004430054300643007430104301143012430134301443017430184301943020430214302443025430264302743028430314303243033430344303543038430394304043041430424304543046430474304843049430524305343054430554305643059430604306143063430664306743068430694307043073430744307543076430774308043081430824308343084430874308843089430904309143095430964309743098431024310343104431054310843109431104311143112431164311743118431194312243123431244312543126431294313043131431324313343136431374313843139431404314343144431454314643147431514315243153431544315743158431594316043161431644316543166431674316843171431724317343174431754317843179431804318143182431854318643187431884319243193431944319543196431994320043201432024320343206432074320843209432104321343214432154321643217432204322143222432234322443227432284322943230432314323443235432364323743238432414324243243432444324543249432504325143252432554325643257432584325943262432634326443265432664326943270432714327243273432764327743278432794328043283432844328643287432904329143292432934329443297432984329943300433014330443305433064330743308433114331243313433144331543318433194332043321433224332543326433274332843329433324333343334433354333643339433404334143342433434334743348433494335043353433541095438317946779772091550975468106911004363387717706710210234439120762099087667556036008102459345595372691003570012041650609888933355372208109520032111068310609079730229263396309075763549217118509186830987180919509127330786486743708333994777231050808381594541118387908353827780794438308762396222229124108762396222229124108754462862136567208000793653343659707731059410196723407568425528299306307929393412510646908167394215287354707965093532927152207711226406633335807445458446864674507639825769132320108048394210567005907957159776166592408044427530520726908103927334546899808568028899961480608433161778388013108786196302506794608516461662691855408706863098249230108925030104126541208996430344959554087425632186657365090797302292633963094248317899576284093811983094485640813566077491712840844506221519485180808012765093723220793336009255692590794526052936376460796509353292715220787782696857703190794129345264948270786989321181646990774295945033555920775485909380638990774692652704984220756445884825302840763585908908604120761602608552265360760412564871581380790162665218669850796906021297343110825862785635176010805632677732355360782625973130740670773105941019672340775485909380638990767949296626310840779452629093717930757239220834558520763982576913232010769535928978021707600158968669534807560491771538745407298691285152371107215391400848527607155891200154351807457358090335505207691392213065934077389927702892813076239586522792013076913922130659340767552588954882650754065876797535780746925852714234510724712444455075107159857086864620507147957443393789807009123641774044306921857077423921907088457639367616907334391405568877506973423521357536807262990768067860706862356083393735806437921715109945506679889197932931106806822959413841906763189082236774606786989955850454306826655962977229406886156957007416606989290638210655707005156961727765407100357282838447607310591325291206907322490968762037607536692087929078907536692087929078907619991972232922407568425528299306307528758727836522076675925294562675072669578447821437074256246499652778069258229641341917067314556418665472069099566406170831068980562038102422068544235166371881067711228389973366068385563997840693069218570774239219067711228389973366068623560833937358066878229546934931065648550799228511064498217552487813063704877576552066060491870705746553057675527872888843058508530682607329057794528274277202055335186645584555058508530682607329056723524661782021056049189053914683056326856657154167055731854650212409056604524260393663056564857459930884056723524661782021058508530682607329059301866691863014057992862276591128059539867494639731059103532689549099058825865086309603057913528675665560569218586640959370587465314853840350578341950747399910576358610724260640575565274715004960568821918636331580548591850400311440571201926664098640556525210492868290552161862441961970570011922650215050555731874483612610556525210492868290553748534460473450543435166340149320541451826317010170527568446155035620505355037895876210487504977687623020481554957618205380462911561400696610476001605553415530482744961632088910491074989729273710506545041909759690497818345807947090481554957618205380484331633650600340491471657733901560476398273558043370491868325738529404898849857153901304946450017709243504990083498218306205117017259699216905212217580809900305176517460393393905394684862938709054343516634014932054581517436791649054264183033089375052320509810412918053034512218743046052598177413652414051804841404396729053391513422908110524791770122640670522015094090245710525585106131896350548195182395683540559301886525263250570408590654842950589448654876979510583101966802934020567235246617820210566441910608564410573581934691865805930186669186301405696152546455872705692185866409593705684252506317036805708052586594708505704085906548429505700119226502150505664419106085644105343118022337090555335206478984820540261822303126580562475230562285990579531954761283390586671978844584660579928622765911280562871898566913890583101966802934020577945282742772020562871898566913890541055158312382380528361782164291305045617018866205305001983538357140905081317139282710605073383779190153705093217179421546405009916898449698904902816537200179704839349656459724404990083498218306204946450017709243504767949415626712204795716175950661704982150138125749405085283819328989505105117219560381105335184662244532054462517035403291055692187849749619056168189455303030541451826317010170509321717942154640494248333766296510492264993743157240482348293627461070455374869312767550454184865298883970450614853257233330456168205322023230452201525275744750437128141099886570436334805090630880429591449011957504383181451137701504395081491276536804252281009610512404014280206833804037723127240108179037643793639182610366521236276129980375644600382570470351447852100271803181277397115326903066243675773252029115431539683917031416105966525426032606109980408965033558113191515798031693773569764916032011107973467195030583103156806946029313765541997838029274098741535054030186435152179103027925427525800378030464102755418593030107101551253534027766760323949241026219755105900638026061087904049501025823087101272790272907587183958240279254275258003780312177719642115050327251103817973180345101164026226260352241188109527540368107908294641303506545160910161103355811319151579803351844639105300803335977918920187103462911680401098403470845040493654703633478922391071803792146124242210503562078681558059603728679243501755203570012041650616503534311921234110603573978721696894903637445602437350303589845441882009203383578079475528203335977918920187103332011238873908703451011640262262603490678440725047403351844639105300803264577678087174903300277798503681303066243675773252032011107973467195032169775175318333032923444384111245031892107572078837032407775978095038031733440370227703268544358133453303117810516374872103149543956745099503050376955588138303018643515217910302998810114986517602951209954431176502899643113829556402986910074847682303185244077161605303284411078318567030702103558195304030305435553567456029313765541997838029829433948014039032209441975781117032090441574392764031336772365599858031455772766988210282030951290398730274494259202469610271717583170074660281634283285770840183260618138064990162633881897416950161840545888161301491471697400702013923046962437405015628719382337145014280048166602466015827053384651069014676716171230314015827053384651069017136057799922960175723926050135901765172620593916101733439180223688101907973102259940501888139702028548101975406663046674602007140103416902018326061813806499018802063419359916017413725403162450175327258045508060177310598068647270168980569971462520176120594054763770175327258045508060184450622151948550196747330295411750193177318253761140198334002313923150195160658276900380191987314239877580197540666304667460186037294170459920170567241989973890182863950133437150180087274101042220170567241989973890173740586026996660165410557929811910166600561943695440168583901966834680171360577999229601733439180223688101626338818974169501685839019668346801788972700871586701781039340779029801824672821288092801824672821288092801828639501334371501820706141241814301749305900408802101721539140084852901840539541473206501844506221519485501824672821288092801832606181380649901820706141241814301773105980686472701840539541473206501824672821288092801884173021982269701900039742167383701900039742167383701947639902722725402165807305268040702142007224990370202308607786934065402233240866054774502193574065591990221737414586966050217770734540687630213804054494409120207854034424991450215787394517548390218960738554571130214200722499037020220547410573082530218167402545315440214597390503664830210234042452758510214200722499037020212217382475897750214597390503664830216977398531431910212614050480525620221737414586966050228084102661011620228084102661011620244744158855381140255057526975705160245537494864636860241967482822986220242364150827614090242364150827614090249107506906287470242364150827614090247124166883148260247520834887776102411741468137305302451408268600089902443474908507533024434749085075330244744158855381140239984142799847010236017462753568550239587474795219160229670774679522990219754074563826840218167402545315440213407386489781301979373343092953019476399027227254020111067834631807019278065024913330192383982244505420193177318253761140194367322267644690188813970202854810188417302198226970186433962175087760195557326281528190192780650249133301907973102259940502019040143555737602034906863740851302344307907350571502284807706656394602225307505962217702336374547258014402435541548414976202502975109201710258627539017355750253074186952565950240380810804474820237207466767452080243554154841497620236414130758196390235620794748940710235620794748940710229670774679522990222927418600849610224514090619361010211424046466642060204284022383340840209440706443502850225307426628616660232447450711917940223324086605477450219357406559199021182071447126991021459739050366483020626736240648008020309401836945729021142404646664206020507735839259653020666403041110790206267362406480080208647370434247140206664030411107902169773985314319102066640304111079020507735839259653020825070242961929021499405850829267022768743465638377022411742261473316022332408660547745022451409061936101022808410266101162022530742662861666022213408259159390222530750596221770217770734540687630217770734540687630229274106674895170228084102661011620233637454725801440234034122730429310241967482822986220242760818832241930243554154841497620239984142799847010244744158855381140250694178924798840247124166883148260251487514934054520247520834887776102502975109201710245934162869264702558508629849608502649742270914012802649742270914012802618008830543785402495041749109153102292741066748951702233240866054774502253074266286166602237207546101052902205474105730825302161840625221762302213407465823382402118207144712699102098373744481306902082507024296192902034906863740851302003173423370623602007140103416902021063071045738635021301071848515346021063071045738635020864737043424714020864737043424714021221738247589775021777073454068763021261405048052562021380405449440912020706069841573574020666403041110790206267362406480080206267362406480080208647370434247140216184062522176230216184062522176230216977398531431910217770734540687630209837374448130690207457366420363610207854034424991450211820714471269910212217382475897750213010718485153460220150742568454680218960738554571130216580730526804070216580730526804070224117422614733160226894098647128060230067442684150830226894098647128060232050782707290070234034122730429310239190806790591320237604134772079920232050782707290070237604134772079920232050782707290070239587474795219160241570814818358380228084102661011620222134082591593902336374547258014402356207947489407102344307907350571502312574466980343902316541147026622302320507827072900702221340825915939022015074256845468022451409061936101023403412273042931023363745472580144023205078270729007022689409864712806022173741458696605021737406653605978021816740254531544022610076263787238022213408259159390226497430642500220224514090619361010225704094633244560228877438670267270229274106674895170222927418600849610230067442684150830226100762637872380224117422614733160222530750596221770229274106674895170224117422614733160219357406559199022610076263787238022491075862398885022689409864712806022054741057308253022292741860084961022213408259159390218564070549943280222134082591593902209440785777104021301071848515346021539072651292052021182071447126991021301071848515346021380405449440912021459739050366483021380405449440912021023404245275851020983737444813069020626736240648008020626736240648008020587069440185224020150734635094592020388735437871297020666403041110790205870694401852240207060698415735740201110678346318070201904014355573760196747330295411750201904014355573760206664030411107902165807305268040702558508629849608502411741468137305302340341227304293102300674426841508302304641106887786702312574466980343902352241267443128402312574466980343902364141307581963902399841427998470102380008027767077602395874747952191602459341628692647024395082284612549024196748282298622024315748683686977024355415484149762024553749486463686025029751092017102447441588553811402435541548414976202376041347720799202324474507119179402459341628692647024950417491091531024910750690628747024077747880910269024514082686000899024355415484149762023760413477207992024038081080447482024196748282298622024038081080447482023681079876282421023681079876282421024553749486463686024752083488777610241570814818358380248710838901659602546608589710773202542641909664494802546608589710773202534708549571937402538675229618216302534708549571937402538675229618216302518841829386823702562475309895886902506941789247988402475208348877761024236415082761409023720746676745208023800080277670776022570409463324456022134074658233824022768743465638377022808410266101162023046411068877867022570409463324456022570409463324456022372075461010529022292741860084961022332408660547745023205078270729007021658073052680407018207061412418143017017057398534605017056724198997389016858390196683468016541055792981191016342721790667267016937723797609033017056724198997389016898056997146252017096390999460173016977390598071820168980569971462520167393897952951120172947250017741017889727008715867017334391802236881017056724198997389017334391802236881016858390196683468016858390196683468014240381366139682013923046962437405015430385380023220166997229948323280159460537860394190158270533846510690159857205865022060164220553915928350160650541874277740162237213892789110163030549902044820163030549902044820166997229948323280163427217906672670165807225934439720163823885911300510170170573985346050166203893939067590162633881897416950161443877883533450162633881897416950158270533846510690165807225934439720171757246003857440169377237976090330163427217906672670164220553915928350164617221920556220159460537860394190161047209878905580166997229948323280162633881897416950161840545888161301618405458881613015906386985576634015232051377709296014518048969379174015152717776783728014518048969379174014359381767528034014557715769841958015073384175858157014676716171230314014676716171230314014875050173544235014875050173544235015628719382337145015628719382337145015668386182799929016382388591130051015470052180486005014875050173544235013288378155032851012971043751330574012693376148091082012495042145777158014478382168916390150337173753953750151923845772465120155097189809487890153510517790976520154700521804860050156683861827999290158270533846510690150733841758581570149940505749325880149940505749325880154700521804860050154700521804860050149543837744698040145973825703047430143593817675280340141213809647513290144783821689163901431971496706525013923046962437405013883380161974621013288378155032851013328044955495635013764379760586268013685046159660696013526378957809559013248711354570064013090044152718927012852043349942222013129710953181711013129710953181711013288378155032851013447045356883988013605712558735128013486712157346772013129710953181711012971043751330574012931376950867787010987703728191342011344704932356403010710036124951851010670369324489065010591035723563495010511702122637925010749702925414634010511702122637925010829036526340204011186037730505265013486712157346772013804046561049049013169377753644496013169377753644496013169377753644496013566045758272344013526378957809559013526378957809559013685046159660696013447045356883988013010710551793359012931376950867787013367711755958420131693777536444960132090445541072830130503773522561430130900441527189270135660457582723440139627137629001890140023805633629730139230469624374050145577157698419580147560497721558830148353833730814510150337173753953750151527177767837280155097189809487890157873865841882820158667201851138501582705338465106901574771978372549701554938578141157301527171817817208301550971898094878901499405057493258801491471697400702015033717375395375014875050173544235014835383373081451015747719783725497016342721790667267017612059405476377017691393006401943017691393006401943017691393006401943017691393006401943017651726205939161017294725001774101745339220362523701721539140084852901705672419899738901777072660732751401729472500177410169377237976090330169377237976090330160253873869649901562871938233714501634272179066726701558905258187436015549385781411573015589052581874360157080529832627130162237213892789110145973825703047430145973825703047430146370493707675270149147169740070201511305097632094401511305097632094401519238457724651201503371737539537501531138497863486501547005218048600501550971898094878901547005218048600501523205137770929601550971898094878901519238457724651201455771576984195801439904856799081901431971496706525014756049772155883014795716572618667014438715368453606014280048166602466013764379760586268013447045356883988TREE Indexed4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354110060059596672222106675904211690841094710046322244311078770591850993110995606121607641107184081608129311166550908603585109355506829394631084315036167359111365206482670231113190064375374113675208739311431140910091455068511196581168940145104643099915844311026334002625687309639639416963746709879879651654432909501039512565500109503349052821691309748209754026109209332409578830918093393391236003909094317396758664906094479096916629790941556873606909980951258929284848120960036960960107270985908963134466190978285909487505050970431901814925095310688489011597093093088632638288093578186796530693092838988384407761098221295952384036099145292235035987100092402400267911011780965308825101409103686553410127049893115043100600595966722221018017994501778910857010606213662120489717706405221225225220022517512222221939888613121090313673127441210210159154304612018941510303962118064217646934221196581145840121411695541656374644124740121858625061257103181864098512529452702022346125641020428712881267729261544715813063062530305787130006924693764741291291307662478613314852776279681298914268909349412963732433270214129568026575005171291753215713716612949872881730821293832217744693712905982376854186129036728365979951313467306226211413421112649084947132201429147576131316470332259867613074612310588767131161925822085351313467306226211413557403013227005136290133141831071383460328402395138577039995910381383922351953745613846153295307155140286437045820361407022374520157814118733561590817142642639347594381426426393475943812711942187296323127096324160399091286902234074792712873642576261433129360126371907461292215239265067413245552939580669133772230682092161334257257235914813231692695040593132363126995538781321321313898791613167012862854868136798335948294413876183555643717133379534918467661316932240311105713268652731146855134811734007582951352044297712074313689072910855329137722332230946361415800406195416814647724309361878145368442010431021448371438014058144190336239539471467775456969844148533152032036231475167464191095914781704902247519149641943875214991507045426032676915243704429574858167197956405683621659043620719713169600361062592751697851658631285516916147218384219177731578245978831805497856190855917992607345978118181589279704567351805959764242093917322706460551942177200270796944541775005641603011317999537121747817181635470509691151798336710595132718052668097651465190228681214398691928158906718436118803418831059857190713781688293341923769856230772819454839236432451195888198293180941886116888747588818978979464565041887502820801505719223839010768331184014789004047418944328968714972191545382500684219080618177855899271448369797912472724647592408233226188496276542015279602675453853692760914627837500328895817304323925281589279704567373106029195979921630887041790551124318965116217022083156849176325960331623929507416735309239990546546782561330432863700324070222821200673241764845420077524906444331105466238738728603863982476322349819303424474473216112886232963722962260982273966267637647324241164143193257240679139739451652436590449605210224012472764784647242388536789361632433356284745754824368213343307619267567566006755222684915692194139927320395996294851267521356721613392670362562477187426865326937737888269969970663664372380457394768829227373522121193792103719055123145120787709845513751214899507625329012079926054979763421369831338188234222060510000912232113421018400992922060521550923506221760216637555632226149244025196422649572819367689213421106181078632139986067452389422259181975994875222199121686321992274428198788907522808961820074805218272108610022912185724204533975522638022115083807279464079938459728644027982350937294040189557861222829983810811185228034187617597883265650259513738532674289543213455263109261651437712777777713611048928868098432245359297944081821573552802032806605848928057287178163848274890268540303362690921582561294227070916907578733269785165863128552552783540014240223984753892706077233125423120225862315315331131547123608222369872434232894427514566262369600361062592923534302297659919244837134561396752308385255061556222441672385269755235920523540759452286209256497822922113652295826927213767611139579342373296272273128821831831789516478217486717082773942254562156281770622640332579340921984291014453894220351112951002252148533145102029520799260549797634211365206482670232106953035182419920799260549797634210926301433903872074382095763869720623699916292453203026096026193242028643981782305919944558559839258194132591958129111918225897014879118935088728688179200115488562820821412335356610411530145448599088915647954824487069156248550329208841659274667145422416574266191400644164102562621793461620466629233850316775237080729104164125667264364371625317610872774170224070911894911706629597906454315236774653805161148717938352554156248550329208841387156332013020912882882585288127003924070133431319011242342082813185493342908448138161237279712714636174529078898143566644870255391494340506021240714712404141547608156987751051334159159160102583511615615624494903819750519294282319283899531441453204134906349390022081543056559412219859089631344662207646100539475632088242086203694120790020309770841967890968632687519773618854848261189812880808203291987063871862696720367289434805054207807800697440512111342108770106322125201383109232215430815074363262129129033746153321901130933214812133518107333839221968120998657406217902517488969322177639058035596214091009145506872258720183443747622497111746428469236036030583598322287595211651762423416493568572569229290828614210482307692300584608621926540958037863216816814118345722836682540155175224070218894196852255486180284449923416493568572569237814725391205252352737252189022229498719577299192169554073237374620988680734842209206722097326816921081081056108086202887502820801522066759042116908421342110618107863196765992220697841908523933737031183483479245010891745437658918048916941555626205693169877568263396461633633618996682515509354920088823160984061885330081627858613355079415569415671762171617232626074552616054515683656372159482558108511041723723753205734618711018278793758180411171623673571836913725181018418731807375102627192307687865380281939477871575932920293369362592531986140009560175320334949634212320676830661195873210556710312850332031184984264611219812888662210937188080379115722417124046035480573171540772198180381713097765925207616689766304232705177777771361104841758373787055352617662277023278425183021485723689411811041815406749618350658388758183187664578709526951957033934926451220404250394912209214460600266560422127743101692236121993531254480683215084312425864832212058207159662622261492440251964222106721596056332284592278018196423726032946961588236290133141831092376992368283844723446522904908229220304922145878472192885142229495722501732905942879226680514514194662202587105507343622060521550923506236290133141831092332640348056356223640562170465187229475614934728262364980241049197624617694049025318254146441345658582498729394808746125553245655965684257796247221153912558789430381394925490874440035243255001146800620322454146351255570623927003836290046239755136526792922377454276335083236382535542098982472857485034477323691382682111741236567340342634823257102719863649234857924812706782333795256784586822407021889419685220235605908163422210441205580014221963501918145023226749830751909662321321221498701323458073609192112238091932592008962267267261093387722284592000817924222407014959412932209055088725916621383690889727629205428500683102342063294015631923721711710748170232128436056169183321212751184736631215269114916398372221298262386272722203742383835934223862327931108182244398284952684922550242722332117219149921017557862120120048045275321025639846947568212404700568151972092400090265648320917071126886788206375592368316220528990747771063202795100420533642050358049194778621131901336754417204296604197352672062369991629245320993299815354591205936705799567932108338990336359917803187391933764179556482338727611844536755727956818618617726527658186648189266616131844536755727956818838069095909702193116184035200191926541928238809920224070449894427209055204226029012197967193394151622060521550923506216447204517274112036267035429267121529220338895352310002256641204623689073834856234243705238075647082461307473751271224901825019592865245091234809627292342342334434226924208824342600503234811734007582952283437184489785822926772397163955230653720705619762314622191854419424255023694732651243243244554325642372372248270449523596673513590356237814725391205252407022282120067324439824568264625248094246983269922508662404512302924636174529078923862324004104321237237224827044952387387286038639823319472087792286231693233271119592341187240905815922718871732065797240355741733524122356202301774029232732727356601382343497220062434224266574399016534240817735254845623966273412652499241626231424665512423192413416668724474473216112886244860239203967692440517430341477824058673964918624566873537378759244398245682646252450912348096272925594825696585226256179254881514125848925713815532256410250487173742584892571381553226472625399107756262647249650098182621852561287767426784475472754092269808270505699492702702640270209726749826824905827272464759240823322642642627797583226253176108727745260914747957617312624162517344363525906675770231562282397775874387282850542830895291628135828178890552735042718063231527558327614730249270732257548342427512126414596296273504271806323152708477645911812326899975585586149266574265036399542746592729346437627927927744792616278817265446586632799722665749072428620928421784977286440279823509372830907834813864126946176785720106271425265155341532743127679761430627454376358180266276507263189945412867867847820100728574727221651024290482783772631528955877824997049281358281788905527396626301764235272118272762340712806652741819063728332178139704829275814274062964372819357823530658278470778968104022698082705056994927685376583844388281704768267388152857472722165102428921227560147207293716791551933692979902911067154230307228914131932904827837726315328944307485694013254793041007321833363360975667343335643119989764329521808049854273382998235550976733929314300547144341764826940059453385308376407753233749134355529358343266349196896583495033483598210635620234104406698364980356549310343525063582234614135423885991594228364171841899472383620928537285088636405636950666742361977346685669993600138655575452936370984837815093647493424636326435943636499338503377454354875159338346037460243996377685368960836953943173782786468839223839010768335394663899407163439270038362900479372603370926233083787248630463187438530838333775974384730882773599443923538971505221840471238843353232400323398005927534131439174602929841499189154557889420535917751538074181104084520580240425039491221084154539197169341940425039491221083977823816636086639593437292828892402748907305407583861168633375637939015936728668592397551402227964883937398777144865740055437744157132395587886449806314011318780057316740263340026256875416377906759577154185724019733795541787939436638037420258694380718544258489298718196842977592677810295424578421700660165016169761696240850023099560565969509586511675063351801800605179018527258015078354975311850119846382352956801733499619539270019882882552968352437783501529452510292157365124740144958647850739198181122704522869024650750275162855043593092252945251029215736513051515060025135194040212657884452159851647959083524024025779070885209055088725916652136750239391315145530026668283553118501198463823520790001829752845348810294552777153349501424127945544929518481646645377685322760791953222450607012002534072514805439715318780195916374152852852324951445308385255061556254643104073848372533957007762600895261030139500343654146451509668481568376062176575215690690697835743582467055152066235699930568262172654146451509668481527373522121193795548625351152106564795551748774565646800447059357457657657711765822584661585015902495960960546062357159355510756398466598637070948554675925155788284690160360356194031963595287609256465535779625576816226155070452412324968558096559064528645458535401743234655082003116608851527489029164032625172094914019521851917300718011079534188021848278635115499928031879658997456248615014615384587309203386109955968815986861919607717264782610302623924633376170016166088792963109264423440425637214136354489916180410760443272162196810760064434596558082777591159540308164927049611226610967276336208131064723237362762764084944243645414616645539056701316685116270768249019444467107686186142615242736888427006504343869531067924900265700046156155089967067452181394037687918644307723669750520911283891702933658975891447008546708049279670501271644692283708939678703172147189882023795749372776618323478441713559683216454587222221916788591752136748622389827731577830178383579544929093441237814275795466024737795102892236016677974123400921149781127249223209847899052993784870679394780332760915777662245838248017922153016351282878644029599352523785978267822169938093093044742596881335180842338168822476275757073878246708056209101383298682760483196837722304510919368369137898610812784084082141739849831600812390833618610533411630090286047584059884876886347893593257389489486036278922930006922383762648373758180324367584800184227299988387618332464349283679831746827649849503329879803184973434396548075856086850171243978101178191240975980526680052513757865557683863301981439126785882952771309739632484778436123852249393805382272917942478213212746287531785989834003468858687918625827705987537538287421164875606327659821568575883377780472878782624190745576784130293736884018298683106983528380826977573874395805035786439459867968353061484107280434281348249463818780327586502038201662735004326580746126108890603792792802199288548098868050384199481693228420114856805728759396425088624393563770073787167936540357207877454371045175218836913355580657489246938571334304887040866550222528358743304256334481924228645778968467312994518064180364977122546151763686759905595827580272266567977474370525424566294752945263272227827573342536998325273839220747534755745668700723753737595287142636009674532221424527112735042745783258417345807176119031172557172267101597712982182652294237308847001412636372869023957749517449757277667885173562024634741876746708229459269387565257390499945270917069278884988600947073205195856525754527009655070452412324968596904569256073716083391081464748559817511207726716001385585553578962936014254192336407946121322566164772461890218027663432675827381156456456307312167645299144252734096261260839425713963605913522616936351351481835263464379765664593087636752108183134526131901267454349462855162789208538608570122232152560025410024823058597482069820234066008316008123909359805957038439432599792072076875286045276182830304160868559462495746624509123942963216242781098572855664091015382512939666204636955309856146916143522381656699004696257695573458060211179095876645602295089359540308164927049599099099119909976155001290020760759563409573494814594017066435272235699930568262172652390851873623197486486489108651294854469603731356449387848939989638494686969399700434987294733488225250727650941842208509355497589385655237930116933931451409100914550692551513038773087595694155562620575359205235407595545691823846342765520905393372479457623005598914174573573567254017915718410655615370456560406639861256564911058791613395683760621765752158593205853702806551166552294604985293370032493185455162854581592642550473544687605957830907881013918563871564706131656398703709893656556941557936208035642180511846142157322704612550135567798561612414865477015489096431555185952525157025369600176262412852413949817187575531878019591637415294525102921573653938552692572133549780537080606725404250210112030255486253511521065627165635778109956421805118461421566412546398416615759990765534979658523908558006275594941053477915195857010791013842757484407542517735574382047253821965736890742968567456109953427813508

Product Expansion

8Source Earnings Call Transcript Company Filings

3

My LendingTree

bull Customer familiarity is key as repeat customers drop promotional costs

bull Released My LendingTree which serves as a personal financial management application

bull Launched in 2014 and now has 88 million customers personal loans is prominent

bull Free credit scores credit monitoring and recommendations

bull Ability to lock in customers and accumulate data for personalized recommendations

bull Organic growth can lead to far less promotional spend due to organic customer

New Digital Experience

bull Added more services in 2017 to address consumer needs with additions in deposit accounts and savings accounts improves lifetime value

bull Concierge services and higher conversion with SnapCap

bull Deposit accounts are getting integrated with LendingTree and business credit services are developing

The new thing that we are seeing when I mentioned some of these new startup mortgage companies weve got a mortgage company on our network that literally has no loan officers 100 technology very low margins and is experiencing conversion rates right with our top lenders And I expect those types of things to proliferate I expect more and more lenders to create fully digital experiences that over time wont need humans And those are going to be perfect lenders to dial in just like Prosper and LendingClub change the way personal loans does So I expect thats going to continue to grow

- Doug Lebda Chairman amp CEO 2Q 2018 Earnings Call

Potential Risks

9Source Yahoo Finance

bull Increases in interest rates could adversely affect the ability of network lenders to close loans

bull Similarly a decrease in rates could lead to sudden increases in demand which is actually a negative The best situation for TREE is steady increases and declines in rates

bull Still somewhat dependent on mortgages for growthbull Diversification away from mortgage could change the

risk profile of the firm (ie move to credit cards)bull The decline in stock prices from competitors such as On

Deck Capital and LendingClub could misprice the broader financial technology sector

bull The intended benefits of acquisitions from the past and future may not be realized as expected

Internal and External Risk Factors Mitigants

bull Despite well publicized headwinds TREE has managed this rate environment well

bull Although mortgage purchases and home refinancing still compose over a third of revenue the stated goal of further diversification and an improved environment in 2019 should protect against mortgage headwinds

bull Thus far Tree has been insulated from the collapse in share prices from public P2P lenders like On Deck Capital and Lending Club

0

150

300

450

600

750

900

Peers vs LendingTree

ONDK LC TREE

Conclusion ndash Recommendation to Buy

10

Opportune Time to Buy at Depressed Share Price

bullCurrent prices represent a drawdown of 40 from an all time high in January 2018business fundamentals have arguably not changed that dramatically

Clear Catalysts

bullThe growth of the lending marketplace movement away from mortgage and increased user experience are all improvements for firm value

Diversification of Clubrsquos Portfolio

bullCurrently underweight financial exposure LendingTree offers a bridge between the growth of technology and lower beta financial sector

bull Upside case assumed aggressive MampA activity to continue diversifying away from mortgage products

bull Base case assumed blend or organic and inorganic growth in near term with similar long term outlook as upside

bull Downside incorporated triggering of risk factors and delaycessation of acquisitions in the short term

Valuation AssumptionsImplied Share

Pricesbull Upside 38bull Base 21bull Downside -14

Appendix ndash DCF (Base)

11

Appendix ndash DCF (Base)

12

Appendix ndash DCF (Downside)

13

Appendix ndash DCF (Downside)

14

Appendix ndash DCF (Upside)

15

Appendix ndash DCF (Upside)

16

Appendix - Comparables

17

Trading MultiplesMarket Net Enterprise EV Revenue EV EBITDA

Company Ticker Capitalization Debt Value 2017A 2018E 2019E 2017A 2018E 2019E LTM 2019EOn Deck Capital Inc NYSEONDK $577 $681 $1259 64x 33x 29x --- 371x 280x 1267x 155xLendingClub Corporation NYSELC 1431 (85) 1346 23x 19x 17x --- 156x 101x --- 178xGreenSky Inc NasdaqGSKY 1152 151 1303 40x 30x 22x 87x 67x 50x 239x 220x

LendingTree Inc NasdaqTREE $3084 ($49) $3035 49x 40x 33x 356x 201x 159x 452x 326x

Low $577 ($85) $1259 23x 19x 17x 87x 67x 50x 239x 155xMean 1053 249 1302 42x 27x 23x 87x 198x 143x 753x 184xMedian 1152 151 1303 40x 30x 22x 87x 156x 101x 753x 178xHigh $1431 $681 $1346 64x 33x 29x 87x 371x 280x 1267x 220x

Operating Statistics

Company Ticker 2017A 2018E 2019E 17-18 18-19 2017A 2018E 2019E 17-18 18-19On Deck Capital Inc NYSEONDK $197 $384 $431 948 120 NA $34 $45 --- 327LendingClub Corporation NYSELC $575 $693 $809 206 168 NA $86 $133 --- 547GreenSky Inc NasdaqGSKY $326 $438 $586 343 339 $150 $196 $263 308 344

LendingTree Inc NasdaqTREE $618 $755 $916 223 212 $85 $151 $191 775 261

Low $197 $384 $431 206 120 $150 $34 $45 308 327Mean 366 505 609 499 209 150 105 147 308 406Median 326 438 586 343 168 150 86 133 308 344High $575 $693 $809 948 339 $150 $196 $263 308 547

Revenue EBITDA GrowthEBITDARevenue Growth

PriceEarnings

  • Slide Number 1
  • Investment Thesis
  • Introduction
  • Industry Overview
  • Product Diversification
  • Product Diversification
  • Market Opportunity
  • Product Expansion
  • Potential Risks
  • Conclusion ndash Recommendation to Buy
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Upside)
  • Appendix ndash DCF (Upside)
  • Appendix - Comparables
Date OnDeck Capital ONDK Indexed LendingClub LC Indexed LendingTree Close TREE Indexed
121914 2415 100 2521 100 4329 100
122214 2300 095 2406 095 4355 101
122314 2263 094 2308 092 4618 107
122414 2312 096 2532 100 4739 109
122614 2306 095 2574 102 4796 111
122914 2244 093 2498 099 4805 111
123014 2247 093 2583 102 4793 111
123114 2243 093 2530 100 4834 112
1215 2390 099 2493 099 4734 109
1515 2250 093 2400 095 4694 108
1615 2221 092 2289 091 4821 111
1715 2228 092 2288 091 4819 111
1815 2273 094 2316 092 4921 114
1915 2269 094 2301 091 4939 114
11215 2065 086 2101 083 4847 112
11315 1853 077 2113 084 4530 105
11415 1828 076 2106 084 4443 103
11515 1850 077 2209 088 4173 096
11615 1850 077 2209 088 4277 099
12015 1839 076 2207 088 4113 095
12115 1687 070 2017 080 4114 095
12215 1650 068 1949 077 4220 097
12315 1699 070 1908 076 4040 093
12615 1663 069 1999 079 4043 093
12715 1608 067 2059 082 4083 094
12815 1607 067 2008 080 4090 094
12915 1475 061 1944 077 4076 094
13015 1508 062 1877 074 4118 095
2215 1567 065 1926 076 4156 096
2315 1568 065 2029 080 4268 099
2415 1552 064 2006 080 4235 098
2515 1571 065 2028 080 4201 097
2615 1695 070 2043 081 4126 095
2915 1732 072 2160 086 4030 093
21015 1739 072 2126 084 4051 094
21115 1712 071 2215 088 4019 093
21215 1731 072 2147 085 4252 098
21315 1742 072 2195 087 4292 099
21715 1803 075 2250 089 4333 100
21815 1755 073 2268 090 4380 101
21915 1774 073 2204 087 4390 101
22015 1837 076 2289 091 4384 101
22315 1937 080 2376 094 4355 101
22415 1989 082 2365 094 4407 102
22515 1910 079 2051 081 4700 109
22615 1905 079 2129 084 5216 120
22715 1940 080 2037 081 5304 123
3215 1949 081 2000 079 5291 122
3315 1836 076 2003 079 5242 121
3415 1732 072 2008 080 5239 121
3515 1614 067 1986 079 5203 120
3615 1626 067 2002 079 5111 118
3915 1679 070 1984 079 5180 120
31015 1733 072 1952 077 5063 117
31115 1850 077 1955 078 5400 125
31215 1948 081 1953 077 5442 126
31315 1941 080 1907 076 5424 125
31615 2100 087 1925 076 5439 126
31715 2125 088 1920 076 5488 127
31815 2095 087 1917 076 5655 131
31915 2192 091 1992 079 5628 130
32015 2226 092 2009 080 5590 129
32315 2314 096 2082 083 5764 133
32415 2347 097 2031 081 5623 130
32515 2191 091 1973 078 5612 130
32615 2062 085 1949 077 5609 130
32715 2054 085 1955 078 5592 129
33015 2103 087 1936 077 5606 129
33115 2129 088 1965 078 5601 129
4115 2047 085 1909 076 5587 129
4215 1963 081 1926 076 5586 129
4615 2032 084 1940 077 5686 131
4715 2051 085 1916 076 5810 134
4815 2053 085 1906 076 5723 132
4915 1980 082 1840 073 5699 132
41015 1953 081 1819 072 5660 131
41315 1986 082 1804 072 5678 131
41415 2109 087 1880 075 5686 131
41515 2133 088 1939 077 5869 136
41615 2108 087 1951 077 5900 136
41715 2094 087 1922 076 5989 138
42015 2095 087 1939 077 5999 139
42115 2052 085 1935 077 5991 138
42215 2054 085 1901 075 5994 138
42315 2118 088 1883 075 6073 140
42415 2123 088 1827 072 6091 141
42715 2051 085 1805 072 6112 141
42815 2034 084 1802 071 6175 143
42915 1987 082 1767 070 6175 143
43015 1925 080 1745 069 5503 127
5115 1929 080 1787 071 5502 127
5415 2002 083 1849 073 5571 129
5515 1691 070 1758 070 5573 129
5615 1696 070 1831 073 5600 129
5715 1601 066 1730 069 5594 129
5815 1568 065 1623 064 5734 132
51115 1541 064 1684 067 5791 134
51215 1576 065 1716 068 5776 133
51315 1540 064 1705 068 5728 132
51415 1555 064 1711 068 5730 132
51515 1585 066 1721 068 5720 132
51815 1673 069 1736 069 5700 132
51915 1629 067 1762 070 5922 137
52015 1624 067 1766 070 6007 139
52115 1580 065 1790 071 5774 133
52215 1552 064 1843 073 5701 132
52615 1505 062 1846 073 5744 133
52715 1539 064 1900 075 5836 135
52815 1553 064 1900 075 5853 135
52915 1518 063 1921 076 5926 137
6115 1446 060 1908 076 5962 138
6215 1474 061 1898 075 6129 142
6315 1524 063 1933 077 6341 146
6415 1490 062 1832 073 6293 145
6515 1492 062 1872 074 6270 145
6815 1450 060 1746 069 6242 144
6915 1403 058 1697 067 6354 147
61015 1407 058 1742 069 6430 149
61115 1355 056 1739 069 6386 148
61215 1366 057 1728 069 6399 148
61515 1248 052 1707 068 6478 150
61615 1261 052 1724 068 6524 151
61715 1259 052 1745 069 6599 152
61815 1232 051 1707 068 7238 167
61915 1285 053 1730 069 7182 166
62215 1288 053 1686 067 7342 170
62315 1287 053 1655 066 7350 170
62415 1253 052 1626 064 7323 169
62515 1239 051 1606 064 7694 178
62615 1252 052 1525 060 7816 181
62915 1144 047 1454 058 7789 180
63015 1158 048 1475 059 7861 182
7115 1139 047 1457 058 7818 181
7215 1176 049 1395 055 7499 173
7615 1184 049 1475 059 7671 177
7715 1187 049 1430 057 7684 178
7815 1186 049 1413 056 7792 180
7915 1215 050 1420 056 7863 182
71015 1249 052 1405 056 7785 180
71315 1270 053 1427 057 7815 181
71415 1309 054 1426 057 8235 190
71515 1310 054 1430 057 8347 193
71615 1345 056 1475 059 8140 188
71715 1349 056 1495 059 8256 191
72015 1288 053 1462 058 8328 192
72115 1302 054 1501 060 8422 195
72215 1297 054 1490 059 8480 196
72315 1299 054 1483 059 8165 189
72415 1225 051 1460 058 8216 190
72715 1204 050 1435 057 8171 189
72815 1231 051 1481 059 8322 192
72915 1249 052 1458 058 7966 184
73015 1267 052 1453 058 8201 189
73115 1337 055 1451 058 8292 192
8315 1338 055 1434 057 8260 191
8415 1047 043 1383 055 11751 271
8515 947 039 1440 057 11795 272
8615 907 038 1403 056 11337 262
8715 918 038 1392 055 12104 280
81015 956 040 1437 057 11952 276
81115 901 037 1401 056 12509 289
81215 933 039 1403 056 12190 282
81315 907 038 1396 055 13446 311
81415 908 038 1370 054 13371 309
81715 945 039 1365 054 13808 319
81815 946 039 1330 053 13666 316
81915 958 040 1274 051 13690 316
82015 951 039 1229 049 13387 309
82115 959 040 1214 048 11088 256
82415 911 038 1167 046 10420 241
82515 869 036 1200 048 10466 242
82615 867 036 1217 048 10782 249
82715 908 038 1238 049 10335 239
82815 916 038 1277 051 10720 248
83115 923 038 1255 050 10595 245
9115 912 038 1214 048 10085 233
9215 916 038 1221 048 9844 227
9315 938 039 1239 049 10494 242
9415 933 039 1201 048 10419 241
9815 1005 042 1240 049 10548 244
9915 1000 041 1235 049 10395 240
91015 1001 041 1247 049 10493 242
91115 1029 043 1258 050 10534 243
91415 1020 042 1290 051 10549 244
91515 1059 044 1314 052 11583 268
91615 1041 043 1305 052 11623 268
91715 1061 044 1360 054 11827 273
91815 1056 044 1370 054 11581 268
92115 1044 043 1376 055 11560 267
92215 1014 042 1368 054 11630 269
92315 940 039 1319 052 11687 270
92415 931 039 1337 053 10305 238
92515 942 039 1326 053 9843 227
92815 916 038 1306 052 9107 210
92915 947 039 1346 053 8999 208
93015 990 041 1323 052 9303 215
10115 938 039 1316 052 9004 208
10215 966 040 1325 053 9251 214
10515 999 041 1382 055 9613 222
10615 989 041 1410 056 9149 211
10715 990 041 1438 057 9550 221
10815 1001 041 1486 059 9600 222
10915 992 041 1470 058 9637 223
101215 976 040 1430 057 9805 226
101315 897 037 1428 057 9239 213
101415 896 037 1446 057 9264 214
101515 944 039 1495 059 9636 223
101615 900 037 1436 057 9619 222
101915 918 038 1435 057 9846 227
102015 915 038 1433 057 9874 228
102115 926 038 1439 057 9449 218
102215 924 038 1438 057 9462 219
102315 931 039 1437 057 9800 226
102615 952 039 1428 057 12098 279
102715 927 038 1347 053 12400 286
102815 985 041 1400 056 12729 294
102915 935 039 1362 054 12251 283
103015 952 039 1418 056 12136 280
11215 946 039 1461 058 11500 266
11315 1026 042 1479 059 11577 267
11415 1052 044 1462 058 11390 263
11515 1110 046 1419 056 12025 278
11615 1110 046 1470 058 12497 289
11915 1130 047 1457 058 12898 298
111015 1137 047 1419 056 12130 280
111115 1128 047 1364 054 12146 281
111215 1090 045 1332 053 11900 275
111315 1004 042 1272 050 11649 269
111615 1007 042 1261 050 11719 271
111715 971 040 1281 051 11679 270
111815 979 041 1279 051 11051 255
111915 958 040 1284 051 10383 240
112015 948 039 1263 050 10092 233
112315 943 039 1236 049 10023 232
112415 961 040 1220 048 10220 236
112515 963 040 1258 050 10082 233
112715 977 040 1247 049 10258 237
113015 995 041 1202 048 10188 235
12115 901 037 1209 048 10599 245
12215 1150 048 1256 050 9993 231
12315 1142 047 1282 051 9715 224
12415 1098 045 1287 051 10213 236
12715 1090 045 1345 053 9897 229
12815 1050 043 1373 054 9573 221
12915 1002 041 1404 056 9254 214
121015 1035 043 1416 056 10274 237
121115 978 040 1365 054 9451 218
121415 965 040 1284 051 9415 217
121515 976 040 1246 049 9760 225
121615 942 039 1241 049 9801 226
121715 934 039 1216 048 9517 220
121815 1081 045 1148 046 9539 220
122115 1086 045 1145 045 9301 215
122215 1113 046 1136 045 9004 208
122315 1132 047 1150 046 9150 211
122415 1112 046 1140 045 9121 211
122815 1025 042 1102 044 9004 208
122915 1032 043 1100 044 9131 211
123015 1034 043 1083 043 8980 207
123115 1030 043 1105 044 8928 206
1416 975 040 1108 044 8789 203
1516 972 040 1072 043 8782 203
1616 969 040 1012 040 8634 199
1716 922 038 951 038 8404 194
1816 907 038 949 038 8304 192
11116 857 035 924 037 8197 189
11216 851 035 947 038 8663 200
11316 733 030 886 035 6114 141
11416 745 031 802 032 6624 153
11516 769 032 773 031 6774 156
11916 774 032 734 029 6764 156
12016 771 032 792 031 7183 166
12116 807 033 822 033 7175 166
12216 834 035 846 034 7104 164
12516 782 032 799 032 7015 162
12616 805 033 807 032 7262 168
12716 780 032 771 031 7105 164
12816 757 031 739 029 7036 163
12916 792 033 738 029 7369 170
2116 789 033 761 030 7388 171
2216 760 031 704 028 6596 152
2316 771 032 768 030 6438 149
2416 778 032 759 030 6764 156
2516 761 032 700 028 6005 139
2816 697 029 661 026 5577 129
2916 662 027 657 026 5498 127
21016 697 029 651 026 5710 132
21116 687 028 688 027 5708 132
21216 697 029 704 028 5981 138
21616 762 032 787 031 6336 146
21716 745 031 825 033 6215 144
21816 820 034 870 035 6469 149
21916 844 035 888 035 6369 147
22216 880 036 928 037 6796 157
22316 705 029 884 035 6890 159
22416 631 026 846 034 6994 162
22516 635 026 845 034 8550 198
22616 663 027 841 033 8348 193
22916 670 028 873 035 8837 204
3116 679 028 875 035 9011 208
3216 705 029 916 036 8597 199
3316 769 032 956 038 8989 208
3416 800 033 898 036 9040 209
3716 795 033 940 037 9000 208
3816 772 032 900 036 8519 197
3916 748 031 891 035 8560 198
31016 717 030 901 036 8217 190
31116 736 030 917 036 8602 199
31416 754 031 905 036 8817 204
31516 709 029 853 034 8996 208
31616 706 029 841 033 9140 211
31716 717 030 840 033 9578 221
31816 739 031 870 035 9326 215
32116 747 031 880 035 9217 213
32216 753 031 845 034 9481 219
32316 738 031 823 033 9236 213
32416 762 032 832 033 9510 220
32816 708 029 773 031 9433 218
32916 755 031 807 032 9427 218
33016 764 032 811 032 9268 214
33116 779 032 830 033 9778 226
4116 736 030 804 032 9739 225
4416 735 030 817 032 10218 236
4516 712 029 800 032 9903 229
4616 752 031 824 033 10137 234
4716 725 030 786 031 9926 229
4816 718 030 794 031 9990 231
41116 726 030 769 031 9492 219
41216 706 029 761 030 9386 217
41316 728 030 756 030 9886 228
41416 759 031 744 030 9700 224
41516 783 032 731 029 9764 226
41816 782 032 753 030 10137 234
41916 816 034 803 032 10295 238
42016 830 034 828 033 10185 235
42116 828 034 774 031 9935 229
42216 846 035 764 030 9392 217
42516 848 035 739 029 9086 210
42616 848 035 752 030 8949 207
42716 879 036 812 032 9126 211
42816 860 036 809 032 8783 203
42916 863 036 790 031 8947 207
5216 830 034 793 031 9239 213
5316 550 023 711 028 8518 197
5416 511 021 692 027 8262 191
5516 497 021 685 027 7943 183
5616 512 021 710 028 7556 175
5916 491 020 462 018 7334 169
51016 484 020 410 016 7354 170
51116 467 019 408 016 7072 163
51216 431 018 376 015 6714 155
51316 464 019 351 014 6969 161
51616 466 019 394 016 7047 163
51716 447 019 360 014 6740 156
51816 480 020 399 016 7001 162
51916 453 019 370 015 6950 161
52016 469 019 399 016 6904 159
52316 489 020 432 017 7462 172
52416 492 020 443 018 8100 187
52516 494 020 445 018 7810 180
52616 493 020 437 017 7952 184
52716 498 021 481 019 8109 187
53116 517 021 476 019 8325 192
6116 501 021 498 020 8396 194
6216 525 022 506 020 8785 203
6316 504 021 462 018 8598 199
6616 519 021 474 019 8803 203
6716 513 021 439 017 8951 207
6816 512 021 442 018 9115 211
6916 505 021 447 018 8793 203
61016 511 021 426 017 8577 198
61316 493 020 444 018 8142 188
61416 492 020 442 018 7413 171
61516 499 021 465 018 7426 172
61616 510 021 496 020 7416 171
61716 510 021 487 019 7225 167
62016 547 023 500 020 7696 178
62116 542 022 492 020 7612 176
62216 531 022 484 019 7646 177
62316 547 023 498 020 7923 183
62416 520 022 469 019 7840 181
62716 471 020 430 017 7944 184
62816 493 020 461 018 8124 188
62916 519 021 454 018 8472 196
63016 515 021 430 017 8833 204
7116 525 022 438 017 9284 214
7516 489 020 417 017 9211 213
7616 494 020 420 017 9521 220
7716 524 022 425 017 9311 215
7816 525 022 432 017 9576 221
71116 532 022 437 017 9637 223
71216 546 023 410 016 9615 222
71316 529 022 425 017 9890 228
71416 532 022 451 018 10271 237
71516 536 022 449 018 10229 236
71816 549 023 460 018 10290 238
71916 529 022 460 018 10150 234
72016 532 022 461 018 9537 220
72116 527 022 459 018 9493 219
72216 522 022 441 017 9741 225
72516 506 021 434 017 9813 227
72616 528 022 464 018 9535 220
72716 531 022 465 018 9550 221
72816 521 022 460 018 10229 236
72916 520 022 462 018 10098 233
8116 517 021 459 018 10234 236
8216 500 021 447 018 9934 229
8316 508 021 464 018 10238 236
8416 521 022 460 018 10657 246
8516 525 022 475 019 11002 254
8816 516 021 479 019 10817 250
8916 568 024 479 019 11062 256
81016 548 023 491 019 11160 258
81116 578 024 546 022 11077 256
81216 588 024 540 021 11035 255
81516 604 025 582 023 11039 255
81616 616 026 563 022 10624 245
81716 625 026 553 022 10358 239
81816 627 026 559 022 10379 240
81916 621 026 549 022 10292 238
82216 603 025 539 021 10233 236
82316 612 025 524 021 10705 247
82416 609 025 544 022 10256 237
82516 616 026 552 022 10241 237
82616 617 026 540 021 10068 233
82916 629 026 556 022 10167 235
83016 639 026 550 022 10103 233
83116 633 026 541 021 9700 224
9116 625 026 530 021 9534 220
9216 635 026 540 021 9569 221
9616 635 026 535 021 9508 220
9716 638 026 541 021 9816 227
9816 626 026 547 022 10049 232
9916 607 025 536 021 10155 235
91216 602 025 559 022 10307 238
91316 619 026 575 023 9815 227
91416 599 025 575 023 9647 223
91516 602 025 617 024 9628 222
91616 589 024 643 026 9563 221
91916 595 025 619 025 9257 214
92016 602 025 610 024 8893 205
92116 599 025 611 024 8932 206
92216 601 025 611 024 9399 217
92316 592 025 628 025 9214 213
92616 584 024 611 024 9183 212
92716 585 024 623 025 9319 215
92816 591 024 624 025 9616 222
92916 568 024 608 024 9612 222
93016 570 024 618 025 9691 224
10316 555 023 616 024 9716 224
10416 545 023 616 024 9762 226
10516 560 023 617 024 9487 219
10616 547 023 605 024 9178 212
10716 531 022 595 024 9102 210
101016 544 023 604 024 9195 212
101116 522 022 579 023 9058 209
101216 512 021 554 022 9055 209
101316 491 020 550 022 8934 206
101416 486 020 538 021 8887 205
101716 463 019 499 020 8779 203
101816 467 019 491 019 8876 205
101916 463 019 507 020 9148 211
102016 461 019 486 019 8844 204
102116 456 019 485 019 8928 206
102416 470 019 487 019 9088 210
102516 485 020 490 019 8915 206
102616 483 020 476 019 9127 211
102716 480 020 475 019 7707 178
102816 484 020 470 019 7773 180
103116 489 020 493 020 7985 184
11116 478 020 486 019 8060 186
11216 452 019 481 019 8080 187
11316 409 017 509 020 7985 184
11416 402 017 513 020 8155 188
11716 403 017 591 023 8360 193
11816 388 016 576 023 8340 193
11916 442 018 561 022 8755 202
111016 501 021 589 023 9050 209
111116 556 023 614 024 9515 220
111416 547 023 631 025 9550 221
111516 504 021 652 026 9370 216
111616 489 020 638 025 8815 204
111716 468 019 606 024 9320 215
111816 481 020 598 024 10000 231
112116 476 020 614 024 10255 237
112216 474 020 596 024 10550 244
112316 472 020 594 024 10655 246
112516 481 020 594 024 10780 249
112816 467 019 579 023 10610 245
112916 461 019 562 022 10140 234
113016 460 019 566 022 10480 242
12116 442 018 533 021 10165 235
12216 441 018 515 020 9885 228
12516 425 018 528 021 9925 229
12616 428 018 568 023 9985 231
12716 422 017 586 023 10020 231
12816 405 017 563 022 10500 243
12916 430 018 553 022 10530 243
121216 426 018 534 021 10270 237
121316 425 018 541 021 10215 236
121416 420 017 520 021 10295 238
121516 419 017 512 020 10420 241
121616 425 018 533 021 10580 244
121916 426 018 517 021 10740 248
122016 437 018 521 021 10860 251
122116 440 018 520 021 10665 246
122216 427 018 526 021 10330 239
122316 458 019 521 021 10270 237
122716 460 019 547 022 10335 239
122816 455 019 521 021 10095 233
122916 459 019 517 021 10030 232
123016 463 019 525 021 10135 234
1317 466 019 542 021 9835 227
1417 510 021 574 023 10405 240
1517 476 020 565 022 10200 236
1617 483 020 563 022 10075 233
1917 478 020 566 022 10145 234
11017 492 020 575 023 10505 243
11117 505 021 568 023 10425 241
11217 485 020 560 022 10375 240
11317 498 021 561 022 10460 242
11717 485 020 549 022 10490 242
11817 480 020 549 022 10595 245
11917 480 020 578 023 10600 245
12017 491 020 575 023 10565 244
12317 488 020 589 023 10415 241
12417 489 020 590 023 10635 246
12517 493 020 610 024 10580 244
12617 482 020 612 024 10610 245
12717 478 020 614 024 11080 256
13017 487 020 605 024 11090 256
13117 503 021 617 024 11190 258
2117 517 021 632 025 11100 256
2217 497 021 623 025 11190 258
2317 515 021 634 025 11460 265
2617 519 021 624 025 11370 263
2717 524 022 631 025 11350 262
2817 529 022 620 025 11595 268
2917 546 023 645 026 11680 270
21017 568 024 668 026 11700 270
21317 560 023 668 026 11580 267
21417 569 024 660 026 11795 272
21517 562 023 629 025 11440 264
21617 501 021 578 023 11365 263
21717 489 020 563 022 11295 261
22117 519 021 568 023 11360 262
22217 530 022 564 022 11215 259
22317 553 023 556 022 12225 282
22417 546 023 545 022 12340 285
22717 576 024 558 022 12180 281
22817 534 022 534 021 11840 274
3117 530 022 529 021 11930 276
3217 508 021 525 021 11720 271
3317 490 020 513 020 11910 275
3617 501 021 505 020 11840 274
3717 495 020 506 020 11725 271
3817 506 021 531 021 11645 269
3917 486 020 537 021 11540 267
31017 487 020 531 021 11890 275
31317 486 020 526 021 12090 279
31417 474 020 526 021 12070 279
31517 464 019 535 021 12120 280
31617 474 020 549 022 12390 286
31717 475 020 536 021 12400 286
32017 463 019 539 021 12255 283
32117 450 019 522 021 11665 269
32217 448 019 521 021 11750 271
32317 477 020 520 021 11875 274
32417 462 019 520 021 11885 275
32717 471 020 526 021 11970 277
32817 478 020 545 022 12415 287
32917 480 020 545 022 12370 286
33017 491 020 547 022 12575 290
33117 504 021 549 022 12535 290
4317 474 020 529 021 12180 281
4417 471 020 523 021 11860 274
4517 462 019 524 021 11780 272
4617 463 019 534 021 12150 281
4717 442 018 535 021 12265 283
41017 451 019 537 021 11940 276
41117 460 019 555 022 12205 282
41217 461 019 552 022 12055 278
41317 446 018 546 022 11680 270
41717 435 018 546 022 11985 277
41817 439 018 565 022 12195 282
41917 451 019 572 023 12370 286
42017 460 019 580 023 12520 289
42117 455 019 572 023 12715 294
42417 460 019 585 023 12900 298
42517 473 020 590 023 13120 303
42617 486 020 603 024 12575 290
42717 476 020 599 024 14240 329
42817 475 020 585 023 14090 325
5117 479 020 599 024 14443 334
5217 468 019 585 023 14440 334
5317 462 019 604 024 14265 330
5417 461 019 609 024 14645 338
5517 464 019 575 023 14688 339
5817 432 018 560 022 14795 342
5917 406 017 589 023 14655 339
51017 399 017 594 024 14610 337
51117 390 016 591 023 14860 343
51217 375 016 583 023 15130 350
51517 370 015 584 023 15420 356
51617 360 015 585 023 15800 365
51717 340 014 560 022 15260 353
51817 338 014 555 022 15335 354
51917 339 014 566 022 15765 364
52217 363 015 590 023 15675 362
52317 382 016 589 023 15760 364
52417 365 015 585 023 15670 362
52517 355 015 572 023 15585 360
52617 357 015 559 022 15745 364
53017 355 015 548 022 15790 365
53117 354 015 550 022 15560 359
6117 399 017 570 023 16340 377
6217 395 016 560 022 16600 383
6517 393 016 571 023 16350 378
6617 389 016 566 022 17070 394
6717 392 016 569 023 16980 392
6817 418 017 577 023 17085 395
6917 423 018 578 023 17000 393
61217 430 018 562 022 16130 373
61317 424 018 580 023 16395 379
61417 431 018 570 023 16680 385
61517 421 017 565 022 16655 385
61617 419 017 561 022 16985 392
61917 428 018 578 023 17520 405
62017 434 018 565 022 17330 400
62117 438 018 553 022 17885 413
62217 450 019 570 023 17965 415
62317 459 019 567 022 18205 421
62617 464 019 572 023 18100 418
62717 462 019 556 022 17500 404
62817 460 019 562 022 17985 415
62917 471 020 560 022 17500 404
63017 466 019 551 022 17220 398
7317 486 020 560 022 17140 396
7517 475 020 557 022 17435 403
7617 461 019 537 021 16715 386
7717 476 020 543 022 16890 390
71017 464 019 534 021 17210 398
71117 463 019 537 021 17045 394
71217 468 019 539 021 17340 401
71317 465 019 541 021 17125 396
71417 463 019 539 021 17365 401
71717 450 019 530 021 17430 403
71817 449 019 529 021 18025 416
71917 452 019 520 021 18120 419
72017 458 019 520 021 18090 418
72117 445 018 519 021 18193 420
72417 432 018 508 020 18435 426
72517 435 018 514 020 18605 430
72617 439 018 521 021 18380 425
72717 437 018 519 021 21715 502
72817 435 018 522 021 21655 500
73117 430 018 507 020 22060 510
8117 421 017 509 020 22425 518
8217 410 017 496 020 22825 527
8317 419 017 509 020 22995 531
8417 422 017 521 021 22925 530
8717 500 021 546 022 23345 539
8817 501 021 645 026 22930 530
8917 482 020 608 024 22920 529
81017 484 020 590 023 22185 512
81117 477 020 580 023 21965 507
81417 490 020 581 023 22635 523
81517 481 020 583 023 22350 516
81617 489 020 593 024 22920 529
81717 477 020 583 023 22210 513
81817 469 019 596 024 22485 519
82117 470 019 605 024 22580 522
82217 467 019 600 024 22685 524
82317 470 019 604 024 22550 521
82417 471 020 620 025 22570 521
82517 466 019 615 024 22275 515
82817 473 020 610 024 22995 531
82917 481 020 613 024 22545 521
83017 482 020 614 024 23155 535
83117 483 020 619 025 23095 533
9117 474 020 631 025 23590 545
9517 468 019 617 024 23280 538
9617 479 020 614 024 23040 532
9717 466 019 599 024 23120 534
9817 467 019 586 023 23025 532
91117 465 019 620 025 22880 529
91217 477 020 629 025 22980 531
91317 477 020 628 025 23655 546
91417 456 019 607 024 23115 534
91517 458 019 618 025 22775 526
91817 475 020 614 024 23440 541
91917 461 019 599 024 24605 568
92017 472 020 606 024 24635 569
92117 475 020 610 024 25215 582
92217 461 019 606 024 24675 570
92517 444 018 597 024 23440 541
92617 455 019 597 024 22830 527
92717 477 020 619 025 24020 555
92817 475 020 624 025 24450 565
92917 467 019 609 024 24445 565
10217 476 020 627 025 24960 577
10317 476 020 642 025 25310 585
10417 460 019 641 025 25805 596
10517 459 019 642 025 25695 594
10617 470 019 639 025 25915 599
10917 469 019 640 025 25650 593
101017 469 019 639 025 26130 604
101117 481 020 640 025 25770 595
101217 480 020 635 025 25020 578
101317 488 020 646 026 23840 551
101617 505 021 632 025 24160 558
101717 507 021 624 025 23630 546
101817 508 021 611 024 23845 551
101917 506 021 598 024 22835 527
102017 510 021 600 024 22390 517
102317 498 021 569 023 22475 519
102417 501 021 558 022 23125 534
102517 491 020 574 023 22145 512
102617 480 020 575 023 25540 590
102717 488 020 581 023 26640 615
103017 485 020 569 023 26450 611
103117 493 020 569 023 26805 619
11117 490 020 564 022 26420 610
11217 478 020 562 022 26710 617
11317 517 021 563 022 27320 631
11617 520 022 585 023 27585 637
11717 510 021 546 022 26755 618
11817 501 021 459 018 26925 622
11917 501 021 429 017 25825 597
111017 496 021 430 017 25775 595
111317 480 020 425 017 26460 611
111417 475 020 417 017 26875 621
111517 481 020 412 016 27170 628
111617 496 021 427 017 27940 645
111717 494 020 430 017 29010 670
112017 489 020 426 017 29545 682
112117 496 021 431 017 29705 686
112217 498 021 428 017 29820 689
112417 500 021 426 017 30100 695
112717 488 020 422 017 30305 700
112817 493 020 436 017 30595 707
112917 514 021 451 018 29780 688
113017 529 022 437 017 30195 698
12117 501 021 430 017 30430 703
12417 533 022 437 017 30340 701
12517 536 022 425 017 30520 705
12617 521 022 425 017 30690 709
12717 517 021 359 014 31125 719
12817 523 022 351 014 31505 728
121117 522 022 389 015 30890 714
121217 541 022 421 017 31265 722
121317 554 023 402 016 32560 752
121417 566 023 399 016 33470 773
121517 591 024 403 016 34435 795
121817 624 026 414 016 35250 814
121917 589 024 405 016 33745 780
122017 577 024 409 016 33755 780
122117 580 024 411 016 33815 781
122217 579 024 411 016 34195 790
122617 583 024 421 017 34370 794
122717 572 024 412 016 33665 778
122817 582 024 418 017 34295 792
122917 574 024 413 016 34045 786
1218 595 025 429 017 34025 786
1318 581 024 419 017 35035 809
1418 572 024 410 016 35210 813
1518 567 023 407 016 35605 822
1818 542 022 410 016 35700 825
1918 525 022 399 016 36060 833
11018 546 023 418 017 36265 838
11118 548 023 433 017 36230 837
11218 536 022 427 017 36400 841
11618 494 020 412 016 36000 832
11718 489 020 414 016 37275 861
11818 475 020 415 016 37250 860
11918 473 020 402 016 38370 886
12218 469 019 406 016 38740 895
12318 474 020 421 017 40260 930
12418 467 019 410 016 36250 837
12518 463 019 408 016 36710 848
12618 461 019 408 016 36310 839
12918 442 018 401 016 36225 837
13018 454 019 384 015 36775 850
13118 450 019 366 015 36785 850
2118 468 019 382 015 37060 856
2218 453 019 366 015 35070 810
2518 431 018 362 014 34860 805
2618 430 018 367 015 34050 787
2718 432 018 380 015 35255 814
2818 420 017 370 015 33390 771
2918 425 018 370 015 33955 784
21218 448 019 375 015 34865 805
21318 485 020 375 015 35555 821
21418 510 021 394 016 37225 860
21518 517 021 394 016 37610 869
21618 539 022 395 016 37895 875
22018 522 022 413 016 37905 876
22118 543 022 390 015 37125 858
22218 539 022 375 015 34105 788
22318 533 022 335 013 33945 784
22618 527 022 327 013 35925 830
22718 519 021 320 013 34990 808
22818 519 021 315 012 34850 805
3118 507 021 365 014 34495 797
3218 521 022 379 015 34820 804
3518 525 022 383 015 35445 819
3618 536 022 391 016 35505 820
3718 524 022 387 015 34955 807
3818 525 022 390 015 34320 793
3918 530 022 395 016 35060 810
31218 540 022 399 016 35365 817
31318 532 022 380 015 34880 806
31418 539 022 378 015 37335 862
31518 523 022 378 015 37735 872
31618 519 021 390 015 37985 877
31918 510 021 390 015 38255 884
32018 518 021 377 015 38635 892
32118 532 022 368 015 38400 887
32218 522 022 362 014 36185 836
32318 530 022 356 014 35465 819
32618 541 022 365 014 36655 847
32718 556 023 361 014 34790 804
32818 536 022 351 014 33060 764
32918 559 023 350 014 32815 758
4218 514 021 335 013 32195 744
4318 514 021 336 013 32595 753
4418 522 022 347 014 32785 757
4518 530 022 345 014 31965 738
4618 534 022 341 014 32280 746
4918 519 021 334 013 32880 760
41018 529 022 330 013 32265 745
41118 537 022 324 013 31820 735
41218 544 023 331 013 31800 735
41318 545 023 331 013 31410 726
41618 554 023 335 013 30865 713
41718 557 023 339 013 31640 731
41818 563 023 343 014 31545 729
41918 559 023 340 013 32250 745
42018 547 023 331 013 31845 736
42318 531 022 327 013 32325 747
42418 536 022 326 013 32750 757
42518 518 021 277 011 30700 709
42618 527 022 286 011 26015 601
42718 527 022 270 011 24470 565
43018 525 022 269 011 23840 551
5118 527 022 267 011 25840 597
5218 531 022 265 011 26335 608
5318 533 022 271 011 25895 598
5418 535 022 265 011 25980 600
5718 545 023 273 011 27245 629
5818 595 025 282 011 27740 641
5918 591 024 340 013 28040 648
51018 600 025 348 014 28720 663
51118 599 025 332 013 27950 646
51418 599 025 332 013 27935 645
51518 596 025 332 013 27105 626
51618 591 024 342 014 27535 636
51718 591 024 341 014 27495 635
51818 588 024 341 014 27870 644
52118 597 025 345 014 27565 637
52218 601 025 339 013 26545 613
52318 597 025 328 013 27210 629
52418 589 024 326 013 26345 609
52518 588 024 337 013 25985 600
52918 592 025 332 013 25865 597
53018 613 025 333 013 26010 601
53118 664 027 329 013 25890 598
6118 665 028 330 013 25965 600
6418 683 028 342 014 26170 605
6518 694 029 352 014 26350 609
6618 720 030 353 014 27035 625
6718 719 030 351 014 27025 624
6818 730 030 367 015 27745 641
61118 720 030 372 015 28840 666
61218 726 030 374 015 26610 615
61318 725 030 379 015 24545 567
61418 720 030 382 015 24825 573
61518 740 031 391 016 25440 588
61818 752 031 398 016 25775 595
61918 739 031 400 016 25935 599
62018 762 032 399 016 26645 616
62118 758 031 397 016 25785 596
62218 750 031 392 016 25715 594
62518 721 030 385 015 24675 570
62618 732 030 391 016 22680 524
62718 708 029 378 015 21060 486
62818 710 029 376 015 21015 485
62918 700 029 379 015 21380 494
7218 707 029 375 015 21415 495
7318 714 030 374 015 21590 499
7518 715 030 397 016 21960 507
7618 715 030 412 016 22050 509
7918 730 030 444 018 22675 524
71018 731 030 446 018 22255 514
71118 740 031 446 018 23875 552
71218 720 030 446 018 24650 569
71318 724 030 446 018 23200 536
71618 733 030 445 018 23623 546
71718 749 031 436 017 23900 552
71818 800 033 440 017 24945 576
71918 769 032 434 017 24830 574
72018 761 032 430 017 24755 572
72318 733 030 448 018 24485 566
72418 736 030 436 017 24455 565
72518 716 030 427 017 24605 568
72618 707 029 427 017 25365 586
72718 691 029 404 016 23860 551
73018 676 028 394 016 22915 529
73118 684 028 412 016 23880 552
8118 683 028 393 016 23830 550
8218 680 028 392 016 25035 578
8318 671 028 393 016 24410 564
8618 679 028 396 016 24415 564
8718 839 035 409 016 24110 557
8818 895 037 368 015 24425 564
8918 849 035 368 015 24815 573
81018 862 036 369 015 24580 568
81318 881 036 376 015 23710 548
81418 892 037 381 015 23890 552
81518 861 036 381 015 23245 537
81618 893 037 383 015 22690 524
81718 900 037 379 015 23025 532
82018 903 037 386 015 22920 529
82118 859 036 390 015 23350 539
82218 876 036 391 016 23800 550
82318 878 036 390 015 23395 540
82418 869 036 384 015 24020 555
82718 839 035 391 016 24360 563
82818 843 035 383 015 24425 564
82918 824 034 367 015 24520 566
83018 831 034 363 014 24935 576
83118 822 034 361 014 25335 585
9418 813 034 372 015 25755 595
9518 814 034 373 015 25355 586
9618 823 034 364 014 24885 575
9718 810 034 360 014 24865 574
91018 814 034 347 014 24835 574
91118 809 033 339 013 24290 561
Date 30 Year Fixed Rate 15 Year Fixed Rate 10 Year Breakeven Inflation
Microsoft Office User What market participants expect inflation to be over the next ten years on average
2008-09-11 593 554 196
2008-09-18 578 535 171
2008-09-25 609 577 186
2008-10-02 610 578 159
2008-10-09 594 563 120
2008-10-16 646 614 099
2008-10-23 604 572 108
2008-10-30 646 619 083
2008-11-06 620 588 092
2008-11-13 614 581 095
2008-11-20 604 573 055
2008-11-26 597 574 023
2008-12-04 553 533 044
2008-12-11 547 520 031
2008-12-18 519 492 020
2008-12-24 514 491 015
2008-12-31 510 483 011
2009-01-08 501 462 034
2009-01-15 496 465 053
2009-01-22 512 480 059
2009-01-29 510 480 085
2009-02-05 525 492 112
2009-02-12 516 481 123
2009-02-19 504 468 114
2009-02-26 507 468 102
2009-03-05 515 472 091
2009-03-12 503 464 088
2009-03-19 498 461 115
2009-03-26 485 458 133
2009-04-02 478 452 133
2009-04-09 487 454 135
2009-04-16 482 448 129
2009-04-23 480 448 130
2009-04-30 478 448 150
2009-05-07 484 451 145
2009-05-14 486 452 147
2009-05-21 482 450 159
2009-05-28 491 453 180
2009-06-04 529 479 189
2009-06-11 559 506 199
2009-06-18 538 489 183
2009-06-25 542 487 181
2009-07-02 532 477 169
2009-07-09 520 469 155
2009-07-16 514 463 165
2009-07-23 520 468 186
2009-07-30 525 469 188
2009-08-06 522 463 189
2009-08-13 529 468 191
2009-08-20 512 456 174
2009-08-27 514 458 177
2009-09-03 508 454 164
2009-09-10 507 450 179
2009-09-17 504 447 180
2009-09-24 504 446 180
2009-10-01 494 436 173
2009-10-08 487 433 174
2009-10-15 492 437 191
2009-10-22 500 443 199
2009-10-29 503 446 200
2009-11-05 498 440 207
2009-11-12 491 436 218
2009-11-19 483 432 213
2009-11-25 478 429 214
2009-12-03 471 427 211
2009-12-10 481 432 211
2009-12-17 494 438 221
2009-12-24 505 445 230
2009-12-31 514 454 236
2010-01-07 509 450 238
2010-01-14 506 445 238
2010-01-21 499 440 236
2010-01-28 498 439 232
2010-02-04 501 440 238
2010-02-11 497 434 228
2010-02-18 493 433 227
2010-02-25 505 440 220
2010-03-04 497 433 216
2010-03-11 495 432 223
2010-03-18 496 433 225
2010-03-25 499 434 222
2010-04-01 508 439 224
2010-04-08 521 452 231
2010-04-15 507 440 235
2010-04-22 507 439 234
2010-04-29 506 439 239
2010-05-06 500 436 231
2010-05-13 493 430 224
2010-05-20 484 424 208
2010-05-27 478 421 190
2010-06-03 479 420 200
2010-06-10 472 417 193
2010-06-17 475 420 198
2010-06-24 469 413 197
2010-07-01 458 404 184
2010-07-08 457 407 173
2010-07-15 457 406 183
2010-07-22 456 403 171
2010-07-29 454 400 180
2010-08-05 449 395 185
2010-08-12 444 392 179
2010-08-19 442 390 162
2010-08-26 436 386 154
2010-09-02 432 383 156
2010-09-09 435 383 165
2010-09-16 437 382 178
2010-09-23 437 382 179
2010-09-30 432 375 178
2010-10-07 427 372 184
2010-10-14 419 362 201
2010-10-21 421 364 206
2010-10-28 423 366 213
2010-11-04 424 363 214
2010-11-11 417 357 211
2010-11-18 439 376 204
2010-11-24 440 377 211
2010-12-02 446 381 212
2010-12-09 461 396 218
2010-12-16 483 417 224
2010-12-23 481 415 230
2010-12-30 486 420 231
2011-01-06 477 413 236
2011-01-13 471 408 238
2011-01-20 474 405 235
2011-01-27 480 409 226
2011-02-03 481 408 234
2011-02-10 505 429 234
2011-02-17 500 427 227
2011-02-24 495 422 237
2011-03-03 487 415 243
2011-03-10 488 415 250
2011-03-17 476 397 241
2011-03-24 481 404 242
2011-03-31 486 409 246
2011-04-07 487 410 256
2011-04-14 491 413 262
2011-04-21 480 402 261
2011-04-28 478 397 258
2011-05-05 471 389 254
2011-05-12 463 382 246
2011-05-19 461 380 233
2011-05-26 460 378 231
2011-06-02 455 374 225
2011-06-09 449 368 223
2011-06-16 450 367 222
2011-06-23 450 369 220
2011-06-30 451 369 233
2011-07-07 460 375 241
2011-07-14 451 365 232
2011-07-21 452 366 235
2011-07-28 455 366 243
2011-08-04 439 354 235
2011-08-11 432 350 225
2011-08-18 415 336 216
2011-08-25 422 344 206
2011-09-01 422 339 206
2011-09-08 412 333 198
2011-09-15 409 330 194
2011-09-22 409 329 186
2011-09-29 401 328 182
2011-10-06 394 326 178
2011-10-13 412 337 195
2011-10-20 411 338 196
2011-10-27 410 338 206
2011-11-03 400 331 210
2011-11-10 399 330 210
2011-11-17 400 331 198
2011-11-23 398 330 191
2011-12-01 400 330 199
2011-12-08 399 327 204
2011-12-15 394 321 199
2011-12-22 391 321 200
2011-12-29 395 324 202
2012-01-05 391 323 204
2012-01-12 389 316 207
2012-01-19 388 317 204
2012-01-26 398 324 209
2012-02-02 387 314 213
2012-02-09 387 316 220
2012-02-16 387 316 220
2012-02-23 395 319 227
2012-03-01 390 317 226
2012-03-08 388 313 221
2012-03-15 392 316 233
2012-03-22 408 330 240
2012-03-29 399 323 233
2012-04-05 398 321 232
2012-04-12 388 311 226
2012-04-19 390 313 225
2012-04-26 388 312 224
2012-05-03 384 307 225
2012-05-10 383 305 217
2012-05-17 379 304 210
2012-05-24 378 304 214
2012-05-31 375 297 210
2012-06-07 367 294 212
2012-06-14 371 298 213
2012-06-21 366 295 214
2012-06-28 366 294 210
2012-07-05 362 289 213
2012-07-12 356 286 210
2012-07-19 353 283 212
2012-07-26 349 280 213
2012-08-02 355 283 220
2012-08-09 359 284 228
2012-08-16 362 288 225
2012-08-23 366 289 226
2012-08-30 359 286 229
2012-09-06 355 286 228
2012-09-13 355 285 239
2012-09-20 349 277 256
2012-09-27 340 273 245
2012-10-04 336 269 247
2012-10-11 339 270 253
2012-10-18 337 266 248
2012-10-25 341 272 250
2012-11-01 339 270 249
2012-11-08 340 269 248
2012-11-15 334 265 241
2012-11-21 331 263 240
2012-11-29 332 264 239
2012-12-06 334 267 244
2012-12-13 332 266 250
2012-12-20 337 265 249
2012-12-27 335 265 248
2013-01-03 334 264 246
2013-01-10 340 266 251
2013-01-17 338 266 252
2013-01-24 342 271 252
2013-01-31 353 281 256
2013-02-07 353 277 258
2013-02-14 353 277 257
2013-02-21 356 277 254
2013-02-28 351 276 252
2013-03-07 352 276 255
2013-03-14 363 279 256
2013-03-21 354 272 254
2013-03-28 357 276 252
2013-04-04 354 274 250
2013-04-11 343 265 245
2013-04-18 341 264 238
2013-04-25 340 261 237
2013-05-02 335 256 233
2013-05-09 342 261 231
2013-05-16 351 269 232
2013-05-23 359 277 227
2013-05-30 381 298 224
2013-06-06 391 303 218
2013-06-13 398 310 208
2013-06-20 393 304 203
2013-06-27 446 350 195
2013-07-03 429 339 202
2013-07-11 451 353 206
2013-07-18 437 341 212
2013-07-25 431 339 219
2013-08-01 439 343 219
2013-08-08 440 343 225
2013-08-15 440 344 222
2013-08-22 458 360 214
2013-08-29 451 354 214
2013-09-05 457 359 208
2013-09-12 457 359 209
2013-09-19 450 354 216
2013-09-26 432 337 221
2013-10-03 422 329 219
2013-10-10 423 331 220
2013-10-17 428 333 219
2013-10-24 413 324 217
2013-10-31 410 320 218
2013-11-07 416 327 216
2013-11-14 435 335 218
2013-11-21 422 327 218
2013-11-27 429 330 218
2013-12-05 446 347 214
2013-12-12 442 343 213
2013-12-19 447 351 217
2013-12-26 448 352 218
2014-01-02 453 355 224
2014-01-09 451 356 228
2014-01-16 441 345 227
2014-01-23 439 344 223
2014-01-30 432 340 214
2014-02-06 423 333 214
2014-02-13 428 333 219
2014-02-20 433 335 214
2014-02-27 437 339 215
2014-03-06 428 332 218
2014-03-13 437 338 220
2014-03-20 432 332 216
2014-03-27 440 342 214
2014-04-03 441 347 214
2014-04-10 434 338 213
2014-04-17 427 333 216
2014-04-24 433 339 221
2014-05-01 429 338 219
2014-05-08 421 332 218
2014-05-15 420 329 218
2014-05-22 414 325 218
2014-05-29 412 321 222
2014-06-05 414 323 220
2014-06-12 420 331 221
2014-06-19 417 330 222
2014-06-26 414 322 228
2014-07-03 412 322 227
2014-07-10 415 324 228
2014-07-17 413 323 225
2014-07-24 413 326 224
2014-07-31 412 323 228
2014-08-07 414 327 225
2014-08-14 412 324 224
2014-08-21 410 323 217
2014-08-28 410 325 214
2014-09-04 410 324 215
2014-09-11 412 326 212
2014-09-18 423 337 209
2014-09-25 420 336 202
2014-10-02 419 336 196
2014-10-09 412 330 194
2014-10-16 397 318 191
2014-10-23 392 308 191
2014-10-30 398 313 190
2014-11-06 402 321 193
2014-11-13 401 320 192
2014-11-20 399 317 185
2014-11-26 397 317 185
2014-12-04 389 310 178
2014-12-11 393 320 172
2014-12-18 380 309 164
2014-12-24 383 310 169
2014-12-31 387 315 166
2015-01-08 373 305 162
2015-01-15 366 298 158
2015-01-22 363 293 160
2015-01-29 366 298 162
2015-02-05 359 292 168
2015-02-12 369 299 169
2015-02-19 376 305 171
2015-02-26 380 307 174
2015-03-05 375 303 185
2015-03-12 386 310 175
2015-03-19 378 306 169
2015-03-26 369 297 178
2015-04-02 370 298 177
2015-04-09 366 293 184
2015-04-16 367 294 182
2015-04-23 365 292 188
2015-04-30 368 294 191
2015-05-07 380 302 192
2015-05-14 385 307 187
2015-05-21 384 305 185
2015-05-28 387 311 182
2015-06-04 387 308 181
2015-06-11 404 325 185
2015-06-18 400 323 187
2015-06-25 402 321 190
2015-07-02 408 324 189
2015-07-09 404 320 186
2015-07-16 409 325 185
2015-07-23 404 321 181
2015-07-30 398 317 176
2015-08-06 391 313 170
2015-08-13 394 317 165
2015-08-20 393 315 158
2015-08-27 384 306 153
2015-09-03 389 309 158
2015-09-10 390 310 155
2015-09-17 391 311 157
2015-09-24 386 308 152
2015-10-01 385 307 142
2015-10-08 376 299 153
2015-10-15 382 303 151
2015-10-22 379 298 147
2015-10-29 376 298 149
2015-11-05 387 309 156
2015-11-12 398 320 157
2015-11-19 397 318 154
2015-11-25 395 318 161
2015-12-03 393 316 159
2015-12-10 395 319 155
2015-12-17 397 322 146
2015-12-24 396 322 148
2015-12-31 401 324 153
2016-01-07 397 326 154
2016-01-14 392 319 144
2016-01-21 381 310 134
2016-01-28 379 307 137
2016-02-04 372 301 138
2016-02-11 365 295 123
2016-02-18 365 295 126
2016-02-25 362 293 133
2016-03-03 364 294 147
2016-03-10 368 296 149
2016-03-17 373 299 154
2016-03-24 371 296 161
2016-03-31 371 298 161
2016-04-07 359 288 160
2016-04-14 358 286 157
2016-04-21 359 285 160
2016-04-28 366 289 167
2016-05-05 361 286 166
2016-05-12 357 281 160
2016-05-19 358 281 159
2016-05-26 364 289 156
2016-06-02 366 292 155
2016-06-09 360 287 156
2016-06-16 354 281 147
2016-06-23 356 283 144
2016-06-30 348 278 139
2016-07-07 341 274 142
2016-07-14 342 272 144
2016-07-21 345 275 148
2016-07-28 348 278 150
2016-08-04 343 274 146
2016-08-11 345 276 148
2016-08-18 343 274 145
2016-08-25 343 274 148
2016-09-01 346 277 146
2016-09-08 344 276 150
2016-09-15 350 277 150
2016-09-22 348 276 151
2016-09-29 342 272 155
2016-10-06 342 272 162
2016-10-13 347 276 164
2016-10-20 352 279 167
2016-10-27 347 278 169
2016-11-03 354 284 171
2016-11-10 357 288 176
2016-11-17 394 314 184
2016-11-23 403 325 191
2016-12-01 408 334 190
2016-12-08 413 336 193
2016-12-15 416 337 195
2016-12-22 430 352 190
2016-12-29 432 355 196
2017-01-05 420 344 197
2017-01-12 412 337 197
2017-01-19 409 334 200
2017-01-26 419 340 206
2017-02-02 419 341 206
2017-02-09 417 339 200
2017-02-16 415 335 202
2017-02-23 416 337 203
2017-03-02 410 332 201
2017-03-09 421 342 202
2017-03-16 430 350 201
2017-03-23 423 344 198
2017-03-30 414 339 197
2017-04-06 410 336 196
2017-04-13 408 334 192
2017-04-20 397 323 186
2017-04-27 403 327 189
2017-05-04 402 327 189
2017-05-11 405 329 186
2017-05-18 402 327 181
2017-05-25 395 319 182
2017-06-01 394 319 181
2017-06-08 389 316 178
2017-06-15 391 318 173
2017-06-22 390 317 167
2017-06-29 388 317 171
2017-07-06 396 322 175
2017-07-13 403 329 175
2017-07-20 396 323 176
2017-07-27 392 320 180
2017-08-03 393 318 180
2017-08-10 390 318 181
2017-08-17 389 316 178
2017-08-24 386 316 176
2017-08-31 382 312 175
2017-09-07 378 308 178
2017-09-14 378 308 184
2017-09-21 383 313 185
2017-09-28 383 313 185
2017-10-05 385 315 184
2017-10-12 391 321 188
2017-10-19 388 319 184
2017-10-26 394 325 187
2017-11-02 394 327 188
2017-11-09 390 324 187
2017-11-16 395 331 186
2017-11-22 392 332 185
2017-11-30 390 330 184
2017-12-07 394 336 186
2017-12-14 393 336 188
2017-12-21 394 338 191
2017-12-28 399 344 195
2018-01-04 395 338 199
2018-01-11 399 344 202
2018-01-18 404 349 203
2018-01-25 415 362 206
2018-02-01 422 368 210
2018-02-08 432 377 211
2018-02-15 438 384 207
2018-02-22 440 385 211
2018-03-01 443 390 212
2018-03-08 446 394 212
2018-03-15 444 390 209
2018-03-22 445 391 208
2018-03-29 444 390 206
2018-04-05 440 387 207
2018-04-12 442 387 209
2018-04-19 447 394 214
2018-04-26 458 402 217
2018-05-03 455 403 217
2018-05-10 455 401 217
2018-05-17 461 408 216
2018-05-24 466 415 214
2018-05-31 456 406 207
2018-06-07 454 401 212
2018-06-14 462 407 212
2018-06-21 457 404 212
2018-06-28 455 404 211
2018-07-05 452 399 213
2018-07-12 453 402 212
2018-07-19 452 400 210
2018-07-26 454 402 211
2018-08-02 460 408 212
2018-08-09 459 405 212
2018-08-16 453 401 209
2018-08-23 451 398 208
2018-08-30 452 397 211
2018-09-06 454 399 209
Acquisition Effects
Three Months Ended June 30th Six Months Ended June 30th
2017 2018 2017 2018
Pro Forma Revenue $ 158737 $ 185820 296935 369201
Pro Forma Net Income $ 7758 $ 45188 14966 80956
Revenue Breakdown
Six Months Ended June 30th
2017 2018
Mortgage Products $ 134453 $ 140410
Non-Mortgage Products
Credit Cards $ 70765 $ 84879
Personal Loans $ 37535 $ 61175
Other $ 42535 $ 76672
Total Non-Mortgage Products $ 150835 $ 222726
2013A 2014A 2015A 2016A 2017A MRQ2018
Mortgage $ 123091 $ 134137 $ 165272 $ 219991 $ 275910 $ 66948
Non-Mortgage $ 16149 $ 33213 $ 88944 $ 164411 $ 341826 $ 117153
Visible Revenue Opportunity (in millions)
Category 2017 TTM Current Market Share Visible Market Share Estimate Take Rate Low Mid High
Mortgage $ 264 180 4-8 088 $ 600 $ 900 $ 1200
Credit Cards $ 126 060 2-4 $275 $ 470 $ 705 $ 940
Personal Loans $ 78 2 5-10 250 $ 250 $ 375 $ 500
Home Equity $ 40 230 4-6 080 $ 80 $ 100 $ 120
Other Businesses $ 50 $ 100 $ 150 $ 200
Total Revenue $ 558 $ 1500 $ 2230 $ 2960
LendingTree Inc
Weighted Average Cost of Capital
($ in thousands fiscal year ending December 31)
Debt Equity
WACC = After-Tax Cost of Debt x of Debt in the Capital Structure + Cost of Equity x of Equity in the Capital Structure
( rd x (1 - t) x DD + E ) + (re x ED + E)
Capital Structure Cost of Debt
Current Portion of Debt 0 Name Maturity Date Amount (mm) Price Coupon YTM Weight YTM (weighted)
Non - Current Portion of Debt 244
Total Debt (in mm) $ 24400
Total Amount $ - 0 5300
Current Share Price $24060
Shares Outstanding (mm) 13
Total Equity $ 3084 Cost of Equity WACC Formula
CAPM (re) = rf + βL x (rm - rf) Weights x Costs
Capital Weights Risk-free rate 240
Microsoft Office User Historical Avg Nominal 10 YR US Note
t = Effective Tax Rate 21
Debt-to-Total Capitalization 7 Market Risk Premium 710
Equity-to-Total Capitalization 93 Adjusted Beta 134 WACC 113
Is this the target Capital Structure Yes
Microsoft Office User See Historical Capitlization

Microsoft Office User Historical Avg Nominal 10 YR US Note
Cost of Equity 1191
Peer Comparable Weights
Mean -
Median -
29 AwABTAVMT0NBTAFIwFQcQAAACxDSVEuWFRSQTpEQjEuSVFfRUJJVERBX01FRElBTl9FU1RfQ0lRLkZZMjAxNwEAAADP2BYAAgAAAAoxNDMyLjUzNzYzAQ4AAAAFAAAAATMBAAAAATACAAAACjEwMDA0NjU2NzMDAAAABjEwMDE4OAQAAAABMwYAAAABMAcAAAACNTAIAAAAATAJAAAAATEKAAAAATALAAAACzEwNTQ1MTkyMTY2DAAAAAExDQAAAAkxMS84LzIwMTcQAAAACTExLzcvMjAxNzSoNpsmJtUIjvEAECom1QgdQ0lRLk5ZU0U6SUNFLklRX0VCSVREQS5GWTIwMTYBAAAAYIIQAAIAAAAEMjc1NAEIAAAABQAAAAExAQAAAAoxODI2NjUzNDQ5AwAAAAMxNjACAAAABDQwNTEEAAAAATAHAAAACTExLzcvMjAxNwgAAAAKMTIvMzEvMjAxNgkAAAABMDSoNpsmJtUIjvEAECom1QguQ0lRLk5ZU0U6IEdQTi5JUV9SRVZFTlVFX01FRElBTl9FU1RfQ0lRLkZZMjAxNwEAAAAGagwAAgAAAAYzNTE0LjgBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMzU4NzYzMwMAAAAGMTAwMTgxBAAAAAEyBgAAAAEwBwAAAAMxNjAIAAAAATAJAAAAATEKAAAAATALAAAACzEwNTUxMjQ5MTUzDAAAAAExDQAAAAkxMS84LzIwMTcQAAAACTExLzcvMjAxN7ZIRLQjJtUItkhEtCMm1QgkQ0lRLk5BU0RBUTogUFlQTC5JUV9UT1RBTF9SRVYuRlkyMDE1AQAAAFy4AQACAAAABDkyNDgBCAAAAAUAAAABMQEAAAAKMTgyNjk3MDMyMQMAAAAD 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 NTI4OQwAAAABMQ0AAAAJMTEvOC8yMDE3EAAAAAk5LzMwLzIwMTe2SES0IybVCLZIRLQjJtUILkNJUS5OWVNFOiBWTlRWLklRX0VCSVREQV9NRURJQU5fRVNUX0NJUS5GWTIwMTcBAAAAsykQAAIAAAAEMTAxNQEOAAAABQAAAAEzAQAAAAEwAgAAAAoxMDAxNDkxNTYxAwAAAAYxMDAxODgEAAAAATIGAAAAATAHAAAAAzE2MAgAAAABMAkAAAABMQoAAAABMAsAAAALMTA1MzA2MzI1NjAMAAAAATENAAAACTExLzgvMjAxNxAAAAAJMTEvNy8yMDE3tkhEtCMm1Qi2SES0IybVCDBDSVEuTkFTREFRR1M6Q01FLklRX0VCSVREQV9NRURJQU5fRVNUX0NJUS5GWTIwMTcBAAAAYZYeAAIAAAAGMjU3Ny42AQ4AAAAFAAAAATMBAAAAATACAAAACjEwMDA0NzExODQDAAAABjEwMDE4OAQAAAABMgYAAAABMAcAAAADMTYwCAAAAAEwCQAAAAExCgAAAAEwCwAAAAsxMDUyNzc3OTAxNgwAAAABMQ0AAAAJMTEvOC8yMDE3EAAAAAkxMS83LzIwMTc0qDabJibVCI7xABAqJtUIMkNJUS5OQVNEQVFHUzpDQk9FLklRX1JFVkVOVUVfTUVESUFOX0VTVF9DSVEuRlkyMDE4AQAAAKnO8QECAAAABjExNDkuOAEOAAAABQAAAAEzAQAAAAEwAgAAAAoxMDAxMzgxOTk2AwAAAAYxMDAxODEEAAAAATIGAAAAATAHAAAAAzE2MAgAAAABMAkAAAABMQoAAAABMAsAAAALMTA1NTYwODQzNDUMAAAAATENAAAACTExLzgvMjAxNxAAAAAJMTEvNy8yMDE3 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
Trading Multiples
Market Net Enterprise EV Revenue EV EBITDA PriceEarnings
Company Ticker Capitalization Debt Value 2017A 2018E 2019E 2017A 2018E 2019E LTM 2019E
On Deck Capital Inc NYSEONDK $577 $681 $1259 64x 33x 29x ERRORVALUE 371x 280x 1267x 155x
LendingClub Corporation NYSELC 1431 (85) 1346 23x 19x 17x ERRORVALUE 156x 101x - 178x
GreenSky Inc NasdaqGSKY 1152 151 1303 40x 30x 22x 87x 67x 50x 239x 220x
(Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE
(Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE
LendingTree Inc NasdaqTREE $3084 ($49) $3035 49x 40x 33x 356x 201x 159x 452x 326x
Low $577 ($85) ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 239x 155x
Mean 1053 249 ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 753x 184x
Median 1152 151 ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 753x 178x
High $1431 $681 ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 1267x 220x
Operating Statistics
Revenue Revenue Growth EBITDA EBITDA Growth
Company Ticker 2017A 2018E 2019E 17-18 18-19 2017A 2018E 2019E 17-18 18-19
On Deck Capital Inc NYSEONDK $197 $384 $431 948 120 NA $34 $45 ERRORVALUE 327
LendingClub Corporation NYSELC $575 $693 $809 206 168 NA $86 $133 ERRORVALUE 547
GreenSky Inc NasdaqGSKY $326 $438 $586 343 339 $150 $196 $263 308 344
(Invalid Identifier) 0 (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE
(Invalid Identifier) 0 (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE
LendingTree Inc NasdaqTREE $618 $755 $916 223 212 $85 $151 $191 775 261
Low $197 $384 $431 ERRORVALUE ERRORVALUE $150 $34 $45 ERRORVALUE ERRORVALUE
Mean 366 505 609 ERRORVALUE ERRORVALUE 150 105 147 ERRORVALUE ERRORVALUE
Median 326 438 586 ERRORVALUE ERRORVALUE 150 86 133 ERRORVALUE ERRORVALUE
High $575 $693 $809 ERRORVALUE ERRORVALUE $150 $196 $263 ERRORVALUE ERRORVALUE
LendingTree Inc
Discounted Cash Flow Analysis
($ in thousands fiscal year ending December 31)
Mid-Year Convention Y
Historicals CAGR Projections CAGR
2015 2016 2017 (15-18) 2018 2019 2020 2022 2023 2024 (18-24)
9081 Revenue $ 254216 $ 384402 $ 617736 559 $ 755000 $ 1057000 $ 1426950 $ 1890709 $ 2410654 $ 3013317 259
Revenue Growth 512 607 222 400 350 325 275 250
Operating Expenses 225702 332290 584603 679500 951300 1284255 1701638 2169588 2711985 6670
135240 EBITDA $ 31671 $ 58299 $ 53210 296 $ 75500 $ 105700 $ 142695 $ 189071 $ 241065 $ 301332 259
Margin 125 152 86 100 100 100 100 100 100
Depreciation amp Amortization 3157 6187 20077 26425 36995 49943 66175 72320 90400
of sales 12 16 33 35 35 35 35 30 30
EBIT $ 28514 $ 52112 $ 33133 78 $ 49075 $ 68705 $ 92752 $ 122896 $ 168746 $ 210932 275
Margin 112 136 54 65 65 65 65 70 70
Taxes 21 -22973 20366 6291 10306 14428 19478 25808 35437 44296
EBIAT $ 51487 $ 31746 $ 26842 -278 $ 38769 $ 54277 $ 73274 $ 97088 $ 133309 $ 166636 275
Plus Depreciation amp Amortization 3157 6187 20077 26425 36995 49943 66175 72320 90400
Less Capital Expenditures 7200 31955 8000 22650 31710 42809 56721 72320 90400
of sales 28 83 13 30 30 30 30 30 30
Less Inc(Dec) in Net Working Capital 3000 8000 14000 18875 26425 35674 47268 60266 75333
of sales 12 21 23 25 25 25 25 25 25
Unlevered Free Cash Flow $ 44444 $ (2022) $ 24919 $ 23669 $ 33137 $ 44735 $ 59274 $ 73043 $ 91304
WACC 113
Discount Period 0500 1500 250 350 450 550
Discount Factor 095 085 076 069 062 055
Present Value of Free Cash Flow $ 22431 $ 28203 $ 34194 $ 40689 $ 45031 $ 50553
Enterprise Value Implied Equity Value and Share Price
Cumulative Present Value of FCF $ 221100 Enterprise Value $ 4648193
Less Total Debt 244480
Terminal Value Less Preferred Stock
Terminal Year EBITDA (2022E) $ 301332 Less Noncontrolling Interest
Exit Multiple 280x Plus Cash and ST Investments 293301
Terminal Value $ 8437288
Discount Factor 052
Microsoft Office User mid year convention not applied
Implied Equity Value $ 4697014
Present Value of Terminal Value $ 4427093
of Enterprise Value 952 Fully Diluted Shares Outstanding 14147
Enterprise Value $ 4648193 Implied Share Price $ 33201
Implied Share Price
Exit Multiple
euro 332 200x 225x 280x 315x 350x
95 26714 29804 36600 40924 45249
100 26022 29028 35641 39849 44057
115 24070 26842 32938 36818 40698
120 23459 26157 32092 35869 39646
130 22293 24850 30477 34058 37639
LendingTree Inc
Discounted Cash Flow Analysis
($ in thousands fiscal year ending December 31)
Mid-Year Convention Y
Historicals CAGR Projections CAGR
2015 2016 2017 (15-18) 2018 2019 2020 2022 2023 2024 (18-24)
9081 Revenue $ 254216 $ 384402 $ 617736 559 $ 755000 $ 830500 $ 975838 $ 1219797 $ 1555241 $ 2021813 178
Revenue Growth 512 607 222 100 175 250 275 300
Operating Expenses 225702 332290 584603 679500 747450 878254 1097817 1399717 1819632 6670
135240 EBITDA $ 31671 $ 58299 $ 53210 296 $ 75500 $ 83050 $ 97584 $ 121980 $ 155524 $ 202181 178
Margin 125 152 86 100 100 100 100 100 100
Depreciation amp Amortization 3157 6187 20077 26425 29068 34154 42693 46657 60654
of sales 12 16 33 35 35 35 35 30 30
EBIT $ 28514 $ 52112 $ 33133 78 $ 49075 $ 53983 $ 63429 $ 79287 $ 108867 $ 141527 193
Margin 112 136 54 65 65 65 65 70 70
Taxes 21 -22973 20366 6291 10306 11336 13320 16650 22862 29721
EBIAT $ 51487 $ 31746 $ 26842 -278 $ 38769 $ 42646 $ 50109 $ 62637 $ 86005 $ 111806 193
Plus Depreciation amp Amortization 3157 6187 20077 26425 29068 34154 42693 46657 60654
Less Capital Expenditures 7200 31955 8000 22650 24915 29275 36594 46657 60654
of sales 28 83 13 30 30 30 30 30 30
Less Inc(Dec) in Net Working Capital 3000 8000 14000 18875 20763 24396 30495 38881 50545
of sales 12 21 23 25 25 25 25 25 25
Unlevered Free Cash Flow $ 44444 $ (2022) $ 24919 $ 23669 $ 26036 $ 30593 $ 38241 $ 47124 $ 61261
WACC 113
Discount Period 0500 1500 250 350 450 550
Discount Factor 095 085 076 069 062 055
Present Value of Free Cash Flow $ 22431 $ 22159 $ 23384 $ 26251 $ 29052 $ 33919
Enterprise Value Implied Equity Value and Share Price
Cumulative Present Value of FCF $ 157195 Enterprise Value $ 2809338
Less Total Debt 244480
Terminal Value Less Preferred Stock
Terminal Year EBITDA (2022E) $ 202181 Less Noncontrolling Interest
Exit Multiple 250x Plus Cash and ST Investments 293301
Terminal Value $ 5054533
Discount Factor 052
Microsoft Office User mid year convention not applied
Implied Equity Value $ 2858159
Present Value of Terminal Value $ 2652142
of Enterprise Value 944 Fully Diluted Shares Outstanding 14147
Enterprise Value $ 2809338 Implied Share Price $ 20203
Implied Share Price
Exit Multiple
euro 202 200x 225x 280x 315x 350x
95 18100 20173 24733 27635 30536
100 17636 19653 24090 26913 29737
115 16326 18186 22276 24879 27483
120 15916 17726 21709 24243 26777
130 15133 16850 20625 23028 25430
LendingTree Inc
Discounted Cash Flow Analysis
($ in thousands fiscal year ending December 31)
Mid-Year Convention Y
Historicals CAGR Projections CAGR
2015 2016 2017 (15-18) 2018 2019 2020 2022 2023 2024 (18-24)
9081 Revenue $ 254216 $ 384402 $ 617736 559 $ 755000 $ 981500 $ 1275950 $ 1658735 $ 2114887 $ 2643609 232
Revenue Growth 512 607 222 300 300 300 275 250
Operating Expenses 225702 332290 584603 679500 883350 1148355 1492862 1903398 2379248 6670
135240 EBITDA $ 31671 $ 58299 $ 53210 296 $ 75500 $ 98150 $ 127595 $ 165874 $ 211489 $ 264361 232
Margin 125 152 86 100 100 100 100 100 100
Depreciation amp Amortization 3157 6187 20077 26425 34353 44658 58056 63447 79308
of sales 12 16 33 35 35 35 35 30 30
EBIT $ 28514 $ 52112 $ 33133 78 $ 49075 $ 63798 $ 82937 $ 107818 $ 148042 $ 185053 248
Margin 112 136 54 65 65 65 65 70 70
Taxes 21 -22973 20366 6291 10306 13397 17417 22642 31089 38861
EBIAT $ 51487 $ 31746 $ 26842 -278 $ 38769 $ 50400 $ 65520 $ 85176 $ 116953 $ 146192 248
Plus Depreciation amp Amortization 3157 6187 20077 26425 34353 44658 58056 63447 79308
Less Capital Expenditures 7200 31955 8000 22650 29445 38279 49762 63447 79308
of sales 28 83 13 30 30 30 30 30 30
Less Inc(Dec) in Net Working Capital 3000 8000 14000 18875 24538 31899 41468 52872 66090
of sales 12 21 23 25 25 25 25 25 25
Unlevered Free Cash Flow $ 44444 $ (2022) $ 24919 $ 23669 $ 30770 $ 40001 $ 52001 $ 64081 $ 80101
WACC 113
Discount Period 0500 1500 250 350 450 550
Discount Factor 095 085 076 069 062 055
Present Value of Free Cash Flow $ 22431 $ 26188 $ 30575 $ 35697 $ 39506 $ 44350
Enterprise Value Implied Equity Value and Share Price
Cumulative Present Value of FCF $ 198748 Enterprise Value $ 4082674
Less Total Debt 244480
Terminal Value Less Preferred Stock
Terminal Year EBITDA (2022E) $ 264361 Less Noncontrolling Interest
Exit Multiple 280x Plus Cash and ST Investments 293301
Terminal Value $ 7402105
Discount Factor 052
Microsoft Office User mid year convention not applied
Implied Equity Value $ 4131495
Present Value of Terminal Value $ 3883926
of Enterprise Value 951 Fully Diluted Shares Outstanding 14147
Enterprise Value $ 4082674 Implied Share Price $ 29204
Implied Share Price
Exit Multiple
euro 292 200x 225x 280x 315x 350x
95 23513 26224 32186 35980 39774
100 22906 25543 31344 35036 38728
115 21193 23624 28973 32377 35781
120 20657 23024 28231 31544 34858
130 19633 21877 26814 29955 33096
Stock Data
Current Price $241
52 Week Price Range 20545 - 40440
200-Day Moving Average 27761
Beta 134
Market Cap (mil) $3080
Shares Outstanding (mil) 13
Average Vol (3 month) mil 023
Insider Ownership 4080
Shares Short of Float 3772
LTM PE 4516
Forward PE 3256
EVEBITDA 3688
Company Name Market Cap (Mil) Net Income (Mil) PS PB PE IndustryBusiness Segments
BlackRock Inc (BLK) 48746 3371 44 18 148
Potential Comps
Morgningstar List of Competitors Franklin Resources
httpfinancialsmorningstarcomcompetitorsindustry-peeractiont=BLK Invesco
T Rowe Price
httpsenwikipediaorgwikiBlackRock State Street
httpwwwwikinvestcomstockBlackRock_(BLK) Fidelity
Eaton Vance - primarily active
wisdom tree (WETF)
Legg Mason
Company Name PE PBV EVEBITDA Market CapAUM
Invesco 91 14 1194
T Rowe Price 133 34 831
AMG 91 24 1213
Eaton Vance
wisdom tree 105 57 1428
Legg Mason 118 07 784
BlackRock Inc 131 17 1123
Mean 1076 255 109 ERRORDIV0
Median 105 24 1194 ERRORNUM
Implied share price 2090489130435 406656 3510872705797
median NTM EBITDA - net debt - preferred shares
BLK Key Statistics
Total Cash 56730
Total Debt 57000
Net Debt 270
1311887 Preferred shares 6374
823188 Enterprise Value 527794
637447992 Equity Value 52114981
Share Price 2986
Net Income (LTM) 32970
Shares outstanding 1656
Page 4: LendingTree, Inc.€¦ · string of acquisitions should diversify the business and allow it to grow more consistently through market cycles Market Opportunity: The mortgage business

Industry Overview

4Source IBIS World FRED

Competitive Landscape

bull LendingTree is one of the only public companies that acts exclusively as an exchange lender

bull Most of the firms in the space are private aggregators or lenders

bull Barriers to entry include assets the company purchases on goodwill proprietary technology customer lists and trademarked names

Market Forces

bull A number of factors influence lending markets across mortgages personal loans auto loans etc including

bull Aggregate Household Debtbull GDP Growthbull Federal Monetary Policybull Prime Ratebull Inflation

Fixed Rate and Inflation Behavior is Steady

000

100

200

300

400

500

600

700

30 Year Fixed Rate 15 Year Fixed Rate

10 Year Breakeven Inflation

Fintech Comps Description

Direct Private Competitors

Offering comparable services to LendingTree

Private Peer-to-PeerLenders

Assume moreof the consumer risk by taking on loans (underwritingloan loss provisions)

Product Diversification

5Source Company 10-K

Home Refinance

Home Purchase

Personal Loans

Home Equity Loans Auto Loans Business

Loans

Credit Cards Student Loans StudentRefinance

Moving Away From Mortgage

0

20

40

60

80

100

2013A 2014A 2015A 2016A 2017A MRQ2018

Mortgage Non-Mortgage

1

Product Categories

bull Over a few short years TREE has acquired a number of leading media and comparison properties

bull The strategy is similar to that of two major TREE shareholders Barry Diller and John Malone (27)

bull Mortgage purchases and refinancing used to compose the majority of revenue now it is only a third of sales

bull Although the movement changes the risk profile of the company it should dampen revenue declines during the next economic downturn as smaller ticket purchases recover quicker

bull Additional categories include auto and home insurance as well as commercial loans

bull CEO Douglas Lebda expressed a continued push into small business loans for continued diversification as well

bull Ultimately the company is positioning itself to provide a full service financial experience for customers

Product Diversification

6Source Company 10-K

Iron Horse HoldingsCredit Card Comparison

November 16th 2016

$104 million

Deposits Online

Media facing in the depository

industry

June 14th 2017

Camino Del Avion

Consumer Facing Media Company

June 20th 2017

SMB Online Lender

September 19th 2017

Credit Repair

Company

June 11th

2018

PersonalFinance Website

July 23rd

2018

$60 million

1

Market Opportunity

7Source 2017 Company Investor Presentation TechCrunch

2

Total Addressable

Market

Est $13B

Est $500M

$264mTTM

Total Addressable

Market

Est $33B

Est $500M

$78mTTM

Total Addressable

Market

Est $10B

Est $1B

$126mTTM

bull LendingTreersquos positioning in its core markets across mortgage credit and personal loan is growing and the company is taking share there still remains plenty of opportunity to expand into its total addressable markets

Mortgage Credit Cards Personal Loans

Visible revenue opportunity in core markets served today not inclusive of acquisitions or new verticals Digital ad spend in financials expected to hit 20 CAGR between 2014 and 2020

tripling LendingTreersquos core market

Comparables (BLK)

Stock Data

DCF (Base)

WACC

DCF (Downside)

WACC

DCF (Upside)

WACC

Comparables

_CIQHiddenCacheSheet

WACC

Key Stats

Acquisition Effects (in millions)

Pro Forma Revenue

2017201820172018Three Months Ended June 30thSix Months Ended June 30th158737185820296935369201Pro Forma Net Income

2017201820172018Three Months Ended June 30thSix Months Ended June 30th7758451881496680956

2018

Mortgage ProductsNon-Mortgage ProductsCredit CardsPersonal LoansOther140410848796117576672

Mortgage2013A2014A2015A2016A2017AMRQ201812309113413716527221999127591066948Non-Mortgage2013A2014A2015A2016A2017AMRQ2018161493321388944164411341826117153

FRED Data

Fixed Rate and Inflation Behavior is Steady

30 Year Fixed Rate397023970939716397233973039737397443975139758397653977239778397863979339800398063981339821398283983539842398493985639863398703987739884398913989839905399123991939926399333994039947399543996139968399753998239989399964000340010400174002440031400384004540052400594006640073400804008740094401014010840115401224012940136401424015040157401644017140178401854019240199402064021340220402274023440241402484025540262402694027640283402904029740304403114031840325403324033940346403534036040367403744038140388403954040240409404164042340430404374044440451404584046540472404794048640493405004050640514405214052840535405424054940556405634057040577405844059140598406054061240619406264063340640406474065440661406684067540682406894069640703407104071740724407314073840745407524075940766407734078040787407944080140808408154082240829408364084340850408574086440870408784088540892408994090640913409204092740934409414094840955409624096940976409834099040997410044101141018410254103241039410464105341060410674107441081410884109541102411094111641123411304113741144411514115841165411724117941186411934120041207412144122141228412344124241249412564126341270412774128441291412984130541312413194132641333413404134741354413614136841375413824138941396414034141041417414244143141438414454145241458414664147341480414874149441501415084151541522415294153641543415504155741564415714157841585415924159941605416134162041627416344164141648416554166241669416764168341690416974170441711417184172541732417394174641753417604176741774417814178841795418024180941816418234183041837418444185141858418654187241879418864189341900419074191441921419284193541942419494195641963419694197741984419914199742004420124201942026420334204042047420544206142068420754208242089420964210342110421174212442131421384214542152421594216642173421804218742194422014220842215422224222942236422434225042257422644227142278422854229242299423064231342320423274233342341423484235542362423694237642383423904239742404424114241842425424324243942446424534246042467424744248142488424954250242509425164252342530425374254442551425584256542572425794258642593426004260742614426214262842635426424264942656426634267042677426844269142697427054271242719427264273342740427474275442761427684277542782427894279642803428104281742824428314283842845428524285942866428734288042887428944290142908429154292242929429364294342950429574296442971429784298542992429994300643013430204302743034430414304843055430614306943076430834309043097431044311143118431254313243139431464315343160431674317443181431884319543202432094321643223432304323743244432514325843265432724327943286432934330043307433144332143328433354334243349593578609615946466046466261460459755354751951450999999999999996501496512509999999999999965255165045075155034980000000000000448499999999999996478487482484784844860000000000000348249152955953854253252514525255225295125145085075045044940000000000000448749255034980000000000000449148347847148099999999999996494000000000000045055145095059999999999999649949800000000000004501497493505497495496499508521507507505999999999999965493484478479472475469000000000000044584574574559999999999999645444944400000000000004442436000000000000034324349999999999999643743743242699999999999996419000000000000044214230000000000000442441743899999999999997440000000000000044464610000000000000348348099999999999996486000000000000034769999999999999647147448480999999999999965055495487488476480999999999999964860000000000000348749148478471463461000000000000034599999999999999645544945454514599999999999999645145199999999999996455438999999999999974324150000000000000442242241240940940139441241100000000000003409999999999999964399439843993943913953913893883983873873873953938839240839939838839388384383379378375367371366366362356353349355359362366359355355349343363393373413393433433133233433233733533434338342353353353356351352363354357354343341343353423513593813913983934464294514374309999999999999643899999999999997440000000000000044400000000000000445845145745745432422423000000000000044284134099999999999999641643499999999999996422429446442447448000000000000044534514414389999999999999743242300000000000004428433437428437432440000000000000044414344269999999999999643342942142413999999999999974124139999999999999742417413999999999999974124150000000000000441341341241399999999999997412409999999999999964099999999999999640999999999999996412423000000000000044241900000000000004412397392398401999999999999964013993973893933838338737336636336635936937638375386378369373663673653683838538438738740444019999999999999640840440940439839139439338438939391386385376382379376387398397395393395397396401397392381379372365365362364368373371371359358359366361357358364366363543563483413423453483433453433433463443534834234234735234735435739440340841341643432424124094190000000000000441900000000000004417415000000000000044164099999999999999642143423000000000000044139999999999999740999999999999996408397403401999999999999964054019999999999999639539438939139388396403396392393393893863823783783833833853913883943943939539239394393394399395399404415000000000000044224324384400000000000000444344644400000000000004445444000000000000044400000000000000444244745845545546100000000000003466455999999999999964544624574554519999999999999645345199999999999996454459999999999999964594534514519999999999999645415 Year Fixed Rate39702397093971639723397303973739744397513975839765397723977839786397933980039806398133982139828398353984239849398563986339870398773988439891398983990539912399193992639933399403994739954399613996839975399823998939996400034001040017400244003140038400454005240059400664007340080400874009440101401084011540122401294013640142401504015740164401714017840185401924019940206402134022040227402344024140248402554026240269402764028340290402974030440311403184032540332403394034640353403604036740374403814038840395404024040940416404234043040437404444045140458404654047240479404864049340500405064051440521405284053540542405494055640563405704057740584405914059840605406124061940626406334064040647406544066140668406754068240689406964070340710407174072440731407384074540752407594076640773407804078740794408014080840815408224082940836408434085040857408644087040878408854089240899409064091340920409274093440941409484095540962409694097640983409904099741004410114101841025410324103941046410534106041067410744108141088410954110241109411164112341130411374114441151411584116541172411794118641193412004120741214412214122841234412424124941256412634127041277412844129141298413054131241319413264133341340413474135441361413684137541382413894139641403414104141741424414314143841445414524145841466414734148041487414944150141508415154152241529415364154341550415574156441571415784158541592415994160541613416204162741634416414164841655416624166941676416834169041697417044171141718417254173241739417464175341760417674177441781417884179541802418094181641823418304183741844418514185841865418724187941886418934190041907419144192141928419354194241949419564196341969419774198441991419974200442012420194202642033420404204742054420614206842075420824208942096421034211042117421244213142138421454215242159421664217342180421874219442201422084221542222422294223642243422504225742264422714227842285422924229942306423134232042327423334234142348423554236242369423764238342390423974240442411424184242542432424394244642453424604246742474424814248842495425024250942516425234253042537425444255142558425654257242579425864259342600426074261442621426284263542642426494265642663426704267742684426914269742705427124271942726427334274042747427544276142768427754278242789427964280342810428174282442831428384284542852428594286642873428804288742894429014290842915429224292942936429434295042957429644297142978429854299242999430064301343020430274303443041430484305543061430694307643083430904309743104431114311843125431324313943146431534316043167431744318143188431954320243209432164322343230432374324443251432584326543272432794328643293433004330743314433214332843335433424334955453557757856361457261958858157357453352492491483462465000000000000044848492480999999999999964684684724639999999999999746100000000000003458451999999999999964544480000000000000444800000000000004448000000000000044514519999999999999645453479505999999999999964889999999999999748747699999999999996469000000000000044634684690000000000000446346845599999999999996458454454474464360000000000000343343744344644000000000000004436000000000000034324294269999999999999643243844545445445440000000000000044389999999999999744000000000000004434433440000000000000044334324334344389999999999999745199999999999996440000000000000044389999999999999743899999999999997436000000000000034342442142417424134044074059999999999999640343953923938638338338238237537236236436636335737637738139641741500000000000004424134084054094084294269999999999999642241500000000000004415000000000000043974044094099999999999999641340199999999999996397389382383783743683673693693753653663663543533634433933333329328326337338338331333313333327321321324323316317324314316316319317313316333233213113133123073053043042972942982952942892862832828328428828928628628527727326927266272272692652632642672662652652642662662712812772772772762762792722762742652642612562612692772983033130435339353341339343343344363543593593543373293313333243232733532733347343351352355356345344343333333353393323383323423473383333393383323293253213233313332232232432332632332732432332532432633733633633318308313321323173173132309313153052982932982922993053073033130629729829329429229430230730531130832532332132432325321317313317315306309313113083072993032982983093231831831631932232232432631931307301295295293294296299296298288286285289286281281289292287281283278274272275278274276274274277276277276272272276279278284288314325334336337352355344337334343413393353373323423534433933633432332732732932731931931631831731732232932332318318316316312308308313313315321319325327324331332333363363383443383443493623683773843853939439391393873873944019999999999999640340140841500000000000004405999999999999964014074044043994019999999999999644019999999999999640840540139839739910 Year Breakeven Inflation39702397093971639723397303973739744397513975839765397723977839786397933980039806398133982139828398353984239849398563986339870398773988439891398983990539912399193992639933399403994739954399613996839975399823998939996400034001040017400244003140038400454005240059400664007340080400874009440101401084011540122401294013640142401504015740164401714017840185401924019940206402134022040227402344024140248402554026240269402764028340290402974030440311403184032540332403394034640353403604036740374403814038840395404024040940416404234043040437404444045140458404654047240479404864049340500405064051440521405284053540542405494055640563405704057740584405914059840605406124061940626406334064040647406544066140668406754068240689406964070340710407174072440731407384074540752407594076640773407804078740794408014080840815408224082940836408434085040857408644087040878408854089240899409064091340920409274093440941409484095540962409694097640983409904099741004410114101841025410324103941046410534106041067410744108141088410954110241109411164112341130411374114441151411584116541172411794118641193412004120741214412214122841234412424124941256412634127041277412844129141298413054131241319413264133341340413474135441361413684137541382413894139641403414104141741424414314143841445414524145841466414734148041487414944150141508415154152241529415364154341550415574156441571415784158541592415994160541613416204162741634416414164841655416624166941676416834169041697417044171141718417254173241739417464175341760417674177441781417884179541802418094181641823418304183741844418514185841865418724187941886418934190041907419144192141928419354194241949419564196341969419774198441991419974200442012420194202642033420404204742054420614206842075420824208942096421034211042117421244213142138421454215242159421664217342180421874219442201422084221542222422294223642243422504225742264422714227842285422924229942306423134232042327423334234142348423554236242369423764238342390423974240442411424184242542432424394244642453424604246742474424814248842495425024250942516425234253042537425444255142558425654257242579425864259342600426074261442621426284263542642426494265642663426704267742684426914269742705427124271942726427334274042747427544276142768427754278242789427964280342810428174282442831428384284542852428594286642873428804288742894429014290842915429224292942936429434295042957429644297142978429854299242999430064301343020430274303443041430484305543061430694307643083430904309743104431114311843125431324313943146431534316043167431744318143188431954320243209432164322343230432374324443251432584326543272432794328643293433004330743314433214332843335433424334919561711862000000000000115860000000000001119609849999999999999910820000000000001083199999999999996091600000000000004095054600000000000004023043803080201449999999999999901103420000000000000305280000000000000205908519999999999999811240000000000001123113751020910882000000000000011151999999999999913313320000000000001135200000000000011287500000000000113041496145146615917975000000000001188799999999999991994183200000000000011808000000000000116919999999999999155164599999999999991856000000000000118779999999999999189191199999999999991738177164178750000000000011802179817321742191250000000000011986199820739999999999998217499999999999982132000000000000121375000000000002211399999999999992108000000000000122122999999999999998236237523839999999999999236232399999999999982382000000000000122759999999999998226500000000000012204000000000000221560000000000001223224622182240000000000000223123479999999999999234200000000000012386000000000000123119999999999998223820819039999999999999219319819681838000000000000117275182600000000000011714180418520000000000001178816240000000000001153815640000000000001165250000000000011776179417821838000000000000120099999999999998206199999999999982125999999999999921421124999999999998204210521219999999999999217799999999999992238230399999999999982305000000000000223580000000000001238200000000000012345000000000000222559999999999998233800000000000012343999999999999922719999999999998237242799999999999992501999999999999824140000000000001242200000000000022464255626240000000000001260800000000000012582541999999999999824620000000000002233231199999999999982252499999999999922342224000000000000221982334000000000000124123199999999999998235243199999999999992351999999999999922480000000000002216400000000000012056205619775194186200000000000011821784194751964206209600000000000012101999999999999919824999999999999191250000000000011992203619921996201750000000000012042520699999999999998203750000000000012092128000000000000122022204000000000000222722559999999999998220800000000000022326000000000000124233199999999999992322000000000000122622254224400000000000022248000000000000221680000000000001209799999999999992141999999999999921025211799999999999992132000000000000121421212521019999999999999212400000000000012128000000000000121982279999999999999822480000000000002225999999999999982292279999999999999823879999999999999256400000000000012448246825274999999999999248200000000000022501999999999999824900000000000002248241250000000000012395239400000000000012442000000000000224962486000000000000224775246249999999999992508252199999999999982522525619999999999998258400000000000012573999999999999825425179999999999998254599999999999982561999999999999825425219999999999998249500000000000012454000000000000223759999999999999236600000000000012334000000000000123079999999999998231599999999999982272242500000000000221779999999999999208202819522022520621240000000000001219421920000000000002224800000000000022218213799999999999992136000000000000120825209399999999999992157999999999999922121920000000000002220000000000000022192172000000000000221819999999999999215600000000000012177500000000000221800000000000002217499999999999982136000000000000121280000000000001216800000000000012182500000000000122374999999999998227599999999999982272225000000000000121440000000000001214199999999999992188000000000000221421521800000000000002220221640000000000001214213600000000000012128000000000000121560000000000001220752188000000000000221840000000000002217600000000000022181999999999999922200000000000002219600000000000022206222000000000000022278226622774999999999999225199999999999982242227999999999999982252236000000000000221739999999999999214215249999999999992121999999999999920920000000000001201799999999999981961941999999999999919075191190399999999999991927999999999999919175185400000000000011847499999999999917821721641999999999999916916616215760000000000001160251621681999999999999916919999999999999171174184600000000000011751694177817721842000000000000118220000000000001188191191799999999999991874000000000000118520000000000001182251814000000000000118540000000000001187200000000000011897999999999999918919999999999999185518520000000000001181200000000000011756170416515820000000000001153215820000000000001154750000000000011572000000000000115221421999999999999915281512514661492155615715361611586000000000000115521464148152750000000000011534999999999999914441335137400000000000011381999999999999912321254999999999999913280000000000001147148815421606000000000000116116040000000000001156600000000000011598000000000000116719999999999999165799999999999991602000000000000115920000000000001156200000000000011551556146614441385999999999999914225000000000001144199999999999991481504146414821454148146214975000000000001149615121546162200000000000011635167399999999999991691999999999999917121764183749999999999991907519019999999999999193399999999999991946189599999999999991962499999999999919675196622056206200420220274999999999999201399999999999982017999999999999820081982197219621921857499999999999918859999999999999189186200000000000011812000000000000118160000000000001181178217321671714174750000000000011746176417961802181177817561752178251836000000000000118540000000000001185200000000000011844000000000000118825000000000001183800000000000011874000000000000118759999999999999186800000000000011864000000000000118474999999999999184200000000000011864000000000000118819059999999999999194500000000000011987520179999999999998203250000000000022064000000000000121210599999999999992073999999999999821052122121999999999999920920000000000001208199999999999992064000000000000120724999999999998209200000000000012144000000000000121739999999999999216599999999999992168000000000000121619999999999999214400000000000012064999999999999921219999999999999212199999999999992117999999999999921121252117999999999999920960000000000001211399999999999992124000000000000121160000000000001208800000000000012082105999999999999920874999999999999

Share Price Data

Peers vs LendingTree

OnDeck Capital4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354ONDK Indexed4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354109523809523809524409370600000000001209573499378881987809548653830227744609291925879917184409304347412008282509287784679089027309896480331262940109316770186335404709196686956521739109225673291925465809412008281573499609395445548654244308550724637681159607672878260869565607569358592132504607660455486542443507660455486542443507614906418219461506985507660455486706832298136645963407035196687370600706886127950310559906658385093167701306654244306418220610766045548654320624430641821946190648861283643892390649275362318840640642650103519668780650517598343685390701863395445134650717184265010352040720082774327122207089027329192546507167701449275363207213250517598345207465838923395444707267080331262940607345755693581780307606625672877847080207043478260864082360244306418218079089026915113880788819834368530090803312629399585920807039337474120040760248488612836450717184265010352040668322939958592150673291925465838606952381366459627907175983436853001807660455486542443508066252587991719108037267080745341708695652173913044308799171842650104208674948654244306609076604554865426209217391304347827309581780124223603409718426086956523109072463768115942608538302691511386908505176397515528108708074948240165408815735403726708808476190062111802508128363975155280508414078674948241084927536231884071085010356107660456081987573498964805080869569358178051082236028985507248087329192546583856088322981366459630872877846790890208670807867494824108674948654244306608496894409937888508505176397515528108770186335403726808790890269151139208492753623188407108422360248447204908227743685300207307971014492753624207987578053830228808289855072463768707002070393374741907022773913043478506629399585921326206492753623188406406380952380952381606525879917184265206376811594202899106438923395445135306563146997929606406927536231884058306745342028985508206724637681159420654244306418219510642650103519668780623188405797101550637267080745341660643064182194617030628571428571428560598757763975155340610351966873706080631055900621118050616977225672877940617805383022774320600414078674948230580952380952381058260869565217399056107660455486552056563146997929614051677018633540373052215320910973084052132505175983435051014492753623197053209109730848858053333333333333344053291925465838508051884057971014497051304347826086960518426501035196720473706004140786730479503105590062150471635610766045604869565217391304504902691511387163904915113871635610804910973084886128305031055900621118605171842650103519705258799171842649705420289855072464305424430641821946805569358178053830405585921325051760305333333333333334405391304347826086905370600414078675605378881987577640605072463768115942404985507246376811305097308488612837305171842650103519705246376811594203305536231884057970505540372670807454104335403726708075303921325051759834703755693581780538703801242236024844903958592132505176503730848861283643803863354037267081037556935817805387037598343685300212039130434782608697039171842650103528039668737060041409039378881987577641039710144927536234037722567287784681035983436853002071035900621118012427037598343685300212037929606625258799038219461697722573037763975155279503792960662525879903884057971014493503863354037267081041614906832298143041407867494824019041449275362318844042608695652173911042236024844720499043850931677018634043105590062111804043933747412008284043726708074534165043229813664596273041987577639751555038923395445134579038550724637681166039006211180124223037929606625258799039213250517598347040993788819875782038840579710144935040413664596273291940409523809523809570409937888198757820414492753623188440410766045548654260404140786749482390371428571428571503710144927536232503908902691511387303726708074534161903801242236024844903788819875776398038343685300207042038260869565217392038550724637681166039420289855072466038385093167701861040786749482401657038716356107660455039420289855072466039171842650103528042484472049689442043561076604554866045962732919254662045962732919254662046790890269151142047080745341614905046708074534161492045134575569358182041573498964803313041697722567287787040207039337474126040538302277432708039668737060041409039254658385093172039047619047619048039792960662525878039875776397515533040455486542443064041200828157349895037308488612836438047619047619047622047287784679089029045465838509316775045134575569358182043478260869565222041490683229813663042857142857142860404968944099378890399585921325051770404140786749482390390062111801242230386749482401656350447619047619047640449689440993788820460869565217391360468737060041407920460455486542443060424430641821946180427329192546583910428157349896480350426501035196687420403726708074534204024844720496895104012422360248447103817805383022774803755693581780538703548654244306418403523809523809524103035196687370600403084886128364389703184265010351967103204968944099378903192546583850932033416149068322987034534161490683229032380952380952382033333333333333337032298136645962733031345755693581784032795031055900625032670807453416151031469979296066253031925465838509320322153209109730890315113871635610780288612836438923380274120082815735020288612836438923380284472049689441010288612836438923380315527950310559020308488612836438970339544513457556930349482401656314720364389233954451390291925465838509310261283643892339550262939958592132480274534161490683220277432712215320950281159420289855080291925465838509310318426501035196710331262939958592130329192546583850940319668737060041403097308488612836602968944099378882403047619047619047903122153209109730902935817805383023102923395445134575602968944099378882403060041407867494803093167701863354103118012422360249030559006211180123031552795031055902029316770186335406031262939958592134031635610766045547032256728778467914030476190476190479030434782608695654029482401656314703113871635610766030020703933747411029730848861283643030062111801242236029233954451345756030144927536231886031428571428571428032422360248447207032380952380952382033788819875776399034368530020703941034285714285714286035031055900621122035113871635610772035113871635610772036397515527950308035610766045548653035734989648033133034368530020703941022774327122153210211594202898550740205797101449275380212008281573498990203312629399585940200414078674948260193374741200828180178467908902691510192132505175983430192960662525879930185093167701863350198757763975155290187577639751552810194202898550724670202484472049689450203726708074534160204554865424430660204140786749482410206211180124223630214078674948240180207453416149068310217391304347826110208695652173913060214906832298136670212422360248447210212008281573498990209109730848861280211594202898550740204140786749482410203726708074534160206625258799171870211180124223602490211180124223602490226501035196687380224430641821946190219875776397515520226501035196687380215320910973084890195031055900621110204140786749482410214906832298136670213250517598343710217391304347826110202484472049689450204554865424430660216977225672877860217391304347826110220289855072463790226086956521739130219047619047619070220289855072463790221946169772256760227329192546583870219047619047619070220289855072463790218219461697722550216149068322981360209523809523809530218633540372670830219875776397515520215734989648033140215320910973084890214078674948240180207039337474120090210351966873706030215734989648033140217391304347826110213664596273291960235196687370600430226915113871635650239337474120082830243478260869565230250103519668737060255072463768115990258799171842650110259627329192546610257142857142857170249689440993788840253416149068322990252173913043478250255072463768115990255486542443064180260455486542443102645962732919254802621118012422360402587991718426501102629399585921324802629399585921324802641821946169772302592132505175983602513457556935818102492753623188405702563146997929606802480331262939958802492753623188405702438923395445134502463768115942029102492753623188405702480331262939958802488612836438923402451345755693581902418219461697722602422360248447205102447204968944099402351966873706004302360248447204969202298136645962733102256728778467909102318840579710145022650103519668738021987577639751552022525879917184269021614906832298136021200828157349899020331262939958594020124223602484476019171842650103521019337474120082818019171842650103521019089026915113874018881987577639750194616977225672890200828157349896480201987577639751552902004140786749482602024844720496894501979296066252588201871635610766045601693581780538302401664596273291925301668737060041408101606625258799172018302277432712216020745341614906831023022774327122153022650103519668738020869565217391306020248447204968945019378881987577640199171842650103510197101449275362330196273291925465860195445134575569360199171842650103510193374741200828180190890269151138740190476190476190470183022774327122160182608695652173940175983436853002080177225672877846820174741200828157360167701863354037280178053830227743260176397515527950301759834368530020801739130434782608901734989648033126401759834368530020801763975155279503018095238095238098018219461697722569017681159420289855018964803312629401904761904761904701884057971014492801900621118012422501917184265010352101929606625258799302111801242236024901971014492753623302019792960662525882020372670807453416020910973084886128020082815734989648020621118012422363020082815734989648019875776397515529019875776397515529020331262939958594020207039337474120202484472049689450204140786749482410199585921325051790197929606625258820201656314699792980208281573498964840214078674948240180205797101449275380213250517598343710214906832298136670216977225672877860219047619047619070226086956521739130235196687370600430231884057971014502356107660455486802327122153209109902074534161490683102024844720496894502149068322981366702194616977225672902289855072463768402260869565217391302385093167701863302211180124223602602194616977225672902103519668737060302028985507246376902074534161490683102049689440993789102095238095238095302012422360248447602016563146997929802012422360248447601962732919254658601921325051759834301962732919254658601966873706004140801917184265010352101863354037267080901855072463768116201975155279503105501913043478260869601950310559006211101979296066252588201987577639751552902033126293995859402086956521739130601962732919254658601950310559006211101913043478260869601917184265010352101830227743271221601867494824016563101904761904761904701908902691511387401846790890269151301801242236024844801817805383022774201867494824016563101904761904761904701884057971014492801904761904761904701958592132505176402012422360248447601971014492753623301966873706004140801983436853002070501937888198757764019130434782608696019089026915113874019213250517598343017888198757763976016811594202898550165217391304347840161490683229813660155279503105590080153209109730848890149068322981366460140786749482401660139958592132505170140372670807453440150310559006211180158178053830227730151138716356107680146997929606625250147826086956521750146997929606625250146583850931677030165217391304347840163561076604554880162732919254658410161076604554865440162318840579710160173084886128364401751552795031056101780538302277432601755693581780538601784679089026915101743271221532091101734989648033126401772256728778468201797101449275362301813664596273292018633540372670809019006211180124225019213250517598343019130434782608696019047619047619047019503105590062111019296066252587993020124223602484476019668737060041408019089026915113874019710144927536233019213250517598343019171842650103521019378881987577640192546583850931710191718426501035210186335403726708090185921325051759840187163561076604560189648033126294018426501035196688017888198757763976018012422360248448018178053830227742018095238095238098018012422360248448017805383022774326017432712215320911016977225672877846017349896480331264017474120082815736020703933747412009020745341614906831019958592132505179020041407867494826019751552795031055020289855072463769019917184265010351020248447204968945019751552795031055019420289855072467019461697722567289019337474120082818019461697722567289019503105590062111019296066252587993019585921325051764019917184265010351019958592132505179020196273291925465860193788819875776401983436853002070501929606625258799301933747412008281801925465838509317101975155279503105501975155279503105501888198757763975018964803312629401966873706004140801908902691511387401954451345755693601966873706004140801908902691511387401838509316770186601884057971014492801975155279503105501966873706004140801933747412008281801971014492753623301971014492753623301904761904761904701900621118012422501946169772256728901942028985507246701942028985507246701991718426501035101987577639751552902020703933747412020910973084886128020993788819875778021035196687370603020952380952380953021118012422360249020621118012422363020745341614906831020331262939958594019875776397515529020207039337474120200828157349896480204140786749482410202898550724637690197929606625258820214078674948240180215320910973084890211180124223602490207453416149068310207453416149068310205383022774327130198757763975155290196687370600414080199171842650103510205383022774327130204554865424430660202484472049689450205383022774327130206211180124223630207039337474120090202070393374741202041407867494824102128364389233954302190476190476190702074534161490683102207039337474120102219461697722567602157349896480331402140786749482401802165631469979296402161490683229813602240165631469979402293995859213250602343685300207039602447204968944099402583850931677018602438923395445134502389233954451345802401656314699793023975155279503108024140786749482404023685300207039336024099378881987579023768115942028989024637681159420291024057971014492754023685300207039336023478260869565218022443064182194619021739130434782611022608695652173913022691511387163565022194616977225676020455486542443066020248447204968945019668737060041408019585921325051764019420289855072467019627329192546586019337474120082818019171842650103521019089026915113874018302277432712216018799171842650106018633540372670809019378881987577640187577639751552810178467908902691510178053830227743260178881987577639760173913043478260890175983436853002080185507246376811620200828157349896480211180124223602490214078674948240180223188405797101450216149068322981360224844720496894410223188405797101450220703933747412010218219461697722550214906832298136670214906832298136670209937888198757780215734989648033140217391304347826110221946169772256760216977225672877860217391304347826110219461697722567290223602484472049720220289855072463790223188405797101450216563146997929640214906832298136670211180124223602490214492753623188402202898550724637902161490683229813602194616977225672902240165631469979402302277432712215302219461697722567602314699792960662502128364389233954302128364389233954302161490683229813602194616977225672902211180124223602602149068322981366702190476190476190702223602484472049802252587991718426902256728778467909102293995859213250602306418219461698102331262939958592102314699792960662502265010351966873802198757763975155202219461697722567602144927536231884021821946169772255021821946169772255021739130434782611021821946169772255021987577639751552022070393374741201022153209109730848022567287784679091024637681159420291024472049689440994024844720496894412024803312629399588024803312629399588024679089026915116024472049689440994024472049689440994024347826086956523024720496894409938024886128364389234024720496894409938024389233954451345024347826086956523024513457556935819025383022774327124027494824016563146027536231884057977028281573498964807028737060041407869029813664596273293029772256728778473030227743271221535029813664596273293030062111801242236030020703933747411029813664596273293030641821946169778031138716356107660306004140786749480315527950310559020313871635610766090310559006211180160298550724637681180303105590062111850293167701863354060293995859213250502898550724637681302927536231884058102956521739130434902960662525879917402960662525879917403022774327122153503026915113871635503064182194616977802981366459627329302997929606625259203035196687370600403101449275362319103312629399585921303184265010351967103151138716356107803035196687370600403047619047619047902964803312629399902927536231884058102861283643892340279917184265010330283229813664596260282815734989648070281573498964803330277846790890269150281159420289855080347412008281573540370600414078674940351552795031055910356935817805383030364803312629399630369358178053830260356521739130434780369772256728778503726708074534161903739130434782608803556935817805383403627329192546583903635610766045548303598343685300207103474120082815735403490683229813664703412008281573499203440993788819876103403726708074534803366459627329193033706004140786755034078674948240167033540372670807456033706004140786755033498964803312631LendingClub 4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354LC Indexed41992419954199641997419994200242003420044200642009420104201142012420134201642017420184201942020420244202542026420274203042031420324203342034420374203842039420404204142044420454204642047420484205242053420544205542058420594206042061420624206542066420674206842069420724207342074420754207642079420804208142082420834208642087420884208942090420934209442095420964210042101421024210342104421074210842109421104211142114421154211642117421184212142122421234212442125421284212942130421314213242135421364213742138421394214242143421444214542146421504215142152421534215642157421584215942160421634216442165421664216742170421714217242173421744217742178421794218042181421844218542186421874219142192421934219442195421984219942200422014220242205422064220742208422094221242213422144221542216422194222042221422224222342226422274222842229422304223342234422354223642237422404224142242422434224442247422484224942250422514225542256422574225842261422624226342264422654226842269422704227142272422754227642277422784227942282422834228442285422864228942290422914229242293422964229742298422994230042303423044230542306423074231042311423124231342314423174231842319423204232142324423254232642327423284233142332423334233542338423394234042341423424234542346423474234842349423524235342354423554235642359423604236142362423664236742368423694237342374423754237642377423804238142382423834238442388423894239042391423944239542396423974239842401424024240342404424054240842409424104241142412424164241742418424194242242423424244242542426424294243042431424324243342436424374243842439424404244342444424454244642447424504245142452424534245742458424594246042461424644246542466424674246842471424724247342474424754247842479424804248142482424854248642487424884248942492424934249442495424964249942500425014250242503425064250742508425094251042513425144251542516425174252142522425234252442527425284252942530425314253442535425364253742538425414254242543425444254542548425494255042551425524255642557425584255942562425634256442565425664256942570425714257242573425764257742578425794258042583425844258542586425874259042591425924259342594425974259842599426004260142604426054260642607426084261142612426134261442615426194262042621426224262542626426274262842629426324263342634426354263642639426404264142642426434264642647426484264942650426534265442655426564265742660426614266242663426644266742668426694267042671426744267542676426774267842681426824268342684426854268842689426904269142692426954269642697426994270242703427044270542706427094271042711427124271342716427174271842719427204272342724427254272642727427314273242733427344273842739427404274142744427454274642747427484275242753427544275542758427594276042761427624276542766427674276842769427724277342774427754277642779427804278142782427834278742788427894279042793427944279542796427974280042801428024280342804428074280842809428104281142814428154281642817428184282142822428234282442825428284282942830428314283242835428364283742838428424284342844428454284642849428504285142852428534285642857428584285942860428634286442865428664286742870428714287242873428744287742878428794288042881428854288642887428884289142892428934289442895428984289942900429014290242905429064290742908429094291242913429144291542916429194292142922429234292642927429284292942930429334293442935429364293742940429414294242943429444294742948429494295042951429544295542956429574295842961429624296342964429654296842969429704297142972429754297642977429784297942983429844298542986429894299042991429924299342996429974299842999430004300343004430054300643007430104301143012430134301443017430184301943020430214302443025430264302743028430314303243033430344303543038430394304043041430424304543046430474304843049430524305343054430554305643059430604306143063430664306743068430694307043073430744307543076430774308043081430824308343084430874308843089430904309143095430964309743098431024310343104431054310843109431104311143112431164311743118431194312243123431244312543126431294313043131431324313343136431374313843139431404314343144431454314643147431514315243153431544315743158431594316043161431644316543166431674316843171431724317343174431754317843179431804318143182431854318643187431884319243193431944319543196431994320043201432024320343206432074320843209432104321343214432154321643217432204322143222432234322443227432284322943230432314323443235432364323743238432414324243243432444324543249432504325143252432554325643257432584325943262432634326443265432664326943270432714327243273432764327743278432794328043283432844328643287432904329143292432934329443297432984329943300433014330443305433064330743308433114331243313433144331543318433194332043321433224332543326433274332843329433324333343334433354333643339433404334143342433434334743348433494335043353433541095438317946779772091550975468106911004363387717706710210234439120762099087667556036008102459345595372691003570012041650609888933355372208109520032111068310609079730229263396309075763549217118509186830987180919509127330786486743708333994777231050808381594541118387908353827780794438308762396222229124108762396222229124108754462862136567208000793653343659707731059410196723407568425528299306307929393412510646908167394215287354707965093532927152207711226406633335807445458446864674507639825769132320108048394210567005907957159776166592408044427530520726908103927334546899808568028899961480608433161778388013108786196302506794608516461662691855408706863098249230108925030104126541208996430344959554087425632186657365090797302292633963094248317899576284093811983094485640813566077491712840844506221519485180808012765093723220793336009255692590794526052936376460796509353292715220787782696857703190794129345264948270786989321181646990774295945033555920775485909380638990774692652704984220756445884825302840763585908908604120761602608552265360760412564871581380790162665218669850796906021297343110825862785635176010805632677732355360782625973130740670773105941019672340775485909380638990767949296626310840779452629093717930757239220834558520763982576913232010769535928978021707600158968669534807560491771538745407298691285152371107215391400848527607155891200154351807457358090335505207691392213065934077389927702892813076239586522792013076913922130659340767552588954882650754065876797535780746925852714234510724712444455075107159857086864620507147957443393789807009123641774044306921857077423921907088457639367616907334391405568877506973423521357536807262990768067860706862356083393735806437921715109945506679889197932931106806822959413841906763189082236774606786989955850454306826655962977229406886156957007416606989290638210655707005156961727765407100357282838447607310591325291206907322490968762037607536692087929078907536692087929078907619991972232922407568425528299306307528758727836522076675925294562675072669578447821437074256246499652778069258229641341917067314556418665472069099566406170831068980562038102422068544235166371881067711228389973366068385563997840693069218570774239219067711228389973366068623560833937358066878229546934931065648550799228511064498217552487813063704877576552066060491870705746553057675527872888843058508530682607329057794528274277202055335186645584555058508530682607329056723524661782021056049189053914683056326856657154167055731854650212409056604524260393663056564857459930884056723524661782021058508530682607329059301866691863014057992862276591128059539867494639731059103532689549099058825865086309603057913528675665560569218586640959370587465314853840350578341950747399910576358610724260640575565274715004960568821918636331580548591850400311440571201926664098640556525210492868290552161862441961970570011922650215050555731874483612610556525210492868290553748534460473450543435166340149320541451826317010170527568446155035620505355037895876210487504977687623020481554957618205380462911561400696610476001605553415530482744961632088910491074989729273710506545041909759690497818345807947090481554957618205380484331633650600340491471657733901560476398273558043370491868325738529404898849857153901304946450017709243504990083498218306205117017259699216905212217580809900305176517460393393905394684862938709054343516634014932054581517436791649054264183033089375052320509810412918053034512218743046052598177413652414051804841404396729053391513422908110524791770122640670522015094090245710525585106131896350548195182395683540559301886525263250570408590654842950589448654876979510583101966802934020567235246617820210566441910608564410573581934691865805930186669186301405696152546455872705692185866409593705684252506317036805708052586594708505704085906548429505700119226502150505664419106085644105343118022337090555335206478984820540261822303126580562475230562285990579531954761283390586671978844584660579928622765911280562871898566913890583101966802934020577945282742772020562871898566913890541055158312382380528361782164291305045617018866205305001983538357140905081317139282710605073383779190153705093217179421546405009916898449698904902816537200179704839349656459724404990083498218306204946450017709243504767949415626712204795716175950661704982150138125749405085283819328989505105117219560381105335184662244532054462517035403291055692187849749619056168189455303030541451826317010170509321717942154640494248333766296510492264993743157240482348293627461070455374869312767550454184865298883970450614853257233330456168205322023230452201525275744750437128141099886570436334805090630880429591449011957504383181451137701504395081491276536804252281009610512404014280206833804037723127240108179037643793639182610366521236276129980375644600382570470351447852100271803181277397115326903066243675773252029115431539683917031416105966525426032606109980408965033558113191515798031693773569764916032011107973467195030583103156806946029313765541997838029274098741535054030186435152179103027925427525800378030464102755418593030107101551253534027766760323949241026219755105900638026061087904049501025823087101272790272907587183958240279254275258003780312177719642115050327251103817973180345101164026226260352241188109527540368107908294641303506545160910161103355811319151579803351844639105300803335977918920187103462911680401098403470845040493654703633478922391071803792146124242210503562078681558059603728679243501755203570012041650616503534311921234110603573978721696894903637445602437350303589845441882009203383578079475528203335977918920187103332011238873908703451011640262262603490678440725047403351844639105300803264577678087174903300277798503681303066243675773252032011107973467195032169775175318333032923444384111245031892107572078837032407775978095038031733440370227703268544358133453303117810516374872103149543956745099503050376955588138303018643515217910302998810114986517602951209954431176502899643113829556402986910074847682303185244077161605303284411078318567030702103558195304030305435553567456029313765541997838029829433948014039032209441975781117032090441574392764031336772365599858031455772766988210282030951290398730274494259202469610271717583170074660281634283285770840183260618138064990162633881897416950161840545888161301491471697400702013923046962437405015628719382337145014280048166602466015827053384651069014676716171230314015827053384651069017136057799922960175723926050135901765172620593916101733439180223688101907973102259940501888139702028548101975406663046674602007140103416902018326061813806499018802063419359916017413725403162450175327258045508060177310598068647270168980569971462520176120594054763770175327258045508060184450622151948550196747330295411750193177318253761140198334002313923150195160658276900380191987314239877580197540666304667460186037294170459920170567241989973890182863950133437150180087274101042220170567241989973890173740586026996660165410557929811910166600561943695440168583901966834680171360577999229601733439180223688101626338818974169501685839019668346801788972700871586701781039340779029801824672821288092801824672821288092801828639501334371501820706141241814301749305900408802101721539140084852901840539541473206501844506221519485501824672821288092801832606181380649901820706141241814301773105980686472701840539541473206501824672821288092801884173021982269701900039742167383701900039742167383701947639902722725402165807305268040702142007224990370202308607786934065402233240866054774502193574065591990221737414586966050217770734540687630213804054494409120207854034424991450215787394517548390218960738554571130214200722499037020220547410573082530218167402545315440214597390503664830210234042452758510214200722499037020212217382475897750214597390503664830216977398531431910212614050480525620221737414586966050228084102661011620228084102661011620244744158855381140255057526975705160245537494864636860241967482822986220242364150827614090242364150827614090249107506906287470242364150827614090247124166883148260247520834887776102411741468137305302451408268600089902443474908507533024434749085075330244744158855381140239984142799847010236017462753568550239587474795219160229670774679522990219754074563826840218167402545315440213407386489781301979373343092953019476399027227254020111067834631807019278065024913330192383982244505420193177318253761140194367322267644690188813970202854810188417302198226970186433962175087760195557326281528190192780650249133301907973102259940502019040143555737602034906863740851302344307907350571502284807706656394602225307505962217702336374547258014402435541548414976202502975109201710258627539017355750253074186952565950240380810804474820237207466767452080243554154841497620236414130758196390235620794748940710235620794748940710229670774679522990222927418600849610224514090619361010211424046466642060204284022383340840209440706443502850225307426628616660232447450711917940223324086605477450219357406559199021182071447126991021459739050366483020626736240648008020309401836945729021142404646664206020507735839259653020666403041110790206267362406480080208647370434247140206664030411107902169773985314319102066640304111079020507735839259653020825070242961929021499405850829267022768743465638377022411742261473316022332408660547745022451409061936101022808410266101162022530742662861666022213408259159390222530750596221770217770734540687630217770734540687630229274106674895170228084102661011620233637454725801440234034122730429310241967482822986220242760818832241930243554154841497620239984142799847010244744158855381140250694178924798840247124166883148260251487514934054520247520834887776102502975109201710245934162869264702558508629849608502649742270914012802649742270914012802618008830543785402495041749109153102292741066748951702233240866054774502253074266286166602237207546101052902205474105730825302161840625221762302213407465823382402118207144712699102098373744481306902082507024296192902034906863740851302003173423370623602007140103416902021063071045738635021301071848515346021063071045738635020864737043424714020864737043424714021221738247589775021777073454068763021261405048052562021380405449440912020706069841573574020666403041110790206267362406480080206267362406480080208647370434247140216184062522176230216184062522176230216977398531431910217770734540687630209837374448130690207457366420363610207854034424991450211820714471269910212217382475897750213010718485153460220150742568454680218960738554571130216580730526804070216580730526804070224117422614733160226894098647128060230067442684150830226894098647128060232050782707290070234034122730429310239190806790591320237604134772079920232050782707290070237604134772079920232050782707290070239587474795219160241570814818358380228084102661011620222134082591593902336374547258014402356207947489407102344307907350571502312574466980343902316541147026622302320507827072900702221340825915939022015074256845468022451409061936101023403412273042931023363745472580144023205078270729007022689409864712806022173741458696605021737406653605978021816740254531544022610076263787238022213408259159390226497430642500220224514090619361010225704094633244560228877438670267270229274106674895170222927418600849610230067442684150830226100762637872380224117422614733160222530750596221770229274106674895170224117422614733160219357406559199022610076263787238022491075862398885022689409864712806022054741057308253022292741860084961022213408259159390218564070549943280222134082591593902209440785777104021301071848515346021539072651292052021182071447126991021301071848515346021380405449440912021459739050366483021380405449440912021023404245275851020983737444813069020626736240648008020626736240648008020587069440185224020150734635094592020388735437871297020666403041110790205870694401852240207060698415735740201110678346318070201904014355573760196747330295411750201904014355573760206664030411107902165807305268040702558508629849608502411741468137305302340341227304293102300674426841508302304641106887786702312574466980343902352241267443128402312574466980343902364141307581963902399841427998470102380008027767077602395874747952191602459341628692647024395082284612549024196748282298622024315748683686977024355415484149762024553749486463686025029751092017102447441588553811402435541548414976202376041347720799202324474507119179402459341628692647024950417491091531024910750690628747024077747880910269024514082686000899024355415484149762023760413477207992024038081080447482024196748282298622024038081080447482023681079876282421023681079876282421024553749486463686024752083488777610241570814818358380248710838901659602546608589710773202542641909664494802546608589710773202534708549571937402538675229618216302534708549571937402538675229618216302518841829386823702562475309895886902506941789247988402475208348877761024236415082761409023720746676745208023800080277670776022570409463324456022134074658233824022768743465638377022808410266101162023046411068877867022570409463324456022570409463324456022372075461010529022292741860084961022332408660547745023205078270729007021658073052680407018207061412418143017017057398534605017056724198997389016858390196683468016541055792981191016342721790667267016937723797609033017056724198997389016898056997146252017096390999460173016977390598071820168980569971462520167393897952951120172947250017741017889727008715867017334391802236881017056724198997389017334391802236881016858390196683468016858390196683468014240381366139682013923046962437405015430385380023220166997229948323280159460537860394190158270533846510690159857205865022060164220553915928350160650541874277740162237213892789110163030549902044820163030549902044820166997229948323280163427217906672670165807225934439720163823885911300510170170573985346050166203893939067590162633881897416950161443877883533450162633881897416950158270533846510690165807225934439720171757246003857440169377237976090330163427217906672670164220553915928350164617221920556220159460537860394190161047209878905580166997229948323280162633881897416950161840545888161301618405458881613015906386985576634015232051377709296014518048969379174015152717776783728014518048969379174014359381767528034014557715769841958015073384175858157014676716171230314014676716171230314014875050173544235014875050173544235015628719382337145015628719382337145015668386182799929016382388591130051015470052180486005014875050173544235013288378155032851012971043751330574012693376148091082012495042145777158014478382168916390150337173753953750151923845772465120155097189809487890153510517790976520154700521804860050156683861827999290158270533846510690150733841758581570149940505749325880149940505749325880154700521804860050154700521804860050149543837744698040145973825703047430143593817675280340141213809647513290144783821689163901431971496706525013923046962437405013883380161974621013288378155032851013328044955495635013764379760586268013685046159660696013526378957809559013248711354570064013090044152718927012852043349942222013129710953181711013129710953181711013288378155032851013447045356883988013605712558735128013486712157346772013129710953181711012971043751330574012931376950867787010987703728191342011344704932356403010710036124951851010670369324489065010591035723563495010511702122637925010749702925414634010511702122637925010829036526340204011186037730505265013486712157346772013804046561049049013169377753644496013169377753644496013169377753644496013566045758272344013526378957809559013526378957809559013685046159660696013447045356883988013010710551793359012931376950867787013367711755958420131693777536444960132090445541072830130503773522561430130900441527189270135660457582723440139627137629001890140023805633629730139230469624374050145577157698419580147560497721558830148353833730814510150337173753953750151527177767837280155097189809487890157873865841882820158667201851138501582705338465106901574771978372549701554938578141157301527171817817208301550971898094878901499405057493258801491471697400702015033717375395375014875050173544235014835383373081451015747719783725497016342721790667267017612059405476377017691393006401943017691393006401943017691393006401943017691393006401943017651726205939161017294725001774101745339220362523701721539140084852901705672419899738901777072660732751401729472500177410169377237976090330169377237976090330160253873869649901562871938233714501634272179066726701558905258187436015549385781411573015589052581874360157080529832627130162237213892789110145973825703047430145973825703047430146370493707675270149147169740070201511305097632094401511305097632094401519238457724651201503371737539537501531138497863486501547005218048600501550971898094878901547005218048600501523205137770929601550971898094878901519238457724651201455771576984195801439904856799081901431971496706525014756049772155883014795716572618667014438715368453606014280048166602466013764379760586268013447045356883988TREE Indexed4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354110060059596672222106675904211690841094710046322244311078770591850993110995606121607641107184081608129311166550908603585109355506829394631084315036167359111365206482670231113190064375374113675208739311431140910091455068511196581168940145104643099915844311026334002625687309639639416963746709879879651654432909501039512565500109503349052821691309748209754026109209332409578830918093393391236003909094317396758664906094479096916629790941556873606909980951258929284848120960036960960107270985908963134466190978285909487505050970431901814925095310688489011597093093088632638288093578186796530693092838988384407761098221295952384036099145292235035987100092402400267911011780965308825101409103686553410127049893115043100600595966722221018017994501778910857010606213662120489717706405221225225220022517512222221939888613121090313673127441210210159154304612018941510303962118064217646934221196581145840121411695541656374644124740121858625061257103181864098512529452702022346125641020428712881267729261544715813063062530305787130006924693764741291291307662478613314852776279681298914268909349412963732433270214129568026575005171291753215713716612949872881730821293832217744693712905982376854186129036728365979951313467306226211413421112649084947132201429147576131316470332259867613074612310588767131161925822085351313467306226211413557403013227005136290133141831071383460328402395138577039995910381383922351953745613846153295307155140286437045820361407022374520157814118733561590817142642639347594381426426393475943812711942187296323127096324160399091286902234074792712873642576261433129360126371907461292215239265067413245552939580669133772230682092161334257257235914813231692695040593132363126995538781321321313898791613167012862854868136798335948294413876183555643717133379534918467661316932240311105713268652731146855134811734007582951352044297712074313689072910855329137722332230946361415800406195416814647724309361878145368442010431021448371438014058144190336239539471467775456969844148533152032036231475167464191095914781704902247519149641943875214991507045426032676915243704429574858167197956405683621659043620719713169600361062592751697851658631285516916147218384219177731578245978831805497856190855917992607345978118181589279704567351805959764242093917322706460551942177200270796944541775005641603011317999537121747817181635470509691151798336710595132718052668097651465190228681214398691928158906718436118803418831059857190713781688293341923769856230772819454839236432451195888198293180941886116888747588818978979464565041887502820801505719223839010768331184014789004047418944328968714972191545382500684219080618177855899271448369797912472724647592408233226188496276542015279602675453853692760914627837500328895817304323925281589279704567373106029195979921630887041790551124318965116217022083156849176325960331623929507416735309239990546546782561330432863700324070222821200673241764845420077524906444331105466238738728603863982476322349819303424474473216112886232963722962260982273966267637647324241164143193257240679139739451652436590449605210224012472764784647242388536789361632433356284745754824368213343307619267567566006755222684915692194139927320395996294851267521356721613392670362562477187426865326937737888269969970663664372380457394768829227373522121193792103719055123145120787709845513751214899507625329012079926054979763421369831338188234222060510000912232113421018400992922060521550923506221760216637555632226149244025196422649572819367689213421106181078632139986067452389422259181975994875222199121686321992274428198788907522808961820074805218272108610022912185724204533975522638022115083807279464079938459728644027982350937294040189557861222829983810811185228034187617597883265650259513738532674289543213455263109261651437712777777713611048928868098432245359297944081821573552802032806605848928057287178163848274890268540303362690921582561294227070916907578733269785165863128552552783540014240223984753892706077233125423120225862315315331131547123608222369872434232894427514566262369600361062592923534302297659919244837134561396752308385255061556222441672385269755235920523540759452286209256497822922113652295826927213767611139579342373296272273128821831831789516478217486717082773942254562156281770622640332579340921984291014453894220351112951002252148533145102029520799260549797634211365206482670232106953035182419920799260549797634210926301433903872074382095763869720623699916292453203026096026193242028643981782305919944558559839258194132591958129111918225897014879118935088728688179200115488562820821412335356610411530145448599088915647954824487069156248550329208841659274667145422416574266191400644164102562621793461620466629233850316775237080729104164125667264364371625317610872774170224070911894911706629597906454315236774653805161148717938352554156248550329208841387156332013020912882882585288127003924070133431319011242342082813185493342908448138161237279712714636174529078898143566644870255391494340506021240714712404141547608156987751051334159159160102583511615615624494903819750519294282319283899531441453204134906349390022081543056559412219859089631344662207646100539475632088242086203694120790020309770841967890968632687519773618854848261189812880808203291987063871862696720367289434805054207807800697440512111342108770106322125201383109232215430815074363262129129033746153321901130933214812133518107333839221968120998657406217902517488969322177639058035596214091009145506872258720183443747622497111746428469236036030583598322287595211651762423416493568572569229290828614210482307692300584608621926540958037863216816814118345722836682540155175224070218894196852255486180284449923416493568572569237814725391205252352737252189022229498719577299192169554073237374620988680734842209206722097326816921081081056108086202887502820801522066759042116908421342110618107863196765992220697841908523933737031183483479245010891745437658918048916941555626205693169877568263396461633633618996682515509354920088823160984061885330081627858613355079415569415671762171617232626074552616054515683656372159482558108511041723723753205734618711018278793758180411171623673571836913725181018418731807375102627192307687865380281939477871575932920293369362592531986140009560175320334949634212320676830661195873210556710312850332031184984264611219812888662210937188080379115722417124046035480573171540772198180381713097765925207616689766304232705177777771361104841758373787055352617662277023278425183021485723689411811041815406749618350658388758183187664578709526951957033934926451220404250394912209214460600266560422127743101692236121993531254480683215084312425864832212058207159662622261492440251964222106721596056332284592278018196423726032946961588236290133141831092376992368283844723446522904908229220304922145878472192885142229495722501732905942879226680514514194662202587105507343622060521550923506236290133141831092332640348056356223640562170465187229475614934728262364980241049197624617694049025318254146441345658582498729394808746125553245655965684257796247221153912558789430381394925490874440035243255001146800620322454146351255570623927003836290046239755136526792922377454276335083236382535542098982472857485034477323691382682111741236567340342634823257102719863649234857924812706782333795256784586822407021889419685220235605908163422210441205580014221963501918145023226749830751909662321321221498701323458073609192112238091932592008962267267261093387722284592000817924222407014959412932209055088725916621383690889727629205428500683102342063294015631923721711710748170232128436056169183321212751184736631215269114916398372221298262386272722203742383835934223862327931108182244398284952684922550242722332117219149921017557862120120048045275321025639846947568212404700568151972092400090265648320917071126886788206375592368316220528990747771063202795100420533642050358049194778621131901336754417204296604197352672062369991629245320993299815354591205936705799567932108338990336359917803187391933764179556482338727611844536755727956818618617726527658186648189266616131844536755727956818838069095909702193116184035200191926541928238809920224070449894427209055204226029012197967193394151622060521550923506216447204517274112036267035429267121529220338895352310002256641204623689073834856234243705238075647082461307473751271224901825019592865245091234809627292342342334434226924208824342600503234811734007582952283437184489785822926772397163955230653720705619762314622191854419424255023694732651243243244554325642372372248270449523596673513590356237814725391205252407022282120067324439824568264625248094246983269922508662404512302924636174529078923862324004104321237237224827044952387387286038639823319472087792286231693233271119592341187240905815922718871732065797240355741733524122356202301774029232732727356601382343497220062434224266574399016534240817735254845623966273412652499241626231424665512423192413416668724474473216112886244860239203967692440517430341477824058673964918624566873537378759244398245682646252450912348096272925594825696585226256179254881514125848925713815532256410250487173742584892571381553226472625399107756262647249650098182621852561287767426784475472754092269808270505699492702702640270209726749826824905827272464759240823322642642627797583226253176108727745260914747957617312624162517344363525906675770231562282397775874387282850542830895291628135828178890552735042718063231527558327614730249270732257548342427512126414596296273504271806323152708477645911812326899975585586149266574265036399542746592729346437627927927744792616278817265446586632799722665749072428620928421784977286440279823509372830907834813864126946176785720106271425265155341532743127679761430627454376358180266276507263189945412867867847820100728574727221651024290482783772631528955877824997049281358281788905527396626301764235272118272762340712806652741819063728332178139704829275814274062964372819357823530658278470778968104022698082705056994927685376583844388281704768267388152857472722165102428921227560147207293716791551933692979902911067154230307228914131932904827837726315328944307485694013254793041007321833363360975667343335643119989764329521808049854273382998235550976733929314300547144341764826940059453385308376407753233749134355529358343266349196896583495033483598210635620234104406698364980356549310343525063582234614135423885991594228364171841899472383620928537285088636405636950666742361977346685669993600138655575452936370984837815093647493424636326435943636499338503377454354875159338346037460243996377685368960836953943173782786468839223839010768335394663899407163439270038362900479372603370926233083787248630463187438530838333775974384730882773599443923538971505221840471238843353232400323398005927534131439174602929841499189154557889420535917751538074181104084520580240425039491221084154539197169341940425039491221083977823816636086639593437292828892402748907305407583861168633375637939015936728668592397551402227964883937398777144865740055437744157132395587886449806314011318780057316740263340026256875416377906759577154185724019733795541787939436638037420258694380718544258489298718196842977592677810295424578421700660165016169761696240850023099560565969509586511675063351801800605179018527258015078354975311850119846382352956801733499619539270019882882552968352437783501529452510292157365124740144958647850739198181122704522869024650750275162855043593092252945251029215736513051515060025135194040212657884452159851647959083524024025779070885209055088725916652136750239391315145530026668283553118501198463823520790001829752845348810294552777153349501424127945544929518481646645377685322760791953222450607012002534072514805439715318780195916374152852852324951445308385255061556254643104073848372533957007762600895261030139500343654146451509668481568376062176575215690690697835743582467055152066235699930568262172654146451509668481527373522121193795548625351152106564795551748774565646800447059357457657657711765822584661585015902495960960546062357159355510756398466598637070948554675925155788284690160360356194031963595287609256465535779625576816226155070452412324968558096559064528645458535401743234655082003116608851527489029164032625172094914019521851917300718011079534188021848278635115499928031879658997456248615014615384587309203386109955968815986861919607717264782610302623924633376170016166088792963109264423440425637214136354489916180410760443272162196810760064434596558082777591159540308164927049611226610967276336208131064723237362762764084944243645414616645539056701316685116270768249019444467107686186142615242736888427006504343869531067924900265700046156155089967067452181394037687918644307723669750520911283891702933658975891447008546708049279670501271644692283708939678703172147189882023795749372776618323478441713559683216454587222221916788591752136748622389827731577830178383579544929093441237814275795466024737795102892236016677974123400921149781127249223209847899052993784870679394780332760915777662245838248017922153016351282878644029599352523785978267822169938093093044742596881335180842338168822476275757073878246708056209101383298682760483196837722304510919368369137898610812784084082141739849831600812390833618610533411630090286047584059884876886347893593257389489486036278922930006922383762648373758180324367584800184227299988387618332464349283679831746827649849503329879803184973434396548075856086850171243978101178191240975980526680052513757865557683863301981439126785882952771309739632484778436123852249393805382272917942478213212746287531785989834003468858687918625827705987537538287421164875606327659821568575883377780472878782624190745576784130293736884018298683106983528380826977573874395805035786439459867968353061484107280434281348249463818780327586502038201662735004326580746126108890603792792802199288548098868050384199481693228420114856805728759396425088624393563770073787167936540357207877454371045175218836913355580657489246938571334304887040866550222528358743304256334481924228645778968467312994518064180364977122546151763686759905595827580272266567977474370525424566294752945263272227827573342536998325273839220747534755745668700723753737595287142636009674532221424527112735042745783258417345807176119031172557172267101597712982182652294237308847001412636372869023957749517449757277667885173562024634741876746708229459269387565257390499945270917069278884988600947073205195856525754527009655070452412324968596904569256073716083391081464748559817511207726716001385585553578962936014254192336407946121322566164772461890218027663432675827381156456456307312167645299144252734096261260839425713963605913522616936351351481835263464379765664593087636752108183134526131901267454349462855162789208538608570122232152560025410024823058597482069820234066008316008123909359805957038439432599792072076875286045276182830304160868559462495746624509123942963216242781098572855664091015382512939666204636955309856146916143522381656699004696257695573458060211179095876645602295089359540308164927049599099099119909976155001290020760759563409573494814594017066435272235699930568262172652390851873623197486486489108651294854469603731356449387848939989638494686969399700434987294733488225250727650941842208509355497589385655237930116933931451409100914550692551513038773087595694155562620575359205235407595545691823846342765520905393372479457623005598914174573573567254017915718410655615370456560406639861256564911058791613395683760621765752158593205853702806551166552294604985293370032493185455162854581592642550473544687605957830907881013918563871564706131656398703709893656556941557936208035642180511846142157322704612550135567798561612414865477015489096431555185952525157025369600176262412852413949817187575531878019591637415294525102921573653938552692572133549780537080606725404250210112030255486253511521065627165635778109956421805118461421566412546398416615759990765534979658523908558006275594941053477915195857010791013842757484407542517735574382047253821965736890742968567456109953427813508

Product Expansion

8Source Earnings Call Transcript Company Filings

3

My LendingTree

bull Customer familiarity is key as repeat customers drop promotional costs

bull Released My LendingTree which serves as a personal financial management application

bull Launched in 2014 and now has 88 million customers personal loans is prominent

bull Free credit scores credit monitoring and recommendations

bull Ability to lock in customers and accumulate data for personalized recommendations

bull Organic growth can lead to far less promotional spend due to organic customer

New Digital Experience

bull Added more services in 2017 to address consumer needs with additions in deposit accounts and savings accounts improves lifetime value

bull Concierge services and higher conversion with SnapCap

bull Deposit accounts are getting integrated with LendingTree and business credit services are developing

The new thing that we are seeing when I mentioned some of these new startup mortgage companies weve got a mortgage company on our network that literally has no loan officers 100 technology very low margins and is experiencing conversion rates right with our top lenders And I expect those types of things to proliferate I expect more and more lenders to create fully digital experiences that over time wont need humans And those are going to be perfect lenders to dial in just like Prosper and LendingClub change the way personal loans does So I expect thats going to continue to grow

- Doug Lebda Chairman amp CEO 2Q 2018 Earnings Call

Potential Risks

9Source Yahoo Finance

bull Increases in interest rates could adversely affect the ability of network lenders to close loans

bull Similarly a decrease in rates could lead to sudden increases in demand which is actually a negative The best situation for TREE is steady increases and declines in rates

bull Still somewhat dependent on mortgages for growthbull Diversification away from mortgage could change the

risk profile of the firm (ie move to credit cards)bull The decline in stock prices from competitors such as On

Deck Capital and LendingClub could misprice the broader financial technology sector

bull The intended benefits of acquisitions from the past and future may not be realized as expected

Internal and External Risk Factors Mitigants

bull Despite well publicized headwinds TREE has managed this rate environment well

bull Although mortgage purchases and home refinancing still compose over a third of revenue the stated goal of further diversification and an improved environment in 2019 should protect against mortgage headwinds

bull Thus far Tree has been insulated from the collapse in share prices from public P2P lenders like On Deck Capital and Lending Club

0

150

300

450

600

750

900

Peers vs LendingTree

ONDK LC TREE

Conclusion ndash Recommendation to Buy

10

Opportune Time to Buy at Depressed Share Price

bullCurrent prices represent a drawdown of 40 from an all time high in January 2018business fundamentals have arguably not changed that dramatically

Clear Catalysts

bullThe growth of the lending marketplace movement away from mortgage and increased user experience are all improvements for firm value

Diversification of Clubrsquos Portfolio

bullCurrently underweight financial exposure LendingTree offers a bridge between the growth of technology and lower beta financial sector

bull Upside case assumed aggressive MampA activity to continue diversifying away from mortgage products

bull Base case assumed blend or organic and inorganic growth in near term with similar long term outlook as upside

bull Downside incorporated triggering of risk factors and delaycessation of acquisitions in the short term

Valuation AssumptionsImplied Share

Pricesbull Upside 38bull Base 21bull Downside -14

Appendix ndash DCF (Base)

11

Appendix ndash DCF (Base)

12

Appendix ndash DCF (Downside)

13

Appendix ndash DCF (Downside)

14

Appendix ndash DCF (Upside)

15

Appendix ndash DCF (Upside)

16

Appendix - Comparables

17

Trading MultiplesMarket Net Enterprise EV Revenue EV EBITDA

Company Ticker Capitalization Debt Value 2017A 2018E 2019E 2017A 2018E 2019E LTM 2019EOn Deck Capital Inc NYSEONDK $577 $681 $1259 64x 33x 29x --- 371x 280x 1267x 155xLendingClub Corporation NYSELC 1431 (85) 1346 23x 19x 17x --- 156x 101x --- 178xGreenSky Inc NasdaqGSKY 1152 151 1303 40x 30x 22x 87x 67x 50x 239x 220x

LendingTree Inc NasdaqTREE $3084 ($49) $3035 49x 40x 33x 356x 201x 159x 452x 326x

Low $577 ($85) $1259 23x 19x 17x 87x 67x 50x 239x 155xMean 1053 249 1302 42x 27x 23x 87x 198x 143x 753x 184xMedian 1152 151 1303 40x 30x 22x 87x 156x 101x 753x 178xHigh $1431 $681 $1346 64x 33x 29x 87x 371x 280x 1267x 220x

Operating Statistics

Company Ticker 2017A 2018E 2019E 17-18 18-19 2017A 2018E 2019E 17-18 18-19On Deck Capital Inc NYSEONDK $197 $384 $431 948 120 NA $34 $45 --- 327LendingClub Corporation NYSELC $575 $693 $809 206 168 NA $86 $133 --- 547GreenSky Inc NasdaqGSKY $326 $438 $586 343 339 $150 $196 $263 308 344

LendingTree Inc NasdaqTREE $618 $755 $916 223 212 $85 $151 $191 775 261

Low $197 $384 $431 206 120 $150 $34 $45 308 327Mean 366 505 609 499 209 150 105 147 308 406Median 326 438 586 343 168 150 86 133 308 344High $575 $693 $809 948 339 $150 $196 $263 308 547

Revenue EBITDA GrowthEBITDARevenue Growth

PriceEarnings

  • Slide Number 1
  • Investment Thesis
  • Introduction
  • Industry Overview
  • Product Diversification
  • Product Diversification
  • Market Opportunity
  • Product Expansion
  • Potential Risks
  • Conclusion ndash Recommendation to Buy
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Upside)
  • Appendix ndash DCF (Upside)
  • Appendix - Comparables
Date OnDeck Capital ONDK Indexed LendingClub LC Indexed LendingTree Close TREE Indexed
121914 2415 100 2521 100 4329 100
122214 2300 095 2406 095 4355 101
122314 2263 094 2308 092 4618 107
122414 2312 096 2532 100 4739 109
122614 2306 095 2574 102 4796 111
122914 2244 093 2498 099 4805 111
123014 2247 093 2583 102 4793 111
123114 2243 093 2530 100 4834 112
1215 2390 099 2493 099 4734 109
1515 2250 093 2400 095 4694 108
1615 2221 092 2289 091 4821 111
1715 2228 092 2288 091 4819 111
1815 2273 094 2316 092 4921 114
1915 2269 094 2301 091 4939 114
11215 2065 086 2101 083 4847 112
11315 1853 077 2113 084 4530 105
11415 1828 076 2106 084 4443 103
11515 1850 077 2209 088 4173 096
11615 1850 077 2209 088 4277 099
12015 1839 076 2207 088 4113 095
12115 1687 070 2017 080 4114 095
12215 1650 068 1949 077 4220 097
12315 1699 070 1908 076 4040 093
12615 1663 069 1999 079 4043 093
12715 1608 067 2059 082 4083 094
12815 1607 067 2008 080 4090 094
12915 1475 061 1944 077 4076 094
13015 1508 062 1877 074 4118 095
2215 1567 065 1926 076 4156 096
2315 1568 065 2029 080 4268 099
2415 1552 064 2006 080 4235 098
2515 1571 065 2028 080 4201 097
2615 1695 070 2043 081 4126 095
2915 1732 072 2160 086 4030 093
21015 1739 072 2126 084 4051 094
21115 1712 071 2215 088 4019 093
21215 1731 072 2147 085 4252 098
21315 1742 072 2195 087 4292 099
21715 1803 075 2250 089 4333 100
21815 1755 073 2268 090 4380 101
21915 1774 073 2204 087 4390 101
22015 1837 076 2289 091 4384 101
22315 1937 080 2376 094 4355 101
22415 1989 082 2365 094 4407 102
22515 1910 079 2051 081 4700 109
22615 1905 079 2129 084 5216 120
22715 1940 080 2037 081 5304 123
3215 1949 081 2000 079 5291 122
3315 1836 076 2003 079 5242 121
3415 1732 072 2008 080 5239 121
3515 1614 067 1986 079 5203 120
3615 1626 067 2002 079 5111 118
3915 1679 070 1984 079 5180 120
31015 1733 072 1952 077 5063 117
31115 1850 077 1955 078 5400 125
31215 1948 081 1953 077 5442 126
31315 1941 080 1907 076 5424 125
31615 2100 087 1925 076 5439 126
31715 2125 088 1920 076 5488 127
31815 2095 087 1917 076 5655 131
31915 2192 091 1992 079 5628 130
32015 2226 092 2009 080 5590 129
32315 2314 096 2082 083 5764 133
32415 2347 097 2031 081 5623 130
32515 2191 091 1973 078 5612 130
32615 2062 085 1949 077 5609 130
32715 2054 085 1955 078 5592 129
33015 2103 087 1936 077 5606 129
33115 2129 088 1965 078 5601 129
4115 2047 085 1909 076 5587 129
4215 1963 081 1926 076 5586 129
4615 2032 084 1940 077 5686 131
4715 2051 085 1916 076 5810 134
4815 2053 085 1906 076 5723 132
4915 1980 082 1840 073 5699 132
41015 1953 081 1819 072 5660 131
41315 1986 082 1804 072 5678 131
41415 2109 087 1880 075 5686 131
41515 2133 088 1939 077 5869 136
41615 2108 087 1951 077 5900 136
41715 2094 087 1922 076 5989 138
42015 2095 087 1939 077 5999 139
42115 2052 085 1935 077 5991 138
42215 2054 085 1901 075 5994 138
42315 2118 088 1883 075 6073 140
42415 2123 088 1827 072 6091 141
42715 2051 085 1805 072 6112 141
42815 2034 084 1802 071 6175 143
42915 1987 082 1767 070 6175 143
43015 1925 080 1745 069 5503 127
5115 1929 080 1787 071 5502 127
5415 2002 083 1849 073 5571 129
5515 1691 070 1758 070 5573 129
5615 1696 070 1831 073 5600 129
5715 1601 066 1730 069 5594 129
5815 1568 065 1623 064 5734 132
51115 1541 064 1684 067 5791 134
51215 1576 065 1716 068 5776 133
51315 1540 064 1705 068 5728 132
51415 1555 064 1711 068 5730 132
51515 1585 066 1721 068 5720 132
51815 1673 069 1736 069 5700 132
51915 1629 067 1762 070 5922 137
52015 1624 067 1766 070 6007 139
52115 1580 065 1790 071 5774 133
52215 1552 064 1843 073 5701 132
52615 1505 062 1846 073 5744 133
52715 1539 064 1900 075 5836 135
52815 1553 064 1900 075 5853 135
52915 1518 063 1921 076 5926 137
6115 1446 060 1908 076 5962 138
6215 1474 061 1898 075 6129 142
6315 1524 063 1933 077 6341 146
6415 1490 062 1832 073 6293 145
6515 1492 062 1872 074 6270 145
6815 1450 060 1746 069 6242 144
6915 1403 058 1697 067 6354 147
61015 1407 058 1742 069 6430 149
61115 1355 056 1739 069 6386 148
61215 1366 057 1728 069 6399 148
61515 1248 052 1707 068 6478 150
61615 1261 052 1724 068 6524 151
61715 1259 052 1745 069 6599 152
61815 1232 051 1707 068 7238 167
61915 1285 053 1730 069 7182 166
62215 1288 053 1686 067 7342 170
62315 1287 053 1655 066 7350 170
62415 1253 052 1626 064 7323 169
62515 1239 051 1606 064 7694 178
62615 1252 052 1525 060 7816 181
62915 1144 047 1454 058 7789 180
63015 1158 048 1475 059 7861 182
7115 1139 047 1457 058 7818 181
7215 1176 049 1395 055 7499 173
7615 1184 049 1475 059 7671 177
7715 1187 049 1430 057 7684 178
7815 1186 049 1413 056 7792 180
7915 1215 050 1420 056 7863 182
71015 1249 052 1405 056 7785 180
71315 1270 053 1427 057 7815 181
71415 1309 054 1426 057 8235 190
71515 1310 054 1430 057 8347 193
71615 1345 056 1475 059 8140 188
71715 1349 056 1495 059 8256 191
72015 1288 053 1462 058 8328 192
72115 1302 054 1501 060 8422 195
72215 1297 054 1490 059 8480 196
72315 1299 054 1483 059 8165 189
72415 1225 051 1460 058 8216 190
72715 1204 050 1435 057 8171 189
72815 1231 051 1481 059 8322 192
72915 1249 052 1458 058 7966 184
73015 1267 052 1453 058 8201 189
73115 1337 055 1451 058 8292 192
8315 1338 055 1434 057 8260 191
8415 1047 043 1383 055 11751 271
8515 947 039 1440 057 11795 272
8615 907 038 1403 056 11337 262
8715 918 038 1392 055 12104 280
81015 956 040 1437 057 11952 276
81115 901 037 1401 056 12509 289
81215 933 039 1403 056 12190 282
81315 907 038 1396 055 13446 311
81415 908 038 1370 054 13371 309
81715 945 039 1365 054 13808 319
81815 946 039 1330 053 13666 316
81915 958 040 1274 051 13690 316
82015 951 039 1229 049 13387 309
82115 959 040 1214 048 11088 256
82415 911 038 1167 046 10420 241
82515 869 036 1200 048 10466 242
82615 867 036 1217 048 10782 249
82715 908 038 1238 049 10335 239
82815 916 038 1277 051 10720 248
83115 923 038 1255 050 10595 245
9115 912 038 1214 048 10085 233
9215 916 038 1221 048 9844 227
9315 938 039 1239 049 10494 242
9415 933 039 1201 048 10419 241
9815 1005 042 1240 049 10548 244
9915 1000 041 1235 049 10395 240
91015 1001 041 1247 049 10493 242
91115 1029 043 1258 050 10534 243
91415 1020 042 1290 051 10549 244
91515 1059 044 1314 052 11583 268
91615 1041 043 1305 052 11623 268
91715 1061 044 1360 054 11827 273
91815 1056 044 1370 054 11581 268
92115 1044 043 1376 055 11560 267
92215 1014 042 1368 054 11630 269
92315 940 039 1319 052 11687 270
92415 931 039 1337 053 10305 238
92515 942 039 1326 053 9843 227
92815 916 038 1306 052 9107 210
92915 947 039 1346 053 8999 208
93015 990 041 1323 052 9303 215
10115 938 039 1316 052 9004 208
10215 966 040 1325 053 9251 214
10515 999 041 1382 055 9613 222
10615 989 041 1410 056 9149 211
10715 990 041 1438 057 9550 221
10815 1001 041 1486 059 9600 222
10915 992 041 1470 058 9637 223
101215 976 040 1430 057 9805 226
101315 897 037 1428 057 9239 213
101415 896 037 1446 057 9264 214
101515 944 039 1495 059 9636 223
101615 900 037 1436 057 9619 222
101915 918 038 1435 057 9846 227
102015 915 038 1433 057 9874 228
102115 926 038 1439 057 9449 218
102215 924 038 1438 057 9462 219
102315 931 039 1437 057 9800 226
102615 952 039 1428 057 12098 279
102715 927 038 1347 053 12400 286
102815 985 041 1400 056 12729 294
102915 935 039 1362 054 12251 283
103015 952 039 1418 056 12136 280
11215 946 039 1461 058 11500 266
11315 1026 042 1479 059 11577 267
11415 1052 044 1462 058 11390 263
11515 1110 046 1419 056 12025 278
11615 1110 046 1470 058 12497 289
11915 1130 047 1457 058 12898 298
111015 1137 047 1419 056 12130 280
111115 1128 047 1364 054 12146 281
111215 1090 045 1332 053 11900 275
111315 1004 042 1272 050 11649 269
111615 1007 042 1261 050 11719 271
111715 971 040 1281 051 11679 270
111815 979 041 1279 051 11051 255
111915 958 040 1284 051 10383 240
112015 948 039 1263 050 10092 233
112315 943 039 1236 049 10023 232
112415 961 040 1220 048 10220 236
112515 963 040 1258 050 10082 233
112715 977 040 1247 049 10258 237
113015 995 041 1202 048 10188 235
12115 901 037 1209 048 10599 245
12215 1150 048 1256 050 9993 231
12315 1142 047 1282 051 9715 224
12415 1098 045 1287 051 10213 236
12715 1090 045 1345 053 9897 229
12815 1050 043 1373 054 9573 221
12915 1002 041 1404 056 9254 214
121015 1035 043 1416 056 10274 237
121115 978 040 1365 054 9451 218
121415 965 040 1284 051 9415 217
121515 976 040 1246 049 9760 225
121615 942 039 1241 049 9801 226
121715 934 039 1216 048 9517 220
121815 1081 045 1148 046 9539 220
122115 1086 045 1145 045 9301 215
122215 1113 046 1136 045 9004 208
122315 1132 047 1150 046 9150 211
122415 1112 046 1140 045 9121 211
122815 1025 042 1102 044 9004 208
122915 1032 043 1100 044 9131 211
123015 1034 043 1083 043 8980 207
123115 1030 043 1105 044 8928 206
1416 975 040 1108 044 8789 203
1516 972 040 1072 043 8782 203
1616 969 040 1012 040 8634 199
1716 922 038 951 038 8404 194
1816 907 038 949 038 8304 192
11116 857 035 924 037 8197 189
11216 851 035 947 038 8663 200
11316 733 030 886 035 6114 141
11416 745 031 802 032 6624 153
11516 769 032 773 031 6774 156
11916 774 032 734 029 6764 156
12016 771 032 792 031 7183 166
12116 807 033 822 033 7175 166
12216 834 035 846 034 7104 164
12516 782 032 799 032 7015 162
12616 805 033 807 032 7262 168
12716 780 032 771 031 7105 164
12816 757 031 739 029 7036 163
12916 792 033 738 029 7369 170
2116 789 033 761 030 7388 171
2216 760 031 704 028 6596 152
2316 771 032 768 030 6438 149
2416 778 032 759 030 6764 156
2516 761 032 700 028 6005 139
2816 697 029 661 026 5577 129
2916 662 027 657 026 5498 127
21016 697 029 651 026 5710 132
21116 687 028 688 027 5708 132
21216 697 029 704 028 5981 138
21616 762 032 787 031 6336 146
21716 745 031 825 033 6215 144
21816 820 034 870 035 6469 149
21916 844 035 888 035 6369 147
22216 880 036 928 037 6796 157
22316 705 029 884 035 6890 159
22416 631 026 846 034 6994 162
22516 635 026 845 034 8550 198
22616 663 027 841 033 8348 193
22916 670 028 873 035 8837 204
3116 679 028 875 035 9011 208
3216 705 029 916 036 8597 199
3316 769 032 956 038 8989 208
3416 800 033 898 036 9040 209
3716 795 033 940 037 9000 208
3816 772 032 900 036 8519 197
3916 748 031 891 035 8560 198
31016 717 030 901 036 8217 190
31116 736 030 917 036 8602 199
31416 754 031 905 036 8817 204
31516 709 029 853 034 8996 208
31616 706 029 841 033 9140 211
31716 717 030 840 033 9578 221
31816 739 031 870 035 9326 215
32116 747 031 880 035 9217 213
32216 753 031 845 034 9481 219
32316 738 031 823 033 9236 213
32416 762 032 832 033 9510 220
32816 708 029 773 031 9433 218
32916 755 031 807 032 9427 218
33016 764 032 811 032 9268 214
33116 779 032 830 033 9778 226
4116 736 030 804 032 9739 225
4416 735 030 817 032 10218 236
4516 712 029 800 032 9903 229
4616 752 031 824 033 10137 234
4716 725 030 786 031 9926 229
4816 718 030 794 031 9990 231
41116 726 030 769 031 9492 219
41216 706 029 761 030 9386 217
41316 728 030 756 030 9886 228
41416 759 031 744 030 9700 224
41516 783 032 731 029 9764 226
41816 782 032 753 030 10137 234
41916 816 034 803 032 10295 238
42016 830 034 828 033 10185 235
42116 828 034 774 031 9935 229
42216 846 035 764 030 9392 217
42516 848 035 739 029 9086 210
42616 848 035 752 030 8949 207
42716 879 036 812 032 9126 211
42816 860 036 809 032 8783 203
42916 863 036 790 031 8947 207
5216 830 034 793 031 9239 213
5316 550 023 711 028 8518 197
5416 511 021 692 027 8262 191
5516 497 021 685 027 7943 183
5616 512 021 710 028 7556 175
5916 491 020 462 018 7334 169
51016 484 020 410 016 7354 170
51116 467 019 408 016 7072 163
51216 431 018 376 015 6714 155
51316 464 019 351 014 6969 161
51616 466 019 394 016 7047 163
51716 447 019 360 014 6740 156
51816 480 020 399 016 7001 162
51916 453 019 370 015 6950 161
52016 469 019 399 016 6904 159
52316 489 020 432 017 7462 172
52416 492 020 443 018 8100 187
52516 494 020 445 018 7810 180
52616 493 020 437 017 7952 184
52716 498 021 481 019 8109 187
53116 517 021 476 019 8325 192
6116 501 021 498 020 8396 194
6216 525 022 506 020 8785 203
6316 504 021 462 018 8598 199
6616 519 021 474 019 8803 203
6716 513 021 439 017 8951 207
6816 512 021 442 018 9115 211
6916 505 021 447 018 8793 203
61016 511 021 426 017 8577 198
61316 493 020 444 018 8142 188
61416 492 020 442 018 7413 171
61516 499 021 465 018 7426 172
61616 510 021 496 020 7416 171
61716 510 021 487 019 7225 167
62016 547 023 500 020 7696 178
62116 542 022 492 020 7612 176
62216 531 022 484 019 7646 177
62316 547 023 498 020 7923 183
62416 520 022 469 019 7840 181
62716 471 020 430 017 7944 184
62816 493 020 461 018 8124 188
62916 519 021 454 018 8472 196
63016 515 021 430 017 8833 204
7116 525 022 438 017 9284 214
7516 489 020 417 017 9211 213
7616 494 020 420 017 9521 220
7716 524 022 425 017 9311 215
7816 525 022 432 017 9576 221
71116 532 022 437 017 9637 223
71216 546 023 410 016 9615 222
71316 529 022 425 017 9890 228
71416 532 022 451 018 10271 237
71516 536 022 449 018 10229 236
71816 549 023 460 018 10290 238
71916 529 022 460 018 10150 234
72016 532 022 461 018 9537 220
72116 527 022 459 018 9493 219
72216 522 022 441 017 9741 225
72516 506 021 434 017 9813 227
72616 528 022 464 018 9535 220
72716 531 022 465 018 9550 221
72816 521 022 460 018 10229 236
72916 520 022 462 018 10098 233
8116 517 021 459 018 10234 236
8216 500 021 447 018 9934 229
8316 508 021 464 018 10238 236
8416 521 022 460 018 10657 246
8516 525 022 475 019 11002 254
8816 516 021 479 019 10817 250
8916 568 024 479 019 11062 256
81016 548 023 491 019 11160 258
81116 578 024 546 022 11077 256
81216 588 024 540 021 11035 255
81516 604 025 582 023 11039 255
81616 616 026 563 022 10624 245
81716 625 026 553 022 10358 239
81816 627 026 559 022 10379 240
81916 621 026 549 022 10292 238
82216 603 025 539 021 10233 236
82316 612 025 524 021 10705 247
82416 609 025 544 022 10256 237
82516 616 026 552 022 10241 237
82616 617 026 540 021 10068 233
82916 629 026 556 022 10167 235
83016 639 026 550 022 10103 233
83116 633 026 541 021 9700 224
9116 625 026 530 021 9534 220
9216 635 026 540 021 9569 221
9616 635 026 535 021 9508 220
9716 638 026 541 021 9816 227
9816 626 026 547 022 10049 232
9916 607 025 536 021 10155 235
91216 602 025 559 022 10307 238
91316 619 026 575 023 9815 227
91416 599 025 575 023 9647 223
91516 602 025 617 024 9628 222
91616 589 024 643 026 9563 221
91916 595 025 619 025 9257 214
92016 602 025 610 024 8893 205
92116 599 025 611 024 8932 206
92216 601 025 611 024 9399 217
92316 592 025 628 025 9214 213
92616 584 024 611 024 9183 212
92716 585 024 623 025 9319 215
92816 591 024 624 025 9616 222
92916 568 024 608 024 9612 222
93016 570 024 618 025 9691 224
10316 555 023 616 024 9716 224
10416 545 023 616 024 9762 226
10516 560 023 617 024 9487 219
10616 547 023 605 024 9178 212
10716 531 022 595 024 9102 210
101016 544 023 604 024 9195 212
101116 522 022 579 023 9058 209
101216 512 021 554 022 9055 209
101316 491 020 550 022 8934 206
101416 486 020 538 021 8887 205
101716 463 019 499 020 8779 203
101816 467 019 491 019 8876 205
101916 463 019 507 020 9148 211
102016 461 019 486 019 8844 204
102116 456 019 485 019 8928 206
102416 470 019 487 019 9088 210
102516 485 020 490 019 8915 206
102616 483 020 476 019 9127 211
102716 480 020 475 019 7707 178
102816 484 020 470 019 7773 180
103116 489 020 493 020 7985 184
11116 478 020 486 019 8060 186
11216 452 019 481 019 8080 187
11316 409 017 509 020 7985 184
11416 402 017 513 020 8155 188
11716 403 017 591 023 8360 193
11816 388 016 576 023 8340 193
11916 442 018 561 022 8755 202
111016 501 021 589 023 9050 209
111116 556 023 614 024 9515 220
111416 547 023 631 025 9550 221
111516 504 021 652 026 9370 216
111616 489 020 638 025 8815 204
111716 468 019 606 024 9320 215
111816 481 020 598 024 10000 231
112116 476 020 614 024 10255 237
112216 474 020 596 024 10550 244
112316 472 020 594 024 10655 246
112516 481 020 594 024 10780 249
112816 467 019 579 023 10610 245
112916 461 019 562 022 10140 234
113016 460 019 566 022 10480 242
12116 442 018 533 021 10165 235
12216 441 018 515 020 9885 228
12516 425 018 528 021 9925 229
12616 428 018 568 023 9985 231
12716 422 017 586 023 10020 231
12816 405 017 563 022 10500 243
12916 430 018 553 022 10530 243
121216 426 018 534 021 10270 237
121316 425 018 541 021 10215 236
121416 420 017 520 021 10295 238
121516 419 017 512 020 10420 241
121616 425 018 533 021 10580 244
121916 426 018 517 021 10740 248
122016 437 018 521 021 10860 251
122116 440 018 520 021 10665 246
122216 427 018 526 021 10330 239
122316 458 019 521 021 10270 237
122716 460 019 547 022 10335 239
122816 455 019 521 021 10095 233
122916 459 019 517 021 10030 232
123016 463 019 525 021 10135 234
1317 466 019 542 021 9835 227
1417 510 021 574 023 10405 240
1517 476 020 565 022 10200 236
1617 483 020 563 022 10075 233
1917 478 020 566 022 10145 234
11017 492 020 575 023 10505 243
11117 505 021 568 023 10425 241
11217 485 020 560 022 10375 240
11317 498 021 561 022 10460 242
11717 485 020 549 022 10490 242
11817 480 020 549 022 10595 245
11917 480 020 578 023 10600 245
12017 491 020 575 023 10565 244
12317 488 020 589 023 10415 241
12417 489 020 590 023 10635 246
12517 493 020 610 024 10580 244
12617 482 020 612 024 10610 245
12717 478 020 614 024 11080 256
13017 487 020 605 024 11090 256
13117 503 021 617 024 11190 258
2117 517 021 632 025 11100 256
2217 497 021 623 025 11190 258
2317 515 021 634 025 11460 265
2617 519 021 624 025 11370 263
2717 524 022 631 025 11350 262
2817 529 022 620 025 11595 268
2917 546 023 645 026 11680 270
21017 568 024 668 026 11700 270
21317 560 023 668 026 11580 267
21417 569 024 660 026 11795 272
21517 562 023 629 025 11440 264
21617 501 021 578 023 11365 263
21717 489 020 563 022 11295 261
22117 519 021 568 023 11360 262
22217 530 022 564 022 11215 259
22317 553 023 556 022 12225 282
22417 546 023 545 022 12340 285
22717 576 024 558 022 12180 281
22817 534 022 534 021 11840 274
3117 530 022 529 021 11930 276
3217 508 021 525 021 11720 271
3317 490 020 513 020 11910 275
3617 501 021 505 020 11840 274
3717 495 020 506 020 11725 271
3817 506 021 531 021 11645 269
3917 486 020 537 021 11540 267
31017 487 020 531 021 11890 275
31317 486 020 526 021 12090 279
31417 474 020 526 021 12070 279
31517 464 019 535 021 12120 280
31617 474 020 549 022 12390 286
31717 475 020 536 021 12400 286
32017 463 019 539 021 12255 283
32117 450 019 522 021 11665 269
32217 448 019 521 021 11750 271
32317 477 020 520 021 11875 274
32417 462 019 520 021 11885 275
32717 471 020 526 021 11970 277
32817 478 020 545 022 12415 287
32917 480 020 545 022 12370 286
33017 491 020 547 022 12575 290
33117 504 021 549 022 12535 290
4317 474 020 529 021 12180 281
4417 471 020 523 021 11860 274
4517 462 019 524 021 11780 272
4617 463 019 534 021 12150 281
4717 442 018 535 021 12265 283
41017 451 019 537 021 11940 276
41117 460 019 555 022 12205 282
41217 461 019 552 022 12055 278
41317 446 018 546 022 11680 270
41717 435 018 546 022 11985 277
41817 439 018 565 022 12195 282
41917 451 019 572 023 12370 286
42017 460 019 580 023 12520 289
42117 455 019 572 023 12715 294
42417 460 019 585 023 12900 298
42517 473 020 590 023 13120 303
42617 486 020 603 024 12575 290
42717 476 020 599 024 14240 329
42817 475 020 585 023 14090 325
5117 479 020 599 024 14443 334
5217 468 019 585 023 14440 334
5317 462 019 604 024 14265 330
5417 461 019 609 024 14645 338
5517 464 019 575 023 14688 339
5817 432 018 560 022 14795 342
5917 406 017 589 023 14655 339
51017 399 017 594 024 14610 337
51117 390 016 591 023 14860 343
51217 375 016 583 023 15130 350
51517 370 015 584 023 15420 356
51617 360 015 585 023 15800 365
51717 340 014 560 022 15260 353
51817 338 014 555 022 15335 354
51917 339 014 566 022 15765 364
52217 363 015 590 023 15675 362
52317 382 016 589 023 15760 364
52417 365 015 585 023 15670 362
52517 355 015 572 023 15585 360
52617 357 015 559 022 15745 364
53017 355 015 548 022 15790 365
53117 354 015 550 022 15560 359
6117 399 017 570 023 16340 377
6217 395 016 560 022 16600 383
6517 393 016 571 023 16350 378
6617 389 016 566 022 17070 394
6717 392 016 569 023 16980 392
6817 418 017 577 023 17085 395
6917 423 018 578 023 17000 393
61217 430 018 562 022 16130 373
61317 424 018 580 023 16395 379
61417 431 018 570 023 16680 385
61517 421 017 565 022 16655 385
61617 419 017 561 022 16985 392
61917 428 018 578 023 17520 405
62017 434 018 565 022 17330 400
62117 438 018 553 022 17885 413
62217 450 019 570 023 17965 415
62317 459 019 567 022 18205 421
62617 464 019 572 023 18100 418
62717 462 019 556 022 17500 404
62817 460 019 562 022 17985 415
62917 471 020 560 022 17500 404
63017 466 019 551 022 17220 398
7317 486 020 560 022 17140 396
7517 475 020 557 022 17435 403
7617 461 019 537 021 16715 386
7717 476 020 543 022 16890 390
71017 464 019 534 021 17210 398
71117 463 019 537 021 17045 394
71217 468 019 539 021 17340 401
71317 465 019 541 021 17125 396
71417 463 019 539 021 17365 401
71717 450 019 530 021 17430 403
71817 449 019 529 021 18025 416
71917 452 019 520 021 18120 419
72017 458 019 520 021 18090 418
72117 445 018 519 021 18193 420
72417 432 018 508 020 18435 426
72517 435 018 514 020 18605 430
72617 439 018 521 021 18380 425
72717 437 018 519 021 21715 502
72817 435 018 522 021 21655 500
73117 430 018 507 020 22060 510
8117 421 017 509 020 22425 518
8217 410 017 496 020 22825 527
8317 419 017 509 020 22995 531
8417 422 017 521 021 22925 530
8717 500 021 546 022 23345 539
8817 501 021 645 026 22930 530
8917 482 020 608 024 22920 529
81017 484 020 590 023 22185 512
81117 477 020 580 023 21965 507
81417 490 020 581 023 22635 523
81517 481 020 583 023 22350 516
81617 489 020 593 024 22920 529
81717 477 020 583 023 22210 513
81817 469 019 596 024 22485 519
82117 470 019 605 024 22580 522
82217 467 019 600 024 22685 524
82317 470 019 604 024 22550 521
82417 471 020 620 025 22570 521
82517 466 019 615 024 22275 515
82817 473 020 610 024 22995 531
82917 481 020 613 024 22545 521
83017 482 020 614 024 23155 535
83117 483 020 619 025 23095 533
9117 474 020 631 025 23590 545
9517 468 019 617 024 23280 538
9617 479 020 614 024 23040 532
9717 466 019 599 024 23120 534
9817 467 019 586 023 23025 532
91117 465 019 620 025 22880 529
91217 477 020 629 025 22980 531
91317 477 020 628 025 23655 546
91417 456 019 607 024 23115 534
91517 458 019 618 025 22775 526
91817 475 020 614 024 23440 541
91917 461 019 599 024 24605 568
92017 472 020 606 024 24635 569
92117 475 020 610 024 25215 582
92217 461 019 606 024 24675 570
92517 444 018 597 024 23440 541
92617 455 019 597 024 22830 527
92717 477 020 619 025 24020 555
92817 475 020 624 025 24450 565
92917 467 019 609 024 24445 565
10217 476 020 627 025 24960 577
10317 476 020 642 025 25310 585
10417 460 019 641 025 25805 596
10517 459 019 642 025 25695 594
10617 470 019 639 025 25915 599
10917 469 019 640 025 25650 593
101017 469 019 639 025 26130 604
101117 481 020 640 025 25770 595
101217 480 020 635 025 25020 578
101317 488 020 646 026 23840 551
101617 505 021 632 025 24160 558
101717 507 021 624 025 23630 546
101817 508 021 611 024 23845 551
101917 506 021 598 024 22835 527
102017 510 021 600 024 22390 517
102317 498 021 569 023 22475 519
102417 501 021 558 022 23125 534
102517 491 020 574 023 22145 512
102617 480 020 575 023 25540 590
102717 488 020 581 023 26640 615
103017 485 020 569 023 26450 611
103117 493 020 569 023 26805 619
11117 490 020 564 022 26420 610
11217 478 020 562 022 26710 617
11317 517 021 563 022 27320 631
11617 520 022 585 023 27585 637
11717 510 021 546 022 26755 618
11817 501 021 459 018 26925 622
11917 501 021 429 017 25825 597
111017 496 021 430 017 25775 595
111317 480 020 425 017 26460 611
111417 475 020 417 017 26875 621
111517 481 020 412 016 27170 628
111617 496 021 427 017 27940 645
111717 494 020 430 017 29010 670
112017 489 020 426 017 29545 682
112117 496 021 431 017 29705 686
112217 498 021 428 017 29820 689
112417 500 021 426 017 30100 695
112717 488 020 422 017 30305 700
112817 493 020 436 017 30595 707
112917 514 021 451 018 29780 688
113017 529 022 437 017 30195 698
12117 501 021 430 017 30430 703
12417 533 022 437 017 30340 701
12517 536 022 425 017 30520 705
12617 521 022 425 017 30690 709
12717 517 021 359 014 31125 719
12817 523 022 351 014 31505 728
121117 522 022 389 015 30890 714
121217 541 022 421 017 31265 722
121317 554 023 402 016 32560 752
121417 566 023 399 016 33470 773
121517 591 024 403 016 34435 795
121817 624 026 414 016 35250 814
121917 589 024 405 016 33745 780
122017 577 024 409 016 33755 780
122117 580 024 411 016 33815 781
122217 579 024 411 016 34195 790
122617 583 024 421 017 34370 794
122717 572 024 412 016 33665 778
122817 582 024 418 017 34295 792
122917 574 024 413 016 34045 786
1218 595 025 429 017 34025 786
1318 581 024 419 017 35035 809
1418 572 024 410 016 35210 813
1518 567 023 407 016 35605 822
1818 542 022 410 016 35700 825
1918 525 022 399 016 36060 833
11018 546 023 418 017 36265 838
11118 548 023 433 017 36230 837
11218 536 022 427 017 36400 841
11618 494 020 412 016 36000 832
11718 489 020 414 016 37275 861
11818 475 020 415 016 37250 860
11918 473 020 402 016 38370 886
12218 469 019 406 016 38740 895
12318 474 020 421 017 40260 930
12418 467 019 410 016 36250 837
12518 463 019 408 016 36710 848
12618 461 019 408 016 36310 839
12918 442 018 401 016 36225 837
13018 454 019 384 015 36775 850
13118 450 019 366 015 36785 850
2118 468 019 382 015 37060 856
2218 453 019 366 015 35070 810
2518 431 018 362 014 34860 805
2618 430 018 367 015 34050 787
2718 432 018 380 015 35255 814
2818 420 017 370 015 33390 771
2918 425 018 370 015 33955 784
21218 448 019 375 015 34865 805
21318 485 020 375 015 35555 821
21418 510 021 394 016 37225 860
21518 517 021 394 016 37610 869
21618 539 022 395 016 37895 875
22018 522 022 413 016 37905 876
22118 543 022 390 015 37125 858
22218 539 022 375 015 34105 788
22318 533 022 335 013 33945 784
22618 527 022 327 013 35925 830
22718 519 021 320 013 34990 808
22818 519 021 315 012 34850 805
3118 507 021 365 014 34495 797
3218 521 022 379 015 34820 804
3518 525 022 383 015 35445 819
3618 536 022 391 016 35505 820
3718 524 022 387 015 34955 807
3818 525 022 390 015 34320 793
3918 530 022 395 016 35060 810
31218 540 022 399 016 35365 817
31318 532 022 380 015 34880 806
31418 539 022 378 015 37335 862
31518 523 022 378 015 37735 872
31618 519 021 390 015 37985 877
31918 510 021 390 015 38255 884
32018 518 021 377 015 38635 892
32118 532 022 368 015 38400 887
32218 522 022 362 014 36185 836
32318 530 022 356 014 35465 819
32618 541 022 365 014 36655 847
32718 556 023 361 014 34790 804
32818 536 022 351 014 33060 764
32918 559 023 350 014 32815 758
4218 514 021 335 013 32195 744
4318 514 021 336 013 32595 753
4418 522 022 347 014 32785 757
4518 530 022 345 014 31965 738
4618 534 022 341 014 32280 746
4918 519 021 334 013 32880 760
41018 529 022 330 013 32265 745
41118 537 022 324 013 31820 735
41218 544 023 331 013 31800 735
41318 545 023 331 013 31410 726
41618 554 023 335 013 30865 713
41718 557 023 339 013 31640 731
41818 563 023 343 014 31545 729
41918 559 023 340 013 32250 745
42018 547 023 331 013 31845 736
42318 531 022 327 013 32325 747
42418 536 022 326 013 32750 757
42518 518 021 277 011 30700 709
42618 527 022 286 011 26015 601
42718 527 022 270 011 24470 565
43018 525 022 269 011 23840 551
5118 527 022 267 011 25840 597
5218 531 022 265 011 26335 608
5318 533 022 271 011 25895 598
5418 535 022 265 011 25980 600
5718 545 023 273 011 27245 629
5818 595 025 282 011 27740 641
5918 591 024 340 013 28040 648
51018 600 025 348 014 28720 663
51118 599 025 332 013 27950 646
51418 599 025 332 013 27935 645
51518 596 025 332 013 27105 626
51618 591 024 342 014 27535 636
51718 591 024 341 014 27495 635
51818 588 024 341 014 27870 644
52118 597 025 345 014 27565 637
52218 601 025 339 013 26545 613
52318 597 025 328 013 27210 629
52418 589 024 326 013 26345 609
52518 588 024 337 013 25985 600
52918 592 025 332 013 25865 597
53018 613 025 333 013 26010 601
53118 664 027 329 013 25890 598
6118 665 028 330 013 25965 600
6418 683 028 342 014 26170 605
6518 694 029 352 014 26350 609
6618 720 030 353 014 27035 625
6718 719 030 351 014 27025 624
6818 730 030 367 015 27745 641
61118 720 030 372 015 28840 666
61218 726 030 374 015 26610 615
61318 725 030 379 015 24545 567
61418 720 030 382 015 24825 573
61518 740 031 391 016 25440 588
61818 752 031 398 016 25775 595
61918 739 031 400 016 25935 599
62018 762 032 399 016 26645 616
62118 758 031 397 016 25785 596
62218 750 031 392 016 25715 594
62518 721 030 385 015 24675 570
62618 732 030 391 016 22680 524
62718 708 029 378 015 21060 486
62818 710 029 376 015 21015 485
62918 700 029 379 015 21380 494
7218 707 029 375 015 21415 495
7318 714 030 374 015 21590 499
7518 715 030 397 016 21960 507
7618 715 030 412 016 22050 509
7918 730 030 444 018 22675 524
71018 731 030 446 018 22255 514
71118 740 031 446 018 23875 552
71218 720 030 446 018 24650 569
71318 724 030 446 018 23200 536
71618 733 030 445 018 23623 546
71718 749 031 436 017 23900 552
71818 800 033 440 017 24945 576
71918 769 032 434 017 24830 574
72018 761 032 430 017 24755 572
72318 733 030 448 018 24485 566
72418 736 030 436 017 24455 565
72518 716 030 427 017 24605 568
72618 707 029 427 017 25365 586
72718 691 029 404 016 23860 551
73018 676 028 394 016 22915 529
73118 684 028 412 016 23880 552
8118 683 028 393 016 23830 550
8218 680 028 392 016 25035 578
8318 671 028 393 016 24410 564
8618 679 028 396 016 24415 564
8718 839 035 409 016 24110 557
8818 895 037 368 015 24425 564
8918 849 035 368 015 24815 573
81018 862 036 369 015 24580 568
81318 881 036 376 015 23710 548
81418 892 037 381 015 23890 552
81518 861 036 381 015 23245 537
81618 893 037 383 015 22690 524
81718 900 037 379 015 23025 532
82018 903 037 386 015 22920 529
82118 859 036 390 015 23350 539
82218 876 036 391 016 23800 550
82318 878 036 390 015 23395 540
82418 869 036 384 015 24020 555
82718 839 035 391 016 24360 563
82818 843 035 383 015 24425 564
82918 824 034 367 015 24520 566
83018 831 034 363 014 24935 576
83118 822 034 361 014 25335 585
9418 813 034 372 015 25755 595
9518 814 034 373 015 25355 586
9618 823 034 364 014 24885 575
9718 810 034 360 014 24865 574
91018 814 034 347 014 24835 574
91118 809 033 339 013 24290 561
Date 30 Year Fixed Rate 15 Year Fixed Rate 10 Year Breakeven Inflation
Microsoft Office User What market participants expect inflation to be over the next ten years on average
2008-09-11 593 554 196
2008-09-18 578 535 171
2008-09-25 609 577 186
2008-10-02 610 578 159
2008-10-09 594 563 120
2008-10-16 646 614 099
2008-10-23 604 572 108
2008-10-30 646 619 083
2008-11-06 620 588 092
2008-11-13 614 581 095
2008-11-20 604 573 055
2008-11-26 597 574 023
2008-12-04 553 533 044
2008-12-11 547 520 031
2008-12-18 519 492 020
2008-12-24 514 491 015
2008-12-31 510 483 011
2009-01-08 501 462 034
2009-01-15 496 465 053
2009-01-22 512 480 059
2009-01-29 510 480 085
2009-02-05 525 492 112
2009-02-12 516 481 123
2009-02-19 504 468 114
2009-02-26 507 468 102
2009-03-05 515 472 091
2009-03-12 503 464 088
2009-03-19 498 461 115
2009-03-26 485 458 133
2009-04-02 478 452 133
2009-04-09 487 454 135
2009-04-16 482 448 129
2009-04-23 480 448 130
2009-04-30 478 448 150
2009-05-07 484 451 145
2009-05-14 486 452 147
2009-05-21 482 450 159
2009-05-28 491 453 180
2009-06-04 529 479 189
2009-06-11 559 506 199
2009-06-18 538 489 183
2009-06-25 542 487 181
2009-07-02 532 477 169
2009-07-09 520 469 155
2009-07-16 514 463 165
2009-07-23 520 468 186
2009-07-30 525 469 188
2009-08-06 522 463 189
2009-08-13 529 468 191
2009-08-20 512 456 174
2009-08-27 514 458 177
2009-09-03 508 454 164
2009-09-10 507 450 179
2009-09-17 504 447 180
2009-09-24 504 446 180
2009-10-01 494 436 173
2009-10-08 487 433 174
2009-10-15 492 437 191
2009-10-22 500 443 199
2009-10-29 503 446 200
2009-11-05 498 440 207
2009-11-12 491 436 218
2009-11-19 483 432 213
2009-11-25 478 429 214
2009-12-03 471 427 211
2009-12-10 481 432 211
2009-12-17 494 438 221
2009-12-24 505 445 230
2009-12-31 514 454 236
2010-01-07 509 450 238
2010-01-14 506 445 238
2010-01-21 499 440 236
2010-01-28 498 439 232
2010-02-04 501 440 238
2010-02-11 497 434 228
2010-02-18 493 433 227
2010-02-25 505 440 220
2010-03-04 497 433 216
2010-03-11 495 432 223
2010-03-18 496 433 225
2010-03-25 499 434 222
2010-04-01 508 439 224
2010-04-08 521 452 231
2010-04-15 507 440 235
2010-04-22 507 439 234
2010-04-29 506 439 239
2010-05-06 500 436 231
2010-05-13 493 430 224
2010-05-20 484 424 208
2010-05-27 478 421 190
2010-06-03 479 420 200
2010-06-10 472 417 193
2010-06-17 475 420 198
2010-06-24 469 413 197
2010-07-01 458 404 184
2010-07-08 457 407 173
2010-07-15 457 406 183
2010-07-22 456 403 171
2010-07-29 454 400 180
2010-08-05 449 395 185
2010-08-12 444 392 179
2010-08-19 442 390 162
2010-08-26 436 386 154
2010-09-02 432 383 156
2010-09-09 435 383 165
2010-09-16 437 382 178
2010-09-23 437 382 179
2010-09-30 432 375 178
2010-10-07 427 372 184
2010-10-14 419 362 201
2010-10-21 421 364 206
2010-10-28 423 366 213
2010-11-04 424 363 214
2010-11-11 417 357 211
2010-11-18 439 376 204
2010-11-24 440 377 211
2010-12-02 446 381 212
2010-12-09 461 396 218
2010-12-16 483 417 224
2010-12-23 481 415 230
2010-12-30 486 420 231
2011-01-06 477 413 236
2011-01-13 471 408 238
2011-01-20 474 405 235
2011-01-27 480 409 226
2011-02-03 481 408 234
2011-02-10 505 429 234
2011-02-17 500 427 227
2011-02-24 495 422 237
2011-03-03 487 415 243
2011-03-10 488 415 250
2011-03-17 476 397 241
2011-03-24 481 404 242
2011-03-31 486 409 246
2011-04-07 487 410 256
2011-04-14 491 413 262
2011-04-21 480 402 261
2011-04-28 478 397 258
2011-05-05 471 389 254
2011-05-12 463 382 246
2011-05-19 461 380 233
2011-05-26 460 378 231
2011-06-02 455 374 225
2011-06-09 449 368 223
2011-06-16 450 367 222
2011-06-23 450 369 220
2011-06-30 451 369 233
2011-07-07 460 375 241
2011-07-14 451 365 232
2011-07-21 452 366 235
2011-07-28 455 366 243
2011-08-04 439 354 235
2011-08-11 432 350 225
2011-08-18 415 336 216
2011-08-25 422 344 206
2011-09-01 422 339 206
2011-09-08 412 333 198
2011-09-15 409 330 194
2011-09-22 409 329 186
2011-09-29 401 328 182
2011-10-06 394 326 178
2011-10-13 412 337 195
2011-10-20 411 338 196
2011-10-27 410 338 206
2011-11-03 400 331 210
2011-11-10 399 330 210
2011-11-17 400 331 198
2011-11-23 398 330 191
2011-12-01 400 330 199
2011-12-08 399 327 204
2011-12-15 394 321 199
2011-12-22 391 321 200
2011-12-29 395 324 202
2012-01-05 391 323 204
2012-01-12 389 316 207
2012-01-19 388 317 204
2012-01-26 398 324 209
2012-02-02 387 314 213
2012-02-09 387 316 220
2012-02-16 387 316 220
2012-02-23 395 319 227
2012-03-01 390 317 226
2012-03-08 388 313 221
2012-03-15 392 316 233
2012-03-22 408 330 240
2012-03-29 399 323 233
2012-04-05 398 321 232
2012-04-12 388 311 226
2012-04-19 390 313 225
2012-04-26 388 312 224
2012-05-03 384 307 225
2012-05-10 383 305 217
2012-05-17 379 304 210
2012-05-24 378 304 214
2012-05-31 375 297 210
2012-06-07 367 294 212
2012-06-14 371 298 213
2012-06-21 366 295 214
2012-06-28 366 294 210
2012-07-05 362 289 213
2012-07-12 356 286 210
2012-07-19 353 283 212
2012-07-26 349 280 213
2012-08-02 355 283 220
2012-08-09 359 284 228
2012-08-16 362 288 225
2012-08-23 366 289 226
2012-08-30 359 286 229
2012-09-06 355 286 228
2012-09-13 355 285 239
2012-09-20 349 277 256
2012-09-27 340 273 245
2012-10-04 336 269 247
2012-10-11 339 270 253
2012-10-18 337 266 248
2012-10-25 341 272 250
2012-11-01 339 270 249
2012-11-08 340 269 248
2012-11-15 334 265 241
2012-11-21 331 263 240
2012-11-29 332 264 239
2012-12-06 334 267 244
2012-12-13 332 266 250
2012-12-20 337 265 249
2012-12-27 335 265 248
2013-01-03 334 264 246
2013-01-10 340 266 251
2013-01-17 338 266 252
2013-01-24 342 271 252
2013-01-31 353 281 256
2013-02-07 353 277 258
2013-02-14 353 277 257
2013-02-21 356 277 254
2013-02-28 351 276 252
2013-03-07 352 276 255
2013-03-14 363 279 256
2013-03-21 354 272 254
2013-03-28 357 276 252
2013-04-04 354 274 250
2013-04-11 343 265 245
2013-04-18 341 264 238
2013-04-25 340 261 237
2013-05-02 335 256 233
2013-05-09 342 261 231
2013-05-16 351 269 232
2013-05-23 359 277 227
2013-05-30 381 298 224
2013-06-06 391 303 218
2013-06-13 398 310 208
2013-06-20 393 304 203
2013-06-27 446 350 195
2013-07-03 429 339 202
2013-07-11 451 353 206
2013-07-18 437 341 212
2013-07-25 431 339 219
2013-08-01 439 343 219
2013-08-08 440 343 225
2013-08-15 440 344 222
2013-08-22 458 360 214
2013-08-29 451 354 214
2013-09-05 457 359 208
2013-09-12 457 359 209
2013-09-19 450 354 216
2013-09-26 432 337 221
2013-10-03 422 329 219
2013-10-10 423 331 220
2013-10-17 428 333 219
2013-10-24 413 324 217
2013-10-31 410 320 218
2013-11-07 416 327 216
2013-11-14 435 335 218
2013-11-21 422 327 218
2013-11-27 429 330 218
2013-12-05 446 347 214
2013-12-12 442 343 213
2013-12-19 447 351 217
2013-12-26 448 352 218
2014-01-02 453 355 224
2014-01-09 451 356 228
2014-01-16 441 345 227
2014-01-23 439 344 223
2014-01-30 432 340 214
2014-02-06 423 333 214
2014-02-13 428 333 219
2014-02-20 433 335 214
2014-02-27 437 339 215
2014-03-06 428 332 218
2014-03-13 437 338 220
2014-03-20 432 332 216
2014-03-27 440 342 214
2014-04-03 441 347 214
2014-04-10 434 338 213
2014-04-17 427 333 216
2014-04-24 433 339 221
2014-05-01 429 338 219
2014-05-08 421 332 218
2014-05-15 420 329 218
2014-05-22 414 325 218
2014-05-29 412 321 222
2014-06-05 414 323 220
2014-06-12 420 331 221
2014-06-19 417 330 222
2014-06-26 414 322 228
2014-07-03 412 322 227
2014-07-10 415 324 228
2014-07-17 413 323 225
2014-07-24 413 326 224
2014-07-31 412 323 228
2014-08-07 414 327 225
2014-08-14 412 324 224
2014-08-21 410 323 217
2014-08-28 410 325 214
2014-09-04 410 324 215
2014-09-11 412 326 212
2014-09-18 423 337 209
2014-09-25 420 336 202
2014-10-02 419 336 196
2014-10-09 412 330 194
2014-10-16 397 318 191
2014-10-23 392 308 191
2014-10-30 398 313 190
2014-11-06 402 321 193
2014-11-13 401 320 192
2014-11-20 399 317 185
2014-11-26 397 317 185
2014-12-04 389 310 178
2014-12-11 393 320 172
2014-12-18 380 309 164
2014-12-24 383 310 169
2014-12-31 387 315 166
2015-01-08 373 305 162
2015-01-15 366 298 158
2015-01-22 363 293 160
2015-01-29 366 298 162
2015-02-05 359 292 168
2015-02-12 369 299 169
2015-02-19 376 305 171
2015-02-26 380 307 174
2015-03-05 375 303 185
2015-03-12 386 310 175
2015-03-19 378 306 169
2015-03-26 369 297 178
2015-04-02 370 298 177
2015-04-09 366 293 184
2015-04-16 367 294 182
2015-04-23 365 292 188
2015-04-30 368 294 191
2015-05-07 380 302 192
2015-05-14 385 307 187
2015-05-21 384 305 185
2015-05-28 387 311 182
2015-06-04 387 308 181
2015-06-11 404 325 185
2015-06-18 400 323 187
2015-06-25 402 321 190
2015-07-02 408 324 189
2015-07-09 404 320 186
2015-07-16 409 325 185
2015-07-23 404 321 181
2015-07-30 398 317 176
2015-08-06 391 313 170
2015-08-13 394 317 165
2015-08-20 393 315 158
2015-08-27 384 306 153
2015-09-03 389 309 158
2015-09-10 390 310 155
2015-09-17 391 311 157
2015-09-24 386 308 152
2015-10-01 385 307 142
2015-10-08 376 299 153
2015-10-15 382 303 151
2015-10-22 379 298 147
2015-10-29 376 298 149
2015-11-05 387 309 156
2015-11-12 398 320 157
2015-11-19 397 318 154
2015-11-25 395 318 161
2015-12-03 393 316 159
2015-12-10 395 319 155
2015-12-17 397 322 146
2015-12-24 396 322 148
2015-12-31 401 324 153
2016-01-07 397 326 154
2016-01-14 392 319 144
2016-01-21 381 310 134
2016-01-28 379 307 137
2016-02-04 372 301 138
2016-02-11 365 295 123
2016-02-18 365 295 126
2016-02-25 362 293 133
2016-03-03 364 294 147
2016-03-10 368 296 149
2016-03-17 373 299 154
2016-03-24 371 296 161
2016-03-31 371 298 161
2016-04-07 359 288 160
2016-04-14 358 286 157
2016-04-21 359 285 160
2016-04-28 366 289 167
2016-05-05 361 286 166
2016-05-12 357 281 160
2016-05-19 358 281 159
2016-05-26 364 289 156
2016-06-02 366 292 155
2016-06-09 360 287 156
2016-06-16 354 281 147
2016-06-23 356 283 144
2016-06-30 348 278 139
2016-07-07 341 274 142
2016-07-14 342 272 144
2016-07-21 345 275 148
2016-07-28 348 278 150
2016-08-04 343 274 146
2016-08-11 345 276 148
2016-08-18 343 274 145
2016-08-25 343 274 148
2016-09-01 346 277 146
2016-09-08 344 276 150
2016-09-15 350 277 150
2016-09-22 348 276 151
2016-09-29 342 272 155
2016-10-06 342 272 162
2016-10-13 347 276 164
2016-10-20 352 279 167
2016-10-27 347 278 169
2016-11-03 354 284 171
2016-11-10 357 288 176
2016-11-17 394 314 184
2016-11-23 403 325 191
2016-12-01 408 334 190
2016-12-08 413 336 193
2016-12-15 416 337 195
2016-12-22 430 352 190
2016-12-29 432 355 196
2017-01-05 420 344 197
2017-01-12 412 337 197
2017-01-19 409 334 200
2017-01-26 419 340 206
2017-02-02 419 341 206
2017-02-09 417 339 200
2017-02-16 415 335 202
2017-02-23 416 337 203
2017-03-02 410 332 201
2017-03-09 421 342 202
2017-03-16 430 350 201
2017-03-23 423 344 198
2017-03-30 414 339 197
2017-04-06 410 336 196
2017-04-13 408 334 192
2017-04-20 397 323 186
2017-04-27 403 327 189
2017-05-04 402 327 189
2017-05-11 405 329 186
2017-05-18 402 327 181
2017-05-25 395 319 182
2017-06-01 394 319 181
2017-06-08 389 316 178
2017-06-15 391 318 173
2017-06-22 390 317 167
2017-06-29 388 317 171
2017-07-06 396 322 175
2017-07-13 403 329 175
2017-07-20 396 323 176
2017-07-27 392 320 180
2017-08-03 393 318 180
2017-08-10 390 318 181
2017-08-17 389 316 178
2017-08-24 386 316 176
2017-08-31 382 312 175
2017-09-07 378 308 178
2017-09-14 378 308 184
2017-09-21 383 313 185
2017-09-28 383 313 185
2017-10-05 385 315 184
2017-10-12 391 321 188
2017-10-19 388 319 184
2017-10-26 394 325 187
2017-11-02 394 327 188
2017-11-09 390 324 187
2017-11-16 395 331 186
2017-11-22 392 332 185
2017-11-30 390 330 184
2017-12-07 394 336 186
2017-12-14 393 336 188
2017-12-21 394 338 191
2017-12-28 399 344 195
2018-01-04 395 338 199
2018-01-11 399 344 202
2018-01-18 404 349 203
2018-01-25 415 362 206
2018-02-01 422 368 210
2018-02-08 432 377 211
2018-02-15 438 384 207
2018-02-22 440 385 211
2018-03-01 443 390 212
2018-03-08 446 394 212
2018-03-15 444 390 209
2018-03-22 445 391 208
2018-03-29 444 390 206
2018-04-05 440 387 207
2018-04-12 442 387 209
2018-04-19 447 394 214
2018-04-26 458 402 217
2018-05-03 455 403 217
2018-05-10 455 401 217
2018-05-17 461 408 216
2018-05-24 466 415 214
2018-05-31 456 406 207
2018-06-07 454 401 212
2018-06-14 462 407 212
2018-06-21 457 404 212
2018-06-28 455 404 211
2018-07-05 452 399 213
2018-07-12 453 402 212
2018-07-19 452 400 210
2018-07-26 454 402 211
2018-08-02 460 408 212
2018-08-09 459 405 212
2018-08-16 453 401 209
2018-08-23 451 398 208
2018-08-30 452 397 211
2018-09-06 454 399 209
Acquisition Effects
Three Months Ended June 30th Six Months Ended June 30th
2017 2018 2017 2018
Pro Forma Revenue $ 158737 $ 185820 296935 369201
Pro Forma Net Income $ 7758 $ 45188 14966 80956
Revenue Breakdown
Six Months Ended June 30th
2017 2018
Mortgage Products $ 134453 $ 140410
Non-Mortgage Products
Credit Cards $ 70765 $ 84879
Personal Loans $ 37535 $ 61175
Other $ 42535 $ 76672
Total Non-Mortgage Products $ 150835 $ 222726
2013A 2014A 2015A 2016A 2017A MRQ2018
Mortgage $ 123091 $ 134137 $ 165272 $ 219991 $ 275910 $ 66948
Non-Mortgage $ 16149 $ 33213 $ 88944 $ 164411 $ 341826 $ 117153
Visible Revenue Opportunity (in millions)
Category 2017 TTM Current Market Share Visible Market Share Estimate Take Rate Low Mid High
Mortgage $ 264 180 4-8 088 $ 600 $ 900 $ 1200
Credit Cards $ 126 060 2-4 $275 $ 470 $ 705 $ 940
Personal Loans $ 78 2 5-10 250 $ 250 $ 375 $ 500
Home Equity $ 40 230 4-6 080 $ 80 $ 100 $ 120
Other Businesses $ 50 $ 100 $ 150 $ 200
Total Revenue $ 558 $ 1500 $ 2230 $ 2960
LendingTree Inc
Weighted Average Cost of Capital
($ in thousands fiscal year ending December 31)
Debt Equity
WACC = After-Tax Cost of Debt x of Debt in the Capital Structure + Cost of Equity x of Equity in the Capital Structure
( rd x (1 - t) x DD + E ) + (re x ED + E)
Capital Structure Cost of Debt
Current Portion of Debt 0 Name Maturity Date Amount (mm) Price Coupon YTM Weight YTM (weighted)
Non - Current Portion of Debt 244
Total Debt (in mm) $ 24400
Total Amount $ - 0 5300
Current Share Price $24060
Shares Outstanding (mm) 13
Total Equity $ 3084 Cost of Equity WACC Formula
CAPM (re) = rf + βL x (rm - rf) Weights x Costs
Capital Weights Risk-free rate 240
Microsoft Office User Historical Avg Nominal 10 YR US Note
t = Effective Tax Rate 21
Debt-to-Total Capitalization 7 Market Risk Premium 710
Equity-to-Total Capitalization 93 Adjusted Beta 134 WACC 113
Is this the target Capital Structure Yes
Microsoft Office User See Historical Capitlization

Microsoft Office User Historical Avg Nominal 10 YR US Note
Cost of Equity 1191
Peer Comparable Weights
Mean -
Median -
29 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 OiBGREMuSVFfRUJJVERBX01FRElBTl9FU1RfQ0lRLkZZMjAxNgEAAAB0bwAAAgAAAAYyODgzLjcBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMDEwODUwOAMAAAAGMTAwMTg4BAAAAAEyBgAAAAEwBwAAAAMxNjAIAAAAATAJAAAAATEKAAAAATALAAAACjk5ODU4NzExMzMMAAAAATENAAAACTExLzgvMjAxNxAAAAAKMTIvMzEvMjAxNrZIRLQjJtUItkhEtCMm1QgxQ0lRLk5BU0RBUUdTOkNCT0UuSVFfRUJJVERBX01FRElBTl9FU1RfQ0lRLkZZMjAxOAEAAACpzvEBAgAAAAk3ODIuOTQzNTcBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMTM4MTk5NgMAAAAGMTAwMTg4BAAAAAEyBgAAAAEwBwAAAAMxNjAIAAAAATAJAAAAATEKAAAAATALAAAACzEwNTU2MDg0NDUzDAAAAAExDQAAAAkxMS84LzIwMTcQAAAACTExLzcvMjAxNzSoNpsmJtUIjvEAECom1QgqQ0lRLk5ZU0U6Vi5JUV9FQklUREFfTUVESUFOX0VTVF9DSVEuRlkyMDE2AQAAAEtRAICAAAABTEwNDcyAQ4AAAAFAAAAATMBAAAAATACAAAACjEwMDA3MTM4ODMDAAAABjEwMDE4OAQAAAABMgYAAAABMAcAAAADMTYwCAAAAAEwCQAAAAExCgAAAAEwCwAAAAo5NzgzNjYzMDAzDAAAAAExDQAAAAkxMS84LzIwMTcQAAAACTkvMzAvMjAxNrZIRLQjJtUItkhEtCMm1QghQ0lRLk5ZU0U6IEdQTi5JUV9UT1RBTF9SRVYuRlkyMDE1AQAAAAZqDAACAAAACDI3NzMu 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 ATAHAAAAAjUwCAAAAAEwCQAAAAExCgAAAAEwCwAAAAsxMDU0Njc5MDE4NAwAAAABMQ0AAAAJMTEvOC8yMDE3EAAAAAkxMS83LzIwMTc0qDabJibVCI7xABAqJtUILENJUS5MU0U6TFNFLklRX1JFVkVOVUVfTUVESUFOX0VTVF9DSVEuRlkyMDE3AQAAALoWPQACAAAABDE5MjUBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMjc0MDg1OAMAAAAGMTAwMTgxBAAAAAEzBgAAAAEwBwAAAAI1NQgAAAABMAkAAAABMQoAAAABMAsAAAALMTA1MTUwODYxNDMMAAAAATENAAAACTExLzgvMjAxNxAAAAAJMTEvNy8yMDE3NKg2myYm1QiO8QAQKibVCDFDSVEuTkFTREFROiBQWVBMLklRX1JFVkVOVUVfTUVESUFOX0VTVF9DSVEuRlkyMDE3AQAAAFy4AQACAAAACjEyOTY3LjUxNzUBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMzEyMDk0NgMAAAAGMTAwMTgxBAAAAAEyBgAAAAEwBwAAAAMxNjAIAAAAATAJAAAAATEKAAAAATALAAAACzEwNTMzNjk0MDc4DAAAAAExDQAAAAkxMS84LzIwMTcQAAAACTExLzcvMjAxN7ZIRLQjJtUItkhEtCMm1QgqQ0lRLk5ZU0U6Vi5JUV9FQklUREFfTUVESUFOX0VTVF9DSVEuRlkyMDE3AQAAAEtRAICAAAACzEyNjk2LjgwMjc0AQ4AAAAFAAAAATMBAAAAATACAAAACjEwMDA3MTM4ODQDAAAABjEwMDE4OAQAAAABMgYAAAABMAcAAAADMTYwCAAAAAEwCQAAAAExCgAAAAEwCwAAAAsxMDUxMTE3 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 BDUyMTgBCAAAAAUAAAABMQEAAAAKMTgyNzc5MjY1NAMAAAADMTYwAgAAAAM0MDAEAAAAATAHAAAACTExLzcvMjAxNwgAAAAKMTIvMzEvMjAxNQkAAAABMLZIRLQjJtUItkhEtCMm1QgvQ0lRLk5ZU0U6IFZOVFYuSVFfUkVWRU5VRV9NRURJQU5fRVNUX0NJUS5GWTIwMTYBAAAAsykQAAIAAAAGMTg5OS4xAQ4AAAAFAAAAATMBAAAAATACAAAACjEwMDE0OTE1NTYDAAAABjEwMDE4MQQAAAABMgYAAAABMAcAAAADMTYwCAAAAAEwCQAAAAExCgAAAAEwCwAAAAo5OTYyNTc2NjkyDAAAAAExDQAAAAkxMS84LzIwMTcQAAAACjEyLzMxLzIwMTa2SES0IybVCLZIRLQjJtUIG0NJUS5MU0U6TFNFLklRX0NPTVBBTllfTkFNRQEAAAC6Fj0AAwAAAB9Mb25kb24gU3RvY2sgRXhjaGFuZ2UgR3JvdXAgcGxjADSoNpsmJtUIjvEAECom1QgtQ0lRLlhUUkE6REIxLklRX1JFVkVOVUVfTUVESUFOX0VTVF9DSVEuRlkyMDE4AQAAAMYFgACAAAACjI2MTIuMTI4MDQBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMDQ2NTY3NAMAAAAGMTAwMTgxBAAAAAEzBgAAAAEwBwAAAAI1MAgAAAABMAkAAAABMQoAAAABMAsAAAALMTA1NDY3OTAyMDIMAAAAATENAAAACTExLzgvMjAxNxAAAAAJMTEvNy8yMDE3NKg2myYm1QiO8QAQKibVCC1DSVEuTllTRTogR1BOLklRX0VCSVREQV9NRURJQU5fRVNUX0NJUS5GWTIwMTYBAAAABmoMAAIAAAAI 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
Trading Multiples
Market Net Enterprise EV Revenue EV EBITDA PriceEarnings
Company Ticker Capitalization Debt Value 2017A 2018E 2019E 2017A 2018E 2019E LTM 2019E
On Deck Capital Inc NYSEONDK $577 $681 $1259 64x 33x 29x ERRORVALUE 371x 280x 1267x 155x
LendingClub Corporation NYSELC 1431 (85) 1346 23x 19x 17x ERRORVALUE 156x 101x - 178x
GreenSky Inc NasdaqGSKY 1152 151 1303 40x 30x 22x 87x 67x 50x 239x 220x
(Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE
(Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE
LendingTree Inc NasdaqTREE $3084 ($49) $3035 49x 40x 33x 356x 201x 159x 452x 326x
Low $577 ($85) ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 239x 155x
Mean 1053 249 ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 753x 184x
Median 1152 151 ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 753x 178x
High $1431 $681 ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 1267x 220x
Operating Statistics
Revenue Revenue Growth EBITDA EBITDA Growth
Company Ticker 2017A 2018E 2019E 17-18 18-19 2017A 2018E 2019E 17-18 18-19
On Deck Capital Inc NYSEONDK $197 $384 $431 948 120 NA $34 $45 ERRORVALUE 327
LendingClub Corporation NYSELC $575 $693 $809 206 168 NA $86 $133 ERRORVALUE 547
GreenSky Inc NasdaqGSKY $326 $438 $586 343 339 $150 $196 $263 308 344
(Invalid Identifier) 0 (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE
(Invalid Identifier) 0 (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE
LendingTree Inc NasdaqTREE $618 $755 $916 223 212 $85 $151 $191 775 261
Low $197 $384 $431 ERRORVALUE ERRORVALUE $150 $34 $45 ERRORVALUE ERRORVALUE
Mean 366 505 609 ERRORVALUE ERRORVALUE 150 105 147 ERRORVALUE ERRORVALUE
Median 326 438 586 ERRORVALUE ERRORVALUE 150 86 133 ERRORVALUE ERRORVALUE
High $575 $693 $809 ERRORVALUE ERRORVALUE $150 $196 $263 ERRORVALUE ERRORVALUE
LendingTree Inc
Discounted Cash Flow Analysis
($ in thousands fiscal year ending December 31)
Mid-Year Convention Y
Historicals CAGR Projections CAGR
2015 2016 2017 (15-18) 2018 2019 2020 2022 2023 2024 (18-24)
9081 Revenue $ 254216 $ 384402 $ 617736 559 $ 755000 $ 1057000 $ 1426950 $ 1890709 $ 2410654 $ 3013317 259
Revenue Growth 512 607 222 400 350 325 275 250
Operating Expenses 225702 332290 584603 679500 951300 1284255 1701638 2169588 2711985 6670
135240 EBITDA $ 31671 $ 58299 $ 53210 296 $ 75500 $ 105700 $ 142695 $ 189071 $ 241065 $ 301332 259
Margin 125 152 86 100 100 100 100 100 100
Depreciation amp Amortization 3157 6187 20077 26425 36995 49943 66175 72320 90400
of sales 12 16 33 35 35 35 35 30 30
EBIT $ 28514 $ 52112 $ 33133 78 $ 49075 $ 68705 $ 92752 $ 122896 $ 168746 $ 210932 275
Margin 112 136 54 65 65 65 65 70 70
Taxes 21 -22973 20366 6291 10306 14428 19478 25808 35437 44296
EBIAT $ 51487 $ 31746 $ 26842 -278 $ 38769 $ 54277 $ 73274 $ 97088 $ 133309 $ 166636 275
Plus Depreciation amp Amortization 3157 6187 20077 26425 36995 49943 66175 72320 90400
Less Capital Expenditures 7200 31955 8000 22650 31710 42809 56721 72320 90400
of sales 28 83 13 30 30 30 30 30 30
Less Inc(Dec) in Net Working Capital 3000 8000 14000 18875 26425 35674 47268 60266 75333
of sales 12 21 23 25 25 25 25 25 25
Unlevered Free Cash Flow $ 44444 $ (2022) $ 24919 $ 23669 $ 33137 $ 44735 $ 59274 $ 73043 $ 91304
WACC 113
Discount Period 0500 1500 250 350 450 550
Discount Factor 095 085 076 069 062 055
Present Value of Free Cash Flow $ 22431 $ 28203 $ 34194 $ 40689 $ 45031 $ 50553
Enterprise Value Implied Equity Value and Share Price
Cumulative Present Value of FCF $ 221100 Enterprise Value $ 4648193
Less Total Debt 244480
Terminal Value Less Preferred Stock
Terminal Year EBITDA (2022E) $ 301332 Less Noncontrolling Interest
Exit Multiple 280x Plus Cash and ST Investments 293301
Terminal Value $ 8437288
Discount Factor 052
Microsoft Office User mid year convention not applied
Implied Equity Value $ 4697014
Present Value of Terminal Value $ 4427093
of Enterprise Value 952 Fully Diluted Shares Outstanding 14147
Enterprise Value $ 4648193 Implied Share Price $ 33201
Implied Share Price
Exit Multiple
euro 332 200x 225x 280x 315x 350x
95 26714 29804 36600 40924 45249
100 26022 29028 35641 39849 44057
115 24070 26842 32938 36818 40698
120 23459 26157 32092 35869 39646
130 22293 24850 30477 34058 37639
LendingTree Inc
Discounted Cash Flow Analysis
($ in thousands fiscal year ending December 31)
Mid-Year Convention Y
Historicals CAGR Projections CAGR
2015 2016 2017 (15-18) 2018 2019 2020 2022 2023 2024 (18-24)
9081 Revenue $ 254216 $ 384402 $ 617736 559 $ 755000 $ 830500 $ 975838 $ 1219797 $ 1555241 $ 2021813 178
Revenue Growth 512 607 222 100 175 250 275 300
Operating Expenses 225702 332290 584603 679500 747450 878254 1097817 1399717 1819632 6670
135240 EBITDA $ 31671 $ 58299 $ 53210 296 $ 75500 $ 83050 $ 97584 $ 121980 $ 155524 $ 202181 178
Margin 125 152 86 100 100 100 100 100 100
Depreciation amp Amortization 3157 6187 20077 26425 29068 34154 42693 46657 60654
of sales 12 16 33 35 35 35 35 30 30
EBIT $ 28514 $ 52112 $ 33133 78 $ 49075 $ 53983 $ 63429 $ 79287 $ 108867 $ 141527 193
Margin 112 136 54 65 65 65 65 70 70
Taxes 21 -22973 20366 6291 10306 11336 13320 16650 22862 29721
EBIAT $ 51487 $ 31746 $ 26842 -278 $ 38769 $ 42646 $ 50109 $ 62637 $ 86005 $ 111806 193
Plus Depreciation amp Amortization 3157 6187 20077 26425 29068 34154 42693 46657 60654
Less Capital Expenditures 7200 31955 8000 22650 24915 29275 36594 46657 60654
of sales 28 83 13 30 30 30 30 30 30
Less Inc(Dec) in Net Working Capital 3000 8000 14000 18875 20763 24396 30495 38881 50545
of sales 12 21 23 25 25 25 25 25 25
Unlevered Free Cash Flow $ 44444 $ (2022) $ 24919 $ 23669 $ 26036 $ 30593 $ 38241 $ 47124 $ 61261
WACC 113
Discount Period 0500 1500 250 350 450 550
Discount Factor 095 085 076 069 062 055
Present Value of Free Cash Flow $ 22431 $ 22159 $ 23384 $ 26251 $ 29052 $ 33919
Enterprise Value Implied Equity Value and Share Price
Cumulative Present Value of FCF $ 157195 Enterprise Value $ 2809338
Less Total Debt 244480
Terminal Value Less Preferred Stock
Terminal Year EBITDA (2022E) $ 202181 Less Noncontrolling Interest
Exit Multiple 250x Plus Cash and ST Investments 293301
Terminal Value $ 5054533
Discount Factor 052
Microsoft Office User mid year convention not applied
Implied Equity Value $ 2858159
Present Value of Terminal Value $ 2652142
of Enterprise Value 944 Fully Diluted Shares Outstanding 14147
Enterprise Value $ 2809338 Implied Share Price $ 20203
Implied Share Price
Exit Multiple
euro 202 200x 225x 280x 315x 350x
95 18100 20173 24733 27635 30536
100 17636 19653 24090 26913 29737
115 16326 18186 22276 24879 27483
120 15916 17726 21709 24243 26777
130 15133 16850 20625 23028 25430
LendingTree Inc
Discounted Cash Flow Analysis
($ in thousands fiscal year ending December 31)
Mid-Year Convention Y
Historicals CAGR Projections CAGR
2015 2016 2017 (15-18) 2018 2019 2020 2022 2023 2024 (18-24)
9081 Revenue $ 254216 $ 384402 $ 617736 559 $ 755000 $ 981500 $ 1275950 $ 1658735 $ 2114887 $ 2643609 232
Revenue Growth 512 607 222 300 300 300 275 250
Operating Expenses 225702 332290 584603 679500 883350 1148355 1492862 1903398 2379248 6670
135240 EBITDA $ 31671 $ 58299 $ 53210 296 $ 75500 $ 98150 $ 127595 $ 165874 $ 211489 $ 264361 232
Margin 125 152 86 100 100 100 100 100 100
Depreciation amp Amortization 3157 6187 20077 26425 34353 44658 58056 63447 79308
of sales 12 16 33 35 35 35 35 30 30
EBIT $ 28514 $ 52112 $ 33133 78 $ 49075 $ 63798 $ 82937 $ 107818 $ 148042 $ 185053 248
Margin 112 136 54 65 65 65 65 70 70
Taxes 21 -22973 20366 6291 10306 13397 17417 22642 31089 38861
EBIAT $ 51487 $ 31746 $ 26842 -278 $ 38769 $ 50400 $ 65520 $ 85176 $ 116953 $ 146192 248
Plus Depreciation amp Amortization 3157 6187 20077 26425 34353 44658 58056 63447 79308
Less Capital Expenditures 7200 31955 8000 22650 29445 38279 49762 63447 79308
of sales 28 83 13 30 30 30 30 30 30
Less Inc(Dec) in Net Working Capital 3000 8000 14000 18875 24538 31899 41468 52872 66090
of sales 12 21 23 25 25 25 25 25 25
Unlevered Free Cash Flow $ 44444 $ (2022) $ 24919 $ 23669 $ 30770 $ 40001 $ 52001 $ 64081 $ 80101
WACC 113
Discount Period 0500 1500 250 350 450 550
Discount Factor 095 085 076 069 062 055
Present Value of Free Cash Flow $ 22431 $ 26188 $ 30575 $ 35697 $ 39506 $ 44350
Enterprise Value Implied Equity Value and Share Price
Cumulative Present Value of FCF $ 198748 Enterprise Value $ 4082674
Less Total Debt 244480
Terminal Value Less Preferred Stock
Terminal Year EBITDA (2022E) $ 264361 Less Noncontrolling Interest
Exit Multiple 280x Plus Cash and ST Investments 293301
Terminal Value $ 7402105
Discount Factor 052
Microsoft Office User mid year convention not applied
Implied Equity Value $ 4131495
Present Value of Terminal Value $ 3883926
of Enterprise Value 951 Fully Diluted Shares Outstanding 14147
Enterprise Value $ 4082674 Implied Share Price $ 29204
Implied Share Price
Exit Multiple
euro 292 200x 225x 280x 315x 350x
95 23513 26224 32186 35980 39774
100 22906 25543 31344 35036 38728
115 21193 23624 28973 32377 35781
120 20657 23024 28231 31544 34858
130 19633 21877 26814 29955 33096
Stock Data
Current Price $241
52 Week Price Range 20545 - 40440
200-Day Moving Average 27761
Beta 134
Market Cap (mil) $3080
Shares Outstanding (mil) 13
Average Vol (3 month) mil 023
Insider Ownership 4080
Shares Short of Float 3772
LTM PE 4516
Forward PE 3256
EVEBITDA 3688
Company Name Market Cap (Mil) Net Income (Mil) PS PB PE IndustryBusiness Segments
BlackRock Inc (BLK) 48746 3371 44 18 148
Potential Comps
Morgningstar List of Competitors Franklin Resources
httpfinancialsmorningstarcomcompetitorsindustry-peeractiont=BLK Invesco
T Rowe Price
httpsenwikipediaorgwikiBlackRock State Street
httpwwwwikinvestcomstockBlackRock_(BLK) Fidelity
Eaton Vance - primarily active
wisdom tree (WETF)
Legg Mason
Company Name PE PBV EVEBITDA Market CapAUM
Invesco 91 14 1194
T Rowe Price 133 34 831
AMG 91 24 1213
Eaton Vance
wisdom tree 105 57 1428
Legg Mason 118 07 784
BlackRock Inc 131 17 1123
Mean 1076 255 109 ERRORDIV0
Median 105 24 1194 ERRORNUM
Implied share price 2090489130435 406656 3510872705797
median NTM EBITDA - net debt - preferred shares
BLK Key Statistics
Total Cash 56730
Total Debt 57000
Net Debt 270
1311887 Preferred shares 6374
823188 Enterprise Value 527794
637447992 Equity Value 52114981
Share Price 2986
Net Income (LTM) 32970
Shares outstanding 1656
Page 5: LendingTree, Inc.€¦ · string of acquisitions should diversify the business and allow it to grow more consistently through market cycles Market Opportunity: The mortgage business

Product Diversification

5Source Company 10-K

Home Refinance

Home Purchase

Personal Loans

Home Equity Loans Auto Loans Business

Loans

Credit Cards Student Loans StudentRefinance

Moving Away From Mortgage

0

20

40

60

80

100

2013A 2014A 2015A 2016A 2017A MRQ2018

Mortgage Non-Mortgage

1

Product Categories

bull Over a few short years TREE has acquired a number of leading media and comparison properties

bull The strategy is similar to that of two major TREE shareholders Barry Diller and John Malone (27)

bull Mortgage purchases and refinancing used to compose the majority of revenue now it is only a third of sales

bull Although the movement changes the risk profile of the company it should dampen revenue declines during the next economic downturn as smaller ticket purchases recover quicker

bull Additional categories include auto and home insurance as well as commercial loans

bull CEO Douglas Lebda expressed a continued push into small business loans for continued diversification as well

bull Ultimately the company is positioning itself to provide a full service financial experience for customers

Product Diversification

6Source Company 10-K

Iron Horse HoldingsCredit Card Comparison

November 16th 2016

$104 million

Deposits Online

Media facing in the depository

industry

June 14th 2017

Camino Del Avion

Consumer Facing Media Company

June 20th 2017

SMB Online Lender

September 19th 2017

Credit Repair

Company

June 11th

2018

PersonalFinance Website

July 23rd

2018

$60 million

1

Market Opportunity

7Source 2017 Company Investor Presentation TechCrunch

2

Total Addressable

Market

Est $13B

Est $500M

$264mTTM

Total Addressable

Market

Est $33B

Est $500M

$78mTTM

Total Addressable

Market

Est $10B

Est $1B

$126mTTM

bull LendingTreersquos positioning in its core markets across mortgage credit and personal loan is growing and the company is taking share there still remains plenty of opportunity to expand into its total addressable markets

Mortgage Credit Cards Personal Loans

Visible revenue opportunity in core markets served today not inclusive of acquisitions or new verticals Digital ad spend in financials expected to hit 20 CAGR between 2014 and 2020

tripling LendingTreersquos core market

Comparables (BLK)

Stock Data

DCF (Base)

WACC

DCF (Downside)

WACC

DCF (Upside)

WACC

Comparables

_CIQHiddenCacheSheet

WACC

Key Stats

Acquisition Effects (in millions)

Pro Forma Revenue

2017201820172018Three Months Ended June 30thSix Months Ended June 30th158737185820296935369201Pro Forma Net Income

2017201820172018Three Months Ended June 30thSix Months Ended June 30th7758451881496680956

2018

Mortgage ProductsNon-Mortgage ProductsCredit CardsPersonal LoansOther140410848796117576672

Mortgage2013A2014A2015A2016A2017AMRQ201812309113413716527221999127591066948Non-Mortgage2013A2014A2015A2016A2017AMRQ2018161493321388944164411341826117153

FRED Data

Fixed Rate and Inflation Behavior is Steady

30 Year Fixed Rate397023970939716397233973039737397443975139758397653977239778397863979339800398063981339821398283983539842398493985639863398703987739884398913989839905399123991939926399333994039947399543996139968399753998239989399964000340010400174002440031400384004540052400594006640073400804008740094401014010840115401224012940136401424015040157401644017140178401854019240199402064021340220402274023440241402484025540262402694027640283402904029740304403114031840325403324033940346403534036040367403744038140388403954040240409404164042340430404374044440451404584046540472404794048640493405004050640514405214052840535405424054940556405634057040577405844059140598406054061240619406264063340640406474065440661406684067540682406894069640703407104071740724407314073840745407524075940766407734078040787407944080140808408154082240829408364084340850408574086440870408784088540892408994090640913409204092740934409414094840955409624096940976409834099040997410044101141018410254103241039410464105341060410674107441081410884109541102411094111641123411304113741144411514115841165411724117941186411934120041207412144122141228412344124241249412564126341270412774128441291412984130541312413194132641333413404134741354413614136841375413824138941396414034141041417414244143141438414454145241458414664147341480414874149441501415084151541522415294153641543415504155741564415714157841585415924159941605416134162041627416344164141648416554166241669416764168341690416974170441711417184172541732417394174641753417604176741774417814178841795418024180941816418234183041837418444185141858418654187241879418864189341900419074191441921419284193541942419494195641963419694197741984419914199742004420124201942026420334204042047420544206142068420754208242089420964210342110421174212442131421384214542152421594216642173421804218742194422014220842215422224222942236422434225042257422644227142278422854229242299423064231342320423274233342341423484235542362423694237642383423904239742404424114241842425424324243942446424534246042467424744248142488424954250242509425164252342530425374254442551425584256542572425794258642593426004260742614426214262842635426424264942656426634267042677426844269142697427054271242719427264273342740427474275442761427684277542782427894279642803428104281742824428314283842845428524285942866428734288042887428944290142908429154292242929429364294342950429574296442971429784298542992429994300643013430204302743034430414304843055430614306943076430834309043097431044311143118431254313243139431464315343160431674317443181431884319543202432094321643223432304323743244432514325843265432724327943286432934330043307433144332143328433354334243349593578609615946466046466261460459755354751951450999999999999996501496512509999999999999965255165045075155034980000000000000448499999999999996478487482484784844860000000000000348249152955953854253252514525255225295125145085075045044940000000000000448749255034980000000000000449148347847148099999999999996494000000000000045055145095059999999999999649949800000000000004501497493505497495496499508521507507505999999999999965493484478479472475469000000000000044584574574559999999999999645444944400000000000004442436000000000000034324349999999999999643743743242699999999999996419000000000000044214230000000000000442441743899999999999997440000000000000044464610000000000000348348099999999999996486000000000000034769999999999999647147448480999999999999965055495487488476480999999999999964860000000000000348749148478471463461000000000000034599999999999999645544945454514599999999999999645145199999999999996455438999999999999974324150000000000000442242241240940940139441241100000000000003409999999999999964399439843993943913953913893883983873873873953938839240839939838839388384383379378375367371366366362356353349355359362366359355355349343363393373413393433433133233433233733533434338342353353353356351352363354357354343341343353423513593813913983934464294514374309999999999999643899999999999997440000000000000044400000000000000445845145745745432422423000000000000044284134099999999999999641643499999999999996422429446442447448000000000000044534514414389999999999999743242300000000000004428433437428437432440000000000000044414344269999999999999643342942142413999999999999974124139999999999999742417413999999999999974124150000000000000441341341241399999999999997412409999999999999964099999999999999640999999999999996412423000000000000044241900000000000004412397392398401999999999999964013993973893933838338737336636336635936937638375386378369373663673653683838538438738740444019999999999999640840440940439839139439338438939391386385376382379376387398397395393395397396401397392381379372365365362364368373371371359358359366361357358364366363543563483413423453483433453433433463443534834234234735234735435739440340841341643432424124094190000000000000441900000000000004417415000000000000044164099999999999999642143423000000000000044139999999999999740999999999999996408397403401999999999999964054019999999999999639539438939139388396403396392393393893863823783783833833853913883943943939539239394393394399395399404415000000000000044224324384400000000000000444344644400000000000004445444000000000000044400000000000000444244745845545546100000000000003466455999999999999964544624574554519999999999999645345199999999999996454459999999999999964594534514519999999999999645415 Year Fixed Rate39702397093971639723397303973739744397513975839765397723977839786397933980039806398133982139828398353984239849398563986339870398773988439891398983990539912399193992639933399403994739954399613996839975399823998939996400034001040017400244003140038400454005240059400664007340080400874009440101401084011540122401294013640142401504015740164401714017840185401924019940206402134022040227402344024140248402554026240269402764028340290402974030440311403184032540332403394034640353403604036740374403814038840395404024040940416404234043040437404444045140458404654047240479404864049340500405064051440521405284053540542405494055640563405704057740584405914059840605406124061940626406334064040647406544066140668406754068240689406964070340710407174072440731407384074540752407594076640773407804078740794408014080840815408224082940836408434085040857408644087040878408854089240899409064091340920409274093440941409484095540962409694097640983409904099741004410114101841025410324103941046410534106041067410744108141088410954110241109411164112341130411374114441151411584116541172411794118641193412004120741214412214122841234412424124941256412634127041277412844129141298413054131241319413264133341340413474135441361413684137541382413894139641403414104141741424414314143841445414524145841466414734148041487414944150141508415154152241529415364154341550415574156441571415784158541592415994160541613416204162741634416414164841655416624166941676416834169041697417044171141718417254173241739417464175341760417674177441781417884179541802418094181641823418304183741844418514185841865418724187941886418934190041907419144192141928419354194241949419564196341969419774198441991419974200442012420194202642033420404204742054420614206842075420824208942096421034211042117421244213142138421454215242159421664217342180421874219442201422084221542222422294223642243422504225742264422714227842285422924229942306423134232042327423334234142348423554236242369423764238342390423974240442411424184242542432424394244642453424604246742474424814248842495425024250942516425234253042537425444255142558425654257242579425864259342600426074261442621426284263542642426494265642663426704267742684426914269742705427124271942726427334274042747427544276142768427754278242789427964280342810428174282442831428384284542852428594286642873428804288742894429014290842915429224292942936429434295042957429644297142978429854299242999430064301343020430274303443041430484305543061430694307643083430904309743104431114311843125431324313943146431534316043167431744318143188431954320243209432164322343230432374324443251432584326543272432794328643293433004330743314433214332843335433424334955453557757856361457261958858157357453352492491483462465000000000000044848492480999999999999964684684724639999999999999746100000000000003458451999999999999964544480000000000000444800000000000004448000000000000044514519999999999999645453479505999999999999964889999999999999748747699999999999996469000000000000044634684690000000000000446346845599999999999996458454454474464360000000000000343343744344644000000000000004436000000000000034324294269999999999999643243844545445445440000000000000044389999999999999744000000000000004434433440000000000000044334324334344389999999999999745199999999999996440000000000000044389999999999999743899999999999997436000000000000034342442142417424134044074059999999999999640343953923938638338338238237537236236436636335737637738139641741500000000000004424134084054094084294269999999999999642241500000000000004415000000000000043974044094099999999999999641340199999999999996397389382383783743683673693693753653663663543533634433933333329328326337338338331333313333327321321324323316317324314316316319317313316333233213113133123073053043042972942982952942892862832828328428828928628628527727326927266272272692652632642672662652652642662662712812772772772762762792722762742652642612562612692772983033130435339353341339343343344363543593593543373293313333243232733532733347343351352355356345344343333333353393323383323423473383333393383323293253213233313332232232432332632332732432332532432633733633633318308313321323173173132309313153052982932982922993053073033130629729829329429229430230730531130832532332132432325321317313317315306309313113083072993032982983093231831831631932232232432631931307301295295293294296299296298288286285289286281281289292287281283278274272275278274276274274277276277276272272276279278284288314325334336337352355344337334343413393353373323423534433933633432332732732932731931931631831731732232932332318318316316312308308313313315321319325327324331332333363363383443383443493623683773843853939439391393873873944019999999999999640340140841500000000000004405999999999999964014074044043994019999999999999644019999999999999640840540139839739910 Year Breakeven Inflation39702397093971639723397303973739744397513975839765397723977839786397933980039806398133982139828398353984239849398563986339870398773988439891398983990539912399193992639933399403994739954399613996839975399823998939996400034001040017400244003140038400454005240059400664007340080400874009440101401084011540122401294013640142401504015740164401714017840185401924019940206402134022040227402344024140248402554026240269402764028340290402974030440311403184032540332403394034640353403604036740374403814038840395404024040940416404234043040437404444045140458404654047240479404864049340500405064051440521405284053540542405494055640563405704057740584405914059840605406124061940626406334064040647406544066140668406754068240689406964070340710407174072440731407384074540752407594076640773407804078740794408014080840815408224082940836408434085040857408644087040878408854089240899409064091340920409274093440941409484095540962409694097640983409904099741004410114101841025410324103941046410534106041067410744108141088410954110241109411164112341130411374114441151411584116541172411794118641193412004120741214412214122841234412424124941256412634127041277412844129141298413054131241319413264133341340413474135441361413684137541382413894139641403414104141741424414314143841445414524145841466414734148041487414944150141508415154152241529415364154341550415574156441571415784158541592415994160541613416204162741634416414164841655416624166941676416834169041697417044171141718417254173241739417464175341760417674177441781417884179541802418094181641823418304183741844418514185841865418724187941886418934190041907419144192141928419354194241949419564196341969419774198441991419974200442012420194202642033420404204742054420614206842075420824208942096421034211042117421244213142138421454215242159421664217342180421874219442201422084221542222422294223642243422504225742264422714227842285422924229942306423134232042327423334234142348423554236242369423764238342390423974240442411424184242542432424394244642453424604246742474424814248842495425024250942516425234253042537425444255142558425654257242579425864259342600426074261442621426284263542642426494265642663426704267742684426914269742705427124271942726427334274042747427544276142768427754278242789427964280342810428174282442831428384284542852428594286642873428804288742894429014290842915429224292942936429434295042957429644297142978429854299242999430064301343020430274303443041430484305543061430694307643083430904309743104431114311843125431324313943146431534316043167431744318143188431954320243209432164322343230432374324443251432584326543272432794328643293433004330743314433214332843335433424334919561711862000000000000115860000000000001119609849999999999999910820000000000001083199999999999996091600000000000004095054600000000000004023043803080201449999999999999901103420000000000000305280000000000000205908519999999999999811240000000000001123113751020910882000000000000011151999999999999913313320000000000001135200000000000011287500000000000113041496145146615917975000000000001188799999999999991994183200000000000011808000000000000116919999999999999155164599999999999991856000000000000118779999999999999189191199999999999991738177164178750000000000011802179817321742191250000000000011986199820739999999999998217499999999999982132000000000000121375000000000002211399999999999992108000000000000122122999999999999998236237523839999999999999236232399999999999982382000000000000122759999999999998226500000000000012204000000000000221560000000000001223224622182240000000000000223123479999999999999234200000000000012386000000000000123119999999999998223820819039999999999999219319819681838000000000000117275182600000000000011714180418520000000000001178816240000000000001153815640000000000001165250000000000011776179417821838000000000000120099999999999998206199999999999982125999999999999921421124999999999998204210521219999999999999217799999999999992238230399999999999982305000000000000223580000000000001238200000000000012345000000000000222559999999999998233800000000000012343999999999999922719999999999998237242799999999999992501999999999999824140000000000001242200000000000022464255626240000000000001260800000000000012582541999999999999824620000000000002233231199999999999982252499999999999922342224000000000000221982334000000000000124123199999999999998235243199999999999992351999999999999922480000000000002216400000000000012056205619775194186200000000000011821784194751964206209600000000000012101999999999999919824999999999999191250000000000011992203619921996201750000000000012042520699999999999998203750000000000012092128000000000000122022204000000000000222722559999999999998220800000000000022326000000000000124233199999999999992322000000000000122622254224400000000000022248000000000000221680000000000001209799999999999992141999999999999921025211799999999999992132000000000000121421212521019999999999999212400000000000012128000000000000121982279999999999999822480000000000002225999999999999982292279999999999999823879999999999999256400000000000012448246825274999999999999248200000000000022501999999999999824900000000000002248241250000000000012395239400000000000012442000000000000224962486000000000000224775246249999999999992508252199999999999982522525619999999999998258400000000000012573999999999999825425179999999999998254599999999999982561999999999999825425219999999999998249500000000000012454000000000000223759999999999999236600000000000012334000000000000123079999999999998231599999999999982272242500000000000221779999999999999208202819522022520621240000000000001219421920000000000002224800000000000022218213799999999999992136000000000000120825209399999999999992157999999999999922121920000000000002220000000000000022192172000000000000221819999999999999215600000000000012177500000000000221800000000000002217499999999999982136000000000000121280000000000001216800000000000012182500000000000122374999999999998227599999999999982272225000000000000121440000000000001214199999999999992188000000000000221421521800000000000002220221640000000000001214213600000000000012128000000000000121560000000000001220752188000000000000221840000000000002217600000000000022181999999999999922200000000000002219600000000000022206222000000000000022278226622774999999999999225199999999999982242227999999999999982252236000000000000221739999999999999214215249999999999992121999999999999920920000000000001201799999999999981961941999999999999919075191190399999999999991927999999999999919175185400000000000011847499999999999917821721641999999999999916916616215760000000000001160251621681999999999999916919999999999999171174184600000000000011751694177817721842000000000000118220000000000001188191191799999999999991874000000000000118520000000000001182251814000000000000118540000000000001187200000000000011897999999999999918919999999999999185518520000000000001181200000000000011756170416515820000000000001153215820000000000001154750000000000011572000000000000115221421999999999999915281512514661492155615715361611586000000000000115521464148152750000000000011534999999999999914441335137400000000000011381999999999999912321254999999999999913280000000000001147148815421606000000000000116116040000000000001156600000000000011598000000000000116719999999999999165799999999999991602000000000000115920000000000001156200000000000011551556146614441385999999999999914225000000000001144199999999999991481504146414821454148146214975000000000001149615121546162200000000000011635167399999999999991691999999999999917121764183749999999999991907519019999999999999193399999999999991946189599999999999991962499999999999919675196622056206200420220274999999999999201399999999999982017999999999999820081982197219621921857499999999999918859999999999999189186200000000000011812000000000000118160000000000001181178217321671714174750000000000011746176417961802181177817561752178251836000000000000118540000000000001185200000000000011844000000000000118825000000000001183800000000000011874000000000000118759999999999999186800000000000011864000000000000118474999999999999184200000000000011864000000000000118819059999999999999194500000000000011987520179999999999998203250000000000022064000000000000121210599999999999992073999999999999821052122121999999999999920920000000000001208199999999999992064000000000000120724999999999998209200000000000012144000000000000121739999999999999216599999999999992168000000000000121619999999999999214400000000000012064999999999999921219999999999999212199999999999992117999999999999921121252117999999999999920960000000000001211399999999999992124000000000000121160000000000001208800000000000012082105999999999999920874999999999999

Share Price Data

Peers vs LendingTree

OnDeck Capital4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354ONDK Indexed4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354109523809523809524409370600000000001209573499378881987809548653830227744609291925879917184409304347412008282509287784679089027309896480331262940109316770186335404709196686956521739109225673291925465809412008281573499609395445548654244308550724637681159607672878260869565607569358592132504607660455486542443507660455486542443507614906418219461506985507660455486706832298136645963407035196687370600706886127950310559906658385093167701306654244306418220610766045548654320624430641821946190648861283643892390649275362318840640642650103519668780650517598343685390701863395445134650717184265010352040720082774327122207089027329192546507167701449275363207213250517598345207465838923395444707267080331262940607345755693581780307606625672877847080207043478260864082360244306418218079089026915113880788819834368530090803312629399585920807039337474120040760248488612836450717184265010352040668322939958592150673291925465838606952381366459627907175983436853001807660455486542443508066252587991719108037267080745341708695652173913044308799171842650104208674948654244306609076604554865426209217391304347827309581780124223603409718426086956523109072463768115942608538302691511386908505176397515528108708074948240165408815735403726708808476190062111802508128363975155280508414078674948241084927536231884071085010356107660456081987573498964805080869569358178051082236028985507248087329192546583856088322981366459630872877846790890208670807867494824108674948654244306608496894409937888508505176397515528108770186335403726808790890269151139208492753623188407108422360248447204908227743685300207307971014492753624207987578053830228808289855072463768707002070393374741907022773913043478506629399585921326206492753623188406406380952380952381606525879917184265206376811594202899106438923395445135306563146997929606406927536231884058306745342028985508206724637681159420654244306418219510642650103519668780623188405797101550637267080745341660643064182194617030628571428571428560598757763975155340610351966873706080631055900621118050616977225672877940617805383022774320600414078674948230580952380952381058260869565217399056107660455486552056563146997929614051677018633540373052215320910973084052132505175983435051014492753623197053209109730848858053333333333333344053291925465838508051884057971014497051304347826086960518426501035196720473706004140786730479503105590062150471635610766045604869565217391304504902691511387163904915113871635610804910973084886128305031055900621118605171842650103519705258799171842649705420289855072464305424430641821946805569358178053830405585921325051760305333333333333334405391304347826086905370600414078675605378881987577640605072463768115942404985507246376811305097308488612837305171842650103519705246376811594203305536231884057970505540372670807454104335403726708075303921325051759834703755693581780538703801242236024844903958592132505176503730848861283643803863354037267081037556935817805387037598343685300212039130434782608697039171842650103528039668737060041409039378881987577641039710144927536234037722567287784681035983436853002071035900621118012427037598343685300212037929606625258799038219461697722573037763975155279503792960662525879903884057971014493503863354037267081041614906832298143041407867494824019041449275362318844042608695652173911042236024844720499043850931677018634043105590062111804043933747412008284043726708074534165043229813664596273041987577639751555038923395445134579038550724637681166039006211180124223037929606625258799039213250517598347040993788819875782038840579710144935040413664596273291940409523809523809570409937888198757820414492753623188440410766045548654260404140786749482390371428571428571503710144927536232503908902691511387303726708074534161903801242236024844903788819875776398038343685300207042038260869565217392038550724637681166039420289855072466038385093167701861040786749482401657038716356107660455039420289855072466039171842650103528042484472049689442043561076604554866045962732919254662045962732919254662046790890269151142047080745341614905046708074534161492045134575569358182041573498964803313041697722567287787040207039337474126040538302277432708039668737060041409039254658385093172039047619047619048039792960662525878039875776397515533040455486542443064041200828157349895037308488612836438047619047619047622047287784679089029045465838509316775045134575569358182043478260869565222041490683229813663042857142857142860404968944099378890399585921325051770404140786749482390390062111801242230386749482401656350447619047619047640449689440993788820460869565217391360468737060041407920460455486542443060424430641821946180427329192546583910428157349896480350426501035196687420403726708074534204024844720496895104012422360248447103817805383022774803755693581780538703548654244306418403523809523809524103035196687370600403084886128364389703184265010351967103204968944099378903192546583850932033416149068322987034534161490683229032380952380952382033333333333333337032298136645962733031345755693581784032795031055900625032670807453416151031469979296066253031925465838509320322153209109730890315113871635610780288612836438923380274120082815735020288612836438923380284472049689441010288612836438923380315527950310559020308488612836438970339544513457556930349482401656314720364389233954451390291925465838509310261283643892339550262939958592132480274534161490683220277432712215320950281159420289855080291925465838509310318426501035196710331262939958592130329192546583850940319668737060041403097308488612836602968944099378882403047619047619047903122153209109730902935817805383023102923395445134575602968944099378882403060041407867494803093167701863354103118012422360249030559006211180123031552795031055902029316770186335406031262939958592134031635610766045547032256728778467914030476190476190479030434782608695654029482401656314703113871635610766030020703933747411029730848861283643030062111801242236029233954451345756030144927536231886031428571428571428032422360248447207032380952380952382033788819875776399034368530020703941034285714285714286035031055900621122035113871635610772035113871635610772036397515527950308035610766045548653035734989648033133034368530020703941022774327122153210211594202898550740205797101449275380212008281573498990203312629399585940200414078674948260193374741200828180178467908902691510192132505175983430192960662525879930185093167701863350198757763975155290187577639751552810194202898550724670202484472049689450203726708074534160204554865424430660204140786749482410206211180124223630214078674948240180207453416149068310217391304347826110208695652173913060214906832298136670212422360248447210212008281573498990209109730848861280211594202898550740204140786749482410203726708074534160206625258799171870211180124223602490211180124223602490226501035196687380224430641821946190219875776397515520226501035196687380215320910973084890195031055900621110204140786749482410214906832298136670213250517598343710217391304347826110202484472049689450204554865424430660216977225672877860217391304347826110220289855072463790226086956521739130219047619047619070220289855072463790221946169772256760227329192546583870219047619047619070220289855072463790218219461697722550216149068322981360209523809523809530218633540372670830219875776397515520215734989648033140215320910973084890214078674948240180207039337474120090210351966873706030215734989648033140217391304347826110213664596273291960235196687370600430226915113871635650239337474120082830243478260869565230250103519668737060255072463768115990258799171842650110259627329192546610257142857142857170249689440993788840253416149068322990252173913043478250255072463768115990255486542443064180260455486542443102645962732919254802621118012422360402587991718426501102629399585921324802629399585921324802641821946169772302592132505175983602513457556935818102492753623188405702563146997929606802480331262939958802492753623188405702438923395445134502463768115942029102492753623188405702480331262939958802488612836438923402451345755693581902418219461697722602422360248447205102447204968944099402351966873706004302360248447204969202298136645962733102256728778467909102318840579710145022650103519668738021987577639751552022525879917184269021614906832298136021200828157349899020331262939958594020124223602484476019171842650103521019337474120082818019171842650103521019089026915113874018881987577639750194616977225672890200828157349896480201987577639751552902004140786749482602024844720496894501979296066252588201871635610766045601693581780538302401664596273291925301668737060041408101606625258799172018302277432712216020745341614906831023022774327122153022650103519668738020869565217391306020248447204968945019378881987577640199171842650103510197101449275362330196273291925465860195445134575569360199171842650103510193374741200828180190890269151138740190476190476190470183022774327122160182608695652173940175983436853002080177225672877846820174741200828157360167701863354037280178053830227743260176397515527950301759834368530020801739130434782608901734989648033126401759834368530020801763975155279503018095238095238098018219461697722569017681159420289855018964803312629401904761904761904701884057971014492801900621118012422501917184265010352101929606625258799302111801242236024901971014492753623302019792960662525882020372670807453416020910973084886128020082815734989648020621118012422363020082815734989648019875776397515529019875776397515529020331262939958594020207039337474120202484472049689450204140786749482410199585921325051790197929606625258820201656314699792980208281573498964840214078674948240180205797101449275380213250517598343710214906832298136670216977225672877860219047619047619070226086956521739130235196687370600430231884057971014502356107660455486802327122153209109902074534161490683102024844720496894502149068322981366702194616977225672902289855072463768402260869565217391302385093167701863302211180124223602602194616977225672902103519668737060302028985507246376902074534161490683102049689440993789102095238095238095302012422360248447602016563146997929802012422360248447601962732919254658601921325051759834301962732919254658601966873706004140801917184265010352101863354037267080901855072463768116201975155279503105501913043478260869601950310559006211101979296066252588201987577639751552902033126293995859402086956521739130601962732919254658601950310559006211101913043478260869601917184265010352101830227743271221601867494824016563101904761904761904701908902691511387401846790890269151301801242236024844801817805383022774201867494824016563101904761904761904701884057971014492801904761904761904701958592132505176402012422360248447601971014492753623301966873706004140801983436853002070501937888198757764019130434782608696019089026915113874019213250517598343017888198757763976016811594202898550165217391304347840161490683229813660155279503105590080153209109730848890149068322981366460140786749482401660139958592132505170140372670807453440150310559006211180158178053830227730151138716356107680146997929606625250147826086956521750146997929606625250146583850931677030165217391304347840163561076604554880162732919254658410161076604554865440162318840579710160173084886128364401751552795031056101780538302277432601755693581780538601784679089026915101743271221532091101734989648033126401772256728778468201797101449275362301813664596273292018633540372670809019006211180124225019213250517598343019130434782608696019047619047619047019503105590062111019296066252587993020124223602484476019668737060041408019089026915113874019710144927536233019213250517598343019171842650103521019378881987577640192546583850931710191718426501035210186335403726708090185921325051759840187163561076604560189648033126294018426501035196688017888198757763976018012422360248448018178053830227742018095238095238098018012422360248448017805383022774326017432712215320911016977225672877846017349896480331264017474120082815736020703933747412009020745341614906831019958592132505179020041407867494826019751552795031055020289855072463769019917184265010351020248447204968945019751552795031055019420289855072467019461697722567289019337474120082818019461697722567289019503105590062111019296066252587993019585921325051764019917184265010351019958592132505179020196273291925465860193788819875776401983436853002070501929606625258799301933747412008281801925465838509317101975155279503105501975155279503105501888198757763975018964803312629401966873706004140801908902691511387401954451345755693601966873706004140801908902691511387401838509316770186601884057971014492801975155279503105501966873706004140801933747412008281801971014492753623301971014492753623301904761904761904701900621118012422501946169772256728901942028985507246701942028985507246701991718426501035101987577639751552902020703933747412020910973084886128020993788819875778021035196687370603020952380952380953021118012422360249020621118012422363020745341614906831020331262939958594019875776397515529020207039337474120200828157349896480204140786749482410202898550724637690197929606625258820214078674948240180215320910973084890211180124223602490207453416149068310207453416149068310205383022774327130198757763975155290196687370600414080199171842650103510205383022774327130204554865424430660202484472049689450205383022774327130206211180124223630207039337474120090202070393374741202041407867494824102128364389233954302190476190476190702074534161490683102207039337474120102219461697722567602157349896480331402140786749482401802165631469979296402161490683229813602240165631469979402293995859213250602343685300207039602447204968944099402583850931677018602438923395445134502389233954451345802401656314699793023975155279503108024140786749482404023685300207039336024099378881987579023768115942028989024637681159420291024057971014492754023685300207039336023478260869565218022443064182194619021739130434782611022608695652173913022691511387163565022194616977225676020455486542443066020248447204968945019668737060041408019585921325051764019420289855072467019627329192546586019337474120082818019171842650103521019089026915113874018302277432712216018799171842650106018633540372670809019378881987577640187577639751552810178467908902691510178053830227743260178881987577639760173913043478260890175983436853002080185507246376811620200828157349896480211180124223602490214078674948240180223188405797101450216149068322981360224844720496894410223188405797101450220703933747412010218219461697722550214906832298136670214906832298136670209937888198757780215734989648033140217391304347826110221946169772256760216977225672877860217391304347826110219461697722567290223602484472049720220289855072463790223188405797101450216563146997929640214906832298136670211180124223602490214492753623188402202898550724637902161490683229813602194616977225672902240165631469979402302277432712215302219461697722567602314699792960662502128364389233954302128364389233954302161490683229813602194616977225672902211180124223602602149068322981366702190476190476190702223602484472049802252587991718426902256728778467909102293995859213250602306418219461698102331262939958592102314699792960662502265010351966873802198757763975155202219461697722567602144927536231884021821946169772255021821946169772255021739130434782611021821946169772255021987577639751552022070393374741201022153209109730848022567287784679091024637681159420291024472049689440994024844720496894412024803312629399588024803312629399588024679089026915116024472049689440994024472049689440994024347826086956523024720496894409938024886128364389234024720496894409938024389233954451345024347826086956523024513457556935819025383022774327124027494824016563146027536231884057977028281573498964807028737060041407869029813664596273293029772256728778473030227743271221535029813664596273293030062111801242236030020703933747411029813664596273293030641821946169778031138716356107660306004140786749480315527950310559020313871635610766090310559006211180160298550724637681180303105590062111850293167701863354060293995859213250502898550724637681302927536231884058102956521739130434902960662525879917402960662525879917403022774327122153503026915113871635503064182194616977802981366459627329302997929606625259203035196687370600403101449275362319103312629399585921303184265010351967103151138716356107803035196687370600403047619047619047902964803312629399902927536231884058102861283643892340279917184265010330283229813664596260282815734989648070281573498964803330277846790890269150281159420289855080347412008281573540370600414078674940351552795031055910356935817805383030364803312629399630369358178053830260356521739130434780369772256728778503726708074534161903739130434782608803556935817805383403627329192546583903635610766045548303598343685300207103474120082815735403490683229813664703412008281573499203440993788819876103403726708074534803366459627329193033706004140786755034078674948240167033540372670807456033706004140786755033498964803312631LendingClub 4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354LC Indexed41992419954199641997419994200242003420044200642009420104201142012420134201642017420184201942020420244202542026420274203042031420324203342034420374203842039420404204142044420454204642047420484205242053420544205542058420594206042061420624206542066420674206842069420724207342074420754207642079420804208142082420834208642087420884208942090420934209442095420964210042101421024210342104421074210842109421104211142114421154211642117421184212142122421234212442125421284212942130421314213242135421364213742138421394214242143421444214542146421504215142152421534215642157421584215942160421634216442165421664216742170421714217242173421744217742178421794218042181421844218542186421874219142192421934219442195421984219942200422014220242205422064220742208422094221242213422144221542216422194222042221422224222342226422274222842229422304223342234422354223642237422404224142242422434224442247422484224942250422514225542256422574225842261422624226342264422654226842269422704227142272422754227642277422784227942282422834228442285422864228942290422914229242293422964229742298422994230042303423044230542306423074231042311423124231342314423174231842319423204232142324423254232642327423284233142332423334233542338423394234042341423424234542346423474234842349423524235342354423554235642359423604236142362423664236742368423694237342374423754237642377423804238142382423834238442388423894239042391423944239542396423974239842401424024240342404424054240842409424104241142412424164241742418424194242242423424244242542426424294243042431424324243342436424374243842439424404244342444424454244642447424504245142452424534245742458424594246042461424644246542466424674246842471424724247342474424754247842479424804248142482424854248642487424884248942492424934249442495424964249942500425014250242503425064250742508425094251042513425144251542516425174252142522425234252442527425284252942530425314253442535425364253742538425414254242543425444254542548425494255042551425524255642557425584255942562425634256442565425664256942570425714257242573425764257742578425794258042583425844258542586425874259042591425924259342594425974259842599426004260142604426054260642607426084261142612426134261442615426194262042621426224262542626426274262842629426324263342634426354263642639426404264142642426434264642647426484264942650426534265442655426564265742660426614266242663426644266742668426694267042671426744267542676426774267842681426824268342684426854268842689426904269142692426954269642697426994270242703427044270542706427094271042711427124271342716427174271842719427204272342724427254272642727427314273242733427344273842739427404274142744427454274642747427484275242753427544275542758427594276042761427624276542766427674276842769427724277342774427754277642779427804278142782427834278742788427894279042793427944279542796427974280042801428024280342804428074280842809428104281142814428154281642817428184282142822428234282442825428284282942830428314283242835428364283742838428424284342844428454284642849428504285142852428534285642857428584285942860428634286442865428664286742870428714287242873428744287742878428794288042881428854288642887428884289142892428934289442895428984289942900429014290242905429064290742908429094291242913429144291542916429194292142922429234292642927429284292942930429334293442935429364293742940429414294242943429444294742948429494295042951429544295542956429574295842961429624296342964429654296842969429704297142972429754297642977429784297942983429844298542986429894299042991429924299342996429974299842999430004300343004430054300643007430104301143012430134301443017430184301943020430214302443025430264302743028430314303243033430344303543038430394304043041430424304543046430474304843049430524305343054430554305643059430604306143063430664306743068430694307043073430744307543076430774308043081430824308343084430874308843089430904309143095430964309743098431024310343104431054310843109431104311143112431164311743118431194312243123431244312543126431294313043131431324313343136431374313843139431404314343144431454314643147431514315243153431544315743158431594316043161431644316543166431674316843171431724317343174431754317843179431804318143182431854318643187431884319243193431944319543196431994320043201432024320343206432074320843209432104321343214432154321643217432204322143222432234322443227432284322943230432314323443235432364323743238432414324243243432444324543249432504325143252432554325643257432584325943262432634326443265432664326943270432714327243273432764327743278432794328043283432844328643287432904329143292432934329443297432984329943300433014330443305433064330743308433114331243313433144331543318433194332043321433224332543326433274332843329433324333343334433354333643339433404334143342433434334743348433494335043353433541095438317946779772091550975468106911004363387717706710210234439120762099087667556036008102459345595372691003570012041650609888933355372208109520032111068310609079730229263396309075763549217118509186830987180919509127330786486743708333994777231050808381594541118387908353827780794438308762396222229124108762396222229124108754462862136567208000793653343659707731059410196723407568425528299306307929393412510646908167394215287354707965093532927152207711226406633335807445458446864674507639825769132320108048394210567005907957159776166592408044427530520726908103927334546899808568028899961480608433161778388013108786196302506794608516461662691855408706863098249230108925030104126541208996430344959554087425632186657365090797302292633963094248317899576284093811983094485640813566077491712840844506221519485180808012765093723220793336009255692590794526052936376460796509353292715220787782696857703190794129345264948270786989321181646990774295945033555920775485909380638990774692652704984220756445884825302840763585908908604120761602608552265360760412564871581380790162665218669850796906021297343110825862785635176010805632677732355360782625973130740670773105941019672340775485909380638990767949296626310840779452629093717930757239220834558520763982576913232010769535928978021707600158968669534807560491771538745407298691285152371107215391400848527607155891200154351807457358090335505207691392213065934077389927702892813076239586522792013076913922130659340767552588954882650754065876797535780746925852714234510724712444455075107159857086864620507147957443393789807009123641774044306921857077423921907088457639367616907334391405568877506973423521357536807262990768067860706862356083393735806437921715109945506679889197932931106806822959413841906763189082236774606786989955850454306826655962977229406886156957007416606989290638210655707005156961727765407100357282838447607310591325291206907322490968762037607536692087929078907536692087929078907619991972232922407568425528299306307528758727836522076675925294562675072669578447821437074256246499652778069258229641341917067314556418665472069099566406170831068980562038102422068544235166371881067711228389973366068385563997840693069218570774239219067711228389973366068623560833937358066878229546934931065648550799228511064498217552487813063704877576552066060491870705746553057675527872888843058508530682607329057794528274277202055335186645584555058508530682607329056723524661782021056049189053914683056326856657154167055731854650212409056604524260393663056564857459930884056723524661782021058508530682607329059301866691863014057992862276591128059539867494639731059103532689549099058825865086309603057913528675665560569218586640959370587465314853840350578341950747399910576358610724260640575565274715004960568821918636331580548591850400311440571201926664098640556525210492868290552161862441961970570011922650215050555731874483612610556525210492868290553748534460473450543435166340149320541451826317010170527568446155035620505355037895876210487504977687623020481554957618205380462911561400696610476001605553415530482744961632088910491074989729273710506545041909759690497818345807947090481554957618205380484331633650600340491471657733901560476398273558043370491868325738529404898849857153901304946450017709243504990083498218306205117017259699216905212217580809900305176517460393393905394684862938709054343516634014932054581517436791649054264183033089375052320509810412918053034512218743046052598177413652414051804841404396729053391513422908110524791770122640670522015094090245710525585106131896350548195182395683540559301886525263250570408590654842950589448654876979510583101966802934020567235246617820210566441910608564410573581934691865805930186669186301405696152546455872705692185866409593705684252506317036805708052586594708505704085906548429505700119226502150505664419106085644105343118022337090555335206478984820540261822303126580562475230562285990579531954761283390586671978844584660579928622765911280562871898566913890583101966802934020577945282742772020562871898566913890541055158312382380528361782164291305045617018866205305001983538357140905081317139282710605073383779190153705093217179421546405009916898449698904902816537200179704839349656459724404990083498218306204946450017709243504767949415626712204795716175950661704982150138125749405085283819328989505105117219560381105335184662244532054462517035403291055692187849749619056168189455303030541451826317010170509321717942154640494248333766296510492264993743157240482348293627461070455374869312767550454184865298883970450614853257233330456168205322023230452201525275744750437128141099886570436334805090630880429591449011957504383181451137701504395081491276536804252281009610512404014280206833804037723127240108179037643793639182610366521236276129980375644600382570470351447852100271803181277397115326903066243675773252029115431539683917031416105966525426032606109980408965033558113191515798031693773569764916032011107973467195030583103156806946029313765541997838029274098741535054030186435152179103027925427525800378030464102755418593030107101551253534027766760323949241026219755105900638026061087904049501025823087101272790272907587183958240279254275258003780312177719642115050327251103817973180345101164026226260352241188109527540368107908294641303506545160910161103355811319151579803351844639105300803335977918920187103462911680401098403470845040493654703633478922391071803792146124242210503562078681558059603728679243501755203570012041650616503534311921234110603573978721696894903637445602437350303589845441882009203383578079475528203335977918920187103332011238873908703451011640262262603490678440725047403351844639105300803264577678087174903300277798503681303066243675773252032011107973467195032169775175318333032923444384111245031892107572078837032407775978095038031733440370227703268544358133453303117810516374872103149543956745099503050376955588138303018643515217910302998810114986517602951209954431176502899643113829556402986910074847682303185244077161605303284411078318567030702103558195304030305435553567456029313765541997838029829433948014039032209441975781117032090441574392764031336772365599858031455772766988210282030951290398730274494259202469610271717583170074660281634283285770840183260618138064990162633881897416950161840545888161301491471697400702013923046962437405015628719382337145014280048166602466015827053384651069014676716171230314015827053384651069017136057799922960175723926050135901765172620593916101733439180223688101907973102259940501888139702028548101975406663046674602007140103416902018326061813806499018802063419359916017413725403162450175327258045508060177310598068647270168980569971462520176120594054763770175327258045508060184450622151948550196747330295411750193177318253761140198334002313923150195160658276900380191987314239877580197540666304667460186037294170459920170567241989973890182863950133437150180087274101042220170567241989973890173740586026996660165410557929811910166600561943695440168583901966834680171360577999229601733439180223688101626338818974169501685839019668346801788972700871586701781039340779029801824672821288092801824672821288092801828639501334371501820706141241814301749305900408802101721539140084852901840539541473206501844506221519485501824672821288092801832606181380649901820706141241814301773105980686472701840539541473206501824672821288092801884173021982269701900039742167383701900039742167383701947639902722725402165807305268040702142007224990370202308607786934065402233240866054774502193574065591990221737414586966050217770734540687630213804054494409120207854034424991450215787394517548390218960738554571130214200722499037020220547410573082530218167402545315440214597390503664830210234042452758510214200722499037020212217382475897750214597390503664830216977398531431910212614050480525620221737414586966050228084102661011620228084102661011620244744158855381140255057526975705160245537494864636860241967482822986220242364150827614090242364150827614090249107506906287470242364150827614090247124166883148260247520834887776102411741468137305302451408268600089902443474908507533024434749085075330244744158855381140239984142799847010236017462753568550239587474795219160229670774679522990219754074563826840218167402545315440213407386489781301979373343092953019476399027227254020111067834631807019278065024913330192383982244505420193177318253761140194367322267644690188813970202854810188417302198226970186433962175087760195557326281528190192780650249133301907973102259940502019040143555737602034906863740851302344307907350571502284807706656394602225307505962217702336374547258014402435541548414976202502975109201710258627539017355750253074186952565950240380810804474820237207466767452080243554154841497620236414130758196390235620794748940710235620794748940710229670774679522990222927418600849610224514090619361010211424046466642060204284022383340840209440706443502850225307426628616660232447450711917940223324086605477450219357406559199021182071447126991021459739050366483020626736240648008020309401836945729021142404646664206020507735839259653020666403041110790206267362406480080208647370434247140206664030411107902169773985314319102066640304111079020507735839259653020825070242961929021499405850829267022768743465638377022411742261473316022332408660547745022451409061936101022808410266101162022530742662861666022213408259159390222530750596221770217770734540687630217770734540687630229274106674895170228084102661011620233637454725801440234034122730429310241967482822986220242760818832241930243554154841497620239984142799847010244744158855381140250694178924798840247124166883148260251487514934054520247520834887776102502975109201710245934162869264702558508629849608502649742270914012802649742270914012802618008830543785402495041749109153102292741066748951702233240866054774502253074266286166602237207546101052902205474105730825302161840625221762302213407465823382402118207144712699102098373744481306902082507024296192902034906863740851302003173423370623602007140103416902021063071045738635021301071848515346021063071045738635020864737043424714020864737043424714021221738247589775021777073454068763021261405048052562021380405449440912020706069841573574020666403041110790206267362406480080206267362406480080208647370434247140216184062522176230216184062522176230216977398531431910217770734540687630209837374448130690207457366420363610207854034424991450211820714471269910212217382475897750213010718485153460220150742568454680218960738554571130216580730526804070216580730526804070224117422614733160226894098647128060230067442684150830226894098647128060232050782707290070234034122730429310239190806790591320237604134772079920232050782707290070237604134772079920232050782707290070239587474795219160241570814818358380228084102661011620222134082591593902336374547258014402356207947489407102344307907350571502312574466980343902316541147026622302320507827072900702221340825915939022015074256845468022451409061936101023403412273042931023363745472580144023205078270729007022689409864712806022173741458696605021737406653605978021816740254531544022610076263787238022213408259159390226497430642500220224514090619361010225704094633244560228877438670267270229274106674895170222927418600849610230067442684150830226100762637872380224117422614733160222530750596221770229274106674895170224117422614733160219357406559199022610076263787238022491075862398885022689409864712806022054741057308253022292741860084961022213408259159390218564070549943280222134082591593902209440785777104021301071848515346021539072651292052021182071447126991021301071848515346021380405449440912021459739050366483021380405449440912021023404245275851020983737444813069020626736240648008020626736240648008020587069440185224020150734635094592020388735437871297020666403041110790205870694401852240207060698415735740201110678346318070201904014355573760196747330295411750201904014355573760206664030411107902165807305268040702558508629849608502411741468137305302340341227304293102300674426841508302304641106887786702312574466980343902352241267443128402312574466980343902364141307581963902399841427998470102380008027767077602395874747952191602459341628692647024395082284612549024196748282298622024315748683686977024355415484149762024553749486463686025029751092017102447441588553811402435541548414976202376041347720799202324474507119179402459341628692647024950417491091531024910750690628747024077747880910269024514082686000899024355415484149762023760413477207992024038081080447482024196748282298622024038081080447482023681079876282421023681079876282421024553749486463686024752083488777610241570814818358380248710838901659602546608589710773202542641909664494802546608589710773202534708549571937402538675229618216302534708549571937402538675229618216302518841829386823702562475309895886902506941789247988402475208348877761024236415082761409023720746676745208023800080277670776022570409463324456022134074658233824022768743465638377022808410266101162023046411068877867022570409463324456022570409463324456022372075461010529022292741860084961022332408660547745023205078270729007021658073052680407018207061412418143017017057398534605017056724198997389016858390196683468016541055792981191016342721790667267016937723797609033017056724198997389016898056997146252017096390999460173016977390598071820168980569971462520167393897952951120172947250017741017889727008715867017334391802236881017056724198997389017334391802236881016858390196683468016858390196683468014240381366139682013923046962437405015430385380023220166997229948323280159460537860394190158270533846510690159857205865022060164220553915928350160650541874277740162237213892789110163030549902044820163030549902044820166997229948323280163427217906672670165807225934439720163823885911300510170170573985346050166203893939067590162633881897416950161443877883533450162633881897416950158270533846510690165807225934439720171757246003857440169377237976090330163427217906672670164220553915928350164617221920556220159460537860394190161047209878905580166997229948323280162633881897416950161840545888161301618405458881613015906386985576634015232051377709296014518048969379174015152717776783728014518048969379174014359381767528034014557715769841958015073384175858157014676716171230314014676716171230314014875050173544235014875050173544235015628719382337145015628719382337145015668386182799929016382388591130051015470052180486005014875050173544235013288378155032851012971043751330574012693376148091082012495042145777158014478382168916390150337173753953750151923845772465120155097189809487890153510517790976520154700521804860050156683861827999290158270533846510690150733841758581570149940505749325880149940505749325880154700521804860050154700521804860050149543837744698040145973825703047430143593817675280340141213809647513290144783821689163901431971496706525013923046962437405013883380161974621013288378155032851013328044955495635013764379760586268013685046159660696013526378957809559013248711354570064013090044152718927012852043349942222013129710953181711013129710953181711013288378155032851013447045356883988013605712558735128013486712157346772013129710953181711012971043751330574012931376950867787010987703728191342011344704932356403010710036124951851010670369324489065010591035723563495010511702122637925010749702925414634010511702122637925010829036526340204011186037730505265013486712157346772013804046561049049013169377753644496013169377753644496013169377753644496013566045758272344013526378957809559013526378957809559013685046159660696013447045356883988013010710551793359012931376950867787013367711755958420131693777536444960132090445541072830130503773522561430130900441527189270135660457582723440139627137629001890140023805633629730139230469624374050145577157698419580147560497721558830148353833730814510150337173753953750151527177767837280155097189809487890157873865841882820158667201851138501582705338465106901574771978372549701554938578141157301527171817817208301550971898094878901499405057493258801491471697400702015033717375395375014875050173544235014835383373081451015747719783725497016342721790667267017612059405476377017691393006401943017691393006401943017691393006401943017691393006401943017651726205939161017294725001774101745339220362523701721539140084852901705672419899738901777072660732751401729472500177410169377237976090330169377237976090330160253873869649901562871938233714501634272179066726701558905258187436015549385781411573015589052581874360157080529832627130162237213892789110145973825703047430145973825703047430146370493707675270149147169740070201511305097632094401511305097632094401519238457724651201503371737539537501531138497863486501547005218048600501550971898094878901547005218048600501523205137770929601550971898094878901519238457724651201455771576984195801439904856799081901431971496706525014756049772155883014795716572618667014438715368453606014280048166602466013764379760586268013447045356883988TREE Indexed4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354110060059596672222106675904211690841094710046322244311078770591850993110995606121607641107184081608129311166550908603585109355506829394631084315036167359111365206482670231113190064375374113675208739311431140910091455068511196581168940145104643099915844311026334002625687309639639416963746709879879651654432909501039512565500109503349052821691309748209754026109209332409578830918093393391236003909094317396758664906094479096916629790941556873606909980951258929284848120960036960960107270985908963134466190978285909487505050970431901814925095310688489011597093093088632638288093578186796530693092838988384407761098221295952384036099145292235035987100092402400267911011780965308825101409103686553410127049893115043100600595966722221018017994501778910857010606213662120489717706405221225225220022517512222221939888613121090313673127441210210159154304612018941510303962118064217646934221196581145840121411695541656374644124740121858625061257103181864098512529452702022346125641020428712881267729261544715813063062530305787130006924693764741291291307662478613314852776279681298914268909349412963732433270214129568026575005171291753215713716612949872881730821293832217744693712905982376854186129036728365979951313467306226211413421112649084947132201429147576131316470332259867613074612310588767131161925822085351313467306226211413557403013227005136290133141831071383460328402395138577039995910381383922351953745613846153295307155140286437045820361407022374520157814118733561590817142642639347594381426426393475943812711942187296323127096324160399091286902234074792712873642576261433129360126371907461292215239265067413245552939580669133772230682092161334257257235914813231692695040593132363126995538781321321313898791613167012862854868136798335948294413876183555643717133379534918467661316932240311105713268652731146855134811734007582951352044297712074313689072910855329137722332230946361415800406195416814647724309361878145368442010431021448371438014058144190336239539471467775456969844148533152032036231475167464191095914781704902247519149641943875214991507045426032676915243704429574858167197956405683621659043620719713169600361062592751697851658631285516916147218384219177731578245978831805497856190855917992607345978118181589279704567351805959764242093917322706460551942177200270796944541775005641603011317999537121747817181635470509691151798336710595132718052668097651465190228681214398691928158906718436118803418831059857190713781688293341923769856230772819454839236432451195888198293180941886116888747588818978979464565041887502820801505719223839010768331184014789004047418944328968714972191545382500684219080618177855899271448369797912472724647592408233226188496276542015279602675453853692760914627837500328895817304323925281589279704567373106029195979921630887041790551124318965116217022083156849176325960331623929507416735309239990546546782561330432863700324070222821200673241764845420077524906444331105466238738728603863982476322349819303424474473216112886232963722962260982273966267637647324241164143193257240679139739451652436590449605210224012472764784647242388536789361632433356284745754824368213343307619267567566006755222684915692194139927320395996294851267521356721613392670362562477187426865326937737888269969970663664372380457394768829227373522121193792103719055123145120787709845513751214899507625329012079926054979763421369831338188234222060510000912232113421018400992922060521550923506221760216637555632226149244025196422649572819367689213421106181078632139986067452389422259181975994875222199121686321992274428198788907522808961820074805218272108610022912185724204533975522638022115083807279464079938459728644027982350937294040189557861222829983810811185228034187617597883265650259513738532674289543213455263109261651437712777777713611048928868098432245359297944081821573552802032806605848928057287178163848274890268540303362690921582561294227070916907578733269785165863128552552783540014240223984753892706077233125423120225862315315331131547123608222369872434232894427514566262369600361062592923534302297659919244837134561396752308385255061556222441672385269755235920523540759452286209256497822922113652295826927213767611139579342373296272273128821831831789516478217486717082773942254562156281770622640332579340921984291014453894220351112951002252148533145102029520799260549797634211365206482670232106953035182419920799260549797634210926301433903872074382095763869720623699916292453203026096026193242028643981782305919944558559839258194132591958129111918225897014879118935088728688179200115488562820821412335356610411530145448599088915647954824487069156248550329208841659274667145422416574266191400644164102562621793461620466629233850316775237080729104164125667264364371625317610872774170224070911894911706629597906454315236774653805161148717938352554156248550329208841387156332013020912882882585288127003924070133431319011242342082813185493342908448138161237279712714636174529078898143566644870255391494340506021240714712404141547608156987751051334159159160102583511615615624494903819750519294282319283899531441453204134906349390022081543056559412219859089631344662207646100539475632088242086203694120790020309770841967890968632687519773618854848261189812880808203291987063871862696720367289434805054207807800697440512111342108770106322125201383109232215430815074363262129129033746153321901130933214812133518107333839221968120998657406217902517488969322177639058035596214091009145506872258720183443747622497111746428469236036030583598322287595211651762423416493568572569229290828614210482307692300584608621926540958037863216816814118345722836682540155175224070218894196852255486180284449923416493568572569237814725391205252352737252189022229498719577299192169554073237374620988680734842209206722097326816921081081056108086202887502820801522066759042116908421342110618107863196765992220697841908523933737031183483479245010891745437658918048916941555626205693169877568263396461633633618996682515509354920088823160984061885330081627858613355079415569415671762171617232626074552616054515683656372159482558108511041723723753205734618711018278793758180411171623673571836913725181018418731807375102627192307687865380281939477871575932920293369362592531986140009560175320334949634212320676830661195873210556710312850332031184984264611219812888662210937188080379115722417124046035480573171540772198180381713097765925207616689766304232705177777771361104841758373787055352617662277023278425183021485723689411811041815406749618350658388758183187664578709526951957033934926451220404250394912209214460600266560422127743101692236121993531254480683215084312425864832212058207159662622261492440251964222106721596056332284592278018196423726032946961588236290133141831092376992368283844723446522904908229220304922145878472192885142229495722501732905942879226680514514194662202587105507343622060521550923506236290133141831092332640348056356223640562170465187229475614934728262364980241049197624617694049025318254146441345658582498729394808746125553245655965684257796247221153912558789430381394925490874440035243255001146800620322454146351255570623927003836290046239755136526792922377454276335083236382535542098982472857485034477323691382682111741236567340342634823257102719863649234857924812706782333795256784586822407021889419685220235605908163422210441205580014221963501918145023226749830751909662321321221498701323458073609192112238091932592008962267267261093387722284592000817924222407014959412932209055088725916621383690889727629205428500683102342063294015631923721711710748170232128436056169183321212751184736631215269114916398372221298262386272722203742383835934223862327931108182244398284952684922550242722332117219149921017557862120120048045275321025639846947568212404700568151972092400090265648320917071126886788206375592368316220528990747771063202795100420533642050358049194778621131901336754417204296604197352672062369991629245320993299815354591205936705799567932108338990336359917803187391933764179556482338727611844536755727956818618617726527658186648189266616131844536755727956818838069095909702193116184035200191926541928238809920224070449894427209055204226029012197967193394151622060521550923506216447204517274112036267035429267121529220338895352310002256641204623689073834856234243705238075647082461307473751271224901825019592865245091234809627292342342334434226924208824342600503234811734007582952283437184489785822926772397163955230653720705619762314622191854419424255023694732651243243244554325642372372248270449523596673513590356237814725391205252407022282120067324439824568264625248094246983269922508662404512302924636174529078923862324004104321237237224827044952387387286038639823319472087792286231693233271119592341187240905815922718871732065797240355741733524122356202301774029232732727356601382343497220062434224266574399016534240817735254845623966273412652499241626231424665512423192413416668724474473216112886244860239203967692440517430341477824058673964918624566873537378759244398245682646252450912348096272925594825696585226256179254881514125848925713815532256410250487173742584892571381553226472625399107756262647249650098182621852561287767426784475472754092269808270505699492702702640270209726749826824905827272464759240823322642642627797583226253176108727745260914747957617312624162517344363525906675770231562282397775874387282850542830895291628135828178890552735042718063231527558327614730249270732257548342427512126414596296273504271806323152708477645911812326899975585586149266574265036399542746592729346437627927927744792616278817265446586632799722665749072428620928421784977286440279823509372830907834813864126946176785720106271425265155341532743127679761430627454376358180266276507263189945412867867847820100728574727221651024290482783772631528955877824997049281358281788905527396626301764235272118272762340712806652741819063728332178139704829275814274062964372819357823530658278470778968104022698082705056994927685376583844388281704768267388152857472722165102428921227560147207293716791551933692979902911067154230307228914131932904827837726315328944307485694013254793041007321833363360975667343335643119989764329521808049854273382998235550976733929314300547144341764826940059453385308376407753233749134355529358343266349196896583495033483598210635620234104406698364980356549310343525063582234614135423885991594228364171841899472383620928537285088636405636950666742361977346685669993600138655575452936370984837815093647493424636326435943636499338503377454354875159338346037460243996377685368960836953943173782786468839223839010768335394663899407163439270038362900479372603370926233083787248630463187438530838333775974384730882773599443923538971505221840471238843353232400323398005927534131439174602929841499189154557889420535917751538074181104084520580240425039491221084154539197169341940425039491221083977823816636086639593437292828892402748907305407583861168633375637939015936728668592397551402227964883937398777144865740055437744157132395587886449806314011318780057316740263340026256875416377906759577154185724019733795541787939436638037420258694380718544258489298718196842977592677810295424578421700660165016169761696240850023099560565969509586511675063351801800605179018527258015078354975311850119846382352956801733499619539270019882882552968352437783501529452510292157365124740144958647850739198181122704522869024650750275162855043593092252945251029215736513051515060025135194040212657884452159851647959083524024025779070885209055088725916652136750239391315145530026668283553118501198463823520790001829752845348810294552777153349501424127945544929518481646645377685322760791953222450607012002534072514805439715318780195916374152852852324951445308385255061556254643104073848372533957007762600895261030139500343654146451509668481568376062176575215690690697835743582467055152066235699930568262172654146451509668481527373522121193795548625351152106564795551748774565646800447059357457657657711765822584661585015902495960960546062357159355510756398466598637070948554675925155788284690160360356194031963595287609256465535779625576816226155070452412324968558096559064528645458535401743234655082003116608851527489029164032625172094914019521851917300718011079534188021848278635115499928031879658997456248615014615384587309203386109955968815986861919607717264782610302623924633376170016166088792963109264423440425637214136354489916180410760443272162196810760064434596558082777591159540308164927049611226610967276336208131064723237362762764084944243645414616645539056701316685116270768249019444467107686186142615242736888427006504343869531067924900265700046156155089967067452181394037687918644307723669750520911283891702933658975891447008546708049279670501271644692283708939678703172147189882023795749372776618323478441713559683216454587222221916788591752136748622389827731577830178383579544929093441237814275795466024737795102892236016677974123400921149781127249223209847899052993784870679394780332760915777662245838248017922153016351282878644029599352523785978267822169938093093044742596881335180842338168822476275757073878246708056209101383298682760483196837722304510919368369137898610812784084082141739849831600812390833618610533411630090286047584059884876886347893593257389489486036278922930006922383762648373758180324367584800184227299988387618332464349283679831746827649849503329879803184973434396548075856086850171243978101178191240975980526680052513757865557683863301981439126785882952771309739632484778436123852249393805382272917942478213212746287531785989834003468858687918625827705987537538287421164875606327659821568575883377780472878782624190745576784130293736884018298683106983528380826977573874395805035786439459867968353061484107280434281348249463818780327586502038201662735004326580746126108890603792792802199288548098868050384199481693228420114856805728759396425088624393563770073787167936540357207877454371045175218836913355580657489246938571334304887040866550222528358743304256334481924228645778968467312994518064180364977122546151763686759905595827580272266567977474370525424566294752945263272227827573342536998325273839220747534755745668700723753737595287142636009674532221424527112735042745783258417345807176119031172557172267101597712982182652294237308847001412636372869023957749517449757277667885173562024634741876746708229459269387565257390499945270917069278884988600947073205195856525754527009655070452412324968596904569256073716083391081464748559817511207726716001385585553578962936014254192336407946121322566164772461890218027663432675827381156456456307312167645299144252734096261260839425713963605913522616936351351481835263464379765664593087636752108183134526131901267454349462855162789208538608570122232152560025410024823058597482069820234066008316008123909359805957038439432599792072076875286045276182830304160868559462495746624509123942963216242781098572855664091015382512939666204636955309856146916143522381656699004696257695573458060211179095876645602295089359540308164927049599099099119909976155001290020760759563409573494814594017066435272235699930568262172652390851873623197486486489108651294854469603731356449387848939989638494686969399700434987294733488225250727650941842208509355497589385655237930116933931451409100914550692551513038773087595694155562620575359205235407595545691823846342765520905393372479457623005598914174573573567254017915718410655615370456560406639861256564911058791613395683760621765752158593205853702806551166552294604985293370032493185455162854581592642550473544687605957830907881013918563871564706131656398703709893656556941557936208035642180511846142157322704612550135567798561612414865477015489096431555185952525157025369600176262412852413949817187575531878019591637415294525102921573653938552692572133549780537080606725404250210112030255486253511521065627165635778109956421805118461421566412546398416615759990765534979658523908558006275594941053477915195857010791013842757484407542517735574382047253821965736890742968567456109953427813508

Product Expansion

8Source Earnings Call Transcript Company Filings

3

My LendingTree

bull Customer familiarity is key as repeat customers drop promotional costs

bull Released My LendingTree which serves as a personal financial management application

bull Launched in 2014 and now has 88 million customers personal loans is prominent

bull Free credit scores credit monitoring and recommendations

bull Ability to lock in customers and accumulate data for personalized recommendations

bull Organic growth can lead to far less promotional spend due to organic customer

New Digital Experience

bull Added more services in 2017 to address consumer needs with additions in deposit accounts and savings accounts improves lifetime value

bull Concierge services and higher conversion with SnapCap

bull Deposit accounts are getting integrated with LendingTree and business credit services are developing

The new thing that we are seeing when I mentioned some of these new startup mortgage companies weve got a mortgage company on our network that literally has no loan officers 100 technology very low margins and is experiencing conversion rates right with our top lenders And I expect those types of things to proliferate I expect more and more lenders to create fully digital experiences that over time wont need humans And those are going to be perfect lenders to dial in just like Prosper and LendingClub change the way personal loans does So I expect thats going to continue to grow

- Doug Lebda Chairman amp CEO 2Q 2018 Earnings Call

Potential Risks

9Source Yahoo Finance

bull Increases in interest rates could adversely affect the ability of network lenders to close loans

bull Similarly a decrease in rates could lead to sudden increases in demand which is actually a negative The best situation for TREE is steady increases and declines in rates

bull Still somewhat dependent on mortgages for growthbull Diversification away from mortgage could change the

risk profile of the firm (ie move to credit cards)bull The decline in stock prices from competitors such as On

Deck Capital and LendingClub could misprice the broader financial technology sector

bull The intended benefits of acquisitions from the past and future may not be realized as expected

Internal and External Risk Factors Mitigants

bull Despite well publicized headwinds TREE has managed this rate environment well

bull Although mortgage purchases and home refinancing still compose over a third of revenue the stated goal of further diversification and an improved environment in 2019 should protect against mortgage headwinds

bull Thus far Tree has been insulated from the collapse in share prices from public P2P lenders like On Deck Capital and Lending Club

0

150

300

450

600

750

900

Peers vs LendingTree

ONDK LC TREE

Conclusion ndash Recommendation to Buy

10

Opportune Time to Buy at Depressed Share Price

bullCurrent prices represent a drawdown of 40 from an all time high in January 2018business fundamentals have arguably not changed that dramatically

Clear Catalysts

bullThe growth of the lending marketplace movement away from mortgage and increased user experience are all improvements for firm value

Diversification of Clubrsquos Portfolio

bullCurrently underweight financial exposure LendingTree offers a bridge between the growth of technology and lower beta financial sector

bull Upside case assumed aggressive MampA activity to continue diversifying away from mortgage products

bull Base case assumed blend or organic and inorganic growth in near term with similar long term outlook as upside

bull Downside incorporated triggering of risk factors and delaycessation of acquisitions in the short term

Valuation AssumptionsImplied Share

Pricesbull Upside 38bull Base 21bull Downside -14

Appendix ndash DCF (Base)

11

Appendix ndash DCF (Base)

12

Appendix ndash DCF (Downside)

13

Appendix ndash DCF (Downside)

14

Appendix ndash DCF (Upside)

15

Appendix ndash DCF (Upside)

16

Appendix - Comparables

17

Trading MultiplesMarket Net Enterprise EV Revenue EV EBITDA

Company Ticker Capitalization Debt Value 2017A 2018E 2019E 2017A 2018E 2019E LTM 2019EOn Deck Capital Inc NYSEONDK $577 $681 $1259 64x 33x 29x --- 371x 280x 1267x 155xLendingClub Corporation NYSELC 1431 (85) 1346 23x 19x 17x --- 156x 101x --- 178xGreenSky Inc NasdaqGSKY 1152 151 1303 40x 30x 22x 87x 67x 50x 239x 220x

LendingTree Inc NasdaqTREE $3084 ($49) $3035 49x 40x 33x 356x 201x 159x 452x 326x

Low $577 ($85) $1259 23x 19x 17x 87x 67x 50x 239x 155xMean 1053 249 1302 42x 27x 23x 87x 198x 143x 753x 184xMedian 1152 151 1303 40x 30x 22x 87x 156x 101x 753x 178xHigh $1431 $681 $1346 64x 33x 29x 87x 371x 280x 1267x 220x

Operating Statistics

Company Ticker 2017A 2018E 2019E 17-18 18-19 2017A 2018E 2019E 17-18 18-19On Deck Capital Inc NYSEONDK $197 $384 $431 948 120 NA $34 $45 --- 327LendingClub Corporation NYSELC $575 $693 $809 206 168 NA $86 $133 --- 547GreenSky Inc NasdaqGSKY $326 $438 $586 343 339 $150 $196 $263 308 344

LendingTree Inc NasdaqTREE $618 $755 $916 223 212 $85 $151 $191 775 261

Low $197 $384 $431 206 120 $150 $34 $45 308 327Mean 366 505 609 499 209 150 105 147 308 406Median 326 438 586 343 168 150 86 133 308 344High $575 $693 $809 948 339 $150 $196 $263 308 547

Revenue EBITDA GrowthEBITDARevenue Growth

PriceEarnings

  • Slide Number 1
  • Investment Thesis
  • Introduction
  • Industry Overview
  • Product Diversification
  • Product Diversification
  • Market Opportunity
  • Product Expansion
  • Potential Risks
  • Conclusion ndash Recommendation to Buy
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Upside)
  • Appendix ndash DCF (Upside)
  • Appendix - Comparables
Date OnDeck Capital ONDK Indexed LendingClub LC Indexed LendingTree Close TREE Indexed
121914 2415 100 2521 100 4329 100
122214 2300 095 2406 095 4355 101
122314 2263 094 2308 092 4618 107
122414 2312 096 2532 100 4739 109
122614 2306 095 2574 102 4796 111
122914 2244 093 2498 099 4805 111
123014 2247 093 2583 102 4793 111
123114 2243 093 2530 100 4834 112
1215 2390 099 2493 099 4734 109
1515 2250 093 2400 095 4694 108
1615 2221 092 2289 091 4821 111
1715 2228 092 2288 091 4819 111
1815 2273 094 2316 092 4921 114
1915 2269 094 2301 091 4939 114
11215 2065 086 2101 083 4847 112
11315 1853 077 2113 084 4530 105
11415 1828 076 2106 084 4443 103
11515 1850 077 2209 088 4173 096
11615 1850 077 2209 088 4277 099
12015 1839 076 2207 088 4113 095
12115 1687 070 2017 080 4114 095
12215 1650 068 1949 077 4220 097
12315 1699 070 1908 076 4040 093
12615 1663 069 1999 079 4043 093
12715 1608 067 2059 082 4083 094
12815 1607 067 2008 080 4090 094
12915 1475 061 1944 077 4076 094
13015 1508 062 1877 074 4118 095
2215 1567 065 1926 076 4156 096
2315 1568 065 2029 080 4268 099
2415 1552 064 2006 080 4235 098
2515 1571 065 2028 080 4201 097
2615 1695 070 2043 081 4126 095
2915 1732 072 2160 086 4030 093
21015 1739 072 2126 084 4051 094
21115 1712 071 2215 088 4019 093
21215 1731 072 2147 085 4252 098
21315 1742 072 2195 087 4292 099
21715 1803 075 2250 089 4333 100
21815 1755 073 2268 090 4380 101
21915 1774 073 2204 087 4390 101
22015 1837 076 2289 091 4384 101
22315 1937 080 2376 094 4355 101
22415 1989 082 2365 094 4407 102
22515 1910 079 2051 081 4700 109
22615 1905 079 2129 084 5216 120
22715 1940 080 2037 081 5304 123
3215 1949 081 2000 079 5291 122
3315 1836 076 2003 079 5242 121
3415 1732 072 2008 080 5239 121
3515 1614 067 1986 079 5203 120
3615 1626 067 2002 079 5111 118
3915 1679 070 1984 079 5180 120
31015 1733 072 1952 077 5063 117
31115 1850 077 1955 078 5400 125
31215 1948 081 1953 077 5442 126
31315 1941 080 1907 076 5424 125
31615 2100 087 1925 076 5439 126
31715 2125 088 1920 076 5488 127
31815 2095 087 1917 076 5655 131
31915 2192 091 1992 079 5628 130
32015 2226 092 2009 080 5590 129
32315 2314 096 2082 083 5764 133
32415 2347 097 2031 081 5623 130
32515 2191 091 1973 078 5612 130
32615 2062 085 1949 077 5609 130
32715 2054 085 1955 078 5592 129
33015 2103 087 1936 077 5606 129
33115 2129 088 1965 078 5601 129
4115 2047 085 1909 076 5587 129
4215 1963 081 1926 076 5586 129
4615 2032 084 1940 077 5686 131
4715 2051 085 1916 076 5810 134
4815 2053 085 1906 076 5723 132
4915 1980 082 1840 073 5699 132
41015 1953 081 1819 072 5660 131
41315 1986 082 1804 072 5678 131
41415 2109 087 1880 075 5686 131
41515 2133 088 1939 077 5869 136
41615 2108 087 1951 077 5900 136
41715 2094 087 1922 076 5989 138
42015 2095 087 1939 077 5999 139
42115 2052 085 1935 077 5991 138
42215 2054 085 1901 075 5994 138
42315 2118 088 1883 075 6073 140
42415 2123 088 1827 072 6091 141
42715 2051 085 1805 072 6112 141
42815 2034 084 1802 071 6175 143
42915 1987 082 1767 070 6175 143
43015 1925 080 1745 069 5503 127
5115 1929 080 1787 071 5502 127
5415 2002 083 1849 073 5571 129
5515 1691 070 1758 070 5573 129
5615 1696 070 1831 073 5600 129
5715 1601 066 1730 069 5594 129
5815 1568 065 1623 064 5734 132
51115 1541 064 1684 067 5791 134
51215 1576 065 1716 068 5776 133
51315 1540 064 1705 068 5728 132
51415 1555 064 1711 068 5730 132
51515 1585 066 1721 068 5720 132
51815 1673 069 1736 069 5700 132
51915 1629 067 1762 070 5922 137
52015 1624 067 1766 070 6007 139
52115 1580 065 1790 071 5774 133
52215 1552 064 1843 073 5701 132
52615 1505 062 1846 073 5744 133
52715 1539 064 1900 075 5836 135
52815 1553 064 1900 075 5853 135
52915 1518 063 1921 076 5926 137
6115 1446 060 1908 076 5962 138
6215 1474 061 1898 075 6129 142
6315 1524 063 1933 077 6341 146
6415 1490 062 1832 073 6293 145
6515 1492 062 1872 074 6270 145
6815 1450 060 1746 069 6242 144
6915 1403 058 1697 067 6354 147
61015 1407 058 1742 069 6430 149
61115 1355 056 1739 069 6386 148
61215 1366 057 1728 069 6399 148
61515 1248 052 1707 068 6478 150
61615 1261 052 1724 068 6524 151
61715 1259 052 1745 069 6599 152
61815 1232 051 1707 068 7238 167
61915 1285 053 1730 069 7182 166
62215 1288 053 1686 067 7342 170
62315 1287 053 1655 066 7350 170
62415 1253 052 1626 064 7323 169
62515 1239 051 1606 064 7694 178
62615 1252 052 1525 060 7816 181
62915 1144 047 1454 058 7789 180
63015 1158 048 1475 059 7861 182
7115 1139 047 1457 058 7818 181
7215 1176 049 1395 055 7499 173
7615 1184 049 1475 059 7671 177
7715 1187 049 1430 057 7684 178
7815 1186 049 1413 056 7792 180
7915 1215 050 1420 056 7863 182
71015 1249 052 1405 056 7785 180
71315 1270 053 1427 057 7815 181
71415 1309 054 1426 057 8235 190
71515 1310 054 1430 057 8347 193
71615 1345 056 1475 059 8140 188
71715 1349 056 1495 059 8256 191
72015 1288 053 1462 058 8328 192
72115 1302 054 1501 060 8422 195
72215 1297 054 1490 059 8480 196
72315 1299 054 1483 059 8165 189
72415 1225 051 1460 058 8216 190
72715 1204 050 1435 057 8171 189
72815 1231 051 1481 059 8322 192
72915 1249 052 1458 058 7966 184
73015 1267 052 1453 058 8201 189
73115 1337 055 1451 058 8292 192
8315 1338 055 1434 057 8260 191
8415 1047 043 1383 055 11751 271
8515 947 039 1440 057 11795 272
8615 907 038 1403 056 11337 262
8715 918 038 1392 055 12104 280
81015 956 040 1437 057 11952 276
81115 901 037 1401 056 12509 289
81215 933 039 1403 056 12190 282
81315 907 038 1396 055 13446 311
81415 908 038 1370 054 13371 309
81715 945 039 1365 054 13808 319
81815 946 039 1330 053 13666 316
81915 958 040 1274 051 13690 316
82015 951 039 1229 049 13387 309
82115 959 040 1214 048 11088 256
82415 911 038 1167 046 10420 241
82515 869 036 1200 048 10466 242
82615 867 036 1217 048 10782 249
82715 908 038 1238 049 10335 239
82815 916 038 1277 051 10720 248
83115 923 038 1255 050 10595 245
9115 912 038 1214 048 10085 233
9215 916 038 1221 048 9844 227
9315 938 039 1239 049 10494 242
9415 933 039 1201 048 10419 241
9815 1005 042 1240 049 10548 244
9915 1000 041 1235 049 10395 240
91015 1001 041 1247 049 10493 242
91115 1029 043 1258 050 10534 243
91415 1020 042 1290 051 10549 244
91515 1059 044 1314 052 11583 268
91615 1041 043 1305 052 11623 268
91715 1061 044 1360 054 11827 273
91815 1056 044 1370 054 11581 268
92115 1044 043 1376 055 11560 267
92215 1014 042 1368 054 11630 269
92315 940 039 1319 052 11687 270
92415 931 039 1337 053 10305 238
92515 942 039 1326 053 9843 227
92815 916 038 1306 052 9107 210
92915 947 039 1346 053 8999 208
93015 990 041 1323 052 9303 215
10115 938 039 1316 052 9004 208
10215 966 040 1325 053 9251 214
10515 999 041 1382 055 9613 222
10615 989 041 1410 056 9149 211
10715 990 041 1438 057 9550 221
10815 1001 041 1486 059 9600 222
10915 992 041 1470 058 9637 223
101215 976 040 1430 057 9805 226
101315 897 037 1428 057 9239 213
101415 896 037 1446 057 9264 214
101515 944 039 1495 059 9636 223
101615 900 037 1436 057 9619 222
101915 918 038 1435 057 9846 227
102015 915 038 1433 057 9874 228
102115 926 038 1439 057 9449 218
102215 924 038 1438 057 9462 219
102315 931 039 1437 057 9800 226
102615 952 039 1428 057 12098 279
102715 927 038 1347 053 12400 286
102815 985 041 1400 056 12729 294
102915 935 039 1362 054 12251 283
103015 952 039 1418 056 12136 280
11215 946 039 1461 058 11500 266
11315 1026 042 1479 059 11577 267
11415 1052 044 1462 058 11390 263
11515 1110 046 1419 056 12025 278
11615 1110 046 1470 058 12497 289
11915 1130 047 1457 058 12898 298
111015 1137 047 1419 056 12130 280
111115 1128 047 1364 054 12146 281
111215 1090 045 1332 053 11900 275
111315 1004 042 1272 050 11649 269
111615 1007 042 1261 050 11719 271
111715 971 040 1281 051 11679 270
111815 979 041 1279 051 11051 255
111915 958 040 1284 051 10383 240
112015 948 039 1263 050 10092 233
112315 943 039 1236 049 10023 232
112415 961 040 1220 048 10220 236
112515 963 040 1258 050 10082 233
112715 977 040 1247 049 10258 237
113015 995 041 1202 048 10188 235
12115 901 037 1209 048 10599 245
12215 1150 048 1256 050 9993 231
12315 1142 047 1282 051 9715 224
12415 1098 045 1287 051 10213 236
12715 1090 045 1345 053 9897 229
12815 1050 043 1373 054 9573 221
12915 1002 041 1404 056 9254 214
121015 1035 043 1416 056 10274 237
121115 978 040 1365 054 9451 218
121415 965 040 1284 051 9415 217
121515 976 040 1246 049 9760 225
121615 942 039 1241 049 9801 226
121715 934 039 1216 048 9517 220
121815 1081 045 1148 046 9539 220
122115 1086 045 1145 045 9301 215
122215 1113 046 1136 045 9004 208
122315 1132 047 1150 046 9150 211
122415 1112 046 1140 045 9121 211
122815 1025 042 1102 044 9004 208
122915 1032 043 1100 044 9131 211
123015 1034 043 1083 043 8980 207
123115 1030 043 1105 044 8928 206
1416 975 040 1108 044 8789 203
1516 972 040 1072 043 8782 203
1616 969 040 1012 040 8634 199
1716 922 038 951 038 8404 194
1816 907 038 949 038 8304 192
11116 857 035 924 037 8197 189
11216 851 035 947 038 8663 200
11316 733 030 886 035 6114 141
11416 745 031 802 032 6624 153
11516 769 032 773 031 6774 156
11916 774 032 734 029 6764 156
12016 771 032 792 031 7183 166
12116 807 033 822 033 7175 166
12216 834 035 846 034 7104 164
12516 782 032 799 032 7015 162
12616 805 033 807 032 7262 168
12716 780 032 771 031 7105 164
12816 757 031 739 029 7036 163
12916 792 033 738 029 7369 170
2116 789 033 761 030 7388 171
2216 760 031 704 028 6596 152
2316 771 032 768 030 6438 149
2416 778 032 759 030 6764 156
2516 761 032 700 028 6005 139
2816 697 029 661 026 5577 129
2916 662 027 657 026 5498 127
21016 697 029 651 026 5710 132
21116 687 028 688 027 5708 132
21216 697 029 704 028 5981 138
21616 762 032 787 031 6336 146
21716 745 031 825 033 6215 144
21816 820 034 870 035 6469 149
21916 844 035 888 035 6369 147
22216 880 036 928 037 6796 157
22316 705 029 884 035 6890 159
22416 631 026 846 034 6994 162
22516 635 026 845 034 8550 198
22616 663 027 841 033 8348 193
22916 670 028 873 035 8837 204
3116 679 028 875 035 9011 208
3216 705 029 916 036 8597 199
3316 769 032 956 038 8989 208
3416 800 033 898 036 9040 209
3716 795 033 940 037 9000 208
3816 772 032 900 036 8519 197
3916 748 031 891 035 8560 198
31016 717 030 901 036 8217 190
31116 736 030 917 036 8602 199
31416 754 031 905 036 8817 204
31516 709 029 853 034 8996 208
31616 706 029 841 033 9140 211
31716 717 030 840 033 9578 221
31816 739 031 870 035 9326 215
32116 747 031 880 035 9217 213
32216 753 031 845 034 9481 219
32316 738 031 823 033 9236 213
32416 762 032 832 033 9510 220
32816 708 029 773 031 9433 218
32916 755 031 807 032 9427 218
33016 764 032 811 032 9268 214
33116 779 032 830 033 9778 226
4116 736 030 804 032 9739 225
4416 735 030 817 032 10218 236
4516 712 029 800 032 9903 229
4616 752 031 824 033 10137 234
4716 725 030 786 031 9926 229
4816 718 030 794 031 9990 231
41116 726 030 769 031 9492 219
41216 706 029 761 030 9386 217
41316 728 030 756 030 9886 228
41416 759 031 744 030 9700 224
41516 783 032 731 029 9764 226
41816 782 032 753 030 10137 234
41916 816 034 803 032 10295 238
42016 830 034 828 033 10185 235
42116 828 034 774 031 9935 229
42216 846 035 764 030 9392 217
42516 848 035 739 029 9086 210
42616 848 035 752 030 8949 207
42716 879 036 812 032 9126 211
42816 860 036 809 032 8783 203
42916 863 036 790 031 8947 207
5216 830 034 793 031 9239 213
5316 550 023 711 028 8518 197
5416 511 021 692 027 8262 191
5516 497 021 685 027 7943 183
5616 512 021 710 028 7556 175
5916 491 020 462 018 7334 169
51016 484 020 410 016 7354 170
51116 467 019 408 016 7072 163
51216 431 018 376 015 6714 155
51316 464 019 351 014 6969 161
51616 466 019 394 016 7047 163
51716 447 019 360 014 6740 156
51816 480 020 399 016 7001 162
51916 453 019 370 015 6950 161
52016 469 019 399 016 6904 159
52316 489 020 432 017 7462 172
52416 492 020 443 018 8100 187
52516 494 020 445 018 7810 180
52616 493 020 437 017 7952 184
52716 498 021 481 019 8109 187
53116 517 021 476 019 8325 192
6116 501 021 498 020 8396 194
6216 525 022 506 020 8785 203
6316 504 021 462 018 8598 199
6616 519 021 474 019 8803 203
6716 513 021 439 017 8951 207
6816 512 021 442 018 9115 211
6916 505 021 447 018 8793 203
61016 511 021 426 017 8577 198
61316 493 020 444 018 8142 188
61416 492 020 442 018 7413 171
61516 499 021 465 018 7426 172
61616 510 021 496 020 7416 171
61716 510 021 487 019 7225 167
62016 547 023 500 020 7696 178
62116 542 022 492 020 7612 176
62216 531 022 484 019 7646 177
62316 547 023 498 020 7923 183
62416 520 022 469 019 7840 181
62716 471 020 430 017 7944 184
62816 493 020 461 018 8124 188
62916 519 021 454 018 8472 196
63016 515 021 430 017 8833 204
7116 525 022 438 017 9284 214
7516 489 020 417 017 9211 213
7616 494 020 420 017 9521 220
7716 524 022 425 017 9311 215
7816 525 022 432 017 9576 221
71116 532 022 437 017 9637 223
71216 546 023 410 016 9615 222
71316 529 022 425 017 9890 228
71416 532 022 451 018 10271 237
71516 536 022 449 018 10229 236
71816 549 023 460 018 10290 238
71916 529 022 460 018 10150 234
72016 532 022 461 018 9537 220
72116 527 022 459 018 9493 219
72216 522 022 441 017 9741 225
72516 506 021 434 017 9813 227
72616 528 022 464 018 9535 220
72716 531 022 465 018 9550 221
72816 521 022 460 018 10229 236
72916 520 022 462 018 10098 233
8116 517 021 459 018 10234 236
8216 500 021 447 018 9934 229
8316 508 021 464 018 10238 236
8416 521 022 460 018 10657 246
8516 525 022 475 019 11002 254
8816 516 021 479 019 10817 250
8916 568 024 479 019 11062 256
81016 548 023 491 019 11160 258
81116 578 024 546 022 11077 256
81216 588 024 540 021 11035 255
81516 604 025 582 023 11039 255
81616 616 026 563 022 10624 245
81716 625 026 553 022 10358 239
81816 627 026 559 022 10379 240
81916 621 026 549 022 10292 238
82216 603 025 539 021 10233 236
82316 612 025 524 021 10705 247
82416 609 025 544 022 10256 237
82516 616 026 552 022 10241 237
82616 617 026 540 021 10068 233
82916 629 026 556 022 10167 235
83016 639 026 550 022 10103 233
83116 633 026 541 021 9700 224
9116 625 026 530 021 9534 220
9216 635 026 540 021 9569 221
9616 635 026 535 021 9508 220
9716 638 026 541 021 9816 227
9816 626 026 547 022 10049 232
9916 607 025 536 021 10155 235
91216 602 025 559 022 10307 238
91316 619 026 575 023 9815 227
91416 599 025 575 023 9647 223
91516 602 025 617 024 9628 222
91616 589 024 643 026 9563 221
91916 595 025 619 025 9257 214
92016 602 025 610 024 8893 205
92116 599 025 611 024 8932 206
92216 601 025 611 024 9399 217
92316 592 025 628 025 9214 213
92616 584 024 611 024 9183 212
92716 585 024 623 025 9319 215
92816 591 024 624 025 9616 222
92916 568 024 608 024 9612 222
93016 570 024 618 025 9691 224
10316 555 023 616 024 9716 224
10416 545 023 616 024 9762 226
10516 560 023 617 024 9487 219
10616 547 023 605 024 9178 212
10716 531 022 595 024 9102 210
101016 544 023 604 024 9195 212
101116 522 022 579 023 9058 209
101216 512 021 554 022 9055 209
101316 491 020 550 022 8934 206
101416 486 020 538 021 8887 205
101716 463 019 499 020 8779 203
101816 467 019 491 019 8876 205
101916 463 019 507 020 9148 211
102016 461 019 486 019 8844 204
102116 456 019 485 019 8928 206
102416 470 019 487 019 9088 210
102516 485 020 490 019 8915 206
102616 483 020 476 019 9127 211
102716 480 020 475 019 7707 178
102816 484 020 470 019 7773 180
103116 489 020 493 020 7985 184
11116 478 020 486 019 8060 186
11216 452 019 481 019 8080 187
11316 409 017 509 020 7985 184
11416 402 017 513 020 8155 188
11716 403 017 591 023 8360 193
11816 388 016 576 023 8340 193
11916 442 018 561 022 8755 202
111016 501 021 589 023 9050 209
111116 556 023 614 024 9515 220
111416 547 023 631 025 9550 221
111516 504 021 652 026 9370 216
111616 489 020 638 025 8815 204
111716 468 019 606 024 9320 215
111816 481 020 598 024 10000 231
112116 476 020 614 024 10255 237
112216 474 020 596 024 10550 244
112316 472 020 594 024 10655 246
112516 481 020 594 024 10780 249
112816 467 019 579 023 10610 245
112916 461 019 562 022 10140 234
113016 460 019 566 022 10480 242
12116 442 018 533 021 10165 235
12216 441 018 515 020 9885 228
12516 425 018 528 021 9925 229
12616 428 018 568 023 9985 231
12716 422 017 586 023 10020 231
12816 405 017 563 022 10500 243
12916 430 018 553 022 10530 243
121216 426 018 534 021 10270 237
121316 425 018 541 021 10215 236
121416 420 017 520 021 10295 238
121516 419 017 512 020 10420 241
121616 425 018 533 021 10580 244
121916 426 018 517 021 10740 248
122016 437 018 521 021 10860 251
122116 440 018 520 021 10665 246
122216 427 018 526 021 10330 239
122316 458 019 521 021 10270 237
122716 460 019 547 022 10335 239
122816 455 019 521 021 10095 233
122916 459 019 517 021 10030 232
123016 463 019 525 021 10135 234
1317 466 019 542 021 9835 227
1417 510 021 574 023 10405 240
1517 476 020 565 022 10200 236
1617 483 020 563 022 10075 233
1917 478 020 566 022 10145 234
11017 492 020 575 023 10505 243
11117 505 021 568 023 10425 241
11217 485 020 560 022 10375 240
11317 498 021 561 022 10460 242
11717 485 020 549 022 10490 242
11817 480 020 549 022 10595 245
11917 480 020 578 023 10600 245
12017 491 020 575 023 10565 244
12317 488 020 589 023 10415 241
12417 489 020 590 023 10635 246
12517 493 020 610 024 10580 244
12617 482 020 612 024 10610 245
12717 478 020 614 024 11080 256
13017 487 020 605 024 11090 256
13117 503 021 617 024 11190 258
2117 517 021 632 025 11100 256
2217 497 021 623 025 11190 258
2317 515 021 634 025 11460 265
2617 519 021 624 025 11370 263
2717 524 022 631 025 11350 262
2817 529 022 620 025 11595 268
2917 546 023 645 026 11680 270
21017 568 024 668 026 11700 270
21317 560 023 668 026 11580 267
21417 569 024 660 026 11795 272
21517 562 023 629 025 11440 264
21617 501 021 578 023 11365 263
21717 489 020 563 022 11295 261
22117 519 021 568 023 11360 262
22217 530 022 564 022 11215 259
22317 553 023 556 022 12225 282
22417 546 023 545 022 12340 285
22717 576 024 558 022 12180 281
22817 534 022 534 021 11840 274
3117 530 022 529 021 11930 276
3217 508 021 525 021 11720 271
3317 490 020 513 020 11910 275
3617 501 021 505 020 11840 274
3717 495 020 506 020 11725 271
3817 506 021 531 021 11645 269
3917 486 020 537 021 11540 267
31017 487 020 531 021 11890 275
31317 486 020 526 021 12090 279
31417 474 020 526 021 12070 279
31517 464 019 535 021 12120 280
31617 474 020 549 022 12390 286
31717 475 020 536 021 12400 286
32017 463 019 539 021 12255 283
32117 450 019 522 021 11665 269
32217 448 019 521 021 11750 271
32317 477 020 520 021 11875 274
32417 462 019 520 021 11885 275
32717 471 020 526 021 11970 277
32817 478 020 545 022 12415 287
32917 480 020 545 022 12370 286
33017 491 020 547 022 12575 290
33117 504 021 549 022 12535 290
4317 474 020 529 021 12180 281
4417 471 020 523 021 11860 274
4517 462 019 524 021 11780 272
4617 463 019 534 021 12150 281
4717 442 018 535 021 12265 283
41017 451 019 537 021 11940 276
41117 460 019 555 022 12205 282
41217 461 019 552 022 12055 278
41317 446 018 546 022 11680 270
41717 435 018 546 022 11985 277
41817 439 018 565 022 12195 282
41917 451 019 572 023 12370 286
42017 460 019 580 023 12520 289
42117 455 019 572 023 12715 294
42417 460 019 585 023 12900 298
42517 473 020 590 023 13120 303
42617 486 020 603 024 12575 290
42717 476 020 599 024 14240 329
42817 475 020 585 023 14090 325
5117 479 020 599 024 14443 334
5217 468 019 585 023 14440 334
5317 462 019 604 024 14265 330
5417 461 019 609 024 14645 338
5517 464 019 575 023 14688 339
5817 432 018 560 022 14795 342
5917 406 017 589 023 14655 339
51017 399 017 594 024 14610 337
51117 390 016 591 023 14860 343
51217 375 016 583 023 15130 350
51517 370 015 584 023 15420 356
51617 360 015 585 023 15800 365
51717 340 014 560 022 15260 353
51817 338 014 555 022 15335 354
51917 339 014 566 022 15765 364
52217 363 015 590 023 15675 362
52317 382 016 589 023 15760 364
52417 365 015 585 023 15670 362
52517 355 015 572 023 15585 360
52617 357 015 559 022 15745 364
53017 355 015 548 022 15790 365
53117 354 015 550 022 15560 359
6117 399 017 570 023 16340 377
6217 395 016 560 022 16600 383
6517 393 016 571 023 16350 378
6617 389 016 566 022 17070 394
6717 392 016 569 023 16980 392
6817 418 017 577 023 17085 395
6917 423 018 578 023 17000 393
61217 430 018 562 022 16130 373
61317 424 018 580 023 16395 379
61417 431 018 570 023 16680 385
61517 421 017 565 022 16655 385
61617 419 017 561 022 16985 392
61917 428 018 578 023 17520 405
62017 434 018 565 022 17330 400
62117 438 018 553 022 17885 413
62217 450 019 570 023 17965 415
62317 459 019 567 022 18205 421
62617 464 019 572 023 18100 418
62717 462 019 556 022 17500 404
62817 460 019 562 022 17985 415
62917 471 020 560 022 17500 404
63017 466 019 551 022 17220 398
7317 486 020 560 022 17140 396
7517 475 020 557 022 17435 403
7617 461 019 537 021 16715 386
7717 476 020 543 022 16890 390
71017 464 019 534 021 17210 398
71117 463 019 537 021 17045 394
71217 468 019 539 021 17340 401
71317 465 019 541 021 17125 396
71417 463 019 539 021 17365 401
71717 450 019 530 021 17430 403
71817 449 019 529 021 18025 416
71917 452 019 520 021 18120 419
72017 458 019 520 021 18090 418
72117 445 018 519 021 18193 420
72417 432 018 508 020 18435 426
72517 435 018 514 020 18605 430
72617 439 018 521 021 18380 425
72717 437 018 519 021 21715 502
72817 435 018 522 021 21655 500
73117 430 018 507 020 22060 510
8117 421 017 509 020 22425 518
8217 410 017 496 020 22825 527
8317 419 017 509 020 22995 531
8417 422 017 521 021 22925 530
8717 500 021 546 022 23345 539
8817 501 021 645 026 22930 530
8917 482 020 608 024 22920 529
81017 484 020 590 023 22185 512
81117 477 020 580 023 21965 507
81417 490 020 581 023 22635 523
81517 481 020 583 023 22350 516
81617 489 020 593 024 22920 529
81717 477 020 583 023 22210 513
81817 469 019 596 024 22485 519
82117 470 019 605 024 22580 522
82217 467 019 600 024 22685 524
82317 470 019 604 024 22550 521
82417 471 020 620 025 22570 521
82517 466 019 615 024 22275 515
82817 473 020 610 024 22995 531
82917 481 020 613 024 22545 521
83017 482 020 614 024 23155 535
83117 483 020 619 025 23095 533
9117 474 020 631 025 23590 545
9517 468 019 617 024 23280 538
9617 479 020 614 024 23040 532
9717 466 019 599 024 23120 534
9817 467 019 586 023 23025 532
91117 465 019 620 025 22880 529
91217 477 020 629 025 22980 531
91317 477 020 628 025 23655 546
91417 456 019 607 024 23115 534
91517 458 019 618 025 22775 526
91817 475 020 614 024 23440 541
91917 461 019 599 024 24605 568
92017 472 020 606 024 24635 569
92117 475 020 610 024 25215 582
92217 461 019 606 024 24675 570
92517 444 018 597 024 23440 541
92617 455 019 597 024 22830 527
92717 477 020 619 025 24020 555
92817 475 020 624 025 24450 565
92917 467 019 609 024 24445 565
10217 476 020 627 025 24960 577
10317 476 020 642 025 25310 585
10417 460 019 641 025 25805 596
10517 459 019 642 025 25695 594
10617 470 019 639 025 25915 599
10917 469 019 640 025 25650 593
101017 469 019 639 025 26130 604
101117 481 020 640 025 25770 595
101217 480 020 635 025 25020 578
101317 488 020 646 026 23840 551
101617 505 021 632 025 24160 558
101717 507 021 624 025 23630 546
101817 508 021 611 024 23845 551
101917 506 021 598 024 22835 527
102017 510 021 600 024 22390 517
102317 498 021 569 023 22475 519
102417 501 021 558 022 23125 534
102517 491 020 574 023 22145 512
102617 480 020 575 023 25540 590
102717 488 020 581 023 26640 615
103017 485 020 569 023 26450 611
103117 493 020 569 023 26805 619
11117 490 020 564 022 26420 610
11217 478 020 562 022 26710 617
11317 517 021 563 022 27320 631
11617 520 022 585 023 27585 637
11717 510 021 546 022 26755 618
11817 501 021 459 018 26925 622
11917 501 021 429 017 25825 597
111017 496 021 430 017 25775 595
111317 480 020 425 017 26460 611
111417 475 020 417 017 26875 621
111517 481 020 412 016 27170 628
111617 496 021 427 017 27940 645
111717 494 020 430 017 29010 670
112017 489 020 426 017 29545 682
112117 496 021 431 017 29705 686
112217 498 021 428 017 29820 689
112417 500 021 426 017 30100 695
112717 488 020 422 017 30305 700
112817 493 020 436 017 30595 707
112917 514 021 451 018 29780 688
113017 529 022 437 017 30195 698
12117 501 021 430 017 30430 703
12417 533 022 437 017 30340 701
12517 536 022 425 017 30520 705
12617 521 022 425 017 30690 709
12717 517 021 359 014 31125 719
12817 523 022 351 014 31505 728
121117 522 022 389 015 30890 714
121217 541 022 421 017 31265 722
121317 554 023 402 016 32560 752
121417 566 023 399 016 33470 773
121517 591 024 403 016 34435 795
121817 624 026 414 016 35250 814
121917 589 024 405 016 33745 780
122017 577 024 409 016 33755 780
122117 580 024 411 016 33815 781
122217 579 024 411 016 34195 790
122617 583 024 421 017 34370 794
122717 572 024 412 016 33665 778
122817 582 024 418 017 34295 792
122917 574 024 413 016 34045 786
1218 595 025 429 017 34025 786
1318 581 024 419 017 35035 809
1418 572 024 410 016 35210 813
1518 567 023 407 016 35605 822
1818 542 022 410 016 35700 825
1918 525 022 399 016 36060 833
11018 546 023 418 017 36265 838
11118 548 023 433 017 36230 837
11218 536 022 427 017 36400 841
11618 494 020 412 016 36000 832
11718 489 020 414 016 37275 861
11818 475 020 415 016 37250 860
11918 473 020 402 016 38370 886
12218 469 019 406 016 38740 895
12318 474 020 421 017 40260 930
12418 467 019 410 016 36250 837
12518 463 019 408 016 36710 848
12618 461 019 408 016 36310 839
12918 442 018 401 016 36225 837
13018 454 019 384 015 36775 850
13118 450 019 366 015 36785 850
2118 468 019 382 015 37060 856
2218 453 019 366 015 35070 810
2518 431 018 362 014 34860 805
2618 430 018 367 015 34050 787
2718 432 018 380 015 35255 814
2818 420 017 370 015 33390 771
2918 425 018 370 015 33955 784
21218 448 019 375 015 34865 805
21318 485 020 375 015 35555 821
21418 510 021 394 016 37225 860
21518 517 021 394 016 37610 869
21618 539 022 395 016 37895 875
22018 522 022 413 016 37905 876
22118 543 022 390 015 37125 858
22218 539 022 375 015 34105 788
22318 533 022 335 013 33945 784
22618 527 022 327 013 35925 830
22718 519 021 320 013 34990 808
22818 519 021 315 012 34850 805
3118 507 021 365 014 34495 797
3218 521 022 379 015 34820 804
3518 525 022 383 015 35445 819
3618 536 022 391 016 35505 820
3718 524 022 387 015 34955 807
3818 525 022 390 015 34320 793
3918 530 022 395 016 35060 810
31218 540 022 399 016 35365 817
31318 532 022 380 015 34880 806
31418 539 022 378 015 37335 862
31518 523 022 378 015 37735 872
31618 519 021 390 015 37985 877
31918 510 021 390 015 38255 884
32018 518 021 377 015 38635 892
32118 532 022 368 015 38400 887
32218 522 022 362 014 36185 836
32318 530 022 356 014 35465 819
32618 541 022 365 014 36655 847
32718 556 023 361 014 34790 804
32818 536 022 351 014 33060 764
32918 559 023 350 014 32815 758
4218 514 021 335 013 32195 744
4318 514 021 336 013 32595 753
4418 522 022 347 014 32785 757
4518 530 022 345 014 31965 738
4618 534 022 341 014 32280 746
4918 519 021 334 013 32880 760
41018 529 022 330 013 32265 745
41118 537 022 324 013 31820 735
41218 544 023 331 013 31800 735
41318 545 023 331 013 31410 726
41618 554 023 335 013 30865 713
41718 557 023 339 013 31640 731
41818 563 023 343 014 31545 729
41918 559 023 340 013 32250 745
42018 547 023 331 013 31845 736
42318 531 022 327 013 32325 747
42418 536 022 326 013 32750 757
42518 518 021 277 011 30700 709
42618 527 022 286 011 26015 601
42718 527 022 270 011 24470 565
43018 525 022 269 011 23840 551
5118 527 022 267 011 25840 597
5218 531 022 265 011 26335 608
5318 533 022 271 011 25895 598
5418 535 022 265 011 25980 600
5718 545 023 273 011 27245 629
5818 595 025 282 011 27740 641
5918 591 024 340 013 28040 648
51018 600 025 348 014 28720 663
51118 599 025 332 013 27950 646
51418 599 025 332 013 27935 645
51518 596 025 332 013 27105 626
51618 591 024 342 014 27535 636
51718 591 024 341 014 27495 635
51818 588 024 341 014 27870 644
52118 597 025 345 014 27565 637
52218 601 025 339 013 26545 613
52318 597 025 328 013 27210 629
52418 589 024 326 013 26345 609
52518 588 024 337 013 25985 600
52918 592 025 332 013 25865 597
53018 613 025 333 013 26010 601
53118 664 027 329 013 25890 598
6118 665 028 330 013 25965 600
6418 683 028 342 014 26170 605
6518 694 029 352 014 26350 609
6618 720 030 353 014 27035 625
6718 719 030 351 014 27025 624
6818 730 030 367 015 27745 641
61118 720 030 372 015 28840 666
61218 726 030 374 015 26610 615
61318 725 030 379 015 24545 567
61418 720 030 382 015 24825 573
61518 740 031 391 016 25440 588
61818 752 031 398 016 25775 595
61918 739 031 400 016 25935 599
62018 762 032 399 016 26645 616
62118 758 031 397 016 25785 596
62218 750 031 392 016 25715 594
62518 721 030 385 015 24675 570
62618 732 030 391 016 22680 524
62718 708 029 378 015 21060 486
62818 710 029 376 015 21015 485
62918 700 029 379 015 21380 494
7218 707 029 375 015 21415 495
7318 714 030 374 015 21590 499
7518 715 030 397 016 21960 507
7618 715 030 412 016 22050 509
7918 730 030 444 018 22675 524
71018 731 030 446 018 22255 514
71118 740 031 446 018 23875 552
71218 720 030 446 018 24650 569
71318 724 030 446 018 23200 536
71618 733 030 445 018 23623 546
71718 749 031 436 017 23900 552
71818 800 033 440 017 24945 576
71918 769 032 434 017 24830 574
72018 761 032 430 017 24755 572
72318 733 030 448 018 24485 566
72418 736 030 436 017 24455 565
72518 716 030 427 017 24605 568
72618 707 029 427 017 25365 586
72718 691 029 404 016 23860 551
73018 676 028 394 016 22915 529
73118 684 028 412 016 23880 552
8118 683 028 393 016 23830 550
8218 680 028 392 016 25035 578
8318 671 028 393 016 24410 564
8618 679 028 396 016 24415 564
8718 839 035 409 016 24110 557
8818 895 037 368 015 24425 564
8918 849 035 368 015 24815 573
81018 862 036 369 015 24580 568
81318 881 036 376 015 23710 548
81418 892 037 381 015 23890 552
81518 861 036 381 015 23245 537
81618 893 037 383 015 22690 524
81718 900 037 379 015 23025 532
82018 903 037 386 015 22920 529
82118 859 036 390 015 23350 539
82218 876 036 391 016 23800 550
82318 878 036 390 015 23395 540
82418 869 036 384 015 24020 555
82718 839 035 391 016 24360 563
82818 843 035 383 015 24425 564
82918 824 034 367 015 24520 566
83018 831 034 363 014 24935 576
83118 822 034 361 014 25335 585
9418 813 034 372 015 25755 595
9518 814 034 373 015 25355 586
9618 823 034 364 014 24885 575
9718 810 034 360 014 24865 574
91018 814 034 347 014 24835 574
91118 809 033 339 013 24290 561
Date 30 Year Fixed Rate 15 Year Fixed Rate 10 Year Breakeven Inflation
Microsoft Office User What market participants expect inflation to be over the next ten years on average
2008-09-11 593 554 196
2008-09-18 578 535 171
2008-09-25 609 577 186
2008-10-02 610 578 159
2008-10-09 594 563 120
2008-10-16 646 614 099
2008-10-23 604 572 108
2008-10-30 646 619 083
2008-11-06 620 588 092
2008-11-13 614 581 095
2008-11-20 604 573 055
2008-11-26 597 574 023
2008-12-04 553 533 044
2008-12-11 547 520 031
2008-12-18 519 492 020
2008-12-24 514 491 015
2008-12-31 510 483 011
2009-01-08 501 462 034
2009-01-15 496 465 053
2009-01-22 512 480 059
2009-01-29 510 480 085
2009-02-05 525 492 112
2009-02-12 516 481 123
2009-02-19 504 468 114
2009-02-26 507 468 102
2009-03-05 515 472 091
2009-03-12 503 464 088
2009-03-19 498 461 115
2009-03-26 485 458 133
2009-04-02 478 452 133
2009-04-09 487 454 135
2009-04-16 482 448 129
2009-04-23 480 448 130
2009-04-30 478 448 150
2009-05-07 484 451 145
2009-05-14 486 452 147
2009-05-21 482 450 159
2009-05-28 491 453 180
2009-06-04 529 479 189
2009-06-11 559 506 199
2009-06-18 538 489 183
2009-06-25 542 487 181
2009-07-02 532 477 169
2009-07-09 520 469 155
2009-07-16 514 463 165
2009-07-23 520 468 186
2009-07-30 525 469 188
2009-08-06 522 463 189
2009-08-13 529 468 191
2009-08-20 512 456 174
2009-08-27 514 458 177
2009-09-03 508 454 164
2009-09-10 507 450 179
2009-09-17 504 447 180
2009-09-24 504 446 180
2009-10-01 494 436 173
2009-10-08 487 433 174
2009-10-15 492 437 191
2009-10-22 500 443 199
2009-10-29 503 446 200
2009-11-05 498 440 207
2009-11-12 491 436 218
2009-11-19 483 432 213
2009-11-25 478 429 214
2009-12-03 471 427 211
2009-12-10 481 432 211
2009-12-17 494 438 221
2009-12-24 505 445 230
2009-12-31 514 454 236
2010-01-07 509 450 238
2010-01-14 506 445 238
2010-01-21 499 440 236
2010-01-28 498 439 232
2010-02-04 501 440 238
2010-02-11 497 434 228
2010-02-18 493 433 227
2010-02-25 505 440 220
2010-03-04 497 433 216
2010-03-11 495 432 223
2010-03-18 496 433 225
2010-03-25 499 434 222
2010-04-01 508 439 224
2010-04-08 521 452 231
2010-04-15 507 440 235
2010-04-22 507 439 234
2010-04-29 506 439 239
2010-05-06 500 436 231
2010-05-13 493 430 224
2010-05-20 484 424 208
2010-05-27 478 421 190
2010-06-03 479 420 200
2010-06-10 472 417 193
2010-06-17 475 420 198
2010-06-24 469 413 197
2010-07-01 458 404 184
2010-07-08 457 407 173
2010-07-15 457 406 183
2010-07-22 456 403 171
2010-07-29 454 400 180
2010-08-05 449 395 185
2010-08-12 444 392 179
2010-08-19 442 390 162
2010-08-26 436 386 154
2010-09-02 432 383 156
2010-09-09 435 383 165
2010-09-16 437 382 178
2010-09-23 437 382 179
2010-09-30 432 375 178
2010-10-07 427 372 184
2010-10-14 419 362 201
2010-10-21 421 364 206
2010-10-28 423 366 213
2010-11-04 424 363 214
2010-11-11 417 357 211
2010-11-18 439 376 204
2010-11-24 440 377 211
2010-12-02 446 381 212
2010-12-09 461 396 218
2010-12-16 483 417 224
2010-12-23 481 415 230
2010-12-30 486 420 231
2011-01-06 477 413 236
2011-01-13 471 408 238
2011-01-20 474 405 235
2011-01-27 480 409 226
2011-02-03 481 408 234
2011-02-10 505 429 234
2011-02-17 500 427 227
2011-02-24 495 422 237
2011-03-03 487 415 243
2011-03-10 488 415 250
2011-03-17 476 397 241
2011-03-24 481 404 242
2011-03-31 486 409 246
2011-04-07 487 410 256
2011-04-14 491 413 262
2011-04-21 480 402 261
2011-04-28 478 397 258
2011-05-05 471 389 254
2011-05-12 463 382 246
2011-05-19 461 380 233
2011-05-26 460 378 231
2011-06-02 455 374 225
2011-06-09 449 368 223
2011-06-16 450 367 222
2011-06-23 450 369 220
2011-06-30 451 369 233
2011-07-07 460 375 241
2011-07-14 451 365 232
2011-07-21 452 366 235
2011-07-28 455 366 243
2011-08-04 439 354 235
2011-08-11 432 350 225
2011-08-18 415 336 216
2011-08-25 422 344 206
2011-09-01 422 339 206
2011-09-08 412 333 198
2011-09-15 409 330 194
2011-09-22 409 329 186
2011-09-29 401 328 182
2011-10-06 394 326 178
2011-10-13 412 337 195
2011-10-20 411 338 196
2011-10-27 410 338 206
2011-11-03 400 331 210
2011-11-10 399 330 210
2011-11-17 400 331 198
2011-11-23 398 330 191
2011-12-01 400 330 199
2011-12-08 399 327 204
2011-12-15 394 321 199
2011-12-22 391 321 200
2011-12-29 395 324 202
2012-01-05 391 323 204
2012-01-12 389 316 207
2012-01-19 388 317 204
2012-01-26 398 324 209
2012-02-02 387 314 213
2012-02-09 387 316 220
2012-02-16 387 316 220
2012-02-23 395 319 227
2012-03-01 390 317 226
2012-03-08 388 313 221
2012-03-15 392 316 233
2012-03-22 408 330 240
2012-03-29 399 323 233
2012-04-05 398 321 232
2012-04-12 388 311 226
2012-04-19 390 313 225
2012-04-26 388 312 224
2012-05-03 384 307 225
2012-05-10 383 305 217
2012-05-17 379 304 210
2012-05-24 378 304 214
2012-05-31 375 297 210
2012-06-07 367 294 212
2012-06-14 371 298 213
2012-06-21 366 295 214
2012-06-28 366 294 210
2012-07-05 362 289 213
2012-07-12 356 286 210
2012-07-19 353 283 212
2012-07-26 349 280 213
2012-08-02 355 283 220
2012-08-09 359 284 228
2012-08-16 362 288 225
2012-08-23 366 289 226
2012-08-30 359 286 229
2012-09-06 355 286 228
2012-09-13 355 285 239
2012-09-20 349 277 256
2012-09-27 340 273 245
2012-10-04 336 269 247
2012-10-11 339 270 253
2012-10-18 337 266 248
2012-10-25 341 272 250
2012-11-01 339 270 249
2012-11-08 340 269 248
2012-11-15 334 265 241
2012-11-21 331 263 240
2012-11-29 332 264 239
2012-12-06 334 267 244
2012-12-13 332 266 250
2012-12-20 337 265 249
2012-12-27 335 265 248
2013-01-03 334 264 246
2013-01-10 340 266 251
2013-01-17 338 266 252
2013-01-24 342 271 252
2013-01-31 353 281 256
2013-02-07 353 277 258
2013-02-14 353 277 257
2013-02-21 356 277 254
2013-02-28 351 276 252
2013-03-07 352 276 255
2013-03-14 363 279 256
2013-03-21 354 272 254
2013-03-28 357 276 252
2013-04-04 354 274 250
2013-04-11 343 265 245
2013-04-18 341 264 238
2013-04-25 340 261 237
2013-05-02 335 256 233
2013-05-09 342 261 231
2013-05-16 351 269 232
2013-05-23 359 277 227
2013-05-30 381 298 224
2013-06-06 391 303 218
2013-06-13 398 310 208
2013-06-20 393 304 203
2013-06-27 446 350 195
2013-07-03 429 339 202
2013-07-11 451 353 206
2013-07-18 437 341 212
2013-07-25 431 339 219
2013-08-01 439 343 219
2013-08-08 440 343 225
2013-08-15 440 344 222
2013-08-22 458 360 214
2013-08-29 451 354 214
2013-09-05 457 359 208
2013-09-12 457 359 209
2013-09-19 450 354 216
2013-09-26 432 337 221
2013-10-03 422 329 219
2013-10-10 423 331 220
2013-10-17 428 333 219
2013-10-24 413 324 217
2013-10-31 410 320 218
2013-11-07 416 327 216
2013-11-14 435 335 218
2013-11-21 422 327 218
2013-11-27 429 330 218
2013-12-05 446 347 214
2013-12-12 442 343 213
2013-12-19 447 351 217
2013-12-26 448 352 218
2014-01-02 453 355 224
2014-01-09 451 356 228
2014-01-16 441 345 227
2014-01-23 439 344 223
2014-01-30 432 340 214
2014-02-06 423 333 214
2014-02-13 428 333 219
2014-02-20 433 335 214
2014-02-27 437 339 215
2014-03-06 428 332 218
2014-03-13 437 338 220
2014-03-20 432 332 216
2014-03-27 440 342 214
2014-04-03 441 347 214
2014-04-10 434 338 213
2014-04-17 427 333 216
2014-04-24 433 339 221
2014-05-01 429 338 219
2014-05-08 421 332 218
2014-05-15 420 329 218
2014-05-22 414 325 218
2014-05-29 412 321 222
2014-06-05 414 323 220
2014-06-12 420 331 221
2014-06-19 417 330 222
2014-06-26 414 322 228
2014-07-03 412 322 227
2014-07-10 415 324 228
2014-07-17 413 323 225
2014-07-24 413 326 224
2014-07-31 412 323 228
2014-08-07 414 327 225
2014-08-14 412 324 224
2014-08-21 410 323 217
2014-08-28 410 325 214
2014-09-04 410 324 215
2014-09-11 412 326 212
2014-09-18 423 337 209
2014-09-25 420 336 202
2014-10-02 419 336 196
2014-10-09 412 330 194
2014-10-16 397 318 191
2014-10-23 392 308 191
2014-10-30 398 313 190
2014-11-06 402 321 193
2014-11-13 401 320 192
2014-11-20 399 317 185
2014-11-26 397 317 185
2014-12-04 389 310 178
2014-12-11 393 320 172
2014-12-18 380 309 164
2014-12-24 383 310 169
2014-12-31 387 315 166
2015-01-08 373 305 162
2015-01-15 366 298 158
2015-01-22 363 293 160
2015-01-29 366 298 162
2015-02-05 359 292 168
2015-02-12 369 299 169
2015-02-19 376 305 171
2015-02-26 380 307 174
2015-03-05 375 303 185
2015-03-12 386 310 175
2015-03-19 378 306 169
2015-03-26 369 297 178
2015-04-02 370 298 177
2015-04-09 366 293 184
2015-04-16 367 294 182
2015-04-23 365 292 188
2015-04-30 368 294 191
2015-05-07 380 302 192
2015-05-14 385 307 187
2015-05-21 384 305 185
2015-05-28 387 311 182
2015-06-04 387 308 181
2015-06-11 404 325 185
2015-06-18 400 323 187
2015-06-25 402 321 190
2015-07-02 408 324 189
2015-07-09 404 320 186
2015-07-16 409 325 185
2015-07-23 404 321 181
2015-07-30 398 317 176
2015-08-06 391 313 170
2015-08-13 394 317 165
2015-08-20 393 315 158
2015-08-27 384 306 153
2015-09-03 389 309 158
2015-09-10 390 310 155
2015-09-17 391 311 157
2015-09-24 386 308 152
2015-10-01 385 307 142
2015-10-08 376 299 153
2015-10-15 382 303 151
2015-10-22 379 298 147
2015-10-29 376 298 149
2015-11-05 387 309 156
2015-11-12 398 320 157
2015-11-19 397 318 154
2015-11-25 395 318 161
2015-12-03 393 316 159
2015-12-10 395 319 155
2015-12-17 397 322 146
2015-12-24 396 322 148
2015-12-31 401 324 153
2016-01-07 397 326 154
2016-01-14 392 319 144
2016-01-21 381 310 134
2016-01-28 379 307 137
2016-02-04 372 301 138
2016-02-11 365 295 123
2016-02-18 365 295 126
2016-02-25 362 293 133
2016-03-03 364 294 147
2016-03-10 368 296 149
2016-03-17 373 299 154
2016-03-24 371 296 161
2016-03-31 371 298 161
2016-04-07 359 288 160
2016-04-14 358 286 157
2016-04-21 359 285 160
2016-04-28 366 289 167
2016-05-05 361 286 166
2016-05-12 357 281 160
2016-05-19 358 281 159
2016-05-26 364 289 156
2016-06-02 366 292 155
2016-06-09 360 287 156
2016-06-16 354 281 147
2016-06-23 356 283 144
2016-06-30 348 278 139
2016-07-07 341 274 142
2016-07-14 342 272 144
2016-07-21 345 275 148
2016-07-28 348 278 150
2016-08-04 343 274 146
2016-08-11 345 276 148
2016-08-18 343 274 145
2016-08-25 343 274 148
2016-09-01 346 277 146
2016-09-08 344 276 150
2016-09-15 350 277 150
2016-09-22 348 276 151
2016-09-29 342 272 155
2016-10-06 342 272 162
2016-10-13 347 276 164
2016-10-20 352 279 167
2016-10-27 347 278 169
2016-11-03 354 284 171
2016-11-10 357 288 176
2016-11-17 394 314 184
2016-11-23 403 325 191
2016-12-01 408 334 190
2016-12-08 413 336 193
2016-12-15 416 337 195
2016-12-22 430 352 190
2016-12-29 432 355 196
2017-01-05 420 344 197
2017-01-12 412 337 197
2017-01-19 409 334 200
2017-01-26 419 340 206
2017-02-02 419 341 206
2017-02-09 417 339 200
2017-02-16 415 335 202
2017-02-23 416 337 203
2017-03-02 410 332 201
2017-03-09 421 342 202
2017-03-16 430 350 201
2017-03-23 423 344 198
2017-03-30 414 339 197
2017-04-06 410 336 196
2017-04-13 408 334 192
2017-04-20 397 323 186
2017-04-27 403 327 189
2017-05-04 402 327 189
2017-05-11 405 329 186
2017-05-18 402 327 181
2017-05-25 395 319 182
2017-06-01 394 319 181
2017-06-08 389 316 178
2017-06-15 391 318 173
2017-06-22 390 317 167
2017-06-29 388 317 171
2017-07-06 396 322 175
2017-07-13 403 329 175
2017-07-20 396 323 176
2017-07-27 392 320 180
2017-08-03 393 318 180
2017-08-10 390 318 181
2017-08-17 389 316 178
2017-08-24 386 316 176
2017-08-31 382 312 175
2017-09-07 378 308 178
2017-09-14 378 308 184
2017-09-21 383 313 185
2017-09-28 383 313 185
2017-10-05 385 315 184
2017-10-12 391 321 188
2017-10-19 388 319 184
2017-10-26 394 325 187
2017-11-02 394 327 188
2017-11-09 390 324 187
2017-11-16 395 331 186
2017-11-22 392 332 185
2017-11-30 390 330 184
2017-12-07 394 336 186
2017-12-14 393 336 188
2017-12-21 394 338 191
2017-12-28 399 344 195
2018-01-04 395 338 199
2018-01-11 399 344 202
2018-01-18 404 349 203
2018-01-25 415 362 206
2018-02-01 422 368 210
2018-02-08 432 377 211
2018-02-15 438 384 207
2018-02-22 440 385 211
2018-03-01 443 390 212
2018-03-08 446 394 212
2018-03-15 444 390 209
2018-03-22 445 391 208
2018-03-29 444 390 206
2018-04-05 440 387 207
2018-04-12 442 387 209
2018-04-19 447 394 214
2018-04-26 458 402 217
2018-05-03 455 403 217
2018-05-10 455 401 217
2018-05-17 461 408 216
2018-05-24 466 415 214
2018-05-31 456 406 207
2018-06-07 454 401 212
2018-06-14 462 407 212
2018-06-21 457 404 212
2018-06-28 455 404 211
2018-07-05 452 399 213
2018-07-12 453 402 212
2018-07-19 452 400 210
2018-07-26 454 402 211
2018-08-02 460 408 212
2018-08-09 459 405 212
2018-08-16 453 401 209
2018-08-23 451 398 208
2018-08-30 452 397 211
2018-09-06 454 399 209
Acquisition Effects
Three Months Ended June 30th Six Months Ended June 30th
2017 2018 2017 2018
Pro Forma Revenue $ 158737 $ 185820 296935 369201
Pro Forma Net Income $ 7758 $ 45188 14966 80956
Revenue Breakdown
Six Months Ended June 30th
2017 2018
Mortgage Products $ 134453 $ 140410
Non-Mortgage Products
Credit Cards $ 70765 $ 84879
Personal Loans $ 37535 $ 61175
Other $ 42535 $ 76672
Total Non-Mortgage Products $ 150835 $ 222726
2013A 2014A 2015A 2016A 2017A MRQ2018
Mortgage $ 123091 $ 134137 $ 165272 $ 219991 $ 275910 $ 66948
Non-Mortgage $ 16149 $ 33213 $ 88944 $ 164411 $ 341826 $ 117153
Visible Revenue Opportunity (in millions)
Category 2017 TTM Current Market Share Visible Market Share Estimate Take Rate Low Mid High
Mortgage $ 264 180 4-8 088 $ 600 $ 900 $ 1200
Credit Cards $ 126 060 2-4 $275 $ 470 $ 705 $ 940
Personal Loans $ 78 2 5-10 250 $ 250 $ 375 $ 500
Home Equity $ 40 230 4-6 080 $ 80 $ 100 $ 120
Other Businesses $ 50 $ 100 $ 150 $ 200
Total Revenue $ 558 $ 1500 $ 2230 $ 2960
LendingTree Inc
Weighted Average Cost of Capital
($ in thousands fiscal year ending December 31)
Debt Equity
WACC = After-Tax Cost of Debt x of Debt in the Capital Structure + Cost of Equity x of Equity in the Capital Structure
( rd x (1 - t) x DD + E ) + (re x ED + E)
Capital Structure Cost of Debt
Current Portion of Debt 0 Name Maturity Date Amount (mm) Price Coupon YTM Weight YTM (weighted)
Non - Current Portion of Debt 244
Total Debt (in mm) $ 24400
Total Amount $ - 0 5300
Current Share Price $24060
Shares Outstanding (mm) 13
Total Equity $ 3084 Cost of Equity WACC Formula
CAPM (re) = rf + βL x (rm - rf) Weights x Costs
Capital Weights Risk-free rate 240
Microsoft Office User Historical Avg Nominal 10 YR US Note
t = Effective Tax Rate 21
Debt-to-Total Capitalization 7 Market Risk Premium 710
Equity-to-Total Capitalization 93 Adjusted Beta 134 WACC 113
Is this the target Capital Structure Yes
Microsoft Office User See Historical Capitlization

Microsoft Office User Historical Avg Nominal 10 YR US Note
Cost of Equity 1191
Peer Comparable Weights
Mean -
Median -
29 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 SVEuTllTRTogRkRDLklRX1JFVkVOVUVfTUVESUFOX0VTVF9DSVEuRlkyMDE3AQAAAHRvAAACAAAABzEyMDI1LjYBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMzE5NjAzMAMAAAAGMTAwMTgxBAAAAAEyBgAAAAEwBwAAAAMxNjAIAAAAATAJAAAAATEKAAAAATALAAAACzEwNTQ5ODkyOTAxDAAAAAExDQAAAAkxMS84LzIwMTcQAAAACTExLzcvMjAxN7ZIRLQjJtUItkhEtCMm1QgdQ0lRLk5ZU0U6IEdQTi5JUV9DT01QQU5ZX05BTUUBAAAABmoMAAMAAAAUR2xvYmFsIFBheW1lbnRzIEluYy4AtkhEtCMm1Qi2SES0IybVCDBDSVEuTkFTREFROiBQWVBMLklRX0VCSVREQV9NRURJQU5fRVNUX0NJUS5GWTIwMTYBAAAAXLgBAAIAAAAEMjc0NwEOAAAABQAAAAEzAQAAAAEwAgAAAAoxMDAzMTIwOTQ1AwAAAAYxMDAxODgEAAAAATIGAAAAATAHAAAAAzE2MAgAAAABMAkAAAABMQoAAAABMAsAAAAKOTk1MDY0NzcwMAwAAAABMQ0AAAAJMTEvOC8yMDE3EAAAAAoxMi8zMS8yMDE2tkhEtCMm1Qi2SES0IybVCCBDSVEuTllTRTpJQ0UuSVFfVE9UQUxfUkVWLkZZMjAxNgEAAABgghAAAgAAAAQ0NDk5AQgAAAAFAAAAATEBAAAACjE4MjY2NTM0NDkDAAAAAzE2MAIAAAACMjgEAAAAATAHAAAACTExLzcvMjAxNwgAAAAKMTIvMzEvMjAxNgkAAAABMDSoNpsmJtUIjvEAECom1QghQ0lRLk5BU0RBUTogUFlQTC5JUV9FQklUREEu 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 NKg2myYm1QiO8QAQKibVCB9DSVEuTkFTREFROiBQWVBMLklRX0VCSVQuRlkyMDE1AQAAAFy4AQACAAAABDE1MDkBCAAAAAUAAAABMQEAAAAKMTgyNjk3MDMyMQMAAAADMTYwAgAAAAM0MDAEAAAAATAHAAAACTExLzcvMjAxNwgAAAAKMTIvMzEvMjAxNQkAAAABMLZIRLQjJtUItkhEtCMm1QgXQ0lRLkxTRTpMU0UuSVFfTkVUX0RFQlQBAAAAuhY9AAIAAAADMTYwAQgAAAAFAAAAATEBAAAACjE4NTE0ODY3OTEDAAAAAjU1AgAAAAQ0MzY0BAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACTYvMzAvMjAxNwkAAAABMDSoNpsmJtUIjvEAECom1QgdQ0lRLlhUUkE6REIxLklRX0VCSVREQS5GWTIwMTYBAAAAz9gWAAIAAAAGMTMyOC41AQgAAAAFAAAAATEBAAAACjE4MzI4NDU1NjgDAAAAAjUwAgAAAAQ0MDUxBAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACjEyLzMxLzIwMTYJAAAAATA0qDabJibVCI7xABAqJtUILkNJUS5OWVNFOiBHUE4uSVFfUkVWRU5VRV9NRURJQU5fRVNUX0NJUS5GWTIwMTYBAAAABmoMAAIAAAAJMjgyNi43Mzk1AQ4AAAAFAAAAATMBAAAAATACAAAACjEwMDM1OTM2MjkDAAAABjEwMDE4MQQAAAABMgYAAAABMAcAAAADMTYwCAAAAAEwCQAAAAExCgAAAAEwCwAAAAo5OTM4MzIyODEzDAAAAAExDQAAAAkxMS84LzIwMTcQAAAACjEyLzMxLzIwMTa2SES0IybVCLZIRLQjJtUILkNJUS5OWVNFOiBGREMu 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 MjAxNgEAAACM1WIAAgAAAAUxMDgwNwEOAAAABQAAAAEzAQAAAAEwAgAAAAoxMDAwNTU1NzU2AwAAAAYxMDAxODEEAAAAATIGAAAAATAHAAAAAzE2MAgAAAABMAkAAAABMQoAAAABMAsAAAAKOTk4OTM3MjczMwwAAAABMQ0AAAAJMTEvOC8yMDE3EAAAAAoxMi8zMS8yMDE2tkhEtCMm1Qi2SES0IybVCBZDSVEuTllTRTpWLklRX05FVF9ERUJUAQAAAEtRAICAAAABDQ5MjkBCAAAAAUAAAABMQEAAAAKMTg2MjQ2MTcyNQMAAAADMTYwAgAAAAQ0MzY0BAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACTkvMzAvMjAxNwkAAAABMLZIRLQjJtUItkhEtCMm1QgZQ0lRLk5ZU0U6IEdQTi5JUV9ORVRfREVCVAEAAAAGagwAAgAAAAgzNTAyLjEwOAEIAAAABQAAAAExAQAAAAoxODUxNjg4NDE1AwAAAAMxNjACAAAABDQzNjQEAAAAATAHAAAACTExLzcvMjAxNwgAAAAJNi8zMC8yMDE3CQAAAAEwtkhEtCMm1Qi2SES0IybVCCtDSVEuTllTRTpWLklRX1JFVkVOVUVfTUVESUFOX0VTVF9DSVEuRlkyMDE2AQAAAEtRAICAAAACzE1MDY2LjkwMDk5AQ4AAAAFAAAAATMBAAAAATACAAAACjEwMDA3MTM4ODMDAAAABjEwMDE4MQQAAAABMgYAAAABMAcAAAADMTYwCAAAAAEwCQAAAAExCgAAAAEwCwAAAAo5NzgzNjYyOTkxDAAAAAExDQAAAAkxMS84LzIwMTcQAAAACTkvMzAvMjAxNrZIRLQjJtUItkhEtCMm1QgsQ0lRLk5ZU0U6SUNF 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 UV9NQVJLRVRDQVABAAAABmoMAAIAAAAMMTU4NDMuNTgzNDExAQYAAAAFAAAAATEBAAAACjE4NTE2ODY5OTQDAAAAAzE2MAIAAAAGMTAwMDU0BAAAAAEwBwAAAAkxMS83LzIwMTe2SES0IybVCLZIRLQjJtUIMkNJUS5OQVNEQVFHUzpOREFRLklRX1JFVkVOVUVfTUVESUFOX0VTVF9DSVEuRlkyMDE3AQAAALdMCwACAAAACjI0MTUuMzM3MzgBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMDI5NjY2NwMAAAAGMTAwMTgxBAAAAAEyBgAAAAEwBwAAAAMxNjAIAAAAATAJAAAAATEKAAAAATALAAAACzEwNTIzNjg5NTE3DAAAAAExDQAAAAkxMS84LzIwMTcQAAAACTExLzcvMjAxNzSoNpsmJtUIjvEAECom1QgwQ0lRLk5BU0RBUTogUFlQTC5JUV9FQklUREFfTUVESUFOX0VTVF9DSVEuRlkyMDE3AQAAAFy4AQACAAAACjMzNzUuNDY5MTUBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMzEyMDk0NgMAAAAGMTAwMTg4BAAAAAEyBgAAAAEwBwAAAAMxNjAIAAAAATAJAAAAATEKAAAAATALAAAACzEwNTUyODk1MDU2DAAAAAExDQAAAAkxMS84LzIwMTcQAAAACTExLzcvMjAxN7ZIRLQjJtUItkhEtCMm1QggQ0lRLk5BU0RBUTogUFlQTC5JUV9DT01QQU5ZX05BTUUBAAAAXLgBAAMAAAAVUGF5UGFsIEhvbGRpbmdzLCBJbmMuALZIRLQjJtUItkhEtCMm1QgbQ0lRLk5ZU0U6IE1BLklRX0VCSVQuRlkyMDE1AQAAAIzVYgACAAAA 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
Trading Multiples
Market Net Enterprise EV Revenue EV EBITDA PriceEarnings
Company Ticker Capitalization Debt Value 2017A 2018E 2019E 2017A 2018E 2019E LTM 2019E
On Deck Capital Inc NYSEONDK $577 $681 $1259 64x 33x 29x ERRORVALUE 371x 280x 1267x 155x
LendingClub Corporation NYSELC 1431 (85) 1346 23x 19x 17x ERRORVALUE 156x 101x - 178x
GreenSky Inc NasdaqGSKY 1152 151 1303 40x 30x 22x 87x 67x 50x 239x 220x
(Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE
(Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE
LendingTree Inc NasdaqTREE $3084 ($49) $3035 49x 40x 33x 356x 201x 159x 452x 326x
Low $577 ($85) ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 239x 155x
Mean 1053 249 ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 753x 184x
Median 1152 151 ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 753x 178x
High $1431 $681 ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 1267x 220x
Operating Statistics
Revenue Revenue Growth EBITDA EBITDA Growth
Company Ticker 2017A 2018E 2019E 17-18 18-19 2017A 2018E 2019E 17-18 18-19
On Deck Capital Inc NYSEONDK $197 $384 $431 948 120 NA $34 $45 ERRORVALUE 327
LendingClub Corporation NYSELC $575 $693 $809 206 168 NA $86 $133 ERRORVALUE 547
GreenSky Inc NasdaqGSKY $326 $438 $586 343 339 $150 $196 $263 308 344
(Invalid Identifier) 0 (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE
(Invalid Identifier) 0 (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE
LendingTree Inc NasdaqTREE $618 $755 $916 223 212 $85 $151 $191 775 261
Low $197 $384 $431 ERRORVALUE ERRORVALUE $150 $34 $45 ERRORVALUE ERRORVALUE
Mean 366 505 609 ERRORVALUE ERRORVALUE 150 105 147 ERRORVALUE ERRORVALUE
Median 326 438 586 ERRORVALUE ERRORVALUE 150 86 133 ERRORVALUE ERRORVALUE
High $575 $693 $809 ERRORVALUE ERRORVALUE $150 $196 $263 ERRORVALUE ERRORVALUE
LendingTree Inc
Discounted Cash Flow Analysis
($ in thousands fiscal year ending December 31)
Mid-Year Convention Y
Historicals CAGR Projections CAGR
2015 2016 2017 (15-18) 2018 2019 2020 2022 2023 2024 (18-24)
9081 Revenue $ 254216 $ 384402 $ 617736 559 $ 755000 $ 1057000 $ 1426950 $ 1890709 $ 2410654 $ 3013317 259
Revenue Growth 512 607 222 400 350 325 275 250
Operating Expenses 225702 332290 584603 679500 951300 1284255 1701638 2169588 2711985 6670
135240 EBITDA $ 31671 $ 58299 $ 53210 296 $ 75500 $ 105700 $ 142695 $ 189071 $ 241065 $ 301332 259
Margin 125 152 86 100 100 100 100 100 100
Depreciation amp Amortization 3157 6187 20077 26425 36995 49943 66175 72320 90400
of sales 12 16 33 35 35 35 35 30 30
EBIT $ 28514 $ 52112 $ 33133 78 $ 49075 $ 68705 $ 92752 $ 122896 $ 168746 $ 210932 275
Margin 112 136 54 65 65 65 65 70 70
Taxes 21 -22973 20366 6291 10306 14428 19478 25808 35437 44296
EBIAT $ 51487 $ 31746 $ 26842 -278 $ 38769 $ 54277 $ 73274 $ 97088 $ 133309 $ 166636 275
Plus Depreciation amp Amortization 3157 6187 20077 26425 36995 49943 66175 72320 90400
Less Capital Expenditures 7200 31955 8000 22650 31710 42809 56721 72320 90400
of sales 28 83 13 30 30 30 30 30 30
Less Inc(Dec) in Net Working Capital 3000 8000 14000 18875 26425 35674 47268 60266 75333
of sales 12 21 23 25 25 25 25 25 25
Unlevered Free Cash Flow $ 44444 $ (2022) $ 24919 $ 23669 $ 33137 $ 44735 $ 59274 $ 73043 $ 91304
WACC 113
Discount Period 0500 1500 250 350 450 550
Discount Factor 095 085 076 069 062 055
Present Value of Free Cash Flow $ 22431 $ 28203 $ 34194 $ 40689 $ 45031 $ 50553
Enterprise Value Implied Equity Value and Share Price
Cumulative Present Value of FCF $ 221100 Enterprise Value $ 4648193
Less Total Debt 244480
Terminal Value Less Preferred Stock
Terminal Year EBITDA (2022E) $ 301332 Less Noncontrolling Interest
Exit Multiple 280x Plus Cash and ST Investments 293301
Terminal Value $ 8437288
Discount Factor 052
Microsoft Office User mid year convention not applied
Implied Equity Value $ 4697014
Present Value of Terminal Value $ 4427093
of Enterprise Value 952 Fully Diluted Shares Outstanding 14147
Enterprise Value $ 4648193 Implied Share Price $ 33201
Implied Share Price
Exit Multiple
euro 332 200x 225x 280x 315x 350x
95 26714 29804 36600 40924 45249
100 26022 29028 35641 39849 44057
115 24070 26842 32938 36818 40698
120 23459 26157 32092 35869 39646
130 22293 24850 30477 34058 37639
LendingTree Inc
Discounted Cash Flow Analysis
($ in thousands fiscal year ending December 31)
Mid-Year Convention Y
Historicals CAGR Projections CAGR
2015 2016 2017 (15-18) 2018 2019 2020 2022 2023 2024 (18-24)
9081 Revenue $ 254216 $ 384402 $ 617736 559 $ 755000 $ 830500 $ 975838 $ 1219797 $ 1555241 $ 2021813 178
Revenue Growth 512 607 222 100 175 250 275 300
Operating Expenses 225702 332290 584603 679500 747450 878254 1097817 1399717 1819632 6670
135240 EBITDA $ 31671 $ 58299 $ 53210 296 $ 75500 $ 83050 $ 97584 $ 121980 $ 155524 $ 202181 178
Margin 125 152 86 100 100 100 100 100 100
Depreciation amp Amortization 3157 6187 20077 26425 29068 34154 42693 46657 60654
of sales 12 16 33 35 35 35 35 30 30
EBIT $ 28514 $ 52112 $ 33133 78 $ 49075 $ 53983 $ 63429 $ 79287 $ 108867 $ 141527 193
Margin 112 136 54 65 65 65 65 70 70
Taxes 21 -22973 20366 6291 10306 11336 13320 16650 22862 29721
EBIAT $ 51487 $ 31746 $ 26842 -278 $ 38769 $ 42646 $ 50109 $ 62637 $ 86005 $ 111806 193
Plus Depreciation amp Amortization 3157 6187 20077 26425 29068 34154 42693 46657 60654
Less Capital Expenditures 7200 31955 8000 22650 24915 29275 36594 46657 60654
of sales 28 83 13 30 30 30 30 30 30
Less Inc(Dec) in Net Working Capital 3000 8000 14000 18875 20763 24396 30495 38881 50545
of sales 12 21 23 25 25 25 25 25 25
Unlevered Free Cash Flow $ 44444 $ (2022) $ 24919 $ 23669 $ 26036 $ 30593 $ 38241 $ 47124 $ 61261
WACC 113
Discount Period 0500 1500 250 350 450 550
Discount Factor 095 085 076 069 062 055
Present Value of Free Cash Flow $ 22431 $ 22159 $ 23384 $ 26251 $ 29052 $ 33919
Enterprise Value Implied Equity Value and Share Price
Cumulative Present Value of FCF $ 157195 Enterprise Value $ 2809338
Less Total Debt 244480
Terminal Value Less Preferred Stock
Terminal Year EBITDA (2022E) $ 202181 Less Noncontrolling Interest
Exit Multiple 250x Plus Cash and ST Investments 293301
Terminal Value $ 5054533
Discount Factor 052
Microsoft Office User mid year convention not applied
Implied Equity Value $ 2858159
Present Value of Terminal Value $ 2652142
of Enterprise Value 944 Fully Diluted Shares Outstanding 14147
Enterprise Value $ 2809338 Implied Share Price $ 20203
Implied Share Price
Exit Multiple
euro 202 200x 225x 280x 315x 350x
95 18100 20173 24733 27635 30536
100 17636 19653 24090 26913 29737
115 16326 18186 22276 24879 27483
120 15916 17726 21709 24243 26777
130 15133 16850 20625 23028 25430
LendingTree Inc
Discounted Cash Flow Analysis
($ in thousands fiscal year ending December 31)
Mid-Year Convention Y
Historicals CAGR Projections CAGR
2015 2016 2017 (15-18) 2018 2019 2020 2022 2023 2024 (18-24)
9081 Revenue $ 254216 $ 384402 $ 617736 559 $ 755000 $ 981500 $ 1275950 $ 1658735 $ 2114887 $ 2643609 232
Revenue Growth 512 607 222 300 300 300 275 250
Operating Expenses 225702 332290 584603 679500 883350 1148355 1492862 1903398 2379248 6670
135240 EBITDA $ 31671 $ 58299 $ 53210 296 $ 75500 $ 98150 $ 127595 $ 165874 $ 211489 $ 264361 232
Margin 125 152 86 100 100 100 100 100 100
Depreciation amp Amortization 3157 6187 20077 26425 34353 44658 58056 63447 79308
of sales 12 16 33 35 35 35 35 30 30
EBIT $ 28514 $ 52112 $ 33133 78 $ 49075 $ 63798 $ 82937 $ 107818 $ 148042 $ 185053 248
Margin 112 136 54 65 65 65 65 70 70
Taxes 21 -22973 20366 6291 10306 13397 17417 22642 31089 38861
EBIAT $ 51487 $ 31746 $ 26842 -278 $ 38769 $ 50400 $ 65520 $ 85176 $ 116953 $ 146192 248
Plus Depreciation amp Amortization 3157 6187 20077 26425 34353 44658 58056 63447 79308
Less Capital Expenditures 7200 31955 8000 22650 29445 38279 49762 63447 79308
of sales 28 83 13 30 30 30 30 30 30
Less Inc(Dec) in Net Working Capital 3000 8000 14000 18875 24538 31899 41468 52872 66090
of sales 12 21 23 25 25 25 25 25 25
Unlevered Free Cash Flow $ 44444 $ (2022) $ 24919 $ 23669 $ 30770 $ 40001 $ 52001 $ 64081 $ 80101
WACC 113
Discount Period 0500 1500 250 350 450 550
Discount Factor 095 085 076 069 062 055
Present Value of Free Cash Flow $ 22431 $ 26188 $ 30575 $ 35697 $ 39506 $ 44350
Enterprise Value Implied Equity Value and Share Price
Cumulative Present Value of FCF $ 198748 Enterprise Value $ 4082674
Less Total Debt 244480
Terminal Value Less Preferred Stock
Terminal Year EBITDA (2022E) $ 264361 Less Noncontrolling Interest
Exit Multiple 280x Plus Cash and ST Investments 293301
Terminal Value $ 7402105
Discount Factor 052
Microsoft Office User mid year convention not applied
Implied Equity Value $ 4131495
Present Value of Terminal Value $ 3883926
of Enterprise Value 951 Fully Diluted Shares Outstanding 14147
Enterprise Value $ 4082674 Implied Share Price $ 29204
Implied Share Price
Exit Multiple
euro 292 200x 225x 280x 315x 350x
95 23513 26224 32186 35980 39774
100 22906 25543 31344 35036 38728
115 21193 23624 28973 32377 35781
120 20657 23024 28231 31544 34858
130 19633 21877 26814 29955 33096
Stock Data
Current Price $241
52 Week Price Range 20545 - 40440
200-Day Moving Average 27761
Beta 134
Market Cap (mil) $3080
Shares Outstanding (mil) 13
Average Vol (3 month) mil 023
Insider Ownership 4080
Shares Short of Float 3772
LTM PE 4516
Forward PE 3256
EVEBITDA 3688
Company Name Market Cap (Mil) Net Income (Mil) PS PB PE IndustryBusiness Segments
BlackRock Inc (BLK) 48746 3371 44 18 148
Potential Comps
Morgningstar List of Competitors Franklin Resources
httpfinancialsmorningstarcomcompetitorsindustry-peeractiont=BLK Invesco
T Rowe Price
httpsenwikipediaorgwikiBlackRock State Street
httpwwwwikinvestcomstockBlackRock_(BLK) Fidelity
Eaton Vance - primarily active
wisdom tree (WETF)
Legg Mason
Company Name PE PBV EVEBITDA Market CapAUM
Invesco 91 14 1194
T Rowe Price 133 34 831
AMG 91 24 1213
Eaton Vance
wisdom tree 105 57 1428
Legg Mason 118 07 784
BlackRock Inc 131 17 1123
Mean 1076 255 109 ERRORDIV0
Median 105 24 1194 ERRORNUM
Implied share price 2090489130435 406656 3510872705797
median NTM EBITDA - net debt - preferred shares
BLK Key Statistics
Total Cash 56730
Total Debt 57000
Net Debt 270
1311887 Preferred shares 6374
823188 Enterprise Value 527794
637447992 Equity Value 52114981
Share Price 2986
Net Income (LTM) 32970
Shares outstanding 1656
Page 6: LendingTree, Inc.€¦ · string of acquisitions should diversify the business and allow it to grow more consistently through market cycles Market Opportunity: The mortgage business

Product Diversification

6Source Company 10-K

Iron Horse HoldingsCredit Card Comparison

November 16th 2016

$104 million

Deposits Online

Media facing in the depository

industry

June 14th 2017

Camino Del Avion

Consumer Facing Media Company

June 20th 2017

SMB Online Lender

September 19th 2017

Credit Repair

Company

June 11th

2018

PersonalFinance Website

July 23rd

2018

$60 million

1

Market Opportunity

7Source 2017 Company Investor Presentation TechCrunch

2

Total Addressable

Market

Est $13B

Est $500M

$264mTTM

Total Addressable

Market

Est $33B

Est $500M

$78mTTM

Total Addressable

Market

Est $10B

Est $1B

$126mTTM

bull LendingTreersquos positioning in its core markets across mortgage credit and personal loan is growing and the company is taking share there still remains plenty of opportunity to expand into its total addressable markets

Mortgage Credit Cards Personal Loans

Visible revenue opportunity in core markets served today not inclusive of acquisitions or new verticals Digital ad spend in financials expected to hit 20 CAGR between 2014 and 2020

tripling LendingTreersquos core market

Comparables (BLK)

Stock Data

DCF (Base)

WACC

DCF (Downside)

WACC

DCF (Upside)

WACC

Comparables

_CIQHiddenCacheSheet

WACC

Key Stats

Acquisition Effects (in millions)

Pro Forma Revenue

2017201820172018Three Months Ended June 30thSix Months Ended June 30th158737185820296935369201Pro Forma Net Income

2017201820172018Three Months Ended June 30thSix Months Ended June 30th7758451881496680956

2018

Mortgage ProductsNon-Mortgage ProductsCredit CardsPersonal LoansOther140410848796117576672

Mortgage2013A2014A2015A2016A2017AMRQ201812309113413716527221999127591066948Non-Mortgage2013A2014A2015A2016A2017AMRQ2018161493321388944164411341826117153

FRED Data

Fixed Rate and Inflation Behavior is Steady

30 Year Fixed Rate397023970939716397233973039737397443975139758397653977239778397863979339800398063981339821398283983539842398493985639863398703987739884398913989839905399123991939926399333994039947399543996139968399753998239989399964000340010400174002440031400384004540052400594006640073400804008740094401014010840115401224012940136401424015040157401644017140178401854019240199402064021340220402274023440241402484025540262402694027640283402904029740304403114031840325403324033940346403534036040367403744038140388403954040240409404164042340430404374044440451404584046540472404794048640493405004050640514405214052840535405424054940556405634057040577405844059140598406054061240619406264063340640406474065440661406684067540682406894069640703407104071740724407314073840745407524075940766407734078040787407944080140808408154082240829408364084340850408574086440870408784088540892408994090640913409204092740934409414094840955409624096940976409834099040997410044101141018410254103241039410464105341060410674107441081410884109541102411094111641123411304113741144411514115841165411724117941186411934120041207412144122141228412344124241249412564126341270412774128441291412984130541312413194132641333413404134741354413614136841375413824138941396414034141041417414244143141438414454145241458414664147341480414874149441501415084151541522415294153641543415504155741564415714157841585415924159941605416134162041627416344164141648416554166241669416764168341690416974170441711417184172541732417394174641753417604176741774417814178841795418024180941816418234183041837418444185141858418654187241879418864189341900419074191441921419284193541942419494195641963419694197741984419914199742004420124201942026420334204042047420544206142068420754208242089420964210342110421174212442131421384214542152421594216642173421804218742194422014220842215422224222942236422434225042257422644227142278422854229242299423064231342320423274233342341423484235542362423694237642383423904239742404424114241842425424324243942446424534246042467424744248142488424954250242509425164252342530425374254442551425584256542572425794258642593426004260742614426214262842635426424264942656426634267042677426844269142697427054271242719427264273342740427474275442761427684277542782427894279642803428104281742824428314283842845428524285942866428734288042887428944290142908429154292242929429364294342950429574296442971429784298542992429994300643013430204302743034430414304843055430614306943076430834309043097431044311143118431254313243139431464315343160431674317443181431884319543202432094321643223432304323743244432514325843265432724327943286432934330043307433144332143328433354334243349593578609615946466046466261460459755354751951450999999999999996501496512509999999999999965255165045075155034980000000000000448499999999999996478487482484784844860000000000000348249152955953854253252514525255225295125145085075045044940000000000000448749255034980000000000000449148347847148099999999999996494000000000000045055145095059999999999999649949800000000000004501497493505497495496499508521507507505999999999999965493484478479472475469000000000000044584574574559999999999999645444944400000000000004442436000000000000034324349999999999999643743743242699999999999996419000000000000044214230000000000000442441743899999999999997440000000000000044464610000000000000348348099999999999996486000000000000034769999999999999647147448480999999999999965055495487488476480999999999999964860000000000000348749148478471463461000000000000034599999999999999645544945454514599999999999999645145199999999999996455438999999999999974324150000000000000442242241240940940139441241100000000000003409999999999999964399439843993943913953913893883983873873873953938839240839939838839388384383379378375367371366366362356353349355359362366359355355349343363393373413393433433133233433233733533434338342353353353356351352363354357354343341343353423513593813913983934464294514374309999999999999643899999999999997440000000000000044400000000000000445845145745745432422423000000000000044284134099999999999999641643499999999999996422429446442447448000000000000044534514414389999999999999743242300000000000004428433437428437432440000000000000044414344269999999999999643342942142413999999999999974124139999999999999742417413999999999999974124150000000000000441341341241399999999999997412409999999999999964099999999999999640999999999999996412423000000000000044241900000000000004412397392398401999999999999964013993973893933838338737336636336635936937638375386378369373663673653683838538438738740444019999999999999640840440940439839139439338438939391386385376382379376387398397395393395397396401397392381379372365365362364368373371371359358359366361357358364366363543563483413423453483433453433433463443534834234234735234735435739440340841341643432424124094190000000000000441900000000000004417415000000000000044164099999999999999642143423000000000000044139999999999999740999999999999996408397403401999999999999964054019999999999999639539438939139388396403396392393393893863823783783833833853913883943943939539239394393394399395399404415000000000000044224324384400000000000000444344644400000000000004445444000000000000044400000000000000444244745845545546100000000000003466455999999999999964544624574554519999999999999645345199999999999996454459999999999999964594534514519999999999999645415 Year Fixed Rate39702397093971639723397303973739744397513975839765397723977839786397933980039806398133982139828398353984239849398563986339870398773988439891398983990539912399193992639933399403994739954399613996839975399823998939996400034001040017400244003140038400454005240059400664007340080400874009440101401084011540122401294013640142401504015740164401714017840185401924019940206402134022040227402344024140248402554026240269402764028340290402974030440311403184032540332403394034640353403604036740374403814038840395404024040940416404234043040437404444045140458404654047240479404864049340500405064051440521405284053540542405494055640563405704057740584405914059840605406124061940626406334064040647406544066140668406754068240689406964070340710407174072440731407384074540752407594076640773407804078740794408014080840815408224082940836408434085040857408644087040878408854089240899409064091340920409274093440941409484095540962409694097640983409904099741004410114101841025410324103941046410534106041067410744108141088410954110241109411164112341130411374114441151411584116541172411794118641193412004120741214412214122841234412424124941256412634127041277412844129141298413054131241319413264133341340413474135441361413684137541382413894139641403414104141741424414314143841445414524145841466414734148041487414944150141508415154152241529415364154341550415574156441571415784158541592415994160541613416204162741634416414164841655416624166941676416834169041697417044171141718417254173241739417464175341760417674177441781417884179541802418094181641823418304183741844418514185841865418724187941886418934190041907419144192141928419354194241949419564196341969419774198441991419974200442012420194202642033420404204742054420614206842075420824208942096421034211042117421244213142138421454215242159421664217342180421874219442201422084221542222422294223642243422504225742264422714227842285422924229942306423134232042327423334234142348423554236242369423764238342390423974240442411424184242542432424394244642453424604246742474424814248842495425024250942516425234253042537425444255142558425654257242579425864259342600426074261442621426284263542642426494265642663426704267742684426914269742705427124271942726427334274042747427544276142768427754278242789427964280342810428174282442831428384284542852428594286642873428804288742894429014290842915429224292942936429434295042957429644297142978429854299242999430064301343020430274303443041430484305543061430694307643083430904309743104431114311843125431324313943146431534316043167431744318143188431954320243209432164322343230432374324443251432584326543272432794328643293433004330743314433214332843335433424334955453557757856361457261958858157357453352492491483462465000000000000044848492480999999999999964684684724639999999999999746100000000000003458451999999999999964544480000000000000444800000000000004448000000000000044514519999999999999645453479505999999999999964889999999999999748747699999999999996469000000000000044634684690000000000000446346845599999999999996458454454474464360000000000000343343744344644000000000000004436000000000000034324294269999999999999643243844545445445440000000000000044389999999999999744000000000000004434433440000000000000044334324334344389999999999999745199999999999996440000000000000044389999999999999743899999999999997436000000000000034342442142417424134044074059999999999999640343953923938638338338238237537236236436636335737637738139641741500000000000004424134084054094084294269999999999999642241500000000000004415000000000000043974044094099999999999999641340199999999999996397389382383783743683673693693753653663663543533634433933333329328326337338338331333313333327321321324323316317324314316316319317313316333233213113133123073053043042972942982952942892862832828328428828928628628527727326927266272272692652632642672662652652642662662712812772772772762762792722762742652642612562612692772983033130435339353341339343343344363543593593543373293313333243232733532733347343351352355356345344343333333353393323383323423473383333393383323293253213233313332232232432332632332732432332532432633733633633318308313321323173173132309313153052982932982922993053073033130629729829329429229430230730531130832532332132432325321317313317315306309313113083072993032982983093231831831631932232232432631931307301295295293294296299296298288286285289286281281289292287281283278274272275278274276274274277276277276272272276279278284288314325334336337352355344337334343413393353373323423534433933633432332732732932731931931631831731732232932332318318316316312308308313313315321319325327324331332333363363383443383443493623683773843853939439391393873873944019999999999999640340140841500000000000004405999999999999964014074044043994019999999999999644019999999999999640840540139839739910 Year Breakeven Inflation39702397093971639723397303973739744397513975839765397723977839786397933980039806398133982139828398353984239849398563986339870398773988439891398983990539912399193992639933399403994739954399613996839975399823998939996400034001040017400244003140038400454005240059400664007340080400874009440101401084011540122401294013640142401504015740164401714017840185401924019940206402134022040227402344024140248402554026240269402764028340290402974030440311403184032540332403394034640353403604036740374403814038840395404024040940416404234043040437404444045140458404654047240479404864049340500405064051440521405284053540542405494055640563405704057740584405914059840605406124061940626406334064040647406544066140668406754068240689406964070340710407174072440731407384074540752407594076640773407804078740794408014080840815408224082940836408434085040857408644087040878408854089240899409064091340920409274093440941409484095540962409694097640983409904099741004410114101841025410324103941046410534106041067410744108141088410954110241109411164112341130411374114441151411584116541172411794118641193412004120741214412214122841234412424124941256412634127041277412844129141298413054131241319413264133341340413474135441361413684137541382413894139641403414104141741424414314143841445414524145841466414734148041487414944150141508415154152241529415364154341550415574156441571415784158541592415994160541613416204162741634416414164841655416624166941676416834169041697417044171141718417254173241739417464175341760417674177441781417884179541802418094181641823418304183741844418514185841865418724187941886418934190041907419144192141928419354194241949419564196341969419774198441991419974200442012420194202642033420404204742054420614206842075420824208942096421034211042117421244213142138421454215242159421664217342180421874219442201422084221542222422294223642243422504225742264422714227842285422924229942306423134232042327423334234142348423554236242369423764238342390423974240442411424184242542432424394244642453424604246742474424814248842495425024250942516425234253042537425444255142558425654257242579425864259342600426074261442621426284263542642426494265642663426704267742684426914269742705427124271942726427334274042747427544276142768427754278242789427964280342810428174282442831428384284542852428594286642873428804288742894429014290842915429224292942936429434295042957429644297142978429854299242999430064301343020430274303443041430484305543061430694307643083430904309743104431114311843125431324313943146431534316043167431744318143188431954320243209432164322343230432374324443251432584326543272432794328643293433004330743314433214332843335433424334919561711862000000000000115860000000000001119609849999999999999910820000000000001083199999999999996091600000000000004095054600000000000004023043803080201449999999999999901103420000000000000305280000000000000205908519999999999999811240000000000001123113751020910882000000000000011151999999999999913313320000000000001135200000000000011287500000000000113041496145146615917975000000000001188799999999999991994183200000000000011808000000000000116919999999999999155164599999999999991856000000000000118779999999999999189191199999999999991738177164178750000000000011802179817321742191250000000000011986199820739999999999998217499999999999982132000000000000121375000000000002211399999999999992108000000000000122122999999999999998236237523839999999999999236232399999999999982382000000000000122759999999999998226500000000000012204000000000000221560000000000001223224622182240000000000000223123479999999999999234200000000000012386000000000000123119999999999998223820819039999999999999219319819681838000000000000117275182600000000000011714180418520000000000001178816240000000000001153815640000000000001165250000000000011776179417821838000000000000120099999999999998206199999999999982125999999999999921421124999999999998204210521219999999999999217799999999999992238230399999999999982305000000000000223580000000000001238200000000000012345000000000000222559999999999998233800000000000012343999999999999922719999999999998237242799999999999992501999999999999824140000000000001242200000000000022464255626240000000000001260800000000000012582541999999999999824620000000000002233231199999999999982252499999999999922342224000000000000221982334000000000000124123199999999999998235243199999999999992351999999999999922480000000000002216400000000000012056205619775194186200000000000011821784194751964206209600000000000012101999999999999919824999999999999191250000000000011992203619921996201750000000000012042520699999999999998203750000000000012092128000000000000122022204000000000000222722559999999999998220800000000000022326000000000000124233199999999999992322000000000000122622254224400000000000022248000000000000221680000000000001209799999999999992141999999999999921025211799999999999992132000000000000121421212521019999999999999212400000000000012128000000000000121982279999999999999822480000000000002225999999999999982292279999999999999823879999999999999256400000000000012448246825274999999999999248200000000000022501999999999999824900000000000002248241250000000000012395239400000000000012442000000000000224962486000000000000224775246249999999999992508252199999999999982522525619999999999998258400000000000012573999999999999825425179999999999998254599999999999982561999999999999825425219999999999998249500000000000012454000000000000223759999999999999236600000000000012334000000000000123079999999999998231599999999999982272242500000000000221779999999999999208202819522022520621240000000000001219421920000000000002224800000000000022218213799999999999992136000000000000120825209399999999999992157999999999999922121920000000000002220000000000000022192172000000000000221819999999999999215600000000000012177500000000000221800000000000002217499999999999982136000000000000121280000000000001216800000000000012182500000000000122374999999999998227599999999999982272225000000000000121440000000000001214199999999999992188000000000000221421521800000000000002220221640000000000001214213600000000000012128000000000000121560000000000001220752188000000000000221840000000000002217600000000000022181999999999999922200000000000002219600000000000022206222000000000000022278226622774999999999999225199999999999982242227999999999999982252236000000000000221739999999999999214215249999999999992121999999999999920920000000000001201799999999999981961941999999999999919075191190399999999999991927999999999999919175185400000000000011847499999999999917821721641999999999999916916616215760000000000001160251621681999999999999916919999999999999171174184600000000000011751694177817721842000000000000118220000000000001188191191799999999999991874000000000000118520000000000001182251814000000000000118540000000000001187200000000000011897999999999999918919999999999999185518520000000000001181200000000000011756170416515820000000000001153215820000000000001154750000000000011572000000000000115221421999999999999915281512514661492155615715361611586000000000000115521464148152750000000000011534999999999999914441335137400000000000011381999999999999912321254999999999999913280000000000001147148815421606000000000000116116040000000000001156600000000000011598000000000000116719999999999999165799999999999991602000000000000115920000000000001156200000000000011551556146614441385999999999999914225000000000001144199999999999991481504146414821454148146214975000000000001149615121546162200000000000011635167399999999999991691999999999999917121764183749999999999991907519019999999999999193399999999999991946189599999999999991962499999999999919675196622056206200420220274999999999999201399999999999982017999999999999820081982197219621921857499999999999918859999999999999189186200000000000011812000000000000118160000000000001181178217321671714174750000000000011746176417961802181177817561752178251836000000000000118540000000000001185200000000000011844000000000000118825000000000001183800000000000011874000000000000118759999999999999186800000000000011864000000000000118474999999999999184200000000000011864000000000000118819059999999999999194500000000000011987520179999999999998203250000000000022064000000000000121210599999999999992073999999999999821052122121999999999999920920000000000001208199999999999992064000000000000120724999999999998209200000000000012144000000000000121739999999999999216599999999999992168000000000000121619999999999999214400000000000012064999999999999921219999999999999212199999999999992117999999999999921121252117999999999999920960000000000001211399999999999992124000000000000121160000000000001208800000000000012082105999999999999920874999999999999

Share Price Data

Peers vs LendingTree

OnDeck Capital4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354ONDK Indexed4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354109523809523809524409370600000000001209573499378881987809548653830227744609291925879917184409304347412008282509287784679089027309896480331262940109316770186335404709196686956521739109225673291925465809412008281573499609395445548654244308550724637681159607672878260869565607569358592132504607660455486542443507660455486542443507614906418219461506985507660455486706832298136645963407035196687370600706886127950310559906658385093167701306654244306418220610766045548654320624430641821946190648861283643892390649275362318840640642650103519668780650517598343685390701863395445134650717184265010352040720082774327122207089027329192546507167701449275363207213250517598345207465838923395444707267080331262940607345755693581780307606625672877847080207043478260864082360244306418218079089026915113880788819834368530090803312629399585920807039337474120040760248488612836450717184265010352040668322939958592150673291925465838606952381366459627907175983436853001807660455486542443508066252587991719108037267080745341708695652173913044308799171842650104208674948654244306609076604554865426209217391304347827309581780124223603409718426086956523109072463768115942608538302691511386908505176397515528108708074948240165408815735403726708808476190062111802508128363975155280508414078674948241084927536231884071085010356107660456081987573498964805080869569358178051082236028985507248087329192546583856088322981366459630872877846790890208670807867494824108674948654244306608496894409937888508505176397515528108770186335403726808790890269151139208492753623188407108422360248447204908227743685300207307971014492753624207987578053830228808289855072463768707002070393374741907022773913043478506629399585921326206492753623188406406380952380952381606525879917184265206376811594202899106438923395445135306563146997929606406927536231884058306745342028985508206724637681159420654244306418219510642650103519668780623188405797101550637267080745341660643064182194617030628571428571428560598757763975155340610351966873706080631055900621118050616977225672877940617805383022774320600414078674948230580952380952381058260869565217399056107660455486552056563146997929614051677018633540373052215320910973084052132505175983435051014492753623197053209109730848858053333333333333344053291925465838508051884057971014497051304347826086960518426501035196720473706004140786730479503105590062150471635610766045604869565217391304504902691511387163904915113871635610804910973084886128305031055900621118605171842650103519705258799171842649705420289855072464305424430641821946805569358178053830405585921325051760305333333333333334405391304347826086905370600414078675605378881987577640605072463768115942404985507246376811305097308488612837305171842650103519705246376811594203305536231884057970505540372670807454104335403726708075303921325051759834703755693581780538703801242236024844903958592132505176503730848861283643803863354037267081037556935817805387037598343685300212039130434782608697039171842650103528039668737060041409039378881987577641039710144927536234037722567287784681035983436853002071035900621118012427037598343685300212037929606625258799038219461697722573037763975155279503792960662525879903884057971014493503863354037267081041614906832298143041407867494824019041449275362318844042608695652173911042236024844720499043850931677018634043105590062111804043933747412008284043726708074534165043229813664596273041987577639751555038923395445134579038550724637681166039006211180124223037929606625258799039213250517598347040993788819875782038840579710144935040413664596273291940409523809523809570409937888198757820414492753623188440410766045548654260404140786749482390371428571428571503710144927536232503908902691511387303726708074534161903801242236024844903788819875776398038343685300207042038260869565217392038550724637681166039420289855072466038385093167701861040786749482401657038716356107660455039420289855072466039171842650103528042484472049689442043561076604554866045962732919254662045962732919254662046790890269151142047080745341614905046708074534161492045134575569358182041573498964803313041697722567287787040207039337474126040538302277432708039668737060041409039254658385093172039047619047619048039792960662525878039875776397515533040455486542443064041200828157349895037308488612836438047619047619047622047287784679089029045465838509316775045134575569358182043478260869565222041490683229813663042857142857142860404968944099378890399585921325051770404140786749482390390062111801242230386749482401656350447619047619047640449689440993788820460869565217391360468737060041407920460455486542443060424430641821946180427329192546583910428157349896480350426501035196687420403726708074534204024844720496895104012422360248447103817805383022774803755693581780538703548654244306418403523809523809524103035196687370600403084886128364389703184265010351967103204968944099378903192546583850932033416149068322987034534161490683229032380952380952382033333333333333337032298136645962733031345755693581784032795031055900625032670807453416151031469979296066253031925465838509320322153209109730890315113871635610780288612836438923380274120082815735020288612836438923380284472049689441010288612836438923380315527950310559020308488612836438970339544513457556930349482401656314720364389233954451390291925465838509310261283643892339550262939958592132480274534161490683220277432712215320950281159420289855080291925465838509310318426501035196710331262939958592130329192546583850940319668737060041403097308488612836602968944099378882403047619047619047903122153209109730902935817805383023102923395445134575602968944099378882403060041407867494803093167701863354103118012422360249030559006211180123031552795031055902029316770186335406031262939958592134031635610766045547032256728778467914030476190476190479030434782608695654029482401656314703113871635610766030020703933747411029730848861283643030062111801242236029233954451345756030144927536231886031428571428571428032422360248447207032380952380952382033788819875776399034368530020703941034285714285714286035031055900621122035113871635610772035113871635610772036397515527950308035610766045548653035734989648033133034368530020703941022774327122153210211594202898550740205797101449275380212008281573498990203312629399585940200414078674948260193374741200828180178467908902691510192132505175983430192960662525879930185093167701863350198757763975155290187577639751552810194202898550724670202484472049689450203726708074534160204554865424430660204140786749482410206211180124223630214078674948240180207453416149068310217391304347826110208695652173913060214906832298136670212422360248447210212008281573498990209109730848861280211594202898550740204140786749482410203726708074534160206625258799171870211180124223602490211180124223602490226501035196687380224430641821946190219875776397515520226501035196687380215320910973084890195031055900621110204140786749482410214906832298136670213250517598343710217391304347826110202484472049689450204554865424430660216977225672877860217391304347826110220289855072463790226086956521739130219047619047619070220289855072463790221946169772256760227329192546583870219047619047619070220289855072463790218219461697722550216149068322981360209523809523809530218633540372670830219875776397515520215734989648033140215320910973084890214078674948240180207039337474120090210351966873706030215734989648033140217391304347826110213664596273291960235196687370600430226915113871635650239337474120082830243478260869565230250103519668737060255072463768115990258799171842650110259627329192546610257142857142857170249689440993788840253416149068322990252173913043478250255072463768115990255486542443064180260455486542443102645962732919254802621118012422360402587991718426501102629399585921324802629399585921324802641821946169772302592132505175983602513457556935818102492753623188405702563146997929606802480331262939958802492753623188405702438923395445134502463768115942029102492753623188405702480331262939958802488612836438923402451345755693581902418219461697722602422360248447205102447204968944099402351966873706004302360248447204969202298136645962733102256728778467909102318840579710145022650103519668738021987577639751552022525879917184269021614906832298136021200828157349899020331262939958594020124223602484476019171842650103521019337474120082818019171842650103521019089026915113874018881987577639750194616977225672890200828157349896480201987577639751552902004140786749482602024844720496894501979296066252588201871635610766045601693581780538302401664596273291925301668737060041408101606625258799172018302277432712216020745341614906831023022774327122153022650103519668738020869565217391306020248447204968945019378881987577640199171842650103510197101449275362330196273291925465860195445134575569360199171842650103510193374741200828180190890269151138740190476190476190470183022774327122160182608695652173940175983436853002080177225672877846820174741200828157360167701863354037280178053830227743260176397515527950301759834368530020801739130434782608901734989648033126401759834368530020801763975155279503018095238095238098018219461697722569017681159420289855018964803312629401904761904761904701884057971014492801900621118012422501917184265010352101929606625258799302111801242236024901971014492753623302019792960662525882020372670807453416020910973084886128020082815734989648020621118012422363020082815734989648019875776397515529019875776397515529020331262939958594020207039337474120202484472049689450204140786749482410199585921325051790197929606625258820201656314699792980208281573498964840214078674948240180205797101449275380213250517598343710214906832298136670216977225672877860219047619047619070226086956521739130235196687370600430231884057971014502356107660455486802327122153209109902074534161490683102024844720496894502149068322981366702194616977225672902289855072463768402260869565217391302385093167701863302211180124223602602194616977225672902103519668737060302028985507246376902074534161490683102049689440993789102095238095238095302012422360248447602016563146997929802012422360248447601962732919254658601921325051759834301962732919254658601966873706004140801917184265010352101863354037267080901855072463768116201975155279503105501913043478260869601950310559006211101979296066252588201987577639751552902033126293995859402086956521739130601962732919254658601950310559006211101913043478260869601917184265010352101830227743271221601867494824016563101904761904761904701908902691511387401846790890269151301801242236024844801817805383022774201867494824016563101904761904761904701884057971014492801904761904761904701958592132505176402012422360248447601971014492753623301966873706004140801983436853002070501937888198757764019130434782608696019089026915113874019213250517598343017888198757763976016811594202898550165217391304347840161490683229813660155279503105590080153209109730848890149068322981366460140786749482401660139958592132505170140372670807453440150310559006211180158178053830227730151138716356107680146997929606625250147826086956521750146997929606625250146583850931677030165217391304347840163561076604554880162732919254658410161076604554865440162318840579710160173084886128364401751552795031056101780538302277432601755693581780538601784679089026915101743271221532091101734989648033126401772256728778468201797101449275362301813664596273292018633540372670809019006211180124225019213250517598343019130434782608696019047619047619047019503105590062111019296066252587993020124223602484476019668737060041408019089026915113874019710144927536233019213250517598343019171842650103521019378881987577640192546583850931710191718426501035210186335403726708090185921325051759840187163561076604560189648033126294018426501035196688017888198757763976018012422360248448018178053830227742018095238095238098018012422360248448017805383022774326017432712215320911016977225672877846017349896480331264017474120082815736020703933747412009020745341614906831019958592132505179020041407867494826019751552795031055020289855072463769019917184265010351020248447204968945019751552795031055019420289855072467019461697722567289019337474120082818019461697722567289019503105590062111019296066252587993019585921325051764019917184265010351019958592132505179020196273291925465860193788819875776401983436853002070501929606625258799301933747412008281801925465838509317101975155279503105501975155279503105501888198757763975018964803312629401966873706004140801908902691511387401954451345755693601966873706004140801908902691511387401838509316770186601884057971014492801975155279503105501966873706004140801933747412008281801971014492753623301971014492753623301904761904761904701900621118012422501946169772256728901942028985507246701942028985507246701991718426501035101987577639751552902020703933747412020910973084886128020993788819875778021035196687370603020952380952380953021118012422360249020621118012422363020745341614906831020331262939958594019875776397515529020207039337474120200828157349896480204140786749482410202898550724637690197929606625258820214078674948240180215320910973084890211180124223602490207453416149068310207453416149068310205383022774327130198757763975155290196687370600414080199171842650103510205383022774327130204554865424430660202484472049689450205383022774327130206211180124223630207039337474120090202070393374741202041407867494824102128364389233954302190476190476190702074534161490683102207039337474120102219461697722567602157349896480331402140786749482401802165631469979296402161490683229813602240165631469979402293995859213250602343685300207039602447204968944099402583850931677018602438923395445134502389233954451345802401656314699793023975155279503108024140786749482404023685300207039336024099378881987579023768115942028989024637681159420291024057971014492754023685300207039336023478260869565218022443064182194619021739130434782611022608695652173913022691511387163565022194616977225676020455486542443066020248447204968945019668737060041408019585921325051764019420289855072467019627329192546586019337474120082818019171842650103521019089026915113874018302277432712216018799171842650106018633540372670809019378881987577640187577639751552810178467908902691510178053830227743260178881987577639760173913043478260890175983436853002080185507246376811620200828157349896480211180124223602490214078674948240180223188405797101450216149068322981360224844720496894410223188405797101450220703933747412010218219461697722550214906832298136670214906832298136670209937888198757780215734989648033140217391304347826110221946169772256760216977225672877860217391304347826110219461697722567290223602484472049720220289855072463790223188405797101450216563146997929640214906832298136670211180124223602490214492753623188402202898550724637902161490683229813602194616977225672902240165631469979402302277432712215302219461697722567602314699792960662502128364389233954302128364389233954302161490683229813602194616977225672902211180124223602602149068322981366702190476190476190702223602484472049802252587991718426902256728778467909102293995859213250602306418219461698102331262939958592102314699792960662502265010351966873802198757763975155202219461697722567602144927536231884021821946169772255021821946169772255021739130434782611021821946169772255021987577639751552022070393374741201022153209109730848022567287784679091024637681159420291024472049689440994024844720496894412024803312629399588024803312629399588024679089026915116024472049689440994024472049689440994024347826086956523024720496894409938024886128364389234024720496894409938024389233954451345024347826086956523024513457556935819025383022774327124027494824016563146027536231884057977028281573498964807028737060041407869029813664596273293029772256728778473030227743271221535029813664596273293030062111801242236030020703933747411029813664596273293030641821946169778031138716356107660306004140786749480315527950310559020313871635610766090310559006211180160298550724637681180303105590062111850293167701863354060293995859213250502898550724637681302927536231884058102956521739130434902960662525879917402960662525879917403022774327122153503026915113871635503064182194616977802981366459627329302997929606625259203035196687370600403101449275362319103312629399585921303184265010351967103151138716356107803035196687370600403047619047619047902964803312629399902927536231884058102861283643892340279917184265010330283229813664596260282815734989648070281573498964803330277846790890269150281159420289855080347412008281573540370600414078674940351552795031055910356935817805383030364803312629399630369358178053830260356521739130434780369772256728778503726708074534161903739130434782608803556935817805383403627329192546583903635610766045548303598343685300207103474120082815735403490683229813664703412008281573499203440993788819876103403726708074534803366459627329193033706004140786755034078674948240167033540372670807456033706004140786755033498964803312631LendingClub 4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354LC Indexed41992419954199641997419994200242003420044200642009420104201142012420134201642017420184201942020420244202542026420274203042031420324203342034420374203842039420404204142044420454204642047420484205242053420544205542058420594206042061420624206542066420674206842069420724207342074420754207642079420804208142082420834208642087420884208942090420934209442095420964210042101421024210342104421074210842109421104211142114421154211642117421184212142122421234212442125421284212942130421314213242135421364213742138421394214242143421444214542146421504215142152421534215642157421584215942160421634216442165421664216742170421714217242173421744217742178421794218042181421844218542186421874219142192421934219442195421984219942200422014220242205422064220742208422094221242213422144221542216422194222042221422224222342226422274222842229422304223342234422354223642237422404224142242422434224442247422484224942250422514225542256422574225842261422624226342264422654226842269422704227142272422754227642277422784227942282422834228442285422864228942290422914229242293422964229742298422994230042303423044230542306423074231042311423124231342314423174231842319423204232142324423254232642327423284233142332423334233542338423394234042341423424234542346423474234842349423524235342354423554235642359423604236142362423664236742368423694237342374423754237642377423804238142382423834238442388423894239042391423944239542396423974239842401424024240342404424054240842409424104241142412424164241742418424194242242423424244242542426424294243042431424324243342436424374243842439424404244342444424454244642447424504245142452424534245742458424594246042461424644246542466424674246842471424724247342474424754247842479424804248142482424854248642487424884248942492424934249442495424964249942500425014250242503425064250742508425094251042513425144251542516425174252142522425234252442527425284252942530425314253442535425364253742538425414254242543425444254542548425494255042551425524255642557425584255942562425634256442565425664256942570425714257242573425764257742578425794258042583425844258542586425874259042591425924259342594425974259842599426004260142604426054260642607426084261142612426134261442615426194262042621426224262542626426274262842629426324263342634426354263642639426404264142642426434264642647426484264942650426534265442655426564265742660426614266242663426644266742668426694267042671426744267542676426774267842681426824268342684426854268842689426904269142692426954269642697426994270242703427044270542706427094271042711427124271342716427174271842719427204272342724427254272642727427314273242733427344273842739427404274142744427454274642747427484275242753427544275542758427594276042761427624276542766427674276842769427724277342774427754277642779427804278142782427834278742788427894279042793427944279542796427974280042801428024280342804428074280842809428104281142814428154281642817428184282142822428234282442825428284282942830428314283242835428364283742838428424284342844428454284642849428504285142852428534285642857428584285942860428634286442865428664286742870428714287242873428744287742878428794288042881428854288642887428884289142892428934289442895428984289942900429014290242905429064290742908429094291242913429144291542916429194292142922429234292642927429284292942930429334293442935429364293742940429414294242943429444294742948429494295042951429544295542956429574295842961429624296342964429654296842969429704297142972429754297642977429784297942983429844298542986429894299042991429924299342996429974299842999430004300343004430054300643007430104301143012430134301443017430184301943020430214302443025430264302743028430314303243033430344303543038430394304043041430424304543046430474304843049430524305343054430554305643059430604306143063430664306743068430694307043073430744307543076430774308043081430824308343084430874308843089430904309143095430964309743098431024310343104431054310843109431104311143112431164311743118431194312243123431244312543126431294313043131431324313343136431374313843139431404314343144431454314643147431514315243153431544315743158431594316043161431644316543166431674316843171431724317343174431754317843179431804318143182431854318643187431884319243193431944319543196431994320043201432024320343206432074320843209432104321343214432154321643217432204322143222432234322443227432284322943230432314323443235432364323743238432414324243243432444324543249432504325143252432554325643257432584325943262432634326443265432664326943270432714327243273432764327743278432794328043283432844328643287432904329143292432934329443297432984329943300433014330443305433064330743308433114331243313433144331543318433194332043321433224332543326433274332843329433324333343334433354333643339433404334143342433434334743348433494335043353433541095438317946779772091550975468106911004363387717706710210234439120762099087667556036008102459345595372691003570012041650609888933355372208109520032111068310609079730229263396309075763549217118509186830987180919509127330786486743708333994777231050808381594541118387908353827780794438308762396222229124108762396222229124108754462862136567208000793653343659707731059410196723407568425528299306307929393412510646908167394215287354707965093532927152207711226406633335807445458446864674507639825769132320108048394210567005907957159776166592408044427530520726908103927334546899808568028899961480608433161778388013108786196302506794608516461662691855408706863098249230108925030104126541208996430344959554087425632186657365090797302292633963094248317899576284093811983094485640813566077491712840844506221519485180808012765093723220793336009255692590794526052936376460796509353292715220787782696857703190794129345264948270786989321181646990774295945033555920775485909380638990774692652704984220756445884825302840763585908908604120761602608552265360760412564871581380790162665218669850796906021297343110825862785635176010805632677732355360782625973130740670773105941019672340775485909380638990767949296626310840779452629093717930757239220834558520763982576913232010769535928978021707600158968669534807560491771538745407298691285152371107215391400848527607155891200154351807457358090335505207691392213065934077389927702892813076239586522792013076913922130659340767552588954882650754065876797535780746925852714234510724712444455075107159857086864620507147957443393789807009123641774044306921857077423921907088457639367616907334391405568877506973423521357536807262990768067860706862356083393735806437921715109945506679889197932931106806822959413841906763189082236774606786989955850454306826655962977229406886156957007416606989290638210655707005156961727765407100357282838447607310591325291206907322490968762037607536692087929078907536692087929078907619991972232922407568425528299306307528758727836522076675925294562675072669578447821437074256246499652778069258229641341917067314556418665472069099566406170831068980562038102422068544235166371881067711228389973366068385563997840693069218570774239219067711228389973366068623560833937358066878229546934931065648550799228511064498217552487813063704877576552066060491870705746553057675527872888843058508530682607329057794528274277202055335186645584555058508530682607329056723524661782021056049189053914683056326856657154167055731854650212409056604524260393663056564857459930884056723524661782021058508530682607329059301866691863014057992862276591128059539867494639731059103532689549099058825865086309603057913528675665560569218586640959370587465314853840350578341950747399910576358610724260640575565274715004960568821918636331580548591850400311440571201926664098640556525210492868290552161862441961970570011922650215050555731874483612610556525210492868290553748534460473450543435166340149320541451826317010170527568446155035620505355037895876210487504977687623020481554957618205380462911561400696610476001605553415530482744961632088910491074989729273710506545041909759690497818345807947090481554957618205380484331633650600340491471657733901560476398273558043370491868325738529404898849857153901304946450017709243504990083498218306205117017259699216905212217580809900305176517460393393905394684862938709054343516634014932054581517436791649054264183033089375052320509810412918053034512218743046052598177413652414051804841404396729053391513422908110524791770122640670522015094090245710525585106131896350548195182395683540559301886525263250570408590654842950589448654876979510583101966802934020567235246617820210566441910608564410573581934691865805930186669186301405696152546455872705692185866409593705684252506317036805708052586594708505704085906548429505700119226502150505664419106085644105343118022337090555335206478984820540261822303126580562475230562285990579531954761283390586671978844584660579928622765911280562871898566913890583101966802934020577945282742772020562871898566913890541055158312382380528361782164291305045617018866205305001983538357140905081317139282710605073383779190153705093217179421546405009916898449698904902816537200179704839349656459724404990083498218306204946450017709243504767949415626712204795716175950661704982150138125749405085283819328989505105117219560381105335184662244532054462517035403291055692187849749619056168189455303030541451826317010170509321717942154640494248333766296510492264993743157240482348293627461070455374869312767550454184865298883970450614853257233330456168205322023230452201525275744750437128141099886570436334805090630880429591449011957504383181451137701504395081491276536804252281009610512404014280206833804037723127240108179037643793639182610366521236276129980375644600382570470351447852100271803181277397115326903066243675773252029115431539683917031416105966525426032606109980408965033558113191515798031693773569764916032011107973467195030583103156806946029313765541997838029274098741535054030186435152179103027925427525800378030464102755418593030107101551253534027766760323949241026219755105900638026061087904049501025823087101272790272907587183958240279254275258003780312177719642115050327251103817973180345101164026226260352241188109527540368107908294641303506545160910161103355811319151579803351844639105300803335977918920187103462911680401098403470845040493654703633478922391071803792146124242210503562078681558059603728679243501755203570012041650616503534311921234110603573978721696894903637445602437350303589845441882009203383578079475528203335977918920187103332011238873908703451011640262262603490678440725047403351844639105300803264577678087174903300277798503681303066243675773252032011107973467195032169775175318333032923444384111245031892107572078837032407775978095038031733440370227703268544358133453303117810516374872103149543956745099503050376955588138303018643515217910302998810114986517602951209954431176502899643113829556402986910074847682303185244077161605303284411078318567030702103558195304030305435553567456029313765541997838029829433948014039032209441975781117032090441574392764031336772365599858031455772766988210282030951290398730274494259202469610271717583170074660281634283285770840183260618138064990162633881897416950161840545888161301491471697400702013923046962437405015628719382337145014280048166602466015827053384651069014676716171230314015827053384651069017136057799922960175723926050135901765172620593916101733439180223688101907973102259940501888139702028548101975406663046674602007140103416902018326061813806499018802063419359916017413725403162450175327258045508060177310598068647270168980569971462520176120594054763770175327258045508060184450622151948550196747330295411750193177318253761140198334002313923150195160658276900380191987314239877580197540666304667460186037294170459920170567241989973890182863950133437150180087274101042220170567241989973890173740586026996660165410557929811910166600561943695440168583901966834680171360577999229601733439180223688101626338818974169501685839019668346801788972700871586701781039340779029801824672821288092801824672821288092801828639501334371501820706141241814301749305900408802101721539140084852901840539541473206501844506221519485501824672821288092801832606181380649901820706141241814301773105980686472701840539541473206501824672821288092801884173021982269701900039742167383701900039742167383701947639902722725402165807305268040702142007224990370202308607786934065402233240866054774502193574065591990221737414586966050217770734540687630213804054494409120207854034424991450215787394517548390218960738554571130214200722499037020220547410573082530218167402545315440214597390503664830210234042452758510214200722499037020212217382475897750214597390503664830216977398531431910212614050480525620221737414586966050228084102661011620228084102661011620244744158855381140255057526975705160245537494864636860241967482822986220242364150827614090242364150827614090249107506906287470242364150827614090247124166883148260247520834887776102411741468137305302451408268600089902443474908507533024434749085075330244744158855381140239984142799847010236017462753568550239587474795219160229670774679522990219754074563826840218167402545315440213407386489781301979373343092953019476399027227254020111067834631807019278065024913330192383982244505420193177318253761140194367322267644690188813970202854810188417302198226970186433962175087760195557326281528190192780650249133301907973102259940502019040143555737602034906863740851302344307907350571502284807706656394602225307505962217702336374547258014402435541548414976202502975109201710258627539017355750253074186952565950240380810804474820237207466767452080243554154841497620236414130758196390235620794748940710235620794748940710229670774679522990222927418600849610224514090619361010211424046466642060204284022383340840209440706443502850225307426628616660232447450711917940223324086605477450219357406559199021182071447126991021459739050366483020626736240648008020309401836945729021142404646664206020507735839259653020666403041110790206267362406480080208647370434247140206664030411107902169773985314319102066640304111079020507735839259653020825070242961929021499405850829267022768743465638377022411742261473316022332408660547745022451409061936101022808410266101162022530742662861666022213408259159390222530750596221770217770734540687630217770734540687630229274106674895170228084102661011620233637454725801440234034122730429310241967482822986220242760818832241930243554154841497620239984142799847010244744158855381140250694178924798840247124166883148260251487514934054520247520834887776102502975109201710245934162869264702558508629849608502649742270914012802649742270914012802618008830543785402495041749109153102292741066748951702233240866054774502253074266286166602237207546101052902205474105730825302161840625221762302213407465823382402118207144712699102098373744481306902082507024296192902034906863740851302003173423370623602007140103416902021063071045738635021301071848515346021063071045738635020864737043424714020864737043424714021221738247589775021777073454068763021261405048052562021380405449440912020706069841573574020666403041110790206267362406480080206267362406480080208647370434247140216184062522176230216184062522176230216977398531431910217770734540687630209837374448130690207457366420363610207854034424991450211820714471269910212217382475897750213010718485153460220150742568454680218960738554571130216580730526804070216580730526804070224117422614733160226894098647128060230067442684150830226894098647128060232050782707290070234034122730429310239190806790591320237604134772079920232050782707290070237604134772079920232050782707290070239587474795219160241570814818358380228084102661011620222134082591593902336374547258014402356207947489407102344307907350571502312574466980343902316541147026622302320507827072900702221340825915939022015074256845468022451409061936101023403412273042931023363745472580144023205078270729007022689409864712806022173741458696605021737406653605978021816740254531544022610076263787238022213408259159390226497430642500220224514090619361010225704094633244560228877438670267270229274106674895170222927418600849610230067442684150830226100762637872380224117422614733160222530750596221770229274106674895170224117422614733160219357406559199022610076263787238022491075862398885022689409864712806022054741057308253022292741860084961022213408259159390218564070549943280222134082591593902209440785777104021301071848515346021539072651292052021182071447126991021301071848515346021380405449440912021459739050366483021380405449440912021023404245275851020983737444813069020626736240648008020626736240648008020587069440185224020150734635094592020388735437871297020666403041110790205870694401852240207060698415735740201110678346318070201904014355573760196747330295411750201904014355573760206664030411107902165807305268040702558508629849608502411741468137305302340341227304293102300674426841508302304641106887786702312574466980343902352241267443128402312574466980343902364141307581963902399841427998470102380008027767077602395874747952191602459341628692647024395082284612549024196748282298622024315748683686977024355415484149762024553749486463686025029751092017102447441588553811402435541548414976202376041347720799202324474507119179402459341628692647024950417491091531024910750690628747024077747880910269024514082686000899024355415484149762023760413477207992024038081080447482024196748282298622024038081080447482023681079876282421023681079876282421024553749486463686024752083488777610241570814818358380248710838901659602546608589710773202542641909664494802546608589710773202534708549571937402538675229618216302534708549571937402538675229618216302518841829386823702562475309895886902506941789247988402475208348877761024236415082761409023720746676745208023800080277670776022570409463324456022134074658233824022768743465638377022808410266101162023046411068877867022570409463324456022570409463324456022372075461010529022292741860084961022332408660547745023205078270729007021658073052680407018207061412418143017017057398534605017056724198997389016858390196683468016541055792981191016342721790667267016937723797609033017056724198997389016898056997146252017096390999460173016977390598071820168980569971462520167393897952951120172947250017741017889727008715867017334391802236881017056724198997389017334391802236881016858390196683468016858390196683468014240381366139682013923046962437405015430385380023220166997229948323280159460537860394190158270533846510690159857205865022060164220553915928350160650541874277740162237213892789110163030549902044820163030549902044820166997229948323280163427217906672670165807225934439720163823885911300510170170573985346050166203893939067590162633881897416950161443877883533450162633881897416950158270533846510690165807225934439720171757246003857440169377237976090330163427217906672670164220553915928350164617221920556220159460537860394190161047209878905580166997229948323280162633881897416950161840545888161301618405458881613015906386985576634015232051377709296014518048969379174015152717776783728014518048969379174014359381767528034014557715769841958015073384175858157014676716171230314014676716171230314014875050173544235014875050173544235015628719382337145015628719382337145015668386182799929016382388591130051015470052180486005014875050173544235013288378155032851012971043751330574012693376148091082012495042145777158014478382168916390150337173753953750151923845772465120155097189809487890153510517790976520154700521804860050156683861827999290158270533846510690150733841758581570149940505749325880149940505749325880154700521804860050154700521804860050149543837744698040145973825703047430143593817675280340141213809647513290144783821689163901431971496706525013923046962437405013883380161974621013288378155032851013328044955495635013764379760586268013685046159660696013526378957809559013248711354570064013090044152718927012852043349942222013129710953181711013129710953181711013288378155032851013447045356883988013605712558735128013486712157346772013129710953181711012971043751330574012931376950867787010987703728191342011344704932356403010710036124951851010670369324489065010591035723563495010511702122637925010749702925414634010511702122637925010829036526340204011186037730505265013486712157346772013804046561049049013169377753644496013169377753644496013169377753644496013566045758272344013526378957809559013526378957809559013685046159660696013447045356883988013010710551793359012931376950867787013367711755958420131693777536444960132090445541072830130503773522561430130900441527189270135660457582723440139627137629001890140023805633629730139230469624374050145577157698419580147560497721558830148353833730814510150337173753953750151527177767837280155097189809487890157873865841882820158667201851138501582705338465106901574771978372549701554938578141157301527171817817208301550971898094878901499405057493258801491471697400702015033717375395375014875050173544235014835383373081451015747719783725497016342721790667267017612059405476377017691393006401943017691393006401943017691393006401943017691393006401943017651726205939161017294725001774101745339220362523701721539140084852901705672419899738901777072660732751401729472500177410169377237976090330169377237976090330160253873869649901562871938233714501634272179066726701558905258187436015549385781411573015589052581874360157080529832627130162237213892789110145973825703047430145973825703047430146370493707675270149147169740070201511305097632094401511305097632094401519238457724651201503371737539537501531138497863486501547005218048600501550971898094878901547005218048600501523205137770929601550971898094878901519238457724651201455771576984195801439904856799081901431971496706525014756049772155883014795716572618667014438715368453606014280048166602466013764379760586268013447045356883988TREE Indexed4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354110060059596672222106675904211690841094710046322244311078770591850993110995606121607641107184081608129311166550908603585109355506829394631084315036167359111365206482670231113190064375374113675208739311431140910091455068511196581168940145104643099915844311026334002625687309639639416963746709879879651654432909501039512565500109503349052821691309748209754026109209332409578830918093393391236003909094317396758664906094479096916629790941556873606909980951258929284848120960036960960107270985908963134466190978285909487505050970431901814925095310688489011597093093088632638288093578186796530693092838988384407761098221295952384036099145292235035987100092402400267911011780965308825101409103686553410127049893115043100600595966722221018017994501778910857010606213662120489717706405221225225220022517512222221939888613121090313673127441210210159154304612018941510303962118064217646934221196581145840121411695541656374644124740121858625061257103181864098512529452702022346125641020428712881267729261544715813063062530305787130006924693764741291291307662478613314852776279681298914268909349412963732433270214129568026575005171291753215713716612949872881730821293832217744693712905982376854186129036728365979951313467306226211413421112649084947132201429147576131316470332259867613074612310588767131161925822085351313467306226211413557403013227005136290133141831071383460328402395138577039995910381383922351953745613846153295307155140286437045820361407022374520157814118733561590817142642639347594381426426393475943812711942187296323127096324160399091286902234074792712873642576261433129360126371907461292215239265067413245552939580669133772230682092161334257257235914813231692695040593132363126995538781321321313898791613167012862854868136798335948294413876183555643717133379534918467661316932240311105713268652731146855134811734007582951352044297712074313689072910855329137722332230946361415800406195416814647724309361878145368442010431021448371438014058144190336239539471467775456969844148533152032036231475167464191095914781704902247519149641943875214991507045426032676915243704429574858167197956405683621659043620719713169600361062592751697851658631285516916147218384219177731578245978831805497856190855917992607345978118181589279704567351805959764242093917322706460551942177200270796944541775005641603011317999537121747817181635470509691151798336710595132718052668097651465190228681214398691928158906718436118803418831059857190713781688293341923769856230772819454839236432451195888198293180941886116888747588818978979464565041887502820801505719223839010768331184014789004047418944328968714972191545382500684219080618177855899271448369797912472724647592408233226188496276542015279602675453853692760914627837500328895817304323925281589279704567373106029195979921630887041790551124318965116217022083156849176325960331623929507416735309239990546546782561330432863700324070222821200673241764845420077524906444331105466238738728603863982476322349819303424474473216112886232963722962260982273966267637647324241164143193257240679139739451652436590449605210224012472764784647242388536789361632433356284745754824368213343307619267567566006755222684915692194139927320395996294851267521356721613392670362562477187426865326937737888269969970663664372380457394768829227373522121193792103719055123145120787709845513751214899507625329012079926054979763421369831338188234222060510000912232113421018400992922060521550923506221760216637555632226149244025196422649572819367689213421106181078632139986067452389422259181975994875222199121686321992274428198788907522808961820074805218272108610022912185724204533975522638022115083807279464079938459728644027982350937294040189557861222829983810811185228034187617597883265650259513738532674289543213455263109261651437712777777713611048928868098432245359297944081821573552802032806605848928057287178163848274890268540303362690921582561294227070916907578733269785165863128552552783540014240223984753892706077233125423120225862315315331131547123608222369872434232894427514566262369600361062592923534302297659919244837134561396752308385255061556222441672385269755235920523540759452286209256497822922113652295826927213767611139579342373296272273128821831831789516478217486717082773942254562156281770622640332579340921984291014453894220351112951002252148533145102029520799260549797634211365206482670232106953035182419920799260549797634210926301433903872074382095763869720623699916292453203026096026193242028643981782305919944558559839258194132591958129111918225897014879118935088728688179200115488562820821412335356610411530145448599088915647954824487069156248550329208841659274667145422416574266191400644164102562621793461620466629233850316775237080729104164125667264364371625317610872774170224070911894911706629597906454315236774653805161148717938352554156248550329208841387156332013020912882882585288127003924070133431319011242342082813185493342908448138161237279712714636174529078898143566644870255391494340506021240714712404141547608156987751051334159159160102583511615615624494903819750519294282319283899531441453204134906349390022081543056559412219859089631344662207646100539475632088242086203694120790020309770841967890968632687519773618854848261189812880808203291987063871862696720367289434805054207807800697440512111342108770106322125201383109232215430815074363262129129033746153321901130933214812133518107333839221968120998657406217902517488969322177639058035596214091009145506872258720183443747622497111746428469236036030583598322287595211651762423416493568572569229290828614210482307692300584608621926540958037863216816814118345722836682540155175224070218894196852255486180284449923416493568572569237814725391205252352737252189022229498719577299192169554073237374620988680734842209206722097326816921081081056108086202887502820801522066759042116908421342110618107863196765992220697841908523933737031183483479245010891745437658918048916941555626205693169877568263396461633633618996682515509354920088823160984061885330081627858613355079415569415671762171617232626074552616054515683656372159482558108511041723723753205734618711018278793758180411171623673571836913725181018418731807375102627192307687865380281939477871575932920293369362592531986140009560175320334949634212320676830661195873210556710312850332031184984264611219812888662210937188080379115722417124046035480573171540772198180381713097765925207616689766304232705177777771361104841758373787055352617662277023278425183021485723689411811041815406749618350658388758183187664578709526951957033934926451220404250394912209214460600266560422127743101692236121993531254480683215084312425864832212058207159662622261492440251964222106721596056332284592278018196423726032946961588236290133141831092376992368283844723446522904908229220304922145878472192885142229495722501732905942879226680514514194662202587105507343622060521550923506236290133141831092332640348056356223640562170465187229475614934728262364980241049197624617694049025318254146441345658582498729394808746125553245655965684257796247221153912558789430381394925490874440035243255001146800620322454146351255570623927003836290046239755136526792922377454276335083236382535542098982472857485034477323691382682111741236567340342634823257102719863649234857924812706782333795256784586822407021889419685220235605908163422210441205580014221963501918145023226749830751909662321321221498701323458073609192112238091932592008962267267261093387722284592000817924222407014959412932209055088725916621383690889727629205428500683102342063294015631923721711710748170232128436056169183321212751184736631215269114916398372221298262386272722203742383835934223862327931108182244398284952684922550242722332117219149921017557862120120048045275321025639846947568212404700568151972092400090265648320917071126886788206375592368316220528990747771063202795100420533642050358049194778621131901336754417204296604197352672062369991629245320993299815354591205936705799567932108338990336359917803187391933764179556482338727611844536755727956818618617726527658186648189266616131844536755727956818838069095909702193116184035200191926541928238809920224070449894427209055204226029012197967193394151622060521550923506216447204517274112036267035429267121529220338895352310002256641204623689073834856234243705238075647082461307473751271224901825019592865245091234809627292342342334434226924208824342600503234811734007582952283437184489785822926772397163955230653720705619762314622191854419424255023694732651243243244554325642372372248270449523596673513590356237814725391205252407022282120067324439824568264625248094246983269922508662404512302924636174529078923862324004104321237237224827044952387387286038639823319472087792286231693233271119592341187240905815922718871732065797240355741733524122356202301774029232732727356601382343497220062434224266574399016534240817735254845623966273412652499241626231424665512423192413416668724474473216112886244860239203967692440517430341477824058673964918624566873537378759244398245682646252450912348096272925594825696585226256179254881514125848925713815532256410250487173742584892571381553226472625399107756262647249650098182621852561287767426784475472754092269808270505699492702702640270209726749826824905827272464759240823322642642627797583226253176108727745260914747957617312624162517344363525906675770231562282397775874387282850542830895291628135828178890552735042718063231527558327614730249270732257548342427512126414596296273504271806323152708477645911812326899975585586149266574265036399542746592729346437627927927744792616278817265446586632799722665749072428620928421784977286440279823509372830907834813864126946176785720106271425265155341532743127679761430627454376358180266276507263189945412867867847820100728574727221651024290482783772631528955877824997049281358281788905527396626301764235272118272762340712806652741819063728332178139704829275814274062964372819357823530658278470778968104022698082705056994927685376583844388281704768267388152857472722165102428921227560147207293716791551933692979902911067154230307228914131932904827837726315328944307485694013254793041007321833363360975667343335643119989764329521808049854273382998235550976733929314300547144341764826940059453385308376407753233749134355529358343266349196896583495033483598210635620234104406698364980356549310343525063582234614135423885991594228364171841899472383620928537285088636405636950666742361977346685669993600138655575452936370984837815093647493424636326435943636499338503377454354875159338346037460243996377685368960836953943173782786468839223839010768335394663899407163439270038362900479372603370926233083787248630463187438530838333775974384730882773599443923538971505221840471238843353232400323398005927534131439174602929841499189154557889420535917751538074181104084520580240425039491221084154539197169341940425039491221083977823816636086639593437292828892402748907305407583861168633375637939015936728668592397551402227964883937398777144865740055437744157132395587886449806314011318780057316740263340026256875416377906759577154185724019733795541787939436638037420258694380718544258489298718196842977592677810295424578421700660165016169761696240850023099560565969509586511675063351801800605179018527258015078354975311850119846382352956801733499619539270019882882552968352437783501529452510292157365124740144958647850739198181122704522869024650750275162855043593092252945251029215736513051515060025135194040212657884452159851647959083524024025779070885209055088725916652136750239391315145530026668283553118501198463823520790001829752845348810294552777153349501424127945544929518481646645377685322760791953222450607012002534072514805439715318780195916374152852852324951445308385255061556254643104073848372533957007762600895261030139500343654146451509668481568376062176575215690690697835743582467055152066235699930568262172654146451509668481527373522121193795548625351152106564795551748774565646800447059357457657657711765822584661585015902495960960546062357159355510756398466598637070948554675925155788284690160360356194031963595287609256465535779625576816226155070452412324968558096559064528645458535401743234655082003116608851527489029164032625172094914019521851917300718011079534188021848278635115499928031879658997456248615014615384587309203386109955968815986861919607717264782610302623924633376170016166088792963109264423440425637214136354489916180410760443272162196810760064434596558082777591159540308164927049611226610967276336208131064723237362762764084944243645414616645539056701316685116270768249019444467107686186142615242736888427006504343869531067924900265700046156155089967067452181394037687918644307723669750520911283891702933658975891447008546708049279670501271644692283708939678703172147189882023795749372776618323478441713559683216454587222221916788591752136748622389827731577830178383579544929093441237814275795466024737795102892236016677974123400921149781127249223209847899052993784870679394780332760915777662245838248017922153016351282878644029599352523785978267822169938093093044742596881335180842338168822476275757073878246708056209101383298682760483196837722304510919368369137898610812784084082141739849831600812390833618610533411630090286047584059884876886347893593257389489486036278922930006922383762648373758180324367584800184227299988387618332464349283679831746827649849503329879803184973434396548075856086850171243978101178191240975980526680052513757865557683863301981439126785882952771309739632484778436123852249393805382272917942478213212746287531785989834003468858687918625827705987537538287421164875606327659821568575883377780472878782624190745576784130293736884018298683106983528380826977573874395805035786439459867968353061484107280434281348249463818780327586502038201662735004326580746126108890603792792802199288548098868050384199481693228420114856805728759396425088624393563770073787167936540357207877454371045175218836913355580657489246938571334304887040866550222528358743304256334481924228645778968467312994518064180364977122546151763686759905595827580272266567977474370525424566294752945263272227827573342536998325273839220747534755745668700723753737595287142636009674532221424527112735042745783258417345807176119031172557172267101597712982182652294237308847001412636372869023957749517449757277667885173562024634741876746708229459269387565257390499945270917069278884988600947073205195856525754527009655070452412324968596904569256073716083391081464748559817511207726716001385585553578962936014254192336407946121322566164772461890218027663432675827381156456456307312167645299144252734096261260839425713963605913522616936351351481835263464379765664593087636752108183134526131901267454349462855162789208538608570122232152560025410024823058597482069820234066008316008123909359805957038439432599792072076875286045276182830304160868559462495746624509123942963216242781098572855664091015382512939666204636955309856146916143522381656699004696257695573458060211179095876645602295089359540308164927049599099099119909976155001290020760759563409573494814594017066435272235699930568262172652390851873623197486486489108651294854469603731356449387848939989638494686969399700434987294733488225250727650941842208509355497589385655237930116933931451409100914550692551513038773087595694155562620575359205235407595545691823846342765520905393372479457623005598914174573573567254017915718410655615370456560406639861256564911058791613395683760621765752158593205853702806551166552294604985293370032493185455162854581592642550473544687605957830907881013918563871564706131656398703709893656556941557936208035642180511846142157322704612550135567798561612414865477015489096431555185952525157025369600176262412852413949817187575531878019591637415294525102921573653938552692572133549780537080606725404250210112030255486253511521065627165635778109956421805118461421566412546398416615759990765534979658523908558006275594941053477915195857010791013842757484407542517735574382047253821965736890742968567456109953427813508

Product Expansion

8Source Earnings Call Transcript Company Filings

3

My LendingTree

bull Customer familiarity is key as repeat customers drop promotional costs

bull Released My LendingTree which serves as a personal financial management application

bull Launched in 2014 and now has 88 million customers personal loans is prominent

bull Free credit scores credit monitoring and recommendations

bull Ability to lock in customers and accumulate data for personalized recommendations

bull Organic growth can lead to far less promotional spend due to organic customer

New Digital Experience

bull Added more services in 2017 to address consumer needs with additions in deposit accounts and savings accounts improves lifetime value

bull Concierge services and higher conversion with SnapCap

bull Deposit accounts are getting integrated with LendingTree and business credit services are developing

The new thing that we are seeing when I mentioned some of these new startup mortgage companies weve got a mortgage company on our network that literally has no loan officers 100 technology very low margins and is experiencing conversion rates right with our top lenders And I expect those types of things to proliferate I expect more and more lenders to create fully digital experiences that over time wont need humans And those are going to be perfect lenders to dial in just like Prosper and LendingClub change the way personal loans does So I expect thats going to continue to grow

- Doug Lebda Chairman amp CEO 2Q 2018 Earnings Call

Potential Risks

9Source Yahoo Finance

bull Increases in interest rates could adversely affect the ability of network lenders to close loans

bull Similarly a decrease in rates could lead to sudden increases in demand which is actually a negative The best situation for TREE is steady increases and declines in rates

bull Still somewhat dependent on mortgages for growthbull Diversification away from mortgage could change the

risk profile of the firm (ie move to credit cards)bull The decline in stock prices from competitors such as On

Deck Capital and LendingClub could misprice the broader financial technology sector

bull The intended benefits of acquisitions from the past and future may not be realized as expected

Internal and External Risk Factors Mitigants

bull Despite well publicized headwinds TREE has managed this rate environment well

bull Although mortgage purchases and home refinancing still compose over a third of revenue the stated goal of further diversification and an improved environment in 2019 should protect against mortgage headwinds

bull Thus far Tree has been insulated from the collapse in share prices from public P2P lenders like On Deck Capital and Lending Club

0

150

300

450

600

750

900

Peers vs LendingTree

ONDK LC TREE

Conclusion ndash Recommendation to Buy

10

Opportune Time to Buy at Depressed Share Price

bullCurrent prices represent a drawdown of 40 from an all time high in January 2018business fundamentals have arguably not changed that dramatically

Clear Catalysts

bullThe growth of the lending marketplace movement away from mortgage and increased user experience are all improvements for firm value

Diversification of Clubrsquos Portfolio

bullCurrently underweight financial exposure LendingTree offers a bridge between the growth of technology and lower beta financial sector

bull Upside case assumed aggressive MampA activity to continue diversifying away from mortgage products

bull Base case assumed blend or organic and inorganic growth in near term with similar long term outlook as upside

bull Downside incorporated triggering of risk factors and delaycessation of acquisitions in the short term

Valuation AssumptionsImplied Share

Pricesbull Upside 38bull Base 21bull Downside -14

Appendix ndash DCF (Base)

11

Appendix ndash DCF (Base)

12

Appendix ndash DCF (Downside)

13

Appendix ndash DCF (Downside)

14

Appendix ndash DCF (Upside)

15

Appendix ndash DCF (Upside)

16

Appendix - Comparables

17

Trading MultiplesMarket Net Enterprise EV Revenue EV EBITDA

Company Ticker Capitalization Debt Value 2017A 2018E 2019E 2017A 2018E 2019E LTM 2019EOn Deck Capital Inc NYSEONDK $577 $681 $1259 64x 33x 29x --- 371x 280x 1267x 155xLendingClub Corporation NYSELC 1431 (85) 1346 23x 19x 17x --- 156x 101x --- 178xGreenSky Inc NasdaqGSKY 1152 151 1303 40x 30x 22x 87x 67x 50x 239x 220x

LendingTree Inc NasdaqTREE $3084 ($49) $3035 49x 40x 33x 356x 201x 159x 452x 326x

Low $577 ($85) $1259 23x 19x 17x 87x 67x 50x 239x 155xMean 1053 249 1302 42x 27x 23x 87x 198x 143x 753x 184xMedian 1152 151 1303 40x 30x 22x 87x 156x 101x 753x 178xHigh $1431 $681 $1346 64x 33x 29x 87x 371x 280x 1267x 220x

Operating Statistics

Company Ticker 2017A 2018E 2019E 17-18 18-19 2017A 2018E 2019E 17-18 18-19On Deck Capital Inc NYSEONDK $197 $384 $431 948 120 NA $34 $45 --- 327LendingClub Corporation NYSELC $575 $693 $809 206 168 NA $86 $133 --- 547GreenSky Inc NasdaqGSKY $326 $438 $586 343 339 $150 $196 $263 308 344

LendingTree Inc NasdaqTREE $618 $755 $916 223 212 $85 $151 $191 775 261

Low $197 $384 $431 206 120 $150 $34 $45 308 327Mean 366 505 609 499 209 150 105 147 308 406Median 326 438 586 343 168 150 86 133 308 344High $575 $693 $809 948 339 $150 $196 $263 308 547

Revenue EBITDA GrowthEBITDARevenue Growth

PriceEarnings

  • Slide Number 1
  • Investment Thesis
  • Introduction
  • Industry Overview
  • Product Diversification
  • Product Diversification
  • Market Opportunity
  • Product Expansion
  • Potential Risks
  • Conclusion ndash Recommendation to Buy
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Upside)
  • Appendix ndash DCF (Upside)
  • Appendix - Comparables
Date OnDeck Capital ONDK Indexed LendingClub LC Indexed LendingTree Close TREE Indexed
121914 2415 100 2521 100 4329 100
122214 2300 095 2406 095 4355 101
122314 2263 094 2308 092 4618 107
122414 2312 096 2532 100 4739 109
122614 2306 095 2574 102 4796 111
122914 2244 093 2498 099 4805 111
123014 2247 093 2583 102 4793 111
123114 2243 093 2530 100 4834 112
1215 2390 099 2493 099 4734 109
1515 2250 093 2400 095 4694 108
1615 2221 092 2289 091 4821 111
1715 2228 092 2288 091 4819 111
1815 2273 094 2316 092 4921 114
1915 2269 094 2301 091 4939 114
11215 2065 086 2101 083 4847 112
11315 1853 077 2113 084 4530 105
11415 1828 076 2106 084 4443 103
11515 1850 077 2209 088 4173 096
11615 1850 077 2209 088 4277 099
12015 1839 076 2207 088 4113 095
12115 1687 070 2017 080 4114 095
12215 1650 068 1949 077 4220 097
12315 1699 070 1908 076 4040 093
12615 1663 069 1999 079 4043 093
12715 1608 067 2059 082 4083 094
12815 1607 067 2008 080 4090 094
12915 1475 061 1944 077 4076 094
13015 1508 062 1877 074 4118 095
2215 1567 065 1926 076 4156 096
2315 1568 065 2029 080 4268 099
2415 1552 064 2006 080 4235 098
2515 1571 065 2028 080 4201 097
2615 1695 070 2043 081 4126 095
2915 1732 072 2160 086 4030 093
21015 1739 072 2126 084 4051 094
21115 1712 071 2215 088 4019 093
21215 1731 072 2147 085 4252 098
21315 1742 072 2195 087 4292 099
21715 1803 075 2250 089 4333 100
21815 1755 073 2268 090 4380 101
21915 1774 073 2204 087 4390 101
22015 1837 076 2289 091 4384 101
22315 1937 080 2376 094 4355 101
22415 1989 082 2365 094 4407 102
22515 1910 079 2051 081 4700 109
22615 1905 079 2129 084 5216 120
22715 1940 080 2037 081 5304 123
3215 1949 081 2000 079 5291 122
3315 1836 076 2003 079 5242 121
3415 1732 072 2008 080 5239 121
3515 1614 067 1986 079 5203 120
3615 1626 067 2002 079 5111 118
3915 1679 070 1984 079 5180 120
31015 1733 072 1952 077 5063 117
31115 1850 077 1955 078 5400 125
31215 1948 081 1953 077 5442 126
31315 1941 080 1907 076 5424 125
31615 2100 087 1925 076 5439 126
31715 2125 088 1920 076 5488 127
31815 2095 087 1917 076 5655 131
31915 2192 091 1992 079 5628 130
32015 2226 092 2009 080 5590 129
32315 2314 096 2082 083 5764 133
32415 2347 097 2031 081 5623 130
32515 2191 091 1973 078 5612 130
32615 2062 085 1949 077 5609 130
32715 2054 085 1955 078 5592 129
33015 2103 087 1936 077 5606 129
33115 2129 088 1965 078 5601 129
4115 2047 085 1909 076 5587 129
4215 1963 081 1926 076 5586 129
4615 2032 084 1940 077 5686 131
4715 2051 085 1916 076 5810 134
4815 2053 085 1906 076 5723 132
4915 1980 082 1840 073 5699 132
41015 1953 081 1819 072 5660 131
41315 1986 082 1804 072 5678 131
41415 2109 087 1880 075 5686 131
41515 2133 088 1939 077 5869 136
41615 2108 087 1951 077 5900 136
41715 2094 087 1922 076 5989 138
42015 2095 087 1939 077 5999 139
42115 2052 085 1935 077 5991 138
42215 2054 085 1901 075 5994 138
42315 2118 088 1883 075 6073 140
42415 2123 088 1827 072 6091 141
42715 2051 085 1805 072 6112 141
42815 2034 084 1802 071 6175 143
42915 1987 082 1767 070 6175 143
43015 1925 080 1745 069 5503 127
5115 1929 080 1787 071 5502 127
5415 2002 083 1849 073 5571 129
5515 1691 070 1758 070 5573 129
5615 1696 070 1831 073 5600 129
5715 1601 066 1730 069 5594 129
5815 1568 065 1623 064 5734 132
51115 1541 064 1684 067 5791 134
51215 1576 065 1716 068 5776 133
51315 1540 064 1705 068 5728 132
51415 1555 064 1711 068 5730 132
51515 1585 066 1721 068 5720 132
51815 1673 069 1736 069 5700 132
51915 1629 067 1762 070 5922 137
52015 1624 067 1766 070 6007 139
52115 1580 065 1790 071 5774 133
52215 1552 064 1843 073 5701 132
52615 1505 062 1846 073 5744 133
52715 1539 064 1900 075 5836 135
52815 1553 064 1900 075 5853 135
52915 1518 063 1921 076 5926 137
6115 1446 060 1908 076 5962 138
6215 1474 061 1898 075 6129 142
6315 1524 063 1933 077 6341 146
6415 1490 062 1832 073 6293 145
6515 1492 062 1872 074 6270 145
6815 1450 060 1746 069 6242 144
6915 1403 058 1697 067 6354 147
61015 1407 058 1742 069 6430 149
61115 1355 056 1739 069 6386 148
61215 1366 057 1728 069 6399 148
61515 1248 052 1707 068 6478 150
61615 1261 052 1724 068 6524 151
61715 1259 052 1745 069 6599 152
61815 1232 051 1707 068 7238 167
61915 1285 053 1730 069 7182 166
62215 1288 053 1686 067 7342 170
62315 1287 053 1655 066 7350 170
62415 1253 052 1626 064 7323 169
62515 1239 051 1606 064 7694 178
62615 1252 052 1525 060 7816 181
62915 1144 047 1454 058 7789 180
63015 1158 048 1475 059 7861 182
7115 1139 047 1457 058 7818 181
7215 1176 049 1395 055 7499 173
7615 1184 049 1475 059 7671 177
7715 1187 049 1430 057 7684 178
7815 1186 049 1413 056 7792 180
7915 1215 050 1420 056 7863 182
71015 1249 052 1405 056 7785 180
71315 1270 053 1427 057 7815 181
71415 1309 054 1426 057 8235 190
71515 1310 054 1430 057 8347 193
71615 1345 056 1475 059 8140 188
71715 1349 056 1495 059 8256 191
72015 1288 053 1462 058 8328 192
72115 1302 054 1501 060 8422 195
72215 1297 054 1490 059 8480 196
72315 1299 054 1483 059 8165 189
72415 1225 051 1460 058 8216 190
72715 1204 050 1435 057 8171 189
72815 1231 051 1481 059 8322 192
72915 1249 052 1458 058 7966 184
73015 1267 052 1453 058 8201 189
73115 1337 055 1451 058 8292 192
8315 1338 055 1434 057 8260 191
8415 1047 043 1383 055 11751 271
8515 947 039 1440 057 11795 272
8615 907 038 1403 056 11337 262
8715 918 038 1392 055 12104 280
81015 956 040 1437 057 11952 276
81115 901 037 1401 056 12509 289
81215 933 039 1403 056 12190 282
81315 907 038 1396 055 13446 311
81415 908 038 1370 054 13371 309
81715 945 039 1365 054 13808 319
81815 946 039 1330 053 13666 316
81915 958 040 1274 051 13690 316
82015 951 039 1229 049 13387 309
82115 959 040 1214 048 11088 256
82415 911 038 1167 046 10420 241
82515 869 036 1200 048 10466 242
82615 867 036 1217 048 10782 249
82715 908 038 1238 049 10335 239
82815 916 038 1277 051 10720 248
83115 923 038 1255 050 10595 245
9115 912 038 1214 048 10085 233
9215 916 038 1221 048 9844 227
9315 938 039 1239 049 10494 242
9415 933 039 1201 048 10419 241
9815 1005 042 1240 049 10548 244
9915 1000 041 1235 049 10395 240
91015 1001 041 1247 049 10493 242
91115 1029 043 1258 050 10534 243
91415 1020 042 1290 051 10549 244
91515 1059 044 1314 052 11583 268
91615 1041 043 1305 052 11623 268
91715 1061 044 1360 054 11827 273
91815 1056 044 1370 054 11581 268
92115 1044 043 1376 055 11560 267
92215 1014 042 1368 054 11630 269
92315 940 039 1319 052 11687 270
92415 931 039 1337 053 10305 238
92515 942 039 1326 053 9843 227
92815 916 038 1306 052 9107 210
92915 947 039 1346 053 8999 208
93015 990 041 1323 052 9303 215
10115 938 039 1316 052 9004 208
10215 966 040 1325 053 9251 214
10515 999 041 1382 055 9613 222
10615 989 041 1410 056 9149 211
10715 990 041 1438 057 9550 221
10815 1001 041 1486 059 9600 222
10915 992 041 1470 058 9637 223
101215 976 040 1430 057 9805 226
101315 897 037 1428 057 9239 213
101415 896 037 1446 057 9264 214
101515 944 039 1495 059 9636 223
101615 900 037 1436 057 9619 222
101915 918 038 1435 057 9846 227
102015 915 038 1433 057 9874 228
102115 926 038 1439 057 9449 218
102215 924 038 1438 057 9462 219
102315 931 039 1437 057 9800 226
102615 952 039 1428 057 12098 279
102715 927 038 1347 053 12400 286
102815 985 041 1400 056 12729 294
102915 935 039 1362 054 12251 283
103015 952 039 1418 056 12136 280
11215 946 039 1461 058 11500 266
11315 1026 042 1479 059 11577 267
11415 1052 044 1462 058 11390 263
11515 1110 046 1419 056 12025 278
11615 1110 046 1470 058 12497 289
11915 1130 047 1457 058 12898 298
111015 1137 047 1419 056 12130 280
111115 1128 047 1364 054 12146 281
111215 1090 045 1332 053 11900 275
111315 1004 042 1272 050 11649 269
111615 1007 042 1261 050 11719 271
111715 971 040 1281 051 11679 270
111815 979 041 1279 051 11051 255
111915 958 040 1284 051 10383 240
112015 948 039 1263 050 10092 233
112315 943 039 1236 049 10023 232
112415 961 040 1220 048 10220 236
112515 963 040 1258 050 10082 233
112715 977 040 1247 049 10258 237
113015 995 041 1202 048 10188 235
12115 901 037 1209 048 10599 245
12215 1150 048 1256 050 9993 231
12315 1142 047 1282 051 9715 224
12415 1098 045 1287 051 10213 236
12715 1090 045 1345 053 9897 229
12815 1050 043 1373 054 9573 221
12915 1002 041 1404 056 9254 214
121015 1035 043 1416 056 10274 237
121115 978 040 1365 054 9451 218
121415 965 040 1284 051 9415 217
121515 976 040 1246 049 9760 225
121615 942 039 1241 049 9801 226
121715 934 039 1216 048 9517 220
121815 1081 045 1148 046 9539 220
122115 1086 045 1145 045 9301 215
122215 1113 046 1136 045 9004 208
122315 1132 047 1150 046 9150 211
122415 1112 046 1140 045 9121 211
122815 1025 042 1102 044 9004 208
122915 1032 043 1100 044 9131 211
123015 1034 043 1083 043 8980 207
123115 1030 043 1105 044 8928 206
1416 975 040 1108 044 8789 203
1516 972 040 1072 043 8782 203
1616 969 040 1012 040 8634 199
1716 922 038 951 038 8404 194
1816 907 038 949 038 8304 192
11116 857 035 924 037 8197 189
11216 851 035 947 038 8663 200
11316 733 030 886 035 6114 141
11416 745 031 802 032 6624 153
11516 769 032 773 031 6774 156
11916 774 032 734 029 6764 156
12016 771 032 792 031 7183 166
12116 807 033 822 033 7175 166
12216 834 035 846 034 7104 164
12516 782 032 799 032 7015 162
12616 805 033 807 032 7262 168
12716 780 032 771 031 7105 164
12816 757 031 739 029 7036 163
12916 792 033 738 029 7369 170
2116 789 033 761 030 7388 171
2216 760 031 704 028 6596 152
2316 771 032 768 030 6438 149
2416 778 032 759 030 6764 156
2516 761 032 700 028 6005 139
2816 697 029 661 026 5577 129
2916 662 027 657 026 5498 127
21016 697 029 651 026 5710 132
21116 687 028 688 027 5708 132
21216 697 029 704 028 5981 138
21616 762 032 787 031 6336 146
21716 745 031 825 033 6215 144
21816 820 034 870 035 6469 149
21916 844 035 888 035 6369 147
22216 880 036 928 037 6796 157
22316 705 029 884 035 6890 159
22416 631 026 846 034 6994 162
22516 635 026 845 034 8550 198
22616 663 027 841 033 8348 193
22916 670 028 873 035 8837 204
3116 679 028 875 035 9011 208
3216 705 029 916 036 8597 199
3316 769 032 956 038 8989 208
3416 800 033 898 036 9040 209
3716 795 033 940 037 9000 208
3816 772 032 900 036 8519 197
3916 748 031 891 035 8560 198
31016 717 030 901 036 8217 190
31116 736 030 917 036 8602 199
31416 754 031 905 036 8817 204
31516 709 029 853 034 8996 208
31616 706 029 841 033 9140 211
31716 717 030 840 033 9578 221
31816 739 031 870 035 9326 215
32116 747 031 880 035 9217 213
32216 753 031 845 034 9481 219
32316 738 031 823 033 9236 213
32416 762 032 832 033 9510 220
32816 708 029 773 031 9433 218
32916 755 031 807 032 9427 218
33016 764 032 811 032 9268 214
33116 779 032 830 033 9778 226
4116 736 030 804 032 9739 225
4416 735 030 817 032 10218 236
4516 712 029 800 032 9903 229
4616 752 031 824 033 10137 234
4716 725 030 786 031 9926 229
4816 718 030 794 031 9990 231
41116 726 030 769 031 9492 219
41216 706 029 761 030 9386 217
41316 728 030 756 030 9886 228
41416 759 031 744 030 9700 224
41516 783 032 731 029 9764 226
41816 782 032 753 030 10137 234
41916 816 034 803 032 10295 238
42016 830 034 828 033 10185 235
42116 828 034 774 031 9935 229
42216 846 035 764 030 9392 217
42516 848 035 739 029 9086 210
42616 848 035 752 030 8949 207
42716 879 036 812 032 9126 211
42816 860 036 809 032 8783 203
42916 863 036 790 031 8947 207
5216 830 034 793 031 9239 213
5316 550 023 711 028 8518 197
5416 511 021 692 027 8262 191
5516 497 021 685 027 7943 183
5616 512 021 710 028 7556 175
5916 491 020 462 018 7334 169
51016 484 020 410 016 7354 170
51116 467 019 408 016 7072 163
51216 431 018 376 015 6714 155
51316 464 019 351 014 6969 161
51616 466 019 394 016 7047 163
51716 447 019 360 014 6740 156
51816 480 020 399 016 7001 162
51916 453 019 370 015 6950 161
52016 469 019 399 016 6904 159
52316 489 020 432 017 7462 172
52416 492 020 443 018 8100 187
52516 494 020 445 018 7810 180
52616 493 020 437 017 7952 184
52716 498 021 481 019 8109 187
53116 517 021 476 019 8325 192
6116 501 021 498 020 8396 194
6216 525 022 506 020 8785 203
6316 504 021 462 018 8598 199
6616 519 021 474 019 8803 203
6716 513 021 439 017 8951 207
6816 512 021 442 018 9115 211
6916 505 021 447 018 8793 203
61016 511 021 426 017 8577 198
61316 493 020 444 018 8142 188
61416 492 020 442 018 7413 171
61516 499 021 465 018 7426 172
61616 510 021 496 020 7416 171
61716 510 021 487 019 7225 167
62016 547 023 500 020 7696 178
62116 542 022 492 020 7612 176
62216 531 022 484 019 7646 177
62316 547 023 498 020 7923 183
62416 520 022 469 019 7840 181
62716 471 020 430 017 7944 184
62816 493 020 461 018 8124 188
62916 519 021 454 018 8472 196
63016 515 021 430 017 8833 204
7116 525 022 438 017 9284 214
7516 489 020 417 017 9211 213
7616 494 020 420 017 9521 220
7716 524 022 425 017 9311 215
7816 525 022 432 017 9576 221
71116 532 022 437 017 9637 223
71216 546 023 410 016 9615 222
71316 529 022 425 017 9890 228
71416 532 022 451 018 10271 237
71516 536 022 449 018 10229 236
71816 549 023 460 018 10290 238
71916 529 022 460 018 10150 234
72016 532 022 461 018 9537 220
72116 527 022 459 018 9493 219
72216 522 022 441 017 9741 225
72516 506 021 434 017 9813 227
72616 528 022 464 018 9535 220
72716 531 022 465 018 9550 221
72816 521 022 460 018 10229 236
72916 520 022 462 018 10098 233
8116 517 021 459 018 10234 236
8216 500 021 447 018 9934 229
8316 508 021 464 018 10238 236
8416 521 022 460 018 10657 246
8516 525 022 475 019 11002 254
8816 516 021 479 019 10817 250
8916 568 024 479 019 11062 256
81016 548 023 491 019 11160 258
81116 578 024 546 022 11077 256
81216 588 024 540 021 11035 255
81516 604 025 582 023 11039 255
81616 616 026 563 022 10624 245
81716 625 026 553 022 10358 239
81816 627 026 559 022 10379 240
81916 621 026 549 022 10292 238
82216 603 025 539 021 10233 236
82316 612 025 524 021 10705 247
82416 609 025 544 022 10256 237
82516 616 026 552 022 10241 237
82616 617 026 540 021 10068 233
82916 629 026 556 022 10167 235
83016 639 026 550 022 10103 233
83116 633 026 541 021 9700 224
9116 625 026 530 021 9534 220
9216 635 026 540 021 9569 221
9616 635 026 535 021 9508 220
9716 638 026 541 021 9816 227
9816 626 026 547 022 10049 232
9916 607 025 536 021 10155 235
91216 602 025 559 022 10307 238
91316 619 026 575 023 9815 227
91416 599 025 575 023 9647 223
91516 602 025 617 024 9628 222
91616 589 024 643 026 9563 221
91916 595 025 619 025 9257 214
92016 602 025 610 024 8893 205
92116 599 025 611 024 8932 206
92216 601 025 611 024 9399 217
92316 592 025 628 025 9214 213
92616 584 024 611 024 9183 212
92716 585 024 623 025 9319 215
92816 591 024 624 025 9616 222
92916 568 024 608 024 9612 222
93016 570 024 618 025 9691 224
10316 555 023 616 024 9716 224
10416 545 023 616 024 9762 226
10516 560 023 617 024 9487 219
10616 547 023 605 024 9178 212
10716 531 022 595 024 9102 210
101016 544 023 604 024 9195 212
101116 522 022 579 023 9058 209
101216 512 021 554 022 9055 209
101316 491 020 550 022 8934 206
101416 486 020 538 021 8887 205
101716 463 019 499 020 8779 203
101816 467 019 491 019 8876 205
101916 463 019 507 020 9148 211
102016 461 019 486 019 8844 204
102116 456 019 485 019 8928 206
102416 470 019 487 019 9088 210
102516 485 020 490 019 8915 206
102616 483 020 476 019 9127 211
102716 480 020 475 019 7707 178
102816 484 020 470 019 7773 180
103116 489 020 493 020 7985 184
11116 478 020 486 019 8060 186
11216 452 019 481 019 8080 187
11316 409 017 509 020 7985 184
11416 402 017 513 020 8155 188
11716 403 017 591 023 8360 193
11816 388 016 576 023 8340 193
11916 442 018 561 022 8755 202
111016 501 021 589 023 9050 209
111116 556 023 614 024 9515 220
111416 547 023 631 025 9550 221
111516 504 021 652 026 9370 216
111616 489 020 638 025 8815 204
111716 468 019 606 024 9320 215
111816 481 020 598 024 10000 231
112116 476 020 614 024 10255 237
112216 474 020 596 024 10550 244
112316 472 020 594 024 10655 246
112516 481 020 594 024 10780 249
112816 467 019 579 023 10610 245
112916 461 019 562 022 10140 234
113016 460 019 566 022 10480 242
12116 442 018 533 021 10165 235
12216 441 018 515 020 9885 228
12516 425 018 528 021 9925 229
12616 428 018 568 023 9985 231
12716 422 017 586 023 10020 231
12816 405 017 563 022 10500 243
12916 430 018 553 022 10530 243
121216 426 018 534 021 10270 237
121316 425 018 541 021 10215 236
121416 420 017 520 021 10295 238
121516 419 017 512 020 10420 241
121616 425 018 533 021 10580 244
121916 426 018 517 021 10740 248
122016 437 018 521 021 10860 251
122116 440 018 520 021 10665 246
122216 427 018 526 021 10330 239
122316 458 019 521 021 10270 237
122716 460 019 547 022 10335 239
122816 455 019 521 021 10095 233
122916 459 019 517 021 10030 232
123016 463 019 525 021 10135 234
1317 466 019 542 021 9835 227
1417 510 021 574 023 10405 240
1517 476 020 565 022 10200 236
1617 483 020 563 022 10075 233
1917 478 020 566 022 10145 234
11017 492 020 575 023 10505 243
11117 505 021 568 023 10425 241
11217 485 020 560 022 10375 240
11317 498 021 561 022 10460 242
11717 485 020 549 022 10490 242
11817 480 020 549 022 10595 245
11917 480 020 578 023 10600 245
12017 491 020 575 023 10565 244
12317 488 020 589 023 10415 241
12417 489 020 590 023 10635 246
12517 493 020 610 024 10580 244
12617 482 020 612 024 10610 245
12717 478 020 614 024 11080 256
13017 487 020 605 024 11090 256
13117 503 021 617 024 11190 258
2117 517 021 632 025 11100 256
2217 497 021 623 025 11190 258
2317 515 021 634 025 11460 265
2617 519 021 624 025 11370 263
2717 524 022 631 025 11350 262
2817 529 022 620 025 11595 268
2917 546 023 645 026 11680 270
21017 568 024 668 026 11700 270
21317 560 023 668 026 11580 267
21417 569 024 660 026 11795 272
21517 562 023 629 025 11440 264
21617 501 021 578 023 11365 263
21717 489 020 563 022 11295 261
22117 519 021 568 023 11360 262
22217 530 022 564 022 11215 259
22317 553 023 556 022 12225 282
22417 546 023 545 022 12340 285
22717 576 024 558 022 12180 281
22817 534 022 534 021 11840 274
3117 530 022 529 021 11930 276
3217 508 021 525 021 11720 271
3317 490 020 513 020 11910 275
3617 501 021 505 020 11840 274
3717 495 020 506 020 11725 271
3817 506 021 531 021 11645 269
3917 486 020 537 021 11540 267
31017 487 020 531 021 11890 275
31317 486 020 526 021 12090 279
31417 474 020 526 021 12070 279
31517 464 019 535 021 12120 280
31617 474 020 549 022 12390 286
31717 475 020 536 021 12400 286
32017 463 019 539 021 12255 283
32117 450 019 522 021 11665 269
32217 448 019 521 021 11750 271
32317 477 020 520 021 11875 274
32417 462 019 520 021 11885 275
32717 471 020 526 021 11970 277
32817 478 020 545 022 12415 287
32917 480 020 545 022 12370 286
33017 491 020 547 022 12575 290
33117 504 021 549 022 12535 290
4317 474 020 529 021 12180 281
4417 471 020 523 021 11860 274
4517 462 019 524 021 11780 272
4617 463 019 534 021 12150 281
4717 442 018 535 021 12265 283
41017 451 019 537 021 11940 276
41117 460 019 555 022 12205 282
41217 461 019 552 022 12055 278
41317 446 018 546 022 11680 270
41717 435 018 546 022 11985 277
41817 439 018 565 022 12195 282
41917 451 019 572 023 12370 286
42017 460 019 580 023 12520 289
42117 455 019 572 023 12715 294
42417 460 019 585 023 12900 298
42517 473 020 590 023 13120 303
42617 486 020 603 024 12575 290
42717 476 020 599 024 14240 329
42817 475 020 585 023 14090 325
5117 479 020 599 024 14443 334
5217 468 019 585 023 14440 334
5317 462 019 604 024 14265 330
5417 461 019 609 024 14645 338
5517 464 019 575 023 14688 339
5817 432 018 560 022 14795 342
5917 406 017 589 023 14655 339
51017 399 017 594 024 14610 337
51117 390 016 591 023 14860 343
51217 375 016 583 023 15130 350
51517 370 015 584 023 15420 356
51617 360 015 585 023 15800 365
51717 340 014 560 022 15260 353
51817 338 014 555 022 15335 354
51917 339 014 566 022 15765 364
52217 363 015 590 023 15675 362
52317 382 016 589 023 15760 364
52417 365 015 585 023 15670 362
52517 355 015 572 023 15585 360
52617 357 015 559 022 15745 364
53017 355 015 548 022 15790 365
53117 354 015 550 022 15560 359
6117 399 017 570 023 16340 377
6217 395 016 560 022 16600 383
6517 393 016 571 023 16350 378
6617 389 016 566 022 17070 394
6717 392 016 569 023 16980 392
6817 418 017 577 023 17085 395
6917 423 018 578 023 17000 393
61217 430 018 562 022 16130 373
61317 424 018 580 023 16395 379
61417 431 018 570 023 16680 385
61517 421 017 565 022 16655 385
61617 419 017 561 022 16985 392
61917 428 018 578 023 17520 405
62017 434 018 565 022 17330 400
62117 438 018 553 022 17885 413
62217 450 019 570 023 17965 415
62317 459 019 567 022 18205 421
62617 464 019 572 023 18100 418
62717 462 019 556 022 17500 404
62817 460 019 562 022 17985 415
62917 471 020 560 022 17500 404
63017 466 019 551 022 17220 398
7317 486 020 560 022 17140 396
7517 475 020 557 022 17435 403
7617 461 019 537 021 16715 386
7717 476 020 543 022 16890 390
71017 464 019 534 021 17210 398
71117 463 019 537 021 17045 394
71217 468 019 539 021 17340 401
71317 465 019 541 021 17125 396
71417 463 019 539 021 17365 401
71717 450 019 530 021 17430 403
71817 449 019 529 021 18025 416
71917 452 019 520 021 18120 419
72017 458 019 520 021 18090 418
72117 445 018 519 021 18193 420
72417 432 018 508 020 18435 426
72517 435 018 514 020 18605 430
72617 439 018 521 021 18380 425
72717 437 018 519 021 21715 502
72817 435 018 522 021 21655 500
73117 430 018 507 020 22060 510
8117 421 017 509 020 22425 518
8217 410 017 496 020 22825 527
8317 419 017 509 020 22995 531
8417 422 017 521 021 22925 530
8717 500 021 546 022 23345 539
8817 501 021 645 026 22930 530
8917 482 020 608 024 22920 529
81017 484 020 590 023 22185 512
81117 477 020 580 023 21965 507
81417 490 020 581 023 22635 523
81517 481 020 583 023 22350 516
81617 489 020 593 024 22920 529
81717 477 020 583 023 22210 513
81817 469 019 596 024 22485 519
82117 470 019 605 024 22580 522
82217 467 019 600 024 22685 524
82317 470 019 604 024 22550 521
82417 471 020 620 025 22570 521
82517 466 019 615 024 22275 515
82817 473 020 610 024 22995 531
82917 481 020 613 024 22545 521
83017 482 020 614 024 23155 535
83117 483 020 619 025 23095 533
9117 474 020 631 025 23590 545
9517 468 019 617 024 23280 538
9617 479 020 614 024 23040 532
9717 466 019 599 024 23120 534
9817 467 019 586 023 23025 532
91117 465 019 620 025 22880 529
91217 477 020 629 025 22980 531
91317 477 020 628 025 23655 546
91417 456 019 607 024 23115 534
91517 458 019 618 025 22775 526
91817 475 020 614 024 23440 541
91917 461 019 599 024 24605 568
92017 472 020 606 024 24635 569
92117 475 020 610 024 25215 582
92217 461 019 606 024 24675 570
92517 444 018 597 024 23440 541
92617 455 019 597 024 22830 527
92717 477 020 619 025 24020 555
92817 475 020 624 025 24450 565
92917 467 019 609 024 24445 565
10217 476 020 627 025 24960 577
10317 476 020 642 025 25310 585
10417 460 019 641 025 25805 596
10517 459 019 642 025 25695 594
10617 470 019 639 025 25915 599
10917 469 019 640 025 25650 593
101017 469 019 639 025 26130 604
101117 481 020 640 025 25770 595
101217 480 020 635 025 25020 578
101317 488 020 646 026 23840 551
101617 505 021 632 025 24160 558
101717 507 021 624 025 23630 546
101817 508 021 611 024 23845 551
101917 506 021 598 024 22835 527
102017 510 021 600 024 22390 517
102317 498 021 569 023 22475 519
102417 501 021 558 022 23125 534
102517 491 020 574 023 22145 512
102617 480 020 575 023 25540 590
102717 488 020 581 023 26640 615
103017 485 020 569 023 26450 611
103117 493 020 569 023 26805 619
11117 490 020 564 022 26420 610
11217 478 020 562 022 26710 617
11317 517 021 563 022 27320 631
11617 520 022 585 023 27585 637
11717 510 021 546 022 26755 618
11817 501 021 459 018 26925 622
11917 501 021 429 017 25825 597
111017 496 021 430 017 25775 595
111317 480 020 425 017 26460 611
111417 475 020 417 017 26875 621
111517 481 020 412 016 27170 628
111617 496 021 427 017 27940 645
111717 494 020 430 017 29010 670
112017 489 020 426 017 29545 682
112117 496 021 431 017 29705 686
112217 498 021 428 017 29820 689
112417 500 021 426 017 30100 695
112717 488 020 422 017 30305 700
112817 493 020 436 017 30595 707
112917 514 021 451 018 29780 688
113017 529 022 437 017 30195 698
12117 501 021 430 017 30430 703
12417 533 022 437 017 30340 701
12517 536 022 425 017 30520 705
12617 521 022 425 017 30690 709
12717 517 021 359 014 31125 719
12817 523 022 351 014 31505 728
121117 522 022 389 015 30890 714
121217 541 022 421 017 31265 722
121317 554 023 402 016 32560 752
121417 566 023 399 016 33470 773
121517 591 024 403 016 34435 795
121817 624 026 414 016 35250 814
121917 589 024 405 016 33745 780
122017 577 024 409 016 33755 780
122117 580 024 411 016 33815 781
122217 579 024 411 016 34195 790
122617 583 024 421 017 34370 794
122717 572 024 412 016 33665 778
122817 582 024 418 017 34295 792
122917 574 024 413 016 34045 786
1218 595 025 429 017 34025 786
1318 581 024 419 017 35035 809
1418 572 024 410 016 35210 813
1518 567 023 407 016 35605 822
1818 542 022 410 016 35700 825
1918 525 022 399 016 36060 833
11018 546 023 418 017 36265 838
11118 548 023 433 017 36230 837
11218 536 022 427 017 36400 841
11618 494 020 412 016 36000 832
11718 489 020 414 016 37275 861
11818 475 020 415 016 37250 860
11918 473 020 402 016 38370 886
12218 469 019 406 016 38740 895
12318 474 020 421 017 40260 930
12418 467 019 410 016 36250 837
12518 463 019 408 016 36710 848
12618 461 019 408 016 36310 839
12918 442 018 401 016 36225 837
13018 454 019 384 015 36775 850
13118 450 019 366 015 36785 850
2118 468 019 382 015 37060 856
2218 453 019 366 015 35070 810
2518 431 018 362 014 34860 805
2618 430 018 367 015 34050 787
2718 432 018 380 015 35255 814
2818 420 017 370 015 33390 771
2918 425 018 370 015 33955 784
21218 448 019 375 015 34865 805
21318 485 020 375 015 35555 821
21418 510 021 394 016 37225 860
21518 517 021 394 016 37610 869
21618 539 022 395 016 37895 875
22018 522 022 413 016 37905 876
22118 543 022 390 015 37125 858
22218 539 022 375 015 34105 788
22318 533 022 335 013 33945 784
22618 527 022 327 013 35925 830
22718 519 021 320 013 34990 808
22818 519 021 315 012 34850 805
3118 507 021 365 014 34495 797
3218 521 022 379 015 34820 804
3518 525 022 383 015 35445 819
3618 536 022 391 016 35505 820
3718 524 022 387 015 34955 807
3818 525 022 390 015 34320 793
3918 530 022 395 016 35060 810
31218 540 022 399 016 35365 817
31318 532 022 380 015 34880 806
31418 539 022 378 015 37335 862
31518 523 022 378 015 37735 872
31618 519 021 390 015 37985 877
31918 510 021 390 015 38255 884
32018 518 021 377 015 38635 892
32118 532 022 368 015 38400 887
32218 522 022 362 014 36185 836
32318 530 022 356 014 35465 819
32618 541 022 365 014 36655 847
32718 556 023 361 014 34790 804
32818 536 022 351 014 33060 764
32918 559 023 350 014 32815 758
4218 514 021 335 013 32195 744
4318 514 021 336 013 32595 753
4418 522 022 347 014 32785 757
4518 530 022 345 014 31965 738
4618 534 022 341 014 32280 746
4918 519 021 334 013 32880 760
41018 529 022 330 013 32265 745
41118 537 022 324 013 31820 735
41218 544 023 331 013 31800 735
41318 545 023 331 013 31410 726
41618 554 023 335 013 30865 713
41718 557 023 339 013 31640 731
41818 563 023 343 014 31545 729
41918 559 023 340 013 32250 745
42018 547 023 331 013 31845 736
42318 531 022 327 013 32325 747
42418 536 022 326 013 32750 757
42518 518 021 277 011 30700 709
42618 527 022 286 011 26015 601
42718 527 022 270 011 24470 565
43018 525 022 269 011 23840 551
5118 527 022 267 011 25840 597
5218 531 022 265 011 26335 608
5318 533 022 271 011 25895 598
5418 535 022 265 011 25980 600
5718 545 023 273 011 27245 629
5818 595 025 282 011 27740 641
5918 591 024 340 013 28040 648
51018 600 025 348 014 28720 663
51118 599 025 332 013 27950 646
51418 599 025 332 013 27935 645
51518 596 025 332 013 27105 626
51618 591 024 342 014 27535 636
51718 591 024 341 014 27495 635
51818 588 024 341 014 27870 644
52118 597 025 345 014 27565 637
52218 601 025 339 013 26545 613
52318 597 025 328 013 27210 629
52418 589 024 326 013 26345 609
52518 588 024 337 013 25985 600
52918 592 025 332 013 25865 597
53018 613 025 333 013 26010 601
53118 664 027 329 013 25890 598
6118 665 028 330 013 25965 600
6418 683 028 342 014 26170 605
6518 694 029 352 014 26350 609
6618 720 030 353 014 27035 625
6718 719 030 351 014 27025 624
6818 730 030 367 015 27745 641
61118 720 030 372 015 28840 666
61218 726 030 374 015 26610 615
61318 725 030 379 015 24545 567
61418 720 030 382 015 24825 573
61518 740 031 391 016 25440 588
61818 752 031 398 016 25775 595
61918 739 031 400 016 25935 599
62018 762 032 399 016 26645 616
62118 758 031 397 016 25785 596
62218 750 031 392 016 25715 594
62518 721 030 385 015 24675 570
62618 732 030 391 016 22680 524
62718 708 029 378 015 21060 486
62818 710 029 376 015 21015 485
62918 700 029 379 015 21380 494
7218 707 029 375 015 21415 495
7318 714 030 374 015 21590 499
7518 715 030 397 016 21960 507
7618 715 030 412 016 22050 509
7918 730 030 444 018 22675 524
71018 731 030 446 018 22255 514
71118 740 031 446 018 23875 552
71218 720 030 446 018 24650 569
71318 724 030 446 018 23200 536
71618 733 030 445 018 23623 546
71718 749 031 436 017 23900 552
71818 800 033 440 017 24945 576
71918 769 032 434 017 24830 574
72018 761 032 430 017 24755 572
72318 733 030 448 018 24485 566
72418 736 030 436 017 24455 565
72518 716 030 427 017 24605 568
72618 707 029 427 017 25365 586
72718 691 029 404 016 23860 551
73018 676 028 394 016 22915 529
73118 684 028 412 016 23880 552
8118 683 028 393 016 23830 550
8218 680 028 392 016 25035 578
8318 671 028 393 016 24410 564
8618 679 028 396 016 24415 564
8718 839 035 409 016 24110 557
8818 895 037 368 015 24425 564
8918 849 035 368 015 24815 573
81018 862 036 369 015 24580 568
81318 881 036 376 015 23710 548
81418 892 037 381 015 23890 552
81518 861 036 381 015 23245 537
81618 893 037 383 015 22690 524
81718 900 037 379 015 23025 532
82018 903 037 386 015 22920 529
82118 859 036 390 015 23350 539
82218 876 036 391 016 23800 550
82318 878 036 390 015 23395 540
82418 869 036 384 015 24020 555
82718 839 035 391 016 24360 563
82818 843 035 383 015 24425 564
82918 824 034 367 015 24520 566
83018 831 034 363 014 24935 576
83118 822 034 361 014 25335 585
9418 813 034 372 015 25755 595
9518 814 034 373 015 25355 586
9618 823 034 364 014 24885 575
9718 810 034 360 014 24865 574
91018 814 034 347 014 24835 574
91118 809 033 339 013 24290 561
Date 30 Year Fixed Rate 15 Year Fixed Rate 10 Year Breakeven Inflation
Microsoft Office User What market participants expect inflation to be over the next ten years on average
2008-09-11 593 554 196
2008-09-18 578 535 171
2008-09-25 609 577 186
2008-10-02 610 578 159
2008-10-09 594 563 120
2008-10-16 646 614 099
2008-10-23 604 572 108
2008-10-30 646 619 083
2008-11-06 620 588 092
2008-11-13 614 581 095
2008-11-20 604 573 055
2008-11-26 597 574 023
2008-12-04 553 533 044
2008-12-11 547 520 031
2008-12-18 519 492 020
2008-12-24 514 491 015
2008-12-31 510 483 011
2009-01-08 501 462 034
2009-01-15 496 465 053
2009-01-22 512 480 059
2009-01-29 510 480 085
2009-02-05 525 492 112
2009-02-12 516 481 123
2009-02-19 504 468 114
2009-02-26 507 468 102
2009-03-05 515 472 091
2009-03-12 503 464 088
2009-03-19 498 461 115
2009-03-26 485 458 133
2009-04-02 478 452 133
2009-04-09 487 454 135
2009-04-16 482 448 129
2009-04-23 480 448 130
2009-04-30 478 448 150
2009-05-07 484 451 145
2009-05-14 486 452 147
2009-05-21 482 450 159
2009-05-28 491 453 180
2009-06-04 529 479 189
2009-06-11 559 506 199
2009-06-18 538 489 183
2009-06-25 542 487 181
2009-07-02 532 477 169
2009-07-09 520 469 155
2009-07-16 514 463 165
2009-07-23 520 468 186
2009-07-30 525 469 188
2009-08-06 522 463 189
2009-08-13 529 468 191
2009-08-20 512 456 174
2009-08-27 514 458 177
2009-09-03 508 454 164
2009-09-10 507 450 179
2009-09-17 504 447 180
2009-09-24 504 446 180
2009-10-01 494 436 173
2009-10-08 487 433 174
2009-10-15 492 437 191
2009-10-22 500 443 199
2009-10-29 503 446 200
2009-11-05 498 440 207
2009-11-12 491 436 218
2009-11-19 483 432 213
2009-11-25 478 429 214
2009-12-03 471 427 211
2009-12-10 481 432 211
2009-12-17 494 438 221
2009-12-24 505 445 230
2009-12-31 514 454 236
2010-01-07 509 450 238
2010-01-14 506 445 238
2010-01-21 499 440 236
2010-01-28 498 439 232
2010-02-04 501 440 238
2010-02-11 497 434 228
2010-02-18 493 433 227
2010-02-25 505 440 220
2010-03-04 497 433 216
2010-03-11 495 432 223
2010-03-18 496 433 225
2010-03-25 499 434 222
2010-04-01 508 439 224
2010-04-08 521 452 231
2010-04-15 507 440 235
2010-04-22 507 439 234
2010-04-29 506 439 239
2010-05-06 500 436 231
2010-05-13 493 430 224
2010-05-20 484 424 208
2010-05-27 478 421 190
2010-06-03 479 420 200
2010-06-10 472 417 193
2010-06-17 475 420 198
2010-06-24 469 413 197
2010-07-01 458 404 184
2010-07-08 457 407 173
2010-07-15 457 406 183
2010-07-22 456 403 171
2010-07-29 454 400 180
2010-08-05 449 395 185
2010-08-12 444 392 179
2010-08-19 442 390 162
2010-08-26 436 386 154
2010-09-02 432 383 156
2010-09-09 435 383 165
2010-09-16 437 382 178
2010-09-23 437 382 179
2010-09-30 432 375 178
2010-10-07 427 372 184
2010-10-14 419 362 201
2010-10-21 421 364 206
2010-10-28 423 366 213
2010-11-04 424 363 214
2010-11-11 417 357 211
2010-11-18 439 376 204
2010-11-24 440 377 211
2010-12-02 446 381 212
2010-12-09 461 396 218
2010-12-16 483 417 224
2010-12-23 481 415 230
2010-12-30 486 420 231
2011-01-06 477 413 236
2011-01-13 471 408 238
2011-01-20 474 405 235
2011-01-27 480 409 226
2011-02-03 481 408 234
2011-02-10 505 429 234
2011-02-17 500 427 227
2011-02-24 495 422 237
2011-03-03 487 415 243
2011-03-10 488 415 250
2011-03-17 476 397 241
2011-03-24 481 404 242
2011-03-31 486 409 246
2011-04-07 487 410 256
2011-04-14 491 413 262
2011-04-21 480 402 261
2011-04-28 478 397 258
2011-05-05 471 389 254
2011-05-12 463 382 246
2011-05-19 461 380 233
2011-05-26 460 378 231
2011-06-02 455 374 225
2011-06-09 449 368 223
2011-06-16 450 367 222
2011-06-23 450 369 220
2011-06-30 451 369 233
2011-07-07 460 375 241
2011-07-14 451 365 232
2011-07-21 452 366 235
2011-07-28 455 366 243
2011-08-04 439 354 235
2011-08-11 432 350 225
2011-08-18 415 336 216
2011-08-25 422 344 206
2011-09-01 422 339 206
2011-09-08 412 333 198
2011-09-15 409 330 194
2011-09-22 409 329 186
2011-09-29 401 328 182
2011-10-06 394 326 178
2011-10-13 412 337 195
2011-10-20 411 338 196
2011-10-27 410 338 206
2011-11-03 400 331 210
2011-11-10 399 330 210
2011-11-17 400 331 198
2011-11-23 398 330 191
2011-12-01 400 330 199
2011-12-08 399 327 204
2011-12-15 394 321 199
2011-12-22 391 321 200
2011-12-29 395 324 202
2012-01-05 391 323 204
2012-01-12 389 316 207
2012-01-19 388 317 204
2012-01-26 398 324 209
2012-02-02 387 314 213
2012-02-09 387 316 220
2012-02-16 387 316 220
2012-02-23 395 319 227
2012-03-01 390 317 226
2012-03-08 388 313 221
2012-03-15 392 316 233
2012-03-22 408 330 240
2012-03-29 399 323 233
2012-04-05 398 321 232
2012-04-12 388 311 226
2012-04-19 390 313 225
2012-04-26 388 312 224
2012-05-03 384 307 225
2012-05-10 383 305 217
2012-05-17 379 304 210
2012-05-24 378 304 214
2012-05-31 375 297 210
2012-06-07 367 294 212
2012-06-14 371 298 213
2012-06-21 366 295 214
2012-06-28 366 294 210
2012-07-05 362 289 213
2012-07-12 356 286 210
2012-07-19 353 283 212
2012-07-26 349 280 213
2012-08-02 355 283 220
2012-08-09 359 284 228
2012-08-16 362 288 225
2012-08-23 366 289 226
2012-08-30 359 286 229
2012-09-06 355 286 228
2012-09-13 355 285 239
2012-09-20 349 277 256
2012-09-27 340 273 245
2012-10-04 336 269 247
2012-10-11 339 270 253
2012-10-18 337 266 248
2012-10-25 341 272 250
2012-11-01 339 270 249
2012-11-08 340 269 248
2012-11-15 334 265 241
2012-11-21 331 263 240
2012-11-29 332 264 239
2012-12-06 334 267 244
2012-12-13 332 266 250
2012-12-20 337 265 249
2012-12-27 335 265 248
2013-01-03 334 264 246
2013-01-10 340 266 251
2013-01-17 338 266 252
2013-01-24 342 271 252
2013-01-31 353 281 256
2013-02-07 353 277 258
2013-02-14 353 277 257
2013-02-21 356 277 254
2013-02-28 351 276 252
2013-03-07 352 276 255
2013-03-14 363 279 256
2013-03-21 354 272 254
2013-03-28 357 276 252
2013-04-04 354 274 250
2013-04-11 343 265 245
2013-04-18 341 264 238
2013-04-25 340 261 237
2013-05-02 335 256 233
2013-05-09 342 261 231
2013-05-16 351 269 232
2013-05-23 359 277 227
2013-05-30 381 298 224
2013-06-06 391 303 218
2013-06-13 398 310 208
2013-06-20 393 304 203
2013-06-27 446 350 195
2013-07-03 429 339 202
2013-07-11 451 353 206
2013-07-18 437 341 212
2013-07-25 431 339 219
2013-08-01 439 343 219
2013-08-08 440 343 225
2013-08-15 440 344 222
2013-08-22 458 360 214
2013-08-29 451 354 214
2013-09-05 457 359 208
2013-09-12 457 359 209
2013-09-19 450 354 216
2013-09-26 432 337 221
2013-10-03 422 329 219
2013-10-10 423 331 220
2013-10-17 428 333 219
2013-10-24 413 324 217
2013-10-31 410 320 218
2013-11-07 416 327 216
2013-11-14 435 335 218
2013-11-21 422 327 218
2013-11-27 429 330 218
2013-12-05 446 347 214
2013-12-12 442 343 213
2013-12-19 447 351 217
2013-12-26 448 352 218
2014-01-02 453 355 224
2014-01-09 451 356 228
2014-01-16 441 345 227
2014-01-23 439 344 223
2014-01-30 432 340 214
2014-02-06 423 333 214
2014-02-13 428 333 219
2014-02-20 433 335 214
2014-02-27 437 339 215
2014-03-06 428 332 218
2014-03-13 437 338 220
2014-03-20 432 332 216
2014-03-27 440 342 214
2014-04-03 441 347 214
2014-04-10 434 338 213
2014-04-17 427 333 216
2014-04-24 433 339 221
2014-05-01 429 338 219
2014-05-08 421 332 218
2014-05-15 420 329 218
2014-05-22 414 325 218
2014-05-29 412 321 222
2014-06-05 414 323 220
2014-06-12 420 331 221
2014-06-19 417 330 222
2014-06-26 414 322 228
2014-07-03 412 322 227
2014-07-10 415 324 228
2014-07-17 413 323 225
2014-07-24 413 326 224
2014-07-31 412 323 228
2014-08-07 414 327 225
2014-08-14 412 324 224
2014-08-21 410 323 217
2014-08-28 410 325 214
2014-09-04 410 324 215
2014-09-11 412 326 212
2014-09-18 423 337 209
2014-09-25 420 336 202
2014-10-02 419 336 196
2014-10-09 412 330 194
2014-10-16 397 318 191
2014-10-23 392 308 191
2014-10-30 398 313 190
2014-11-06 402 321 193
2014-11-13 401 320 192
2014-11-20 399 317 185
2014-11-26 397 317 185
2014-12-04 389 310 178
2014-12-11 393 320 172
2014-12-18 380 309 164
2014-12-24 383 310 169
2014-12-31 387 315 166
2015-01-08 373 305 162
2015-01-15 366 298 158
2015-01-22 363 293 160
2015-01-29 366 298 162
2015-02-05 359 292 168
2015-02-12 369 299 169
2015-02-19 376 305 171
2015-02-26 380 307 174
2015-03-05 375 303 185
2015-03-12 386 310 175
2015-03-19 378 306 169
2015-03-26 369 297 178
2015-04-02 370 298 177
2015-04-09 366 293 184
2015-04-16 367 294 182
2015-04-23 365 292 188
2015-04-30 368 294 191
2015-05-07 380 302 192
2015-05-14 385 307 187
2015-05-21 384 305 185
2015-05-28 387 311 182
2015-06-04 387 308 181
2015-06-11 404 325 185
2015-06-18 400 323 187
2015-06-25 402 321 190
2015-07-02 408 324 189
2015-07-09 404 320 186
2015-07-16 409 325 185
2015-07-23 404 321 181
2015-07-30 398 317 176
2015-08-06 391 313 170
2015-08-13 394 317 165
2015-08-20 393 315 158
2015-08-27 384 306 153
2015-09-03 389 309 158
2015-09-10 390 310 155
2015-09-17 391 311 157
2015-09-24 386 308 152
2015-10-01 385 307 142
2015-10-08 376 299 153
2015-10-15 382 303 151
2015-10-22 379 298 147
2015-10-29 376 298 149
2015-11-05 387 309 156
2015-11-12 398 320 157
2015-11-19 397 318 154
2015-11-25 395 318 161
2015-12-03 393 316 159
2015-12-10 395 319 155
2015-12-17 397 322 146
2015-12-24 396 322 148
2015-12-31 401 324 153
2016-01-07 397 326 154
2016-01-14 392 319 144
2016-01-21 381 310 134
2016-01-28 379 307 137
2016-02-04 372 301 138
2016-02-11 365 295 123
2016-02-18 365 295 126
2016-02-25 362 293 133
2016-03-03 364 294 147
2016-03-10 368 296 149
2016-03-17 373 299 154
2016-03-24 371 296 161
2016-03-31 371 298 161
2016-04-07 359 288 160
2016-04-14 358 286 157
2016-04-21 359 285 160
2016-04-28 366 289 167
2016-05-05 361 286 166
2016-05-12 357 281 160
2016-05-19 358 281 159
2016-05-26 364 289 156
2016-06-02 366 292 155
2016-06-09 360 287 156
2016-06-16 354 281 147
2016-06-23 356 283 144
2016-06-30 348 278 139
2016-07-07 341 274 142
2016-07-14 342 272 144
2016-07-21 345 275 148
2016-07-28 348 278 150
2016-08-04 343 274 146
2016-08-11 345 276 148
2016-08-18 343 274 145
2016-08-25 343 274 148
2016-09-01 346 277 146
2016-09-08 344 276 150
2016-09-15 350 277 150
2016-09-22 348 276 151
2016-09-29 342 272 155
2016-10-06 342 272 162
2016-10-13 347 276 164
2016-10-20 352 279 167
2016-10-27 347 278 169
2016-11-03 354 284 171
2016-11-10 357 288 176
2016-11-17 394 314 184
2016-11-23 403 325 191
2016-12-01 408 334 190
2016-12-08 413 336 193
2016-12-15 416 337 195
2016-12-22 430 352 190
2016-12-29 432 355 196
2017-01-05 420 344 197
2017-01-12 412 337 197
2017-01-19 409 334 200
2017-01-26 419 340 206
2017-02-02 419 341 206
2017-02-09 417 339 200
2017-02-16 415 335 202
2017-02-23 416 337 203
2017-03-02 410 332 201
2017-03-09 421 342 202
2017-03-16 430 350 201
2017-03-23 423 344 198
2017-03-30 414 339 197
2017-04-06 410 336 196
2017-04-13 408 334 192
2017-04-20 397 323 186
2017-04-27 403 327 189
2017-05-04 402 327 189
2017-05-11 405 329 186
2017-05-18 402 327 181
2017-05-25 395 319 182
2017-06-01 394 319 181
2017-06-08 389 316 178
2017-06-15 391 318 173
2017-06-22 390 317 167
2017-06-29 388 317 171
2017-07-06 396 322 175
2017-07-13 403 329 175
2017-07-20 396 323 176
2017-07-27 392 320 180
2017-08-03 393 318 180
2017-08-10 390 318 181
2017-08-17 389 316 178
2017-08-24 386 316 176
2017-08-31 382 312 175
2017-09-07 378 308 178
2017-09-14 378 308 184
2017-09-21 383 313 185
2017-09-28 383 313 185
2017-10-05 385 315 184
2017-10-12 391 321 188
2017-10-19 388 319 184
2017-10-26 394 325 187
2017-11-02 394 327 188
2017-11-09 390 324 187
2017-11-16 395 331 186
2017-11-22 392 332 185
2017-11-30 390 330 184
2017-12-07 394 336 186
2017-12-14 393 336 188
2017-12-21 394 338 191
2017-12-28 399 344 195
2018-01-04 395 338 199
2018-01-11 399 344 202
2018-01-18 404 349 203
2018-01-25 415 362 206
2018-02-01 422 368 210
2018-02-08 432 377 211
2018-02-15 438 384 207
2018-02-22 440 385 211
2018-03-01 443 390 212
2018-03-08 446 394 212
2018-03-15 444 390 209
2018-03-22 445 391 208
2018-03-29 444 390 206
2018-04-05 440 387 207
2018-04-12 442 387 209
2018-04-19 447 394 214
2018-04-26 458 402 217
2018-05-03 455 403 217
2018-05-10 455 401 217
2018-05-17 461 408 216
2018-05-24 466 415 214
2018-05-31 456 406 207
2018-06-07 454 401 212
2018-06-14 462 407 212
2018-06-21 457 404 212
2018-06-28 455 404 211
2018-07-05 452 399 213
2018-07-12 453 402 212
2018-07-19 452 400 210
2018-07-26 454 402 211
2018-08-02 460 408 212
2018-08-09 459 405 212
2018-08-16 453 401 209
2018-08-23 451 398 208
2018-08-30 452 397 211
2018-09-06 454 399 209
Acquisition Effects
Three Months Ended June 30th Six Months Ended June 30th
2017 2018 2017 2018
Pro Forma Revenue $ 158737 $ 185820 296935 369201
Pro Forma Net Income $ 7758 $ 45188 14966 80956
Revenue Breakdown
Six Months Ended June 30th
2017 2018
Mortgage Products $ 134453 $ 140410
Non-Mortgage Products
Credit Cards $ 70765 $ 84879
Personal Loans $ 37535 $ 61175
Other $ 42535 $ 76672
Total Non-Mortgage Products $ 150835 $ 222726
2013A 2014A 2015A 2016A 2017A MRQ2018
Mortgage $ 123091 $ 134137 $ 165272 $ 219991 $ 275910 $ 66948
Non-Mortgage $ 16149 $ 33213 $ 88944 $ 164411 $ 341826 $ 117153
Visible Revenue Opportunity (in millions)
Category 2017 TTM Current Market Share Visible Market Share Estimate Take Rate Low Mid High
Mortgage $ 264 180 4-8 088 $ 600 $ 900 $ 1200
Credit Cards $ 126 060 2-4 $275 $ 470 $ 705 $ 940
Personal Loans $ 78 2 5-10 250 $ 250 $ 375 $ 500
Home Equity $ 40 230 4-6 080 $ 80 $ 100 $ 120
Other Businesses $ 50 $ 100 $ 150 $ 200
Total Revenue $ 558 $ 1500 $ 2230 $ 2960
LendingTree Inc
Weighted Average Cost of Capital
($ in thousands fiscal year ending December 31)
Debt Equity
WACC = After-Tax Cost of Debt x of Debt in the Capital Structure + Cost of Equity x of Equity in the Capital Structure
( rd x (1 - t) x DD + E ) + (re x ED + E)
Capital Structure Cost of Debt
Current Portion of Debt 0 Name Maturity Date Amount (mm) Price Coupon YTM Weight YTM (weighted)
Non - Current Portion of Debt 244
Total Debt (in mm) $ 24400
Total Amount $ - 0 5300
Current Share Price $24060
Shares Outstanding (mm) 13
Total Equity $ 3084 Cost of Equity WACC Formula
CAPM (re) = rf + βL x (rm - rf) Weights x Costs
Capital Weights Risk-free rate 240
Microsoft Office User Historical Avg Nominal 10 YR US Note
t = Effective Tax Rate 21
Debt-to-Total Capitalization 7 Market Risk Premium 710
Equity-to-Total Capitalization 93 Adjusted Beta 134 WACC 113
Is this the target Capital Structure Yes
Microsoft Office User See Historical Capitlization

Microsoft Office User Historical Avg Nominal 10 YR US Note
Cost of Equity 1191
Peer Comparable Weights
Mean -
Median -
29 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 AAAACTExLzcvMjAxN7ZIRLQjJtUItkhEtCMm1QggQ0lRLlhUUkE6REIxLklRX1RPVEFMX1JFVi5GWTIwMTYBAAAAz9gWAAIAAAAGMjgyNS4xAQgAAAAFAAAAATEBAAAACjE4MzI4NDU1NjgDAAAAAjUwAgAAAAIyOAQAAAABMAcAAAAJMTEvNy8yMDE3CAAAAAoxMi8zMS8yMDE2CQAAAAEwNKg2myYm1QiO8QAQKibVCBxDSVEuTFNFOkxTRS5JUV9FQklUREEuRlkyMDE2AQAAALoWPQACAAAABTY4OC42AQgAAAAFAAAAATEBAAAACjE4MzI4MTk4MjcDAAAAAjU1AgAAAAQ0MDUxBAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACjEyLzMxLzIwMTYJAAAAATA0qDabJibVCI7xABAqJtUIHUNJUS5OQVNEQVE6IFBZUEwuSVFfTUFSS0VUQ0FQAQAAAFy4AQACAAAADDg5NDM0LjE0NjQ2NQEGAAAABQAAAAExAQAAAAoxODYyNDM4ODQyAwAAAAMxNjACAAAABjEwMDA1NAQAAAABMAcAAAAJMTEvNy8yMDE3tkhEtCMm1Qi2SES0IybVCB9DSVEuTllTRTogVk5UVi5JUV9FQklUREEuRlkyMDE1AQAAALMpEAACAAAABzcxMS4zNTIBCAAAAAUAAAABMQEAAAAKMTgyNjk3MDI5NwMAAAADMTYwAgAAAAQ0MDUxBAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACjEyLzMxLzIwMTUJAAAAATC2SES0IybVCLZIRLQjJtUIGUNJUS5OWVNFOiBGREMuSVFfTkVUX0RFQlQBAAAAdG8AAAIAAAAFMTgxNDcBCAAAAAUAAAABMQEAAAAKMTg2MzI0NzM4 OQMAAAADMTYwAgAAAAQ0MzY0BAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACTkvMzAvMjAxNwkAAAABMLZIRLQjJtUItkhEtCMm1QgsQ0lRLk5ZU0U6IE1BLklRX0VCSVREQV9NRURJQU5fRVNUX0NJUS5GWTIwMTcBAAAAjNViAAIAAAAKNzIyOS43MjI1NQEOAAAABQAAAAEzAQAAAAEwAgAAAAoxMDAwNTU1NzU3AwAAAAYxMDAxODgEAAAAATIGAAAAATAHAAAAAzE2MAgAAAABMAkAAAABMQoAAAABMAsAAAALMTA1NDgzMTM5MDUMAAAAATENAAAACTExLzgvMjAxNxAAAAAJMTEvNy8yMDE3tkhEtCMm1Qi2SES0IybVCB9DSVEuTFNFOkxTRS5JUV9UT1RBTF9SRVYuRlkyMDE2AQAAALoWPQACAAAABjE2NTcuMQEIAAAABQAAAAExAQAAAAoxODMyODE5ODI3AwAAAAI1NQIAAAACMjgEAAAAATAHAAAACTExLzcvMjAxNwgAAAAKMTIvMzEvMjAxNgkAAAABMDSoNpsmJtUIjvEAECom1QgxQ0lRLk5BU0RBUUdTOk5EQVEuSVFfRUJJVERBX01FRElBTl9FU1RfQ0lRLkZZMjAxOAEAAAC3TAsAAgAAAAoxMzA1LjE0NDI0AQ4AAAAFAAAAATMBAAAAATACAAAACjEwMDAyOTY2NjgDAAAABjEwMDE4OAQAAAABMgYAAAABMAcAAAADMTYwCAAAAAEwCQAAAAExCgAAAAEwCwAAAAsxMDUyMzY4OTcxOQwAAAABMQ0AAAAJMTEvOC8yMDE3EAAAAAkxMS83LzIwMTc0qDabJibVCI7xABAqJtUIL0NJUS5OWVNFOiBWTlRWLklRX1JFVkVO 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 ODQDAAAABjEwMDE4MQQAAAABMgYAAAABMAcAAAADMTYwCAAAAAEwCQAAAAExCgAAAAEwCwAAAAsxMDUxMjMzMzk4MwwAAAABMQ0AAAAJMTEvOC8yMDE3EAAAAAk5LzMwLzIwMTe2SES0IybVCLZIRLQjJtUILkNJUS5OWVNFOiBWTlRWLklRX0VCSVREQV9NRURJQU5fRVNUX0NJUS5GWTIwMTYBAAAAsykQAAIAAAAIOTAyLjE3OTUBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMTQ5MTU1NgMAAAAGMTAwMTg4BAAAAAEyBgAAAAEwBwAAAAMxNjAIAAAAATAJAAAAATEKAAAAATALAAAACjk5NjI1NzY3MTAMAAAAATENAAAACTExLzgvMjAxNxAAAAAKMTIvMzEvMjAxNrZIRLQjJtUItkhEtCMm1QgZQ0lRLk5ZU0U6IE1BLklRX01BUktFVENBUAEAAACM1WIAAgAAAA0xNTg3NjcuNzg1NjQxAQYAAAAFAAAAATEBAAAACjE4NjM0NjQzNzIDAAAAAzE2MAIAAAAGMTAwMDU0BAAAAAEwBwAAAAkxMS83LzIwMTe2SES0IybVCLZIRLQjJtUIG0NJUS5OWVNFOlYuSVFfRUJJVERBLkZZMjAxNQEAAABLf0QCAgAAAAQ5MzIxAQgAAAAFAAAAATEBAAAACjE4MTg0Nzc5NjIDAAAAAzE2MAIAAAAENDA1MQQAAAABMAcAAAAJMTEvNy8yMDE3CAAAAAk5LzMwLzIwMTUJAAAAATC2SES0IybVCLZIRLQjJtUI
Trading Multiples
Market Net Enterprise EV Revenue EV EBITDA PriceEarnings
Company Ticker Capitalization Debt Value 2017A 2018E 2019E 2017A 2018E 2019E LTM 2019E
On Deck Capital Inc NYSEONDK $577 $681 $1259 64x 33x 29x ERRORVALUE 371x 280x 1267x 155x
LendingClub Corporation NYSELC 1431 (85) 1346 23x 19x 17x ERRORVALUE 156x 101x - 178x
GreenSky Inc NasdaqGSKY 1152 151 1303 40x 30x 22x 87x 67x 50x 239x 220x
(Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE
(Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE
LendingTree Inc NasdaqTREE $3084 ($49) $3035 49x 40x 33x 356x 201x 159x 452x 326x
Low $577 ($85) ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 239x 155x
Mean 1053 249 ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 753x 184x
Median 1152 151 ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 753x 178x
High $1431 $681 ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 1267x 220x
Operating Statistics
Revenue Revenue Growth EBITDA EBITDA Growth
Company Ticker 2017A 2018E 2019E 17-18 18-19 2017A 2018E 2019E 17-18 18-19
On Deck Capital Inc NYSEONDK $197 $384 $431 948 120 NA $34 $45 ERRORVALUE 327
LendingClub Corporation NYSELC $575 $693 $809 206 168 NA $86 $133 ERRORVALUE 547
GreenSky Inc NasdaqGSKY $326 $438 $586 343 339 $150 $196 $263 308 344
(Invalid Identifier) 0 (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE
(Invalid Identifier) 0 (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE
LendingTree Inc NasdaqTREE $618 $755 $916 223 212 $85 $151 $191 775 261
Low $197 $384 $431 ERRORVALUE ERRORVALUE $150 $34 $45 ERRORVALUE ERRORVALUE
Mean 366 505 609 ERRORVALUE ERRORVALUE 150 105 147 ERRORVALUE ERRORVALUE
Median 326 438 586 ERRORVALUE ERRORVALUE 150 86 133 ERRORVALUE ERRORVALUE
High $575 $693 $809 ERRORVALUE ERRORVALUE $150 $196 $263 ERRORVALUE ERRORVALUE
LendingTree Inc
Discounted Cash Flow Analysis
($ in thousands fiscal year ending December 31)
Mid-Year Convention Y
Historicals CAGR Projections CAGR
2015 2016 2017 (15-18) 2018 2019 2020 2022 2023 2024 (18-24)
9081 Revenue $ 254216 $ 384402 $ 617736 559 $ 755000 $ 1057000 $ 1426950 $ 1890709 $ 2410654 $ 3013317 259
Revenue Growth 512 607 222 400 350 325 275 250
Operating Expenses 225702 332290 584603 679500 951300 1284255 1701638 2169588 2711985 6670
135240 EBITDA $ 31671 $ 58299 $ 53210 296 $ 75500 $ 105700 $ 142695 $ 189071 $ 241065 $ 301332 259
Margin 125 152 86 100 100 100 100 100 100
Depreciation amp Amortization 3157 6187 20077 26425 36995 49943 66175 72320 90400
of sales 12 16 33 35 35 35 35 30 30
EBIT $ 28514 $ 52112 $ 33133 78 $ 49075 $ 68705 $ 92752 $ 122896 $ 168746 $ 210932 275
Margin 112 136 54 65 65 65 65 70 70
Taxes 21 -22973 20366 6291 10306 14428 19478 25808 35437 44296
EBIAT $ 51487 $ 31746 $ 26842 -278 $ 38769 $ 54277 $ 73274 $ 97088 $ 133309 $ 166636 275
Plus Depreciation amp Amortization 3157 6187 20077 26425 36995 49943 66175 72320 90400
Less Capital Expenditures 7200 31955 8000 22650 31710 42809 56721 72320 90400
of sales 28 83 13 30 30 30 30 30 30
Less Inc(Dec) in Net Working Capital 3000 8000 14000 18875 26425 35674 47268 60266 75333
of sales 12 21 23 25 25 25 25 25 25
Unlevered Free Cash Flow $ 44444 $ (2022) $ 24919 $ 23669 $ 33137 $ 44735 $ 59274 $ 73043 $ 91304
WACC 113
Discount Period 0500 1500 250 350 450 550
Discount Factor 095 085 076 069 062 055
Present Value of Free Cash Flow $ 22431 $ 28203 $ 34194 $ 40689 $ 45031 $ 50553
Enterprise Value Implied Equity Value and Share Price
Cumulative Present Value of FCF $ 221100 Enterprise Value $ 4648193
Less Total Debt 244480
Terminal Value Less Preferred Stock
Terminal Year EBITDA (2022E) $ 301332 Less Noncontrolling Interest
Exit Multiple 280x Plus Cash and ST Investments 293301
Terminal Value $ 8437288
Discount Factor 052
Microsoft Office User mid year convention not applied
Implied Equity Value $ 4697014
Present Value of Terminal Value $ 4427093
of Enterprise Value 952 Fully Diluted Shares Outstanding 14147
Enterprise Value $ 4648193 Implied Share Price $ 33201
Implied Share Price
Exit Multiple
euro 332 200x 225x 280x 315x 350x
95 26714 29804 36600 40924 45249
100 26022 29028 35641 39849 44057
115 24070 26842 32938 36818 40698
120 23459 26157 32092 35869 39646
130 22293 24850 30477 34058 37639
LendingTree Inc
Discounted Cash Flow Analysis
($ in thousands fiscal year ending December 31)
Mid-Year Convention Y
Historicals CAGR Projections CAGR
2015 2016 2017 (15-18) 2018 2019 2020 2022 2023 2024 (18-24)
9081 Revenue $ 254216 $ 384402 $ 617736 559 $ 755000 $ 830500 $ 975838 $ 1219797 $ 1555241 $ 2021813 178
Revenue Growth 512 607 222 100 175 250 275 300
Operating Expenses 225702 332290 584603 679500 747450 878254 1097817 1399717 1819632 6670
135240 EBITDA $ 31671 $ 58299 $ 53210 296 $ 75500 $ 83050 $ 97584 $ 121980 $ 155524 $ 202181 178
Margin 125 152 86 100 100 100 100 100 100
Depreciation amp Amortization 3157 6187 20077 26425 29068 34154 42693 46657 60654
of sales 12 16 33 35 35 35 35 30 30
EBIT $ 28514 $ 52112 $ 33133 78 $ 49075 $ 53983 $ 63429 $ 79287 $ 108867 $ 141527 193
Margin 112 136 54 65 65 65 65 70 70
Taxes 21 -22973 20366 6291 10306 11336 13320 16650 22862 29721
EBIAT $ 51487 $ 31746 $ 26842 -278 $ 38769 $ 42646 $ 50109 $ 62637 $ 86005 $ 111806 193
Plus Depreciation amp Amortization 3157 6187 20077 26425 29068 34154 42693 46657 60654
Less Capital Expenditures 7200 31955 8000 22650 24915 29275 36594 46657 60654
of sales 28 83 13 30 30 30 30 30 30
Less Inc(Dec) in Net Working Capital 3000 8000 14000 18875 20763 24396 30495 38881 50545
of sales 12 21 23 25 25 25 25 25 25
Unlevered Free Cash Flow $ 44444 $ (2022) $ 24919 $ 23669 $ 26036 $ 30593 $ 38241 $ 47124 $ 61261
WACC 113
Discount Period 0500 1500 250 350 450 550
Discount Factor 095 085 076 069 062 055
Present Value of Free Cash Flow $ 22431 $ 22159 $ 23384 $ 26251 $ 29052 $ 33919
Enterprise Value Implied Equity Value and Share Price
Cumulative Present Value of FCF $ 157195 Enterprise Value $ 2809338
Less Total Debt 244480
Terminal Value Less Preferred Stock
Terminal Year EBITDA (2022E) $ 202181 Less Noncontrolling Interest
Exit Multiple 250x Plus Cash and ST Investments 293301
Terminal Value $ 5054533
Discount Factor 052
Microsoft Office User mid year convention not applied
Implied Equity Value $ 2858159
Present Value of Terminal Value $ 2652142
of Enterprise Value 944 Fully Diluted Shares Outstanding 14147
Enterprise Value $ 2809338 Implied Share Price $ 20203
Implied Share Price
Exit Multiple
euro 202 200x 225x 280x 315x 350x
95 18100 20173 24733 27635 30536
100 17636 19653 24090 26913 29737
115 16326 18186 22276 24879 27483
120 15916 17726 21709 24243 26777
130 15133 16850 20625 23028 25430
LendingTree Inc
Discounted Cash Flow Analysis
($ in thousands fiscal year ending December 31)
Mid-Year Convention Y
Historicals CAGR Projections CAGR
2015 2016 2017 (15-18) 2018 2019 2020 2022 2023 2024 (18-24)
9081 Revenue $ 254216 $ 384402 $ 617736 559 $ 755000 $ 981500 $ 1275950 $ 1658735 $ 2114887 $ 2643609 232
Revenue Growth 512 607 222 300 300 300 275 250
Operating Expenses 225702 332290 584603 679500 883350 1148355 1492862 1903398 2379248 6670
135240 EBITDA $ 31671 $ 58299 $ 53210 296 $ 75500 $ 98150 $ 127595 $ 165874 $ 211489 $ 264361 232
Margin 125 152 86 100 100 100 100 100 100
Depreciation amp Amortization 3157 6187 20077 26425 34353 44658 58056 63447 79308
of sales 12 16 33 35 35 35 35 30 30
EBIT $ 28514 $ 52112 $ 33133 78 $ 49075 $ 63798 $ 82937 $ 107818 $ 148042 $ 185053 248
Margin 112 136 54 65 65 65 65 70 70
Taxes 21 -22973 20366 6291 10306 13397 17417 22642 31089 38861
EBIAT $ 51487 $ 31746 $ 26842 -278 $ 38769 $ 50400 $ 65520 $ 85176 $ 116953 $ 146192 248
Plus Depreciation amp Amortization 3157 6187 20077 26425 34353 44658 58056 63447 79308
Less Capital Expenditures 7200 31955 8000 22650 29445 38279 49762 63447 79308
of sales 28 83 13 30 30 30 30 30 30
Less Inc(Dec) in Net Working Capital 3000 8000 14000 18875 24538 31899 41468 52872 66090
of sales 12 21 23 25 25 25 25 25 25
Unlevered Free Cash Flow $ 44444 $ (2022) $ 24919 $ 23669 $ 30770 $ 40001 $ 52001 $ 64081 $ 80101
WACC 113
Discount Period 0500 1500 250 350 450 550
Discount Factor 095 085 076 069 062 055
Present Value of Free Cash Flow $ 22431 $ 26188 $ 30575 $ 35697 $ 39506 $ 44350
Enterprise Value Implied Equity Value and Share Price
Cumulative Present Value of FCF $ 198748 Enterprise Value $ 4082674
Less Total Debt 244480
Terminal Value Less Preferred Stock
Terminal Year EBITDA (2022E) $ 264361 Less Noncontrolling Interest
Exit Multiple 280x Plus Cash and ST Investments 293301
Terminal Value $ 7402105
Discount Factor 052
Microsoft Office User mid year convention not applied
Implied Equity Value $ 4131495
Present Value of Terminal Value $ 3883926
of Enterprise Value 951 Fully Diluted Shares Outstanding 14147
Enterprise Value $ 4082674 Implied Share Price $ 29204
Implied Share Price
Exit Multiple
euro 292 200x 225x 280x 315x 350x
95 23513 26224 32186 35980 39774
100 22906 25543 31344 35036 38728
115 21193 23624 28973 32377 35781
120 20657 23024 28231 31544 34858
130 19633 21877 26814 29955 33096
Stock Data
Current Price $241
52 Week Price Range 20545 - 40440
200-Day Moving Average 27761
Beta 134
Market Cap (mil) $3080
Shares Outstanding (mil) 13
Average Vol (3 month) mil 023
Insider Ownership 4080
Shares Short of Float 3772
LTM PE 4516
Forward PE 3256
EVEBITDA 3688
Company Name Market Cap (Mil) Net Income (Mil) PS PB PE IndustryBusiness Segments
BlackRock Inc (BLK) 48746 3371 44 18 148
Potential Comps
Morgningstar List of Competitors Franklin Resources
httpfinancialsmorningstarcomcompetitorsindustry-peeractiont=BLK Invesco
T Rowe Price
httpsenwikipediaorgwikiBlackRock State Street
httpwwwwikinvestcomstockBlackRock_(BLK) Fidelity
Eaton Vance - primarily active
wisdom tree (WETF)
Legg Mason
Company Name PE PBV EVEBITDA Market CapAUM
Invesco 91 14 1194
T Rowe Price 133 34 831
AMG 91 24 1213
Eaton Vance
wisdom tree 105 57 1428
Legg Mason 118 07 784
BlackRock Inc 131 17 1123
Mean 1076 255 109 ERRORDIV0
Median 105 24 1194 ERRORNUM
Implied share price 2090489130435 406656 3510872705797
median NTM EBITDA - net debt - preferred shares
BLK Key Statistics
Total Cash 56730
Total Debt 57000
Net Debt 270
1311887 Preferred shares 6374
823188 Enterprise Value 527794
637447992 Equity Value 52114981
Share Price 2986
Net Income (LTM) 32970
Shares outstanding 1656
Page 7: LendingTree, Inc.€¦ · string of acquisitions should diversify the business and allow it to grow more consistently through market cycles Market Opportunity: The mortgage business

Market Opportunity

7Source 2017 Company Investor Presentation TechCrunch

2

Total Addressable

Market

Est $13B

Est $500M

$264mTTM

Total Addressable

Market

Est $33B

Est $500M

$78mTTM

Total Addressable

Market

Est $10B

Est $1B

$126mTTM

bull LendingTreersquos positioning in its core markets across mortgage credit and personal loan is growing and the company is taking share there still remains plenty of opportunity to expand into its total addressable markets

Mortgage Credit Cards Personal Loans

Visible revenue opportunity in core markets served today not inclusive of acquisitions or new verticals Digital ad spend in financials expected to hit 20 CAGR between 2014 and 2020

tripling LendingTreersquos core market

Comparables (BLK)

Stock Data

DCF (Base)

WACC

DCF (Downside)

WACC

DCF (Upside)

WACC

Comparables

_CIQHiddenCacheSheet

WACC

Key Stats

Acquisition Effects (in millions)

Pro Forma Revenue

2017201820172018Three Months Ended June 30thSix Months Ended June 30th158737185820296935369201Pro Forma Net Income

2017201820172018Three Months Ended June 30thSix Months Ended June 30th7758451881496680956

2018

Mortgage ProductsNon-Mortgage ProductsCredit CardsPersonal LoansOther140410848796117576672

Mortgage2013A2014A2015A2016A2017AMRQ201812309113413716527221999127591066948Non-Mortgage2013A2014A2015A2016A2017AMRQ2018161493321388944164411341826117153

FRED Data

Fixed Rate and Inflation Behavior is Steady

30 Year Fixed Rate397023970939716397233973039737397443975139758397653977239778397863979339800398063981339821398283983539842398493985639863398703987739884398913989839905399123991939926399333994039947399543996139968399753998239989399964000340010400174002440031400384004540052400594006640073400804008740094401014010840115401224012940136401424015040157401644017140178401854019240199402064021340220402274023440241402484025540262402694027640283402904029740304403114031840325403324033940346403534036040367403744038140388403954040240409404164042340430404374044440451404584046540472404794048640493405004050640514405214052840535405424054940556405634057040577405844059140598406054061240619406264063340640406474065440661406684067540682406894069640703407104071740724407314073840745407524075940766407734078040787407944080140808408154082240829408364084340850408574086440870408784088540892408994090640913409204092740934409414094840955409624096940976409834099040997410044101141018410254103241039410464105341060410674107441081410884109541102411094111641123411304113741144411514115841165411724117941186411934120041207412144122141228412344124241249412564126341270412774128441291412984130541312413194132641333413404134741354413614136841375413824138941396414034141041417414244143141438414454145241458414664147341480414874149441501415084151541522415294153641543415504155741564415714157841585415924159941605416134162041627416344164141648416554166241669416764168341690416974170441711417184172541732417394174641753417604176741774417814178841795418024180941816418234183041837418444185141858418654187241879418864189341900419074191441921419284193541942419494195641963419694197741984419914199742004420124201942026420334204042047420544206142068420754208242089420964210342110421174212442131421384214542152421594216642173421804218742194422014220842215422224222942236422434225042257422644227142278422854229242299423064231342320423274233342341423484235542362423694237642383423904239742404424114241842425424324243942446424534246042467424744248142488424954250242509425164252342530425374254442551425584256542572425794258642593426004260742614426214262842635426424264942656426634267042677426844269142697427054271242719427264273342740427474275442761427684277542782427894279642803428104281742824428314283842845428524285942866428734288042887428944290142908429154292242929429364294342950429574296442971429784298542992429994300643013430204302743034430414304843055430614306943076430834309043097431044311143118431254313243139431464315343160431674317443181431884319543202432094321643223432304323743244432514325843265432724327943286432934330043307433144332143328433354334243349593578609615946466046466261460459755354751951450999999999999996501496512509999999999999965255165045075155034980000000000000448499999999999996478487482484784844860000000000000348249152955953854253252514525255225295125145085075045044940000000000000448749255034980000000000000449148347847148099999999999996494000000000000045055145095059999999999999649949800000000000004501497493505497495496499508521507507505999999999999965493484478479472475469000000000000044584574574559999999999999645444944400000000000004442436000000000000034324349999999999999643743743242699999999999996419000000000000044214230000000000000442441743899999999999997440000000000000044464610000000000000348348099999999999996486000000000000034769999999999999647147448480999999999999965055495487488476480999999999999964860000000000000348749148478471463461000000000000034599999999999999645544945454514599999999999999645145199999999999996455438999999999999974324150000000000000442242241240940940139441241100000000000003409999999999999964399439843993943913953913893883983873873873953938839240839939838839388384383379378375367371366366362356353349355359362366359355355349343363393373413393433433133233433233733533434338342353353353356351352363354357354343341343353423513593813913983934464294514374309999999999999643899999999999997440000000000000044400000000000000445845145745745432422423000000000000044284134099999999999999641643499999999999996422429446442447448000000000000044534514414389999999999999743242300000000000004428433437428437432440000000000000044414344269999999999999643342942142413999999999999974124139999999999999742417413999999999999974124150000000000000441341341241399999999999997412409999999999999964099999999999999640999999999999996412423000000000000044241900000000000004412397392398401999999999999964013993973893933838338737336636336635936937638375386378369373663673653683838538438738740444019999999999999640840440940439839139439338438939391386385376382379376387398397395393395397396401397392381379372365365362364368373371371359358359366361357358364366363543563483413423453483433453433433463443534834234234735234735435739440340841341643432424124094190000000000000441900000000000004417415000000000000044164099999999999999642143423000000000000044139999999999999740999999999999996408397403401999999999999964054019999999999999639539438939139388396403396392393393893863823783783833833853913883943943939539239394393394399395399404415000000000000044224324384400000000000000444344644400000000000004445444000000000000044400000000000000444244745845545546100000000000003466455999999999999964544624574554519999999999999645345199999999999996454459999999999999964594534514519999999999999645415 Year Fixed Rate39702397093971639723397303973739744397513975839765397723977839786397933980039806398133982139828398353984239849398563986339870398773988439891398983990539912399193992639933399403994739954399613996839975399823998939996400034001040017400244003140038400454005240059400664007340080400874009440101401084011540122401294013640142401504015740164401714017840185401924019940206402134022040227402344024140248402554026240269402764028340290402974030440311403184032540332403394034640353403604036740374403814038840395404024040940416404234043040437404444045140458404654047240479404864049340500405064051440521405284053540542405494055640563405704057740584405914059840605406124061940626406334064040647406544066140668406754068240689406964070340710407174072440731407384074540752407594076640773407804078740794408014080840815408224082940836408434085040857408644087040878408854089240899409064091340920409274093440941409484095540962409694097640983409904099741004410114101841025410324103941046410534106041067410744108141088410954110241109411164112341130411374114441151411584116541172411794118641193412004120741214412214122841234412424124941256412634127041277412844129141298413054131241319413264133341340413474135441361413684137541382413894139641403414104141741424414314143841445414524145841466414734148041487414944150141508415154152241529415364154341550415574156441571415784158541592415994160541613416204162741634416414164841655416624166941676416834169041697417044171141718417254173241739417464175341760417674177441781417884179541802418094181641823418304183741844418514185841865418724187941886418934190041907419144192141928419354194241949419564196341969419774198441991419974200442012420194202642033420404204742054420614206842075420824208942096421034211042117421244213142138421454215242159421664217342180421874219442201422084221542222422294223642243422504225742264422714227842285422924229942306423134232042327423334234142348423554236242369423764238342390423974240442411424184242542432424394244642453424604246742474424814248842495425024250942516425234253042537425444255142558425654257242579425864259342600426074261442621426284263542642426494265642663426704267742684426914269742705427124271942726427334274042747427544276142768427754278242789427964280342810428174282442831428384284542852428594286642873428804288742894429014290842915429224292942936429434295042957429644297142978429854299242999430064301343020430274303443041430484305543061430694307643083430904309743104431114311843125431324313943146431534316043167431744318143188431954320243209432164322343230432374324443251432584326543272432794328643293433004330743314433214332843335433424334955453557757856361457261958858157357453352492491483462465000000000000044848492480999999999999964684684724639999999999999746100000000000003458451999999999999964544480000000000000444800000000000004448000000000000044514519999999999999645453479505999999999999964889999999999999748747699999999999996469000000000000044634684690000000000000446346845599999999999996458454454474464360000000000000343343744344644000000000000004436000000000000034324294269999999999999643243844545445445440000000000000044389999999999999744000000000000004434433440000000000000044334324334344389999999999999745199999999999996440000000000000044389999999999999743899999999999997436000000000000034342442142417424134044074059999999999999640343953923938638338338238237537236236436636335737637738139641741500000000000004424134084054094084294269999999999999642241500000000000004415000000000000043974044094099999999999999641340199999999999996397389382383783743683673693693753653663663543533634433933333329328326337338338331333313333327321321324323316317324314316316319317313316333233213113133123073053043042972942982952942892862832828328428828928628628527727326927266272272692652632642672662652652642662662712812772772772762762792722762742652642612562612692772983033130435339353341339343343344363543593593543373293313333243232733532733347343351352355356345344343333333353393323383323423473383333393383323293253213233313332232232432332632332732432332532432633733633633318308313321323173173132309313153052982932982922993053073033130629729829329429229430230730531130832532332132432325321317313317315306309313113083072993032982983093231831831631932232232432631931307301295295293294296299296298288286285289286281281289292287281283278274272275278274276274274277276277276272272276279278284288314325334336337352355344337334343413393353373323423534433933633432332732732932731931931631831731732232932332318318316316312308308313313315321319325327324331332333363363383443383443493623683773843853939439391393873873944019999999999999640340140841500000000000004405999999999999964014074044043994019999999999999644019999999999999640840540139839739910 Year Breakeven Inflation39702397093971639723397303973739744397513975839765397723977839786397933980039806398133982139828398353984239849398563986339870398773988439891398983990539912399193992639933399403994739954399613996839975399823998939996400034001040017400244003140038400454005240059400664007340080400874009440101401084011540122401294013640142401504015740164401714017840185401924019940206402134022040227402344024140248402554026240269402764028340290402974030440311403184032540332403394034640353403604036740374403814038840395404024040940416404234043040437404444045140458404654047240479404864049340500405064051440521405284053540542405494055640563405704057740584405914059840605406124061940626406334064040647406544066140668406754068240689406964070340710407174072440731407384074540752407594076640773407804078740794408014080840815408224082940836408434085040857408644087040878408854089240899409064091340920409274093440941409484095540962409694097640983409904099741004410114101841025410324103941046410534106041067410744108141088410954110241109411164112341130411374114441151411584116541172411794118641193412004120741214412214122841234412424124941256412634127041277412844129141298413054131241319413264133341340413474135441361413684137541382413894139641403414104141741424414314143841445414524145841466414734148041487414944150141508415154152241529415364154341550415574156441571415784158541592415994160541613416204162741634416414164841655416624166941676416834169041697417044171141718417254173241739417464175341760417674177441781417884179541802418094181641823418304183741844418514185841865418724187941886418934190041907419144192141928419354194241949419564196341969419774198441991419974200442012420194202642033420404204742054420614206842075420824208942096421034211042117421244213142138421454215242159421664217342180421874219442201422084221542222422294223642243422504225742264422714227842285422924229942306423134232042327423334234142348423554236242369423764238342390423974240442411424184242542432424394244642453424604246742474424814248842495425024250942516425234253042537425444255142558425654257242579425864259342600426074261442621426284263542642426494265642663426704267742684426914269742705427124271942726427334274042747427544276142768427754278242789427964280342810428174282442831428384284542852428594286642873428804288742894429014290842915429224292942936429434295042957429644297142978429854299242999430064301343020430274303443041430484305543061430694307643083430904309743104431114311843125431324313943146431534316043167431744318143188431954320243209432164322343230432374324443251432584326543272432794328643293433004330743314433214332843335433424334919561711862000000000000115860000000000001119609849999999999999910820000000000001083199999999999996091600000000000004095054600000000000004023043803080201449999999999999901103420000000000000305280000000000000205908519999999999999811240000000000001123113751020910882000000000000011151999999999999913313320000000000001135200000000000011287500000000000113041496145146615917975000000000001188799999999999991994183200000000000011808000000000000116919999999999999155164599999999999991856000000000000118779999999999999189191199999999999991738177164178750000000000011802179817321742191250000000000011986199820739999999999998217499999999999982132000000000000121375000000000002211399999999999992108000000000000122122999999999999998236237523839999999999999236232399999999999982382000000000000122759999999999998226500000000000012204000000000000221560000000000001223224622182240000000000000223123479999999999999234200000000000012386000000000000123119999999999998223820819039999999999999219319819681838000000000000117275182600000000000011714180418520000000000001178816240000000000001153815640000000000001165250000000000011776179417821838000000000000120099999999999998206199999999999982125999999999999921421124999999999998204210521219999999999999217799999999999992238230399999999999982305000000000000223580000000000001238200000000000012345000000000000222559999999999998233800000000000012343999999999999922719999999999998237242799999999999992501999999999999824140000000000001242200000000000022464255626240000000000001260800000000000012582541999999999999824620000000000002233231199999999999982252499999999999922342224000000000000221982334000000000000124123199999999999998235243199999999999992351999999999999922480000000000002216400000000000012056205619775194186200000000000011821784194751964206209600000000000012101999999999999919824999999999999191250000000000011992203619921996201750000000000012042520699999999999998203750000000000012092128000000000000122022204000000000000222722559999999999998220800000000000022326000000000000124233199999999999992322000000000000122622254224400000000000022248000000000000221680000000000001209799999999999992141999999999999921025211799999999999992132000000000000121421212521019999999999999212400000000000012128000000000000121982279999999999999822480000000000002225999999999999982292279999999999999823879999999999999256400000000000012448246825274999999999999248200000000000022501999999999999824900000000000002248241250000000000012395239400000000000012442000000000000224962486000000000000224775246249999999999992508252199999999999982522525619999999999998258400000000000012573999999999999825425179999999999998254599999999999982561999999999999825425219999999999998249500000000000012454000000000000223759999999999999236600000000000012334000000000000123079999999999998231599999999999982272242500000000000221779999999999999208202819522022520621240000000000001219421920000000000002224800000000000022218213799999999999992136000000000000120825209399999999999992157999999999999922121920000000000002220000000000000022192172000000000000221819999999999999215600000000000012177500000000000221800000000000002217499999999999982136000000000000121280000000000001216800000000000012182500000000000122374999999999998227599999999999982272225000000000000121440000000000001214199999999999992188000000000000221421521800000000000002220221640000000000001214213600000000000012128000000000000121560000000000001220752188000000000000221840000000000002217600000000000022181999999999999922200000000000002219600000000000022206222000000000000022278226622774999999999999225199999999999982242227999999999999982252236000000000000221739999999999999214215249999999999992121999999999999920920000000000001201799999999999981961941999999999999919075191190399999999999991927999999999999919175185400000000000011847499999999999917821721641999999999999916916616215760000000000001160251621681999999999999916919999999999999171174184600000000000011751694177817721842000000000000118220000000000001188191191799999999999991874000000000000118520000000000001182251814000000000000118540000000000001187200000000000011897999999999999918919999999999999185518520000000000001181200000000000011756170416515820000000000001153215820000000000001154750000000000011572000000000000115221421999999999999915281512514661492155615715361611586000000000000115521464148152750000000000011534999999999999914441335137400000000000011381999999999999912321254999999999999913280000000000001147148815421606000000000000116116040000000000001156600000000000011598000000000000116719999999999999165799999999999991602000000000000115920000000000001156200000000000011551556146614441385999999999999914225000000000001144199999999999991481504146414821454148146214975000000000001149615121546162200000000000011635167399999999999991691999999999999917121764183749999999999991907519019999999999999193399999999999991946189599999999999991962499999999999919675196622056206200420220274999999999999201399999999999982017999999999999820081982197219621921857499999999999918859999999999999189186200000000000011812000000000000118160000000000001181178217321671714174750000000000011746176417961802181177817561752178251836000000000000118540000000000001185200000000000011844000000000000118825000000000001183800000000000011874000000000000118759999999999999186800000000000011864000000000000118474999999999999184200000000000011864000000000000118819059999999999999194500000000000011987520179999999999998203250000000000022064000000000000121210599999999999992073999999999999821052122121999999999999920920000000000001208199999999999992064000000000000120724999999999998209200000000000012144000000000000121739999999999999216599999999999992168000000000000121619999999999999214400000000000012064999999999999921219999999999999212199999999999992117999999999999921121252117999999999999920960000000000001211399999999999992124000000000000121160000000000001208800000000000012082105999999999999920874999999999999

Share Price Data

Peers vs LendingTree

OnDeck Capital4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354ONDK Indexed4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354109523809523809524409370600000000001209573499378881987809548653830227744609291925879917184409304347412008282509287784679089027309896480331262940109316770186335404709196686956521739109225673291925465809412008281573499609395445548654244308550724637681159607672878260869565607569358592132504607660455486542443507660455486542443507614906418219461506985507660455486706832298136645963407035196687370600706886127950310559906658385093167701306654244306418220610766045548654320624430641821946190648861283643892390649275362318840640642650103519668780650517598343685390701863395445134650717184265010352040720082774327122207089027329192546507167701449275363207213250517598345207465838923395444707267080331262940607345755693581780307606625672877847080207043478260864082360244306418218079089026915113880788819834368530090803312629399585920807039337474120040760248488612836450717184265010352040668322939958592150673291925465838606952381366459627907175983436853001807660455486542443508066252587991719108037267080745341708695652173913044308799171842650104208674948654244306609076604554865426209217391304347827309581780124223603409718426086956523109072463768115942608538302691511386908505176397515528108708074948240165408815735403726708808476190062111802508128363975155280508414078674948241084927536231884071085010356107660456081987573498964805080869569358178051082236028985507248087329192546583856088322981366459630872877846790890208670807867494824108674948654244306608496894409937888508505176397515528108770186335403726808790890269151139208492753623188407108422360248447204908227743685300207307971014492753624207987578053830228808289855072463768707002070393374741907022773913043478506629399585921326206492753623188406406380952380952381606525879917184265206376811594202899106438923395445135306563146997929606406927536231884058306745342028985508206724637681159420654244306418219510642650103519668780623188405797101550637267080745341660643064182194617030628571428571428560598757763975155340610351966873706080631055900621118050616977225672877940617805383022774320600414078674948230580952380952381058260869565217399056107660455486552056563146997929614051677018633540373052215320910973084052132505175983435051014492753623197053209109730848858053333333333333344053291925465838508051884057971014497051304347826086960518426501035196720473706004140786730479503105590062150471635610766045604869565217391304504902691511387163904915113871635610804910973084886128305031055900621118605171842650103519705258799171842649705420289855072464305424430641821946805569358178053830405585921325051760305333333333333334405391304347826086905370600414078675605378881987577640605072463768115942404985507246376811305097308488612837305171842650103519705246376811594203305536231884057970505540372670807454104335403726708075303921325051759834703755693581780538703801242236024844903958592132505176503730848861283643803863354037267081037556935817805387037598343685300212039130434782608697039171842650103528039668737060041409039378881987577641039710144927536234037722567287784681035983436853002071035900621118012427037598343685300212037929606625258799038219461697722573037763975155279503792960662525879903884057971014493503863354037267081041614906832298143041407867494824019041449275362318844042608695652173911042236024844720499043850931677018634043105590062111804043933747412008284043726708074534165043229813664596273041987577639751555038923395445134579038550724637681166039006211180124223037929606625258799039213250517598347040993788819875782038840579710144935040413664596273291940409523809523809570409937888198757820414492753623188440410766045548654260404140786749482390371428571428571503710144927536232503908902691511387303726708074534161903801242236024844903788819875776398038343685300207042038260869565217392038550724637681166039420289855072466038385093167701861040786749482401657038716356107660455039420289855072466039171842650103528042484472049689442043561076604554866045962732919254662045962732919254662046790890269151142047080745341614905046708074534161492045134575569358182041573498964803313041697722567287787040207039337474126040538302277432708039668737060041409039254658385093172039047619047619048039792960662525878039875776397515533040455486542443064041200828157349895037308488612836438047619047619047622047287784679089029045465838509316775045134575569358182043478260869565222041490683229813663042857142857142860404968944099378890399585921325051770404140786749482390390062111801242230386749482401656350447619047619047640449689440993788820460869565217391360468737060041407920460455486542443060424430641821946180427329192546583910428157349896480350426501035196687420403726708074534204024844720496895104012422360248447103817805383022774803755693581780538703548654244306418403523809523809524103035196687370600403084886128364389703184265010351967103204968944099378903192546583850932033416149068322987034534161490683229032380952380952382033333333333333337032298136645962733031345755693581784032795031055900625032670807453416151031469979296066253031925465838509320322153209109730890315113871635610780288612836438923380274120082815735020288612836438923380284472049689441010288612836438923380315527950310559020308488612836438970339544513457556930349482401656314720364389233954451390291925465838509310261283643892339550262939958592132480274534161490683220277432712215320950281159420289855080291925465838509310318426501035196710331262939958592130329192546583850940319668737060041403097308488612836602968944099378882403047619047619047903122153209109730902935817805383023102923395445134575602968944099378882403060041407867494803093167701863354103118012422360249030559006211180123031552795031055902029316770186335406031262939958592134031635610766045547032256728778467914030476190476190479030434782608695654029482401656314703113871635610766030020703933747411029730848861283643030062111801242236029233954451345756030144927536231886031428571428571428032422360248447207032380952380952382033788819875776399034368530020703941034285714285714286035031055900621122035113871635610772035113871635610772036397515527950308035610766045548653035734989648033133034368530020703941022774327122153210211594202898550740205797101449275380212008281573498990203312629399585940200414078674948260193374741200828180178467908902691510192132505175983430192960662525879930185093167701863350198757763975155290187577639751552810194202898550724670202484472049689450203726708074534160204554865424430660204140786749482410206211180124223630214078674948240180207453416149068310217391304347826110208695652173913060214906832298136670212422360248447210212008281573498990209109730848861280211594202898550740204140786749482410203726708074534160206625258799171870211180124223602490211180124223602490226501035196687380224430641821946190219875776397515520226501035196687380215320910973084890195031055900621110204140786749482410214906832298136670213250517598343710217391304347826110202484472049689450204554865424430660216977225672877860217391304347826110220289855072463790226086956521739130219047619047619070220289855072463790221946169772256760227329192546583870219047619047619070220289855072463790218219461697722550216149068322981360209523809523809530218633540372670830219875776397515520215734989648033140215320910973084890214078674948240180207039337474120090210351966873706030215734989648033140217391304347826110213664596273291960235196687370600430226915113871635650239337474120082830243478260869565230250103519668737060255072463768115990258799171842650110259627329192546610257142857142857170249689440993788840253416149068322990252173913043478250255072463768115990255486542443064180260455486542443102645962732919254802621118012422360402587991718426501102629399585921324802629399585921324802641821946169772302592132505175983602513457556935818102492753623188405702563146997929606802480331262939958802492753623188405702438923395445134502463768115942029102492753623188405702480331262939958802488612836438923402451345755693581902418219461697722602422360248447205102447204968944099402351966873706004302360248447204969202298136645962733102256728778467909102318840579710145022650103519668738021987577639751552022525879917184269021614906832298136021200828157349899020331262939958594020124223602484476019171842650103521019337474120082818019171842650103521019089026915113874018881987577639750194616977225672890200828157349896480201987577639751552902004140786749482602024844720496894501979296066252588201871635610766045601693581780538302401664596273291925301668737060041408101606625258799172018302277432712216020745341614906831023022774327122153022650103519668738020869565217391306020248447204968945019378881987577640199171842650103510197101449275362330196273291925465860195445134575569360199171842650103510193374741200828180190890269151138740190476190476190470183022774327122160182608695652173940175983436853002080177225672877846820174741200828157360167701863354037280178053830227743260176397515527950301759834368530020801739130434782608901734989648033126401759834368530020801763975155279503018095238095238098018219461697722569017681159420289855018964803312629401904761904761904701884057971014492801900621118012422501917184265010352101929606625258799302111801242236024901971014492753623302019792960662525882020372670807453416020910973084886128020082815734989648020621118012422363020082815734989648019875776397515529019875776397515529020331262939958594020207039337474120202484472049689450204140786749482410199585921325051790197929606625258820201656314699792980208281573498964840214078674948240180205797101449275380213250517598343710214906832298136670216977225672877860219047619047619070226086956521739130235196687370600430231884057971014502356107660455486802327122153209109902074534161490683102024844720496894502149068322981366702194616977225672902289855072463768402260869565217391302385093167701863302211180124223602602194616977225672902103519668737060302028985507246376902074534161490683102049689440993789102095238095238095302012422360248447602016563146997929802012422360248447601962732919254658601921325051759834301962732919254658601966873706004140801917184265010352101863354037267080901855072463768116201975155279503105501913043478260869601950310559006211101979296066252588201987577639751552902033126293995859402086956521739130601962732919254658601950310559006211101913043478260869601917184265010352101830227743271221601867494824016563101904761904761904701908902691511387401846790890269151301801242236024844801817805383022774201867494824016563101904761904761904701884057971014492801904761904761904701958592132505176402012422360248447601971014492753623301966873706004140801983436853002070501937888198757764019130434782608696019089026915113874019213250517598343017888198757763976016811594202898550165217391304347840161490683229813660155279503105590080153209109730848890149068322981366460140786749482401660139958592132505170140372670807453440150310559006211180158178053830227730151138716356107680146997929606625250147826086956521750146997929606625250146583850931677030165217391304347840163561076604554880162732919254658410161076604554865440162318840579710160173084886128364401751552795031056101780538302277432601755693581780538601784679089026915101743271221532091101734989648033126401772256728778468201797101449275362301813664596273292018633540372670809019006211180124225019213250517598343019130434782608696019047619047619047019503105590062111019296066252587993020124223602484476019668737060041408019089026915113874019710144927536233019213250517598343019171842650103521019378881987577640192546583850931710191718426501035210186335403726708090185921325051759840187163561076604560189648033126294018426501035196688017888198757763976018012422360248448018178053830227742018095238095238098018012422360248448017805383022774326017432712215320911016977225672877846017349896480331264017474120082815736020703933747412009020745341614906831019958592132505179020041407867494826019751552795031055020289855072463769019917184265010351020248447204968945019751552795031055019420289855072467019461697722567289019337474120082818019461697722567289019503105590062111019296066252587993019585921325051764019917184265010351019958592132505179020196273291925465860193788819875776401983436853002070501929606625258799301933747412008281801925465838509317101975155279503105501975155279503105501888198757763975018964803312629401966873706004140801908902691511387401954451345755693601966873706004140801908902691511387401838509316770186601884057971014492801975155279503105501966873706004140801933747412008281801971014492753623301971014492753623301904761904761904701900621118012422501946169772256728901942028985507246701942028985507246701991718426501035101987577639751552902020703933747412020910973084886128020993788819875778021035196687370603020952380952380953021118012422360249020621118012422363020745341614906831020331262939958594019875776397515529020207039337474120200828157349896480204140786749482410202898550724637690197929606625258820214078674948240180215320910973084890211180124223602490207453416149068310207453416149068310205383022774327130198757763975155290196687370600414080199171842650103510205383022774327130204554865424430660202484472049689450205383022774327130206211180124223630207039337474120090202070393374741202041407867494824102128364389233954302190476190476190702074534161490683102207039337474120102219461697722567602157349896480331402140786749482401802165631469979296402161490683229813602240165631469979402293995859213250602343685300207039602447204968944099402583850931677018602438923395445134502389233954451345802401656314699793023975155279503108024140786749482404023685300207039336024099378881987579023768115942028989024637681159420291024057971014492754023685300207039336023478260869565218022443064182194619021739130434782611022608695652173913022691511387163565022194616977225676020455486542443066020248447204968945019668737060041408019585921325051764019420289855072467019627329192546586019337474120082818019171842650103521019089026915113874018302277432712216018799171842650106018633540372670809019378881987577640187577639751552810178467908902691510178053830227743260178881987577639760173913043478260890175983436853002080185507246376811620200828157349896480211180124223602490214078674948240180223188405797101450216149068322981360224844720496894410223188405797101450220703933747412010218219461697722550214906832298136670214906832298136670209937888198757780215734989648033140217391304347826110221946169772256760216977225672877860217391304347826110219461697722567290223602484472049720220289855072463790223188405797101450216563146997929640214906832298136670211180124223602490214492753623188402202898550724637902161490683229813602194616977225672902240165631469979402302277432712215302219461697722567602314699792960662502128364389233954302128364389233954302161490683229813602194616977225672902211180124223602602149068322981366702190476190476190702223602484472049802252587991718426902256728778467909102293995859213250602306418219461698102331262939958592102314699792960662502265010351966873802198757763975155202219461697722567602144927536231884021821946169772255021821946169772255021739130434782611021821946169772255021987577639751552022070393374741201022153209109730848022567287784679091024637681159420291024472049689440994024844720496894412024803312629399588024803312629399588024679089026915116024472049689440994024472049689440994024347826086956523024720496894409938024886128364389234024720496894409938024389233954451345024347826086956523024513457556935819025383022774327124027494824016563146027536231884057977028281573498964807028737060041407869029813664596273293029772256728778473030227743271221535029813664596273293030062111801242236030020703933747411029813664596273293030641821946169778031138716356107660306004140786749480315527950310559020313871635610766090310559006211180160298550724637681180303105590062111850293167701863354060293995859213250502898550724637681302927536231884058102956521739130434902960662525879917402960662525879917403022774327122153503026915113871635503064182194616977802981366459627329302997929606625259203035196687370600403101449275362319103312629399585921303184265010351967103151138716356107803035196687370600403047619047619047902964803312629399902927536231884058102861283643892340279917184265010330283229813664596260282815734989648070281573498964803330277846790890269150281159420289855080347412008281573540370600414078674940351552795031055910356935817805383030364803312629399630369358178053830260356521739130434780369772256728778503726708074534161903739130434782608803556935817805383403627329192546583903635610766045548303598343685300207103474120082815735403490683229813664703412008281573499203440993788819876103403726708074534803366459627329193033706004140786755034078674948240167033540372670807456033706004140786755033498964803312631LendingClub 4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354LC Indexed41992419954199641997419994200242003420044200642009420104201142012420134201642017420184201942020420244202542026420274203042031420324203342034420374203842039420404204142044420454204642047420484205242053420544205542058420594206042061420624206542066420674206842069420724207342074420754207642079420804208142082420834208642087420884208942090420934209442095420964210042101421024210342104421074210842109421104211142114421154211642117421184212142122421234212442125421284212942130421314213242135421364213742138421394214242143421444214542146421504215142152421534215642157421584215942160421634216442165421664216742170421714217242173421744217742178421794218042181421844218542186421874219142192421934219442195421984219942200422014220242205422064220742208422094221242213422144221542216422194222042221422224222342226422274222842229422304223342234422354223642237422404224142242422434224442247422484224942250422514225542256422574225842261422624226342264422654226842269422704227142272422754227642277422784227942282422834228442285422864228942290422914229242293422964229742298422994230042303423044230542306423074231042311423124231342314423174231842319423204232142324423254232642327423284233142332423334233542338423394234042341423424234542346423474234842349423524235342354423554235642359423604236142362423664236742368423694237342374423754237642377423804238142382423834238442388423894239042391423944239542396423974239842401424024240342404424054240842409424104241142412424164241742418424194242242423424244242542426424294243042431424324243342436424374243842439424404244342444424454244642447424504245142452424534245742458424594246042461424644246542466424674246842471424724247342474424754247842479424804248142482424854248642487424884248942492424934249442495424964249942500425014250242503425064250742508425094251042513425144251542516425174252142522425234252442527425284252942530425314253442535425364253742538425414254242543425444254542548425494255042551425524255642557425584255942562425634256442565425664256942570425714257242573425764257742578425794258042583425844258542586425874259042591425924259342594425974259842599426004260142604426054260642607426084261142612426134261442615426194262042621426224262542626426274262842629426324263342634426354263642639426404264142642426434264642647426484264942650426534265442655426564265742660426614266242663426644266742668426694267042671426744267542676426774267842681426824268342684426854268842689426904269142692426954269642697426994270242703427044270542706427094271042711427124271342716427174271842719427204272342724427254272642727427314273242733427344273842739427404274142744427454274642747427484275242753427544275542758427594276042761427624276542766427674276842769427724277342774427754277642779427804278142782427834278742788427894279042793427944279542796427974280042801428024280342804428074280842809428104281142814428154281642817428184282142822428234282442825428284282942830428314283242835428364283742838428424284342844428454284642849428504285142852428534285642857428584285942860428634286442865428664286742870428714287242873428744287742878428794288042881428854288642887428884289142892428934289442895428984289942900429014290242905429064290742908429094291242913429144291542916429194292142922429234292642927429284292942930429334293442935429364293742940429414294242943429444294742948429494295042951429544295542956429574295842961429624296342964429654296842969429704297142972429754297642977429784297942983429844298542986429894299042991429924299342996429974299842999430004300343004430054300643007430104301143012430134301443017430184301943020430214302443025430264302743028430314303243033430344303543038430394304043041430424304543046430474304843049430524305343054430554305643059430604306143063430664306743068430694307043073430744307543076430774308043081430824308343084430874308843089430904309143095430964309743098431024310343104431054310843109431104311143112431164311743118431194312243123431244312543126431294313043131431324313343136431374313843139431404314343144431454314643147431514315243153431544315743158431594316043161431644316543166431674316843171431724317343174431754317843179431804318143182431854318643187431884319243193431944319543196431994320043201432024320343206432074320843209432104321343214432154321643217432204322143222432234322443227432284322943230432314323443235432364323743238432414324243243432444324543249432504325143252432554325643257432584325943262432634326443265432664326943270432714327243273432764327743278432794328043283432844328643287432904329143292432934329443297432984329943300433014330443305433064330743308433114331243313433144331543318433194332043321433224332543326433274332843329433324333343334433354333643339433404334143342433434334743348433494335043353433541095438317946779772091550975468106911004363387717706710210234439120762099087667556036008102459345595372691003570012041650609888933355372208109520032111068310609079730229263396309075763549217118509186830987180919509127330786486743708333994777231050808381594541118387908353827780794438308762396222229124108762396222229124108754462862136567208000793653343659707731059410196723407568425528299306307929393412510646908167394215287354707965093532927152207711226406633335807445458446864674507639825769132320108048394210567005907957159776166592408044427530520726908103927334546899808568028899961480608433161778388013108786196302506794608516461662691855408706863098249230108925030104126541208996430344959554087425632186657365090797302292633963094248317899576284093811983094485640813566077491712840844506221519485180808012765093723220793336009255692590794526052936376460796509353292715220787782696857703190794129345264948270786989321181646990774295945033555920775485909380638990774692652704984220756445884825302840763585908908604120761602608552265360760412564871581380790162665218669850796906021297343110825862785635176010805632677732355360782625973130740670773105941019672340775485909380638990767949296626310840779452629093717930757239220834558520763982576913232010769535928978021707600158968669534807560491771538745407298691285152371107215391400848527607155891200154351807457358090335505207691392213065934077389927702892813076239586522792013076913922130659340767552588954882650754065876797535780746925852714234510724712444455075107159857086864620507147957443393789807009123641774044306921857077423921907088457639367616907334391405568877506973423521357536807262990768067860706862356083393735806437921715109945506679889197932931106806822959413841906763189082236774606786989955850454306826655962977229406886156957007416606989290638210655707005156961727765407100357282838447607310591325291206907322490968762037607536692087929078907536692087929078907619991972232922407568425528299306307528758727836522076675925294562675072669578447821437074256246499652778069258229641341917067314556418665472069099566406170831068980562038102422068544235166371881067711228389973366068385563997840693069218570774239219067711228389973366068623560833937358066878229546934931065648550799228511064498217552487813063704877576552066060491870705746553057675527872888843058508530682607329057794528274277202055335186645584555058508530682607329056723524661782021056049189053914683056326856657154167055731854650212409056604524260393663056564857459930884056723524661782021058508530682607329059301866691863014057992862276591128059539867494639731059103532689549099058825865086309603057913528675665560569218586640959370587465314853840350578341950747399910576358610724260640575565274715004960568821918636331580548591850400311440571201926664098640556525210492868290552161862441961970570011922650215050555731874483612610556525210492868290553748534460473450543435166340149320541451826317010170527568446155035620505355037895876210487504977687623020481554957618205380462911561400696610476001605553415530482744961632088910491074989729273710506545041909759690497818345807947090481554957618205380484331633650600340491471657733901560476398273558043370491868325738529404898849857153901304946450017709243504990083498218306205117017259699216905212217580809900305176517460393393905394684862938709054343516634014932054581517436791649054264183033089375052320509810412918053034512218743046052598177413652414051804841404396729053391513422908110524791770122640670522015094090245710525585106131896350548195182395683540559301886525263250570408590654842950589448654876979510583101966802934020567235246617820210566441910608564410573581934691865805930186669186301405696152546455872705692185866409593705684252506317036805708052586594708505704085906548429505700119226502150505664419106085644105343118022337090555335206478984820540261822303126580562475230562285990579531954761283390586671978844584660579928622765911280562871898566913890583101966802934020577945282742772020562871898566913890541055158312382380528361782164291305045617018866205305001983538357140905081317139282710605073383779190153705093217179421546405009916898449698904902816537200179704839349656459724404990083498218306204946450017709243504767949415626712204795716175950661704982150138125749405085283819328989505105117219560381105335184662244532054462517035403291055692187849749619056168189455303030541451826317010170509321717942154640494248333766296510492264993743157240482348293627461070455374869312767550454184865298883970450614853257233330456168205322023230452201525275744750437128141099886570436334805090630880429591449011957504383181451137701504395081491276536804252281009610512404014280206833804037723127240108179037643793639182610366521236276129980375644600382570470351447852100271803181277397115326903066243675773252029115431539683917031416105966525426032606109980408965033558113191515798031693773569764916032011107973467195030583103156806946029313765541997838029274098741535054030186435152179103027925427525800378030464102755418593030107101551253534027766760323949241026219755105900638026061087904049501025823087101272790272907587183958240279254275258003780312177719642115050327251103817973180345101164026226260352241188109527540368107908294641303506545160910161103355811319151579803351844639105300803335977918920187103462911680401098403470845040493654703633478922391071803792146124242210503562078681558059603728679243501755203570012041650616503534311921234110603573978721696894903637445602437350303589845441882009203383578079475528203335977918920187103332011238873908703451011640262262603490678440725047403351844639105300803264577678087174903300277798503681303066243675773252032011107973467195032169775175318333032923444384111245031892107572078837032407775978095038031733440370227703268544358133453303117810516374872103149543956745099503050376955588138303018643515217910302998810114986517602951209954431176502899643113829556402986910074847682303185244077161605303284411078318567030702103558195304030305435553567456029313765541997838029829433948014039032209441975781117032090441574392764031336772365599858031455772766988210282030951290398730274494259202469610271717583170074660281634283285770840183260618138064990162633881897416950161840545888161301491471697400702013923046962437405015628719382337145014280048166602466015827053384651069014676716171230314015827053384651069017136057799922960175723926050135901765172620593916101733439180223688101907973102259940501888139702028548101975406663046674602007140103416902018326061813806499018802063419359916017413725403162450175327258045508060177310598068647270168980569971462520176120594054763770175327258045508060184450622151948550196747330295411750193177318253761140198334002313923150195160658276900380191987314239877580197540666304667460186037294170459920170567241989973890182863950133437150180087274101042220170567241989973890173740586026996660165410557929811910166600561943695440168583901966834680171360577999229601733439180223688101626338818974169501685839019668346801788972700871586701781039340779029801824672821288092801824672821288092801828639501334371501820706141241814301749305900408802101721539140084852901840539541473206501844506221519485501824672821288092801832606181380649901820706141241814301773105980686472701840539541473206501824672821288092801884173021982269701900039742167383701900039742167383701947639902722725402165807305268040702142007224990370202308607786934065402233240866054774502193574065591990221737414586966050217770734540687630213804054494409120207854034424991450215787394517548390218960738554571130214200722499037020220547410573082530218167402545315440214597390503664830210234042452758510214200722499037020212217382475897750214597390503664830216977398531431910212614050480525620221737414586966050228084102661011620228084102661011620244744158855381140255057526975705160245537494864636860241967482822986220242364150827614090242364150827614090249107506906287470242364150827614090247124166883148260247520834887776102411741468137305302451408268600089902443474908507533024434749085075330244744158855381140239984142799847010236017462753568550239587474795219160229670774679522990219754074563826840218167402545315440213407386489781301979373343092953019476399027227254020111067834631807019278065024913330192383982244505420193177318253761140194367322267644690188813970202854810188417302198226970186433962175087760195557326281528190192780650249133301907973102259940502019040143555737602034906863740851302344307907350571502284807706656394602225307505962217702336374547258014402435541548414976202502975109201710258627539017355750253074186952565950240380810804474820237207466767452080243554154841497620236414130758196390235620794748940710235620794748940710229670774679522990222927418600849610224514090619361010211424046466642060204284022383340840209440706443502850225307426628616660232447450711917940223324086605477450219357406559199021182071447126991021459739050366483020626736240648008020309401836945729021142404646664206020507735839259653020666403041110790206267362406480080208647370434247140206664030411107902169773985314319102066640304111079020507735839259653020825070242961929021499405850829267022768743465638377022411742261473316022332408660547745022451409061936101022808410266101162022530742662861666022213408259159390222530750596221770217770734540687630217770734540687630229274106674895170228084102661011620233637454725801440234034122730429310241967482822986220242760818832241930243554154841497620239984142799847010244744158855381140250694178924798840247124166883148260251487514934054520247520834887776102502975109201710245934162869264702558508629849608502649742270914012802649742270914012802618008830543785402495041749109153102292741066748951702233240866054774502253074266286166602237207546101052902205474105730825302161840625221762302213407465823382402118207144712699102098373744481306902082507024296192902034906863740851302003173423370623602007140103416902021063071045738635021301071848515346021063071045738635020864737043424714020864737043424714021221738247589775021777073454068763021261405048052562021380405449440912020706069841573574020666403041110790206267362406480080206267362406480080208647370434247140216184062522176230216184062522176230216977398531431910217770734540687630209837374448130690207457366420363610207854034424991450211820714471269910212217382475897750213010718485153460220150742568454680218960738554571130216580730526804070216580730526804070224117422614733160226894098647128060230067442684150830226894098647128060232050782707290070234034122730429310239190806790591320237604134772079920232050782707290070237604134772079920232050782707290070239587474795219160241570814818358380228084102661011620222134082591593902336374547258014402356207947489407102344307907350571502312574466980343902316541147026622302320507827072900702221340825915939022015074256845468022451409061936101023403412273042931023363745472580144023205078270729007022689409864712806022173741458696605021737406653605978021816740254531544022610076263787238022213408259159390226497430642500220224514090619361010225704094633244560228877438670267270229274106674895170222927418600849610230067442684150830226100762637872380224117422614733160222530750596221770229274106674895170224117422614733160219357406559199022610076263787238022491075862398885022689409864712806022054741057308253022292741860084961022213408259159390218564070549943280222134082591593902209440785777104021301071848515346021539072651292052021182071447126991021301071848515346021380405449440912021459739050366483021380405449440912021023404245275851020983737444813069020626736240648008020626736240648008020587069440185224020150734635094592020388735437871297020666403041110790205870694401852240207060698415735740201110678346318070201904014355573760196747330295411750201904014355573760206664030411107902165807305268040702558508629849608502411741468137305302340341227304293102300674426841508302304641106887786702312574466980343902352241267443128402312574466980343902364141307581963902399841427998470102380008027767077602395874747952191602459341628692647024395082284612549024196748282298622024315748683686977024355415484149762024553749486463686025029751092017102447441588553811402435541548414976202376041347720799202324474507119179402459341628692647024950417491091531024910750690628747024077747880910269024514082686000899024355415484149762023760413477207992024038081080447482024196748282298622024038081080447482023681079876282421023681079876282421024553749486463686024752083488777610241570814818358380248710838901659602546608589710773202542641909664494802546608589710773202534708549571937402538675229618216302534708549571937402538675229618216302518841829386823702562475309895886902506941789247988402475208348877761024236415082761409023720746676745208023800080277670776022570409463324456022134074658233824022768743465638377022808410266101162023046411068877867022570409463324456022570409463324456022372075461010529022292741860084961022332408660547745023205078270729007021658073052680407018207061412418143017017057398534605017056724198997389016858390196683468016541055792981191016342721790667267016937723797609033017056724198997389016898056997146252017096390999460173016977390598071820168980569971462520167393897952951120172947250017741017889727008715867017334391802236881017056724198997389017334391802236881016858390196683468016858390196683468014240381366139682013923046962437405015430385380023220166997229948323280159460537860394190158270533846510690159857205865022060164220553915928350160650541874277740162237213892789110163030549902044820163030549902044820166997229948323280163427217906672670165807225934439720163823885911300510170170573985346050166203893939067590162633881897416950161443877883533450162633881897416950158270533846510690165807225934439720171757246003857440169377237976090330163427217906672670164220553915928350164617221920556220159460537860394190161047209878905580166997229948323280162633881897416950161840545888161301618405458881613015906386985576634015232051377709296014518048969379174015152717776783728014518048969379174014359381767528034014557715769841958015073384175858157014676716171230314014676716171230314014875050173544235014875050173544235015628719382337145015628719382337145015668386182799929016382388591130051015470052180486005014875050173544235013288378155032851012971043751330574012693376148091082012495042145777158014478382168916390150337173753953750151923845772465120155097189809487890153510517790976520154700521804860050156683861827999290158270533846510690150733841758581570149940505749325880149940505749325880154700521804860050154700521804860050149543837744698040145973825703047430143593817675280340141213809647513290144783821689163901431971496706525013923046962437405013883380161974621013288378155032851013328044955495635013764379760586268013685046159660696013526378957809559013248711354570064013090044152718927012852043349942222013129710953181711013129710953181711013288378155032851013447045356883988013605712558735128013486712157346772013129710953181711012971043751330574012931376950867787010987703728191342011344704932356403010710036124951851010670369324489065010591035723563495010511702122637925010749702925414634010511702122637925010829036526340204011186037730505265013486712157346772013804046561049049013169377753644496013169377753644496013169377753644496013566045758272344013526378957809559013526378957809559013685046159660696013447045356883988013010710551793359012931376950867787013367711755958420131693777536444960132090445541072830130503773522561430130900441527189270135660457582723440139627137629001890140023805633629730139230469624374050145577157698419580147560497721558830148353833730814510150337173753953750151527177767837280155097189809487890157873865841882820158667201851138501582705338465106901574771978372549701554938578141157301527171817817208301550971898094878901499405057493258801491471697400702015033717375395375014875050173544235014835383373081451015747719783725497016342721790667267017612059405476377017691393006401943017691393006401943017691393006401943017691393006401943017651726205939161017294725001774101745339220362523701721539140084852901705672419899738901777072660732751401729472500177410169377237976090330169377237976090330160253873869649901562871938233714501634272179066726701558905258187436015549385781411573015589052581874360157080529832627130162237213892789110145973825703047430145973825703047430146370493707675270149147169740070201511305097632094401511305097632094401519238457724651201503371737539537501531138497863486501547005218048600501550971898094878901547005218048600501523205137770929601550971898094878901519238457724651201455771576984195801439904856799081901431971496706525014756049772155883014795716572618667014438715368453606014280048166602466013764379760586268013447045356883988TREE Indexed4199241995419964199741999420024200342004420064200942010420114201242013420164201742018420194202042024420254202642027420304203142032420334203442037420384203942040420414204442045420464204742048420524205342054420554205842059420604206142062420654206642067420684206942072420734207442075420764207942080420814208242083420864208742088420894209042093420944209542096421004210142102421034210442107421084210942110421114211442115421164211742118421214212242123421244212542128421294213042131421324213542136421374213842139421424214342144421454214642150421514215242153421564215742158421594216042163421644216542166421674217042171421724217342174421774217842179421804218142184421854218642187421914219242193421944219542198421994220042201422024220542206422074220842209422124221342214422154221642219422204222142222422234222642227422284222942230422334223442235422364223742240422414224242243422444224742248422494225042251422554225642257422584226142262422634226442265422684226942270422714227242275422764227742278422794228242283422844228542286422894229042291422924229342296422974229842299423004230342304423054230642307423104231142312423134231442317423184231942320423214232442325423264232742328423314233242333423354233842339423404234142342423454234642347423484234942352423534235442355423564235942360423614236242366423674236842369423734237442375423764237742380423814238242383423844238842389423904239142394423954239642397423984240142402424034240442405424084240942410424114241242416424174241842419424224242342424424254242642429424304243142432424334243642437424384243942440424434244442445424464244742450424514245242453424574245842459424604246142464424654246642467424684247142472424734247442475424784247942480424814248242485424864248742488424894249242493424944249542496424994250042501425024250342506425074250842509425104251342514425154251642517425214252242523425244252742528425294253042531425344253542536425374253842541425424254342544425454254842549425504255142552425564255742558425594256242563425644256542566425694257042571425724257342576425774257842579425804258342584425854258642587425904259142592425934259442597425984259942600426014260442605426064260742608426114261242613426144261542619426204262142622426254262642627426284262942632426334263442635426364263942640426414264242643426464264742648426494265042653426544265542656426574266042661426624266342664426674266842669426704267142674426754267642677426784268142682426834268442685426884268942690426914269242695426964269742699427024270342704427054270642709427104271142712427134271642717427184271942720427234272442725427264272742731427324273342734427384273942740427414274442745427464274742748427524275342754427554275842759427604276142762427654276642767427684276942772427734277442775427764277942780427814278242783427874278842789427904279342794427954279642797428004280142802428034280442807428084280942810428114281442815428164281742818428214282242823428244282542828428294283042831428324283542836428374283842842428434284442845428464284942850428514285242853428564285742858428594286042863428644286542866428674287042871428724287342874428774287842879428804288142885428864288742888428914289242893428944289542898428994290042901429024290542906429074290842909429124291342914429154291642919429214292242923429264292742928429294293042933429344293542936429374294042941429424294342944429474294842949429504295142954429554295642957429584296142962429634296442965429684296942970429714297242975429764297742978429794298342984429854298642989429904299142992429934299642997429984299943000430034300443005430064300743010430114301243013430144301743018430194302043021430244302543026430274302843031430324303343034430354303843039430404304143042430454304643047430484304943052430534305443055430564305943060430614306343066430674306843069430704307343074430754307643077430804308143082430834308443087430884308943090430914309543096430974309843102431034310443105431084310943110431114311243116431174311843119431224312343124431254312643129431304313143132431334313643137431384313943140431434314443145431464314743151431524315343154431574315843159431604316143164431654316643167431684317143172431734317443175431784317943180431814318243185431864318743188431924319343194431954319643199432004320143202432034320643207432084320943210432134321443215432164321743220432214322243223432244322743228432294323043231432344323543236432374323843241432424324343244432454324943250432514325243255432564325743258432594326243263432644326543266432694327043271432724327343276432774327843279432804328343284432864328743290432914329243293432944329743298432994330043301433044330543306433074330843311433124331343314433154331843319433204332143322433254332643327433284332943332433334333443335433364333943340433414334243343433474334843349433504335343354110060059596672222106675904211690841094710046322244311078770591850993110995606121607641107184081608129311166550908603585109355506829394631084315036167359111365206482670231113190064375374113675208739311431140910091455068511196581168940145104643099915844311026334002625687309639639416963746709879879651654432909501039512565500109503349052821691309748209754026109209332409578830918093393391236003909094317396758664906094479096916629790941556873606909980951258929284848120960036960960107270985908963134466190978285909487505050970431901814925095310688489011597093093088632638288093578186796530693092838988384407761098221295952384036099145292235035987100092402400267911011780965308825101409103686553410127049893115043100600595966722221018017994501778910857010606213662120489717706405221225225220022517512222221939888613121090313673127441210210159154304612018941510303962118064217646934221196581145840121411695541656374644124740121858625061257103181864098512529452702022346125641020428712881267729261544715813063062530305787130006924693764741291291307662478613314852776279681298914268909349412963732433270214129568026575005171291753215713716612949872881730821293832217744693712905982376854186129036728365979951313467306226211413421112649084947132201429147576131316470332259867613074612310588767131161925822085351313467306226211413557403013227005136290133141831071383460328402395138577039995910381383922351953745613846153295307155140286437045820361407022374520157814118733561590817142642639347594381426426393475943812711942187296323127096324160399091286902234074792712873642576261433129360126371907461292215239265067413245552939580669133772230682092161334257257235914813231692695040593132363126995538781321321313898791613167012862854868136798335948294413876183555643717133379534918467661316932240311105713268652731146855134811734007582951352044297712074313689072910855329137722332230946361415800406195416814647724309361878145368442010431021448371438014058144190336239539471467775456969844148533152032036231475167464191095914781704902247519149641943875214991507045426032676915243704429574858167197956405683621659043620719713169600361062592751697851658631285516916147218384219177731578245978831805497856190855917992607345978118181589279704567351805959764242093917322706460551942177200270796944541775005641603011317999537121747817181635470509691151798336710595132718052668097651465190228681214398691928158906718436118803418831059857190713781688293341923769856230772819454839236432451195888198293180941886116888747588818978979464565041887502820801505719223839010768331184014789004047418944328968714972191545382500684219080618177855899271448369797912472724647592408233226188496276542015279602675453853692760914627837500328895817304323925281589279704567373106029195979921630887041790551124318965116217022083156849176325960331623929507416735309239990546546782561330432863700324070222821200673241764845420077524906444331105466238738728603863982476322349819303424474473216112886232963722962260982273966267637647324241164143193257240679139739451652436590449605210224012472764784647242388536789361632433356284745754824368213343307619267567566006755222684915692194139927320395996294851267521356721613392670362562477187426865326937737888269969970663664372380457394768829227373522121193792103719055123145120787709845513751214899507625329012079926054979763421369831338188234222060510000912232113421018400992922060521550923506221760216637555632226149244025196422649572819367689213421106181078632139986067452389422259181975994875222199121686321992274428198788907522808961820074805218272108610022912185724204533975522638022115083807279464079938459728644027982350937294040189557861222829983810811185228034187617597883265650259513738532674289543213455263109261651437712777777713611048928868098432245359297944081821573552802032806605848928057287178163848274890268540303362690921582561294227070916907578733269785165863128552552783540014240223984753892706077233125423120225862315315331131547123608222369872434232894427514566262369600361062592923534302297659919244837134561396752308385255061556222441672385269755235920523540759452286209256497822922113652295826927213767611139579342373296272273128821831831789516478217486717082773942254562156281770622640332579340921984291014453894220351112951002252148533145102029520799260549797634211365206482670232106953035182419920799260549797634210926301433903872074382095763869720623699916292453203026096026193242028643981782305919944558559839258194132591958129111918225897014879118935088728688179200115488562820821412335356610411530145448599088915647954824487069156248550329208841659274667145422416574266191400644164102562621793461620466629233850316775237080729104164125667264364371625317610872774170224070911894911706629597906454315236774653805161148717938352554156248550329208841387156332013020912882882585288127003924070133431319011242342082813185493342908448138161237279712714636174529078898143566644870255391494340506021240714712404141547608156987751051334159159160102583511615615624494903819750519294282319283899531441453204134906349390022081543056559412219859089631344662207646100539475632088242086203694120790020309770841967890968632687519773618854848261189812880808203291987063871862696720367289434805054207807800697440512111342108770106322125201383109232215430815074363262129129033746153321901130933214812133518107333839221968120998657406217902517488969322177639058035596214091009145506872258720183443747622497111746428469236036030583598322287595211651762423416493568572569229290828614210482307692300584608621926540958037863216816814118345722836682540155175224070218894196852255486180284449923416493568572569237814725391205252352737252189022229498719577299192169554073237374620988680734842209206722097326816921081081056108086202887502820801522066759042116908421342110618107863196765992220697841908523933737031183483479245010891745437658918048916941555626205693169877568263396461633633618996682515509354920088823160984061885330081627858613355079415569415671762171617232626074552616054515683656372159482558108511041723723753205734618711018278793758180411171623673571836913725181018418731807375102627192307687865380281939477871575932920293369362592531986140009560175320334949634212320676830661195873210556710312850332031184984264611219812888662210937188080379115722417124046035480573171540772198180381713097765925207616689766304232705177777771361104841758373787055352617662277023278425183021485723689411811041815406749618350658388758183187664578709526951957033934926451220404250394912209214460600266560422127743101692236121993531254480683215084312425864832212058207159662622261492440251964222106721596056332284592278018196423726032946961588236290133141831092376992368283844723446522904908229220304922145878472192885142229495722501732905942879226680514514194662202587105507343622060521550923506236290133141831092332640348056356223640562170465187229475614934728262364980241049197624617694049025318254146441345658582498729394808746125553245655965684257796247221153912558789430381394925490874440035243255001146800620322454146351255570623927003836290046239755136526792922377454276335083236382535542098982472857485034477323691382682111741236567340342634823257102719863649234857924812706782333795256784586822407021889419685220235605908163422210441205580014221963501918145023226749830751909662321321221498701323458073609192112238091932592008962267267261093387722284592000817924222407014959412932209055088725916621383690889727629205428500683102342063294015631923721711710748170232128436056169183321212751184736631215269114916398372221298262386272722203742383835934223862327931108182244398284952684922550242722332117219149921017557862120120048045275321025639846947568212404700568151972092400090265648320917071126886788206375592368316220528990747771063202795100420533642050358049194778621131901336754417204296604197352672062369991629245320993299815354591205936705799567932108338990336359917803187391933764179556482338727611844536755727956818618617726527658186648189266616131844536755727956818838069095909702193116184035200191926541928238809920224070449894427209055204226029012197967193394151622060521550923506216447204517274112036267035429267121529220338895352310002256641204623689073834856234243705238075647082461307473751271224901825019592865245091234809627292342342334434226924208824342600503234811734007582952283437184489785822926772397163955230653720705619762314622191854419424255023694732651243243244554325642372372248270449523596673513590356237814725391205252407022282120067324439824568264625248094246983269922508662404512302924636174529078923862324004104321237237224827044952387387286038639823319472087792286231693233271119592341187240905815922718871732065797240355741733524122356202301774029232732727356601382343497220062434224266574399016534240817735254845623966273412652499241626231424665512423192413416668724474473216112886244860239203967692440517430341477824058673964918624566873537378759244398245682646252450912348096272925594825696585226256179254881514125848925713815532256410250487173742584892571381553226472625399107756262647249650098182621852561287767426784475472754092269808270505699492702702640270209726749826824905827272464759240823322642642627797583226253176108727745260914747957617312624162517344363525906675770231562282397775874387282850542830895291628135828178890552735042718063231527558327614730249270732257548342427512126414596296273504271806323152708477645911812326899975585586149266574265036399542746592729346437627927927744792616278817265446586632799722665749072428620928421784977286440279823509372830907834813864126946176785720106271425265155341532743127679761430627454376358180266276507263189945412867867847820100728574727221651024290482783772631528955877824997049281358281788905527396626301764235272118272762340712806652741819063728332178139704829275814274062964372819357823530658278470778968104022698082705056994927685376583844388281704768267388152857472722165102428921227560147207293716791551933692979902911067154230307228914131932904827837726315328944307485694013254793041007321833363360975667343335643119989764329521808049854273382998235550976733929314300547144341764826940059453385308376407753233749134355529358343266349196896583495033483598210635620234104406698364980356549310343525063582234614135423885991594228364171841899472383620928537285088636405636950666742361977346685669993600138655575452936370984837815093647493424636326435943636499338503377454354875159338346037460243996377685368960836953943173782786468839223839010768335394663899407163439270038362900479372603370926233083787248630463187438530838333775974384730882773599443923538971505221840471238843353232400323398005927534131439174602929841499189154557889420535917751538074181104084520580240425039491221084154539197169341940425039491221083977823816636086639593437292828892402748907305407583861168633375637939015936728668592397551402227964883937398777144865740055437744157132395587886449806314011318780057316740263340026256875416377906759577154185724019733795541787939436638037420258694380718544258489298718196842977592677810295424578421700660165016169761696240850023099560565969509586511675063351801800605179018527258015078354975311850119846382352956801733499619539270019882882552968352437783501529452510292157365124740144958647850739198181122704522869024650750275162855043593092252945251029215736513051515060025135194040212657884452159851647959083524024025779070885209055088725916652136750239391315145530026668283553118501198463823520790001829752845348810294552777153349501424127945544929518481646645377685322760791953222450607012002534072514805439715318780195916374152852852324951445308385255061556254643104073848372533957007762600895261030139500343654146451509668481568376062176575215690690697835743582467055152066235699930568262172654146451509668481527373522121193795548625351152106564795551748774565646800447059357457657657711765822584661585015902495960960546062357159355510756398466598637070948554675925155788284690160360356194031963595287609256465535779625576816226155070452412324968558096559064528645458535401743234655082003116608851527489029164032625172094914019521851917300718011079534188021848278635115499928031879658997456248615014615384587309203386109955968815986861919607717264782610302623924633376170016166088792963109264423440425637214136354489916180410760443272162196810760064434596558082777591159540308164927049611226610967276336208131064723237362762764084944243645414616645539056701316685116270768249019444467107686186142615242736888427006504343869531067924900265700046156155089967067452181394037687918644307723669750520911283891702933658975891447008546708049279670501271644692283708939678703172147189882023795749372776618323478441713559683216454587222221916788591752136748622389827731577830178383579544929093441237814275795466024737795102892236016677974123400921149781127249223209847899052993784870679394780332760915777662245838248017922153016351282878644029599352523785978267822169938093093044742596881335180842338168822476275757073878246708056209101383298682760483196837722304510919368369137898610812784084082141739849831600812390833618610533411630090286047584059884876886347893593257389489486036278922930006922383762648373758180324367584800184227299988387618332464349283679831746827649849503329879803184973434396548075856086850171243978101178191240975980526680052513757865557683863301981439126785882952771309739632484778436123852249393805382272917942478213212746287531785989834003468858687918625827705987537538287421164875606327659821568575883377780472878782624190745576784130293736884018298683106983528380826977573874395805035786439459867968353061484107280434281348249463818780327586502038201662735004326580746126108890603792792802199288548098868050384199481693228420114856805728759396425088624393563770073787167936540357207877454371045175218836913355580657489246938571334304887040866550222528358743304256334481924228645778968467312994518064180364977122546151763686759905595827580272266567977474370525424566294752945263272227827573342536998325273839220747534755745668700723753737595287142636009674532221424527112735042745783258417345807176119031172557172267101597712982182652294237308847001412636372869023957749517449757277667885173562024634741876746708229459269387565257390499945270917069278884988600947073205195856525754527009655070452412324968596904569256073716083391081464748559817511207726716001385585553578962936014254192336407946121322566164772461890218027663432675827381156456456307312167645299144252734096261260839425713963605913522616936351351481835263464379765664593087636752108183134526131901267454349462855162789208538608570122232152560025410024823058597482069820234066008316008123909359805957038439432599792072076875286045276182830304160868559462495746624509123942963216242781098572855664091015382512939666204636955309856146916143522381656699004696257695573458060211179095876645602295089359540308164927049599099099119909976155001290020760759563409573494814594017066435272235699930568262172652390851873623197486486489108651294854469603731356449387848939989638494686969399700434987294733488225250727650941842208509355497589385655237930116933931451409100914550692551513038773087595694155562620575359205235407595545691823846342765520905393372479457623005598914174573573567254017915718410655615370456560406639861256564911058791613395683760621765752158593205853702806551166552294604985293370032493185455162854581592642550473544687605957830907881013918563871564706131656398703709893656556941557936208035642180511846142157322704612550135567798561612414865477015489096431555185952525157025369600176262412852413949817187575531878019591637415294525102921573653938552692572133549780537080606725404250210112030255486253511521065627165635778109956421805118461421566412546398416615759990765534979658523908558006275594941053477915195857010791013842757484407542517735574382047253821965736890742968567456109953427813508

Product Expansion

8Source Earnings Call Transcript Company Filings

3

My LendingTree

bull Customer familiarity is key as repeat customers drop promotional costs

bull Released My LendingTree which serves as a personal financial management application

bull Launched in 2014 and now has 88 million customers personal loans is prominent

bull Free credit scores credit monitoring and recommendations

bull Ability to lock in customers and accumulate data for personalized recommendations

bull Organic growth can lead to far less promotional spend due to organic customer

New Digital Experience

bull Added more services in 2017 to address consumer needs with additions in deposit accounts and savings accounts improves lifetime value

bull Concierge services and higher conversion with SnapCap

bull Deposit accounts are getting integrated with LendingTree and business credit services are developing

The new thing that we are seeing when I mentioned some of these new startup mortgage companies weve got a mortgage company on our network that literally has no loan officers 100 technology very low margins and is experiencing conversion rates right with our top lenders And I expect those types of things to proliferate I expect more and more lenders to create fully digital experiences that over time wont need humans And those are going to be perfect lenders to dial in just like Prosper and LendingClub change the way personal loans does So I expect thats going to continue to grow

- Doug Lebda Chairman amp CEO 2Q 2018 Earnings Call

Potential Risks

9Source Yahoo Finance

bull Increases in interest rates could adversely affect the ability of network lenders to close loans

bull Similarly a decrease in rates could lead to sudden increases in demand which is actually a negative The best situation for TREE is steady increases and declines in rates

bull Still somewhat dependent on mortgages for growthbull Diversification away from mortgage could change the

risk profile of the firm (ie move to credit cards)bull The decline in stock prices from competitors such as On

Deck Capital and LendingClub could misprice the broader financial technology sector

bull The intended benefits of acquisitions from the past and future may not be realized as expected

Internal and External Risk Factors Mitigants

bull Despite well publicized headwinds TREE has managed this rate environment well

bull Although mortgage purchases and home refinancing still compose over a third of revenue the stated goal of further diversification and an improved environment in 2019 should protect against mortgage headwinds

bull Thus far Tree has been insulated from the collapse in share prices from public P2P lenders like On Deck Capital and Lending Club

0

150

300

450

600

750

900

Peers vs LendingTree

ONDK LC TREE

Conclusion ndash Recommendation to Buy

10

Opportune Time to Buy at Depressed Share Price

bullCurrent prices represent a drawdown of 40 from an all time high in January 2018business fundamentals have arguably not changed that dramatically

Clear Catalysts

bullThe growth of the lending marketplace movement away from mortgage and increased user experience are all improvements for firm value

Diversification of Clubrsquos Portfolio

bullCurrently underweight financial exposure LendingTree offers a bridge between the growth of technology and lower beta financial sector

bull Upside case assumed aggressive MampA activity to continue diversifying away from mortgage products

bull Base case assumed blend or organic and inorganic growth in near term with similar long term outlook as upside

bull Downside incorporated triggering of risk factors and delaycessation of acquisitions in the short term

Valuation AssumptionsImplied Share

Pricesbull Upside 38bull Base 21bull Downside -14

Appendix ndash DCF (Base)

11

Appendix ndash DCF (Base)

12

Appendix ndash DCF (Downside)

13

Appendix ndash DCF (Downside)

14

Appendix ndash DCF (Upside)

15

Appendix ndash DCF (Upside)

16

Appendix - Comparables

17

Trading MultiplesMarket Net Enterprise EV Revenue EV EBITDA

Company Ticker Capitalization Debt Value 2017A 2018E 2019E 2017A 2018E 2019E LTM 2019EOn Deck Capital Inc NYSEONDK $577 $681 $1259 64x 33x 29x --- 371x 280x 1267x 155xLendingClub Corporation NYSELC 1431 (85) 1346 23x 19x 17x --- 156x 101x --- 178xGreenSky Inc NasdaqGSKY 1152 151 1303 40x 30x 22x 87x 67x 50x 239x 220x

LendingTree Inc NasdaqTREE $3084 ($49) $3035 49x 40x 33x 356x 201x 159x 452x 326x

Low $577 ($85) $1259 23x 19x 17x 87x 67x 50x 239x 155xMean 1053 249 1302 42x 27x 23x 87x 198x 143x 753x 184xMedian 1152 151 1303 40x 30x 22x 87x 156x 101x 753x 178xHigh $1431 $681 $1346 64x 33x 29x 87x 371x 280x 1267x 220x

Operating Statistics

Company Ticker 2017A 2018E 2019E 17-18 18-19 2017A 2018E 2019E 17-18 18-19On Deck Capital Inc NYSEONDK $197 $384 $431 948 120 NA $34 $45 --- 327LendingClub Corporation NYSELC $575 $693 $809 206 168 NA $86 $133 --- 547GreenSky Inc NasdaqGSKY $326 $438 $586 343 339 $150 $196 $263 308 344

LendingTree Inc NasdaqTREE $618 $755 $916 223 212 $85 $151 $191 775 261

Low $197 $384 $431 206 120 $150 $34 $45 308 327Mean 366 505 609 499 209 150 105 147 308 406Median 326 438 586 343 168 150 86 133 308 344High $575 $693 $809 948 339 $150 $196 $263 308 547

Revenue EBITDA GrowthEBITDARevenue Growth

PriceEarnings

  • Slide Number 1
  • Investment Thesis
  • Introduction
  • Industry Overview
  • Product Diversification
  • Product Diversification
  • Market Opportunity
  • Product Expansion
  • Potential Risks
  • Conclusion ndash Recommendation to Buy
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Upside)
  • Appendix ndash DCF (Upside)
  • Appendix - Comparables
Date OnDeck Capital ONDK Indexed LendingClub LC Indexed LendingTree Close TREE Indexed
121914 2415 100 2521 100 4329 100
122214 2300 095 2406 095 4355 101
122314 2263 094 2308 092 4618 107
122414 2312 096 2532 100 4739 109
122614 2306 095 2574 102 4796 111
122914 2244 093 2498 099 4805 111
123014 2247 093 2583 102 4793 111
123114 2243 093 2530 100 4834 112
1215 2390 099 2493 099 4734 109
1515 2250 093 2400 095 4694 108
1615 2221 092 2289 091 4821 111
1715 2228 092 2288 091 4819 111
1815 2273 094 2316 092 4921 114
1915 2269 094 2301 091 4939 114
11215 2065 086 2101 083 4847 112
11315 1853 077 2113 084 4530 105
11415 1828 076 2106 084 4443 103
11515 1850 077 2209 088 4173 096
11615 1850 077 2209 088 4277 099
12015 1839 076 2207 088 4113 095
12115 1687 070 2017 080 4114 095
12215 1650 068 1949 077 4220 097
12315 1699 070 1908 076 4040 093
12615 1663 069 1999 079 4043 093
12715 1608 067 2059 082 4083 094
12815 1607 067 2008 080 4090 094
12915 1475 061 1944 077 4076 094
13015 1508 062 1877 074 4118 095
2215 1567 065 1926 076 4156 096
2315 1568 065 2029 080 4268 099
2415 1552 064 2006 080 4235 098
2515 1571 065 2028 080 4201 097
2615 1695 070 2043 081 4126 095
2915 1732 072 2160 086 4030 093
21015 1739 072 2126 084 4051 094
21115 1712 071 2215 088 4019 093
21215 1731 072 2147 085 4252 098
21315 1742 072 2195 087 4292 099
21715 1803 075 2250 089 4333 100
21815 1755 073 2268 090 4380 101
21915 1774 073 2204 087 4390 101
22015 1837 076 2289 091 4384 101
22315 1937 080 2376 094 4355 101
22415 1989 082 2365 094 4407 102
22515 1910 079 2051 081 4700 109
22615 1905 079 2129 084 5216 120
22715 1940 080 2037 081 5304 123
3215 1949 081 2000 079 5291 122
3315 1836 076 2003 079 5242 121
3415 1732 072 2008 080 5239 121
3515 1614 067 1986 079 5203 120
3615 1626 067 2002 079 5111 118
3915 1679 070 1984 079 5180 120
31015 1733 072 1952 077 5063 117
31115 1850 077 1955 078 5400 125
31215 1948 081 1953 077 5442 126
31315 1941 080 1907 076 5424 125
31615 2100 087 1925 076 5439 126
31715 2125 088 1920 076 5488 127
31815 2095 087 1917 076 5655 131
31915 2192 091 1992 079 5628 130
32015 2226 092 2009 080 5590 129
32315 2314 096 2082 083 5764 133
32415 2347 097 2031 081 5623 130
32515 2191 091 1973 078 5612 130
32615 2062 085 1949 077 5609 130
32715 2054 085 1955 078 5592 129
33015 2103 087 1936 077 5606 129
33115 2129 088 1965 078 5601 129
4115 2047 085 1909 076 5587 129
4215 1963 081 1926 076 5586 129
4615 2032 084 1940 077 5686 131
4715 2051 085 1916 076 5810 134
4815 2053 085 1906 076 5723 132
4915 1980 082 1840 073 5699 132
41015 1953 081 1819 072 5660 131
41315 1986 082 1804 072 5678 131
41415 2109 087 1880 075 5686 131
41515 2133 088 1939 077 5869 136
41615 2108 087 1951 077 5900 136
41715 2094 087 1922 076 5989 138
42015 2095 087 1939 077 5999 139
42115 2052 085 1935 077 5991 138
42215 2054 085 1901 075 5994 138
42315 2118 088 1883 075 6073 140
42415 2123 088 1827 072 6091 141
42715 2051 085 1805 072 6112 141
42815 2034 084 1802 071 6175 143
42915 1987 082 1767 070 6175 143
43015 1925 080 1745 069 5503 127
5115 1929 080 1787 071 5502 127
5415 2002 083 1849 073 5571 129
5515 1691 070 1758 070 5573 129
5615 1696 070 1831 073 5600 129
5715 1601 066 1730 069 5594 129
5815 1568 065 1623 064 5734 132
51115 1541 064 1684 067 5791 134
51215 1576 065 1716 068 5776 133
51315 1540 064 1705 068 5728 132
51415 1555 064 1711 068 5730 132
51515 1585 066 1721 068 5720 132
51815 1673 069 1736 069 5700 132
51915 1629 067 1762 070 5922 137
52015 1624 067 1766 070 6007 139
52115 1580 065 1790 071 5774 133
52215 1552 064 1843 073 5701 132
52615 1505 062 1846 073 5744 133
52715 1539 064 1900 075 5836 135
52815 1553 064 1900 075 5853 135
52915 1518 063 1921 076 5926 137
6115 1446 060 1908 076 5962 138
6215 1474 061 1898 075 6129 142
6315 1524 063 1933 077 6341 146
6415 1490 062 1832 073 6293 145
6515 1492 062 1872 074 6270 145
6815 1450 060 1746 069 6242 144
6915 1403 058 1697 067 6354 147
61015 1407 058 1742 069 6430 149
61115 1355 056 1739 069 6386 148
61215 1366 057 1728 069 6399 148
61515 1248 052 1707 068 6478 150
61615 1261 052 1724 068 6524 151
61715 1259 052 1745 069 6599 152
61815 1232 051 1707 068 7238 167
61915 1285 053 1730 069 7182 166
62215 1288 053 1686 067 7342 170
62315 1287 053 1655 066 7350 170
62415 1253 052 1626 064 7323 169
62515 1239 051 1606 064 7694 178
62615 1252 052 1525 060 7816 181
62915 1144 047 1454 058 7789 180
63015 1158 048 1475 059 7861 182
7115 1139 047 1457 058 7818 181
7215 1176 049 1395 055 7499 173
7615 1184 049 1475 059 7671 177
7715 1187 049 1430 057 7684 178
7815 1186 049 1413 056 7792 180
7915 1215 050 1420 056 7863 182
71015 1249 052 1405 056 7785 180
71315 1270 053 1427 057 7815 181
71415 1309 054 1426 057 8235 190
71515 1310 054 1430 057 8347 193
71615 1345 056 1475 059 8140 188
71715 1349 056 1495 059 8256 191
72015 1288 053 1462 058 8328 192
72115 1302 054 1501 060 8422 195
72215 1297 054 1490 059 8480 196
72315 1299 054 1483 059 8165 189
72415 1225 051 1460 058 8216 190
72715 1204 050 1435 057 8171 189
72815 1231 051 1481 059 8322 192
72915 1249 052 1458 058 7966 184
73015 1267 052 1453 058 8201 189
73115 1337 055 1451 058 8292 192
8315 1338 055 1434 057 8260 191
8415 1047 043 1383 055 11751 271
8515 947 039 1440 057 11795 272
8615 907 038 1403 056 11337 262
8715 918 038 1392 055 12104 280
81015 956 040 1437 057 11952 276
81115 901 037 1401 056 12509 289
81215 933 039 1403 056 12190 282
81315 907 038 1396 055 13446 311
81415 908 038 1370 054 13371 309
81715 945 039 1365 054 13808 319
81815 946 039 1330 053 13666 316
81915 958 040 1274 051 13690 316
82015 951 039 1229 049 13387 309
82115 959 040 1214 048 11088 256
82415 911 038 1167 046 10420 241
82515 869 036 1200 048 10466 242
82615 867 036 1217 048 10782 249
82715 908 038 1238 049 10335 239
82815 916 038 1277 051 10720 248
83115 923 038 1255 050 10595 245
9115 912 038 1214 048 10085 233
9215 916 038 1221 048 9844 227
9315 938 039 1239 049 10494 242
9415 933 039 1201 048 10419 241
9815 1005 042 1240 049 10548 244
9915 1000 041 1235 049 10395 240
91015 1001 041 1247 049 10493 242
91115 1029 043 1258 050 10534 243
91415 1020 042 1290 051 10549 244
91515 1059 044 1314 052 11583 268
91615 1041 043 1305 052 11623 268
91715 1061 044 1360 054 11827 273
91815 1056 044 1370 054 11581 268
92115 1044 043 1376 055 11560 267
92215 1014 042 1368 054 11630 269
92315 940 039 1319 052 11687 270
92415 931 039 1337 053 10305 238
92515 942 039 1326 053 9843 227
92815 916 038 1306 052 9107 210
92915 947 039 1346 053 8999 208
93015 990 041 1323 052 9303 215
10115 938 039 1316 052 9004 208
10215 966 040 1325 053 9251 214
10515 999 041 1382 055 9613 222
10615 989 041 1410 056 9149 211
10715 990 041 1438 057 9550 221
10815 1001 041 1486 059 9600 222
10915 992 041 1470 058 9637 223
101215 976 040 1430 057 9805 226
101315 897 037 1428 057 9239 213
101415 896 037 1446 057 9264 214
101515 944 039 1495 059 9636 223
101615 900 037 1436 057 9619 222
101915 918 038 1435 057 9846 227
102015 915 038 1433 057 9874 228
102115 926 038 1439 057 9449 218
102215 924 038 1438 057 9462 219
102315 931 039 1437 057 9800 226
102615 952 039 1428 057 12098 279
102715 927 038 1347 053 12400 286
102815 985 041 1400 056 12729 294
102915 935 039 1362 054 12251 283
103015 952 039 1418 056 12136 280
11215 946 039 1461 058 11500 266
11315 1026 042 1479 059 11577 267
11415 1052 044 1462 058 11390 263
11515 1110 046 1419 056 12025 278
11615 1110 046 1470 058 12497 289
11915 1130 047 1457 058 12898 298
111015 1137 047 1419 056 12130 280
111115 1128 047 1364 054 12146 281
111215 1090 045 1332 053 11900 275
111315 1004 042 1272 050 11649 269
111615 1007 042 1261 050 11719 271
111715 971 040 1281 051 11679 270
111815 979 041 1279 051 11051 255
111915 958 040 1284 051 10383 240
112015 948 039 1263 050 10092 233
112315 943 039 1236 049 10023 232
112415 961 040 1220 048 10220 236
112515 963 040 1258 050 10082 233
112715 977 040 1247 049 10258 237
113015 995 041 1202 048 10188 235
12115 901 037 1209 048 10599 245
12215 1150 048 1256 050 9993 231
12315 1142 047 1282 051 9715 224
12415 1098 045 1287 051 10213 236
12715 1090 045 1345 053 9897 229
12815 1050 043 1373 054 9573 221
12915 1002 041 1404 056 9254 214
121015 1035 043 1416 056 10274 237
121115 978 040 1365 054 9451 218
121415 965 040 1284 051 9415 217
121515 976 040 1246 049 9760 225
121615 942 039 1241 049 9801 226
121715 934 039 1216 048 9517 220
121815 1081 045 1148 046 9539 220
122115 1086 045 1145 045 9301 215
122215 1113 046 1136 045 9004 208
122315 1132 047 1150 046 9150 211
122415 1112 046 1140 045 9121 211
122815 1025 042 1102 044 9004 208
122915 1032 043 1100 044 9131 211
123015 1034 043 1083 043 8980 207
123115 1030 043 1105 044 8928 206
1416 975 040 1108 044 8789 203
1516 972 040 1072 043 8782 203
1616 969 040 1012 040 8634 199
1716 922 038 951 038 8404 194
1816 907 038 949 038 8304 192
11116 857 035 924 037 8197 189
11216 851 035 947 038 8663 200
11316 733 030 886 035 6114 141
11416 745 031 802 032 6624 153
11516 769 032 773 031 6774 156
11916 774 032 734 029 6764 156
12016 771 032 792 031 7183 166
12116 807 033 822 033 7175 166
12216 834 035 846 034 7104 164
12516 782 032 799 032 7015 162
12616 805 033 807 032 7262 168
12716 780 032 771 031 7105 164
12816 757 031 739 029 7036 163
12916 792 033 738 029 7369 170
2116 789 033 761 030 7388 171
2216 760 031 704 028 6596 152
2316 771 032 768 030 6438 149
2416 778 032 759 030 6764 156
2516 761 032 700 028 6005 139
2816 697 029 661 026 5577 129
2916 662 027 657 026 5498 127
21016 697 029 651 026 5710 132
21116 687 028 688 027 5708 132
21216 697 029 704 028 5981 138
21616 762 032 787 031 6336 146
21716 745 031 825 033 6215 144
21816 820 034 870 035 6469 149
21916 844 035 888 035 6369 147
22216 880 036 928 037 6796 157
22316 705 029 884 035 6890 159
22416 631 026 846 034 6994 162
22516 635 026 845 034 8550 198
22616 663 027 841 033 8348 193
22916 670 028 873 035 8837 204
3116 679 028 875 035 9011 208
3216 705 029 916 036 8597 199
3316 769 032 956 038 8989 208
3416 800 033 898 036 9040 209
3716 795 033 940 037 9000 208
3816 772 032 900 036 8519 197
3916 748 031 891 035 8560 198
31016 717 030 901 036 8217 190
31116 736 030 917 036 8602 199
31416 754 031 905 036 8817 204
31516 709 029 853 034 8996 208
31616 706 029 841 033 9140 211
31716 717 030 840 033 9578 221
31816 739 031 870 035 9326 215
32116 747 031 880 035 9217 213
32216 753 031 845 034 9481 219
32316 738 031 823 033 9236 213
32416 762 032 832 033 9510 220
32816 708 029 773 031 9433 218
32916 755 031 807 032 9427 218
33016 764 032 811 032 9268 214
33116 779 032 830 033 9778 226
4116 736 030 804 032 9739 225
4416 735 030 817 032 10218 236
4516 712 029 800 032 9903 229
4616 752 031 824 033 10137 234
4716 725 030 786 031 9926 229
4816 718 030 794 031 9990 231
41116 726 030 769 031 9492 219
41216 706 029 761 030 9386 217
41316 728 030 756 030 9886 228
41416 759 031 744 030 9700 224
41516 783 032 731 029 9764 226
41816 782 032 753 030 10137 234
41916 816 034 803 032 10295 238
42016 830 034 828 033 10185 235
42116 828 034 774 031 9935 229
42216 846 035 764 030 9392 217
42516 848 035 739 029 9086 210
42616 848 035 752 030 8949 207
42716 879 036 812 032 9126 211
42816 860 036 809 032 8783 203
42916 863 036 790 031 8947 207
5216 830 034 793 031 9239 213
5316 550 023 711 028 8518 197
5416 511 021 692 027 8262 191
5516 497 021 685 027 7943 183
5616 512 021 710 028 7556 175
5916 491 020 462 018 7334 169
51016 484 020 410 016 7354 170
51116 467 019 408 016 7072 163
51216 431 018 376 015 6714 155
51316 464 019 351 014 6969 161
51616 466 019 394 016 7047 163
51716 447 019 360 014 6740 156
51816 480 020 399 016 7001 162
51916 453 019 370 015 6950 161
52016 469 019 399 016 6904 159
52316 489 020 432 017 7462 172
52416 492 020 443 018 8100 187
52516 494 020 445 018 7810 180
52616 493 020 437 017 7952 184
52716 498 021 481 019 8109 187
53116 517 021 476 019 8325 192
6116 501 021 498 020 8396 194
6216 525 022 506 020 8785 203
6316 504 021 462 018 8598 199
6616 519 021 474 019 8803 203
6716 513 021 439 017 8951 207
6816 512 021 442 018 9115 211
6916 505 021 447 018 8793 203
61016 511 021 426 017 8577 198
61316 493 020 444 018 8142 188
61416 492 020 442 018 7413 171
61516 499 021 465 018 7426 172
61616 510 021 496 020 7416 171
61716 510 021 487 019 7225 167
62016 547 023 500 020 7696 178
62116 542 022 492 020 7612 176
62216 531 022 484 019 7646 177
62316 547 023 498 020 7923 183
62416 520 022 469 019 7840 181
62716 471 020 430 017 7944 184
62816 493 020 461 018 8124 188
62916 519 021 454 018 8472 196
63016 515 021 430 017 8833 204
7116 525 022 438 017 9284 214
7516 489 020 417 017 9211 213
7616 494 020 420 017 9521 220
7716 524 022 425 017 9311 215
7816 525 022 432 017 9576 221
71116 532 022 437 017 9637 223
71216 546 023 410 016 9615 222
71316 529 022 425 017 9890 228
71416 532 022 451 018 10271 237
71516 536 022 449 018 10229 236
71816 549 023 460 018 10290 238
71916 529 022 460 018 10150 234
72016 532 022 461 018 9537 220
72116 527 022 459 018 9493 219
72216 522 022 441 017 9741 225
72516 506 021 434 017 9813 227
72616 528 022 464 018 9535 220
72716 531 022 465 018 9550 221
72816 521 022 460 018 10229 236
72916 520 022 462 018 10098 233
8116 517 021 459 018 10234 236
8216 500 021 447 018 9934 229
8316 508 021 464 018 10238 236
8416 521 022 460 018 10657 246
8516 525 022 475 019 11002 254
8816 516 021 479 019 10817 250
8916 568 024 479 019 11062 256
81016 548 023 491 019 11160 258
81116 578 024 546 022 11077 256
81216 588 024 540 021 11035 255
81516 604 025 582 023 11039 255
81616 616 026 563 022 10624 245
81716 625 026 553 022 10358 239
81816 627 026 559 022 10379 240
81916 621 026 549 022 10292 238
82216 603 025 539 021 10233 236
82316 612 025 524 021 10705 247
82416 609 025 544 022 10256 237
82516 616 026 552 022 10241 237
82616 617 026 540 021 10068 233
82916 629 026 556 022 10167 235
83016 639 026 550 022 10103 233
83116 633 026 541 021 9700 224
9116 625 026 530 021 9534 220
9216 635 026 540 021 9569 221
9616 635 026 535 021 9508 220
9716 638 026 541 021 9816 227
9816 626 026 547 022 10049 232
9916 607 025 536 021 10155 235
91216 602 025 559 022 10307 238
91316 619 026 575 023 9815 227
91416 599 025 575 023 9647 223
91516 602 025 617 024 9628 222
91616 589 024 643 026 9563 221
91916 595 025 619 025 9257 214
92016 602 025 610 024 8893 205
92116 599 025 611 024 8932 206
92216 601 025 611 024 9399 217
92316 592 025 628 025 9214 213
92616 584 024 611 024 9183 212
92716 585 024 623 025 9319 215
92816 591 024 624 025 9616 222
92916 568 024 608 024 9612 222
93016 570 024 618 025 9691 224
10316 555 023 616 024 9716 224
10416 545 023 616 024 9762 226
10516 560 023 617 024 9487 219
10616 547 023 605 024 9178 212
10716 531 022 595 024 9102 210
101016 544 023 604 024 9195 212
101116 522 022 579 023 9058 209
101216 512 021 554 022 9055 209
101316 491 020 550 022 8934 206
101416 486 020 538 021 8887 205
101716 463 019 499 020 8779 203
101816 467 019 491 019 8876 205
101916 463 019 507 020 9148 211
102016 461 019 486 019 8844 204
102116 456 019 485 019 8928 206
102416 470 019 487 019 9088 210
102516 485 020 490 019 8915 206
102616 483 020 476 019 9127 211
102716 480 020 475 019 7707 178
102816 484 020 470 019 7773 180
103116 489 020 493 020 7985 184
11116 478 020 486 019 8060 186
11216 452 019 481 019 8080 187
11316 409 017 509 020 7985 184
11416 402 017 513 020 8155 188
11716 403 017 591 023 8360 193
11816 388 016 576 023 8340 193
11916 442 018 561 022 8755 202
111016 501 021 589 023 9050 209
111116 556 023 614 024 9515 220
111416 547 023 631 025 9550 221
111516 504 021 652 026 9370 216
111616 489 020 638 025 8815 204
111716 468 019 606 024 9320 215
111816 481 020 598 024 10000 231
112116 476 020 614 024 10255 237
112216 474 020 596 024 10550 244
112316 472 020 594 024 10655 246
112516 481 020 594 024 10780 249
112816 467 019 579 023 10610 245
112916 461 019 562 022 10140 234
113016 460 019 566 022 10480 242
12116 442 018 533 021 10165 235
12216 441 018 515 020 9885 228
12516 425 018 528 021 9925 229
12616 428 018 568 023 9985 231
12716 422 017 586 023 10020 231
12816 405 017 563 022 10500 243
12916 430 018 553 022 10530 243
121216 426 018 534 021 10270 237
121316 425 018 541 021 10215 236
121416 420 017 520 021 10295 238
121516 419 017 512 020 10420 241
121616 425 018 533 021 10580 244
121916 426 018 517 021 10740 248
122016 437 018 521 021 10860 251
122116 440 018 520 021 10665 246
122216 427 018 526 021 10330 239
122316 458 019 521 021 10270 237
122716 460 019 547 022 10335 239
122816 455 019 521 021 10095 233
122916 459 019 517 021 10030 232
123016 463 019 525 021 10135 234
1317 466 019 542 021 9835 227
1417 510 021 574 023 10405 240
1517 476 020 565 022 10200 236
1617 483 020 563 022 10075 233
1917 478 020 566 022 10145 234
11017 492 020 575 023 10505 243
11117 505 021 568 023 10425 241
11217 485 020 560 022 10375 240
11317 498 021 561 022 10460 242
11717 485 020 549 022 10490 242
11817 480 020 549 022 10595 245
11917 480 020 578 023 10600 245
12017 491 020 575 023 10565 244
12317 488 020 589 023 10415 241
12417 489 020 590 023 10635 246
12517 493 020 610 024 10580 244
12617 482 020 612 024 10610 245
12717 478 020 614 024 11080 256
13017 487 020 605 024 11090 256
13117 503 021 617 024 11190 258
2117 517 021 632 025 11100 256
2217 497 021 623 025 11190 258
2317 515 021 634 025 11460 265
2617 519 021 624 025 11370 263
2717 524 022 631 025 11350 262
2817 529 022 620 025 11595 268
2917 546 023 645 026 11680 270
21017 568 024 668 026 11700 270
21317 560 023 668 026 11580 267
21417 569 024 660 026 11795 272
21517 562 023 629 025 11440 264
21617 501 021 578 023 11365 263
21717 489 020 563 022 11295 261
22117 519 021 568 023 11360 262
22217 530 022 564 022 11215 259
22317 553 023 556 022 12225 282
22417 546 023 545 022 12340 285
22717 576 024 558 022 12180 281
22817 534 022 534 021 11840 274
3117 530 022 529 021 11930 276
3217 508 021 525 021 11720 271
3317 490 020 513 020 11910 275
3617 501 021 505 020 11840 274
3717 495 020 506 020 11725 271
3817 506 021 531 021 11645 269
3917 486 020 537 021 11540 267
31017 487 020 531 021 11890 275
31317 486 020 526 021 12090 279
31417 474 020 526 021 12070 279
31517 464 019 535 021 12120 280
31617 474 020 549 022 12390 286
31717 475 020 536 021 12400 286
32017 463 019 539 021 12255 283
32117 450 019 522 021 11665 269
32217 448 019 521 021 11750 271
32317 477 020 520 021 11875 274
32417 462 019 520 021 11885 275
32717 471 020 526 021 11970 277
32817 478 020 545 022 12415 287
32917 480 020 545 022 12370 286
33017 491 020 547 022 12575 290
33117 504 021 549 022 12535 290
4317 474 020 529 021 12180 281
4417 471 020 523 021 11860 274
4517 462 019 524 021 11780 272
4617 463 019 534 021 12150 281
4717 442 018 535 021 12265 283
41017 451 019 537 021 11940 276
41117 460 019 555 022 12205 282
41217 461 019 552 022 12055 278
41317 446 018 546 022 11680 270
41717 435 018 546 022 11985 277
41817 439 018 565 022 12195 282
41917 451 019 572 023 12370 286
42017 460 019 580 023 12520 289
42117 455 019 572 023 12715 294
42417 460 019 585 023 12900 298
42517 473 020 590 023 13120 303
42617 486 020 603 024 12575 290
42717 476 020 599 024 14240 329
42817 475 020 585 023 14090 325
5117 479 020 599 024 14443 334
5217 468 019 585 023 14440 334
5317 462 019 604 024 14265 330
5417 461 019 609 024 14645 338
5517 464 019 575 023 14688 339
5817 432 018 560 022 14795 342
5917 406 017 589 023 14655 339
51017 399 017 594 024 14610 337
51117 390 016 591 023 14860 343
51217 375 016 583 023 15130 350
51517 370 015 584 023 15420 356
51617 360 015 585 023 15800 365
51717 340 014 560 022 15260 353
51817 338 014 555 022 15335 354
51917 339 014 566 022 15765 364
52217 363 015 590 023 15675 362
52317 382 016 589 023 15760 364
52417 365 015 585 023 15670 362
52517 355 015 572 023 15585 360
52617 357 015 559 022 15745 364
53017 355 015 548 022 15790 365
53117 354 015 550 022 15560 359
6117 399 017 570 023 16340 377
6217 395 016 560 022 16600 383
6517 393 016 571 023 16350 378
6617 389 016 566 022 17070 394
6717 392 016 569 023 16980 392
6817 418 017 577 023 17085 395
6917 423 018 578 023 17000 393
61217 430 018 562 022 16130 373
61317 424 018 580 023 16395 379
61417 431 018 570 023 16680 385
61517 421 017 565 022 16655 385
61617 419 017 561 022 16985 392
61917 428 018 578 023 17520 405
62017 434 018 565 022 17330 400
62117 438 018 553 022 17885 413
62217 450 019 570 023 17965 415
62317 459 019 567 022 18205 421
62617 464 019 572 023 18100 418
62717 462 019 556 022 17500 404
62817 460 019 562 022 17985 415
62917 471 020 560 022 17500 404
63017 466 019 551 022 17220 398
7317 486 020 560 022 17140 396
7517 475 020 557 022 17435 403
7617 461 019 537 021 16715 386
7717 476 020 543 022 16890 390
71017 464 019 534 021 17210 398
71117 463 019 537 021 17045 394
71217 468 019 539 021 17340 401
71317 465 019 541 021 17125 396
71417 463 019 539 021 17365 401
71717 450 019 530 021 17430 403
71817 449 019 529 021 18025 416
71917 452 019 520 021 18120 419
72017 458 019 520 021 18090 418
72117 445 018 519 021 18193 420
72417 432 018 508 020 18435 426
72517 435 018 514 020 18605 430
72617 439 018 521 021 18380 425
72717 437 018 519 021 21715 502
72817 435 018 522 021 21655 500
73117 430 018 507 020 22060 510
8117 421 017 509 020 22425 518
8217 410 017 496 020 22825 527
8317 419 017 509 020 22995 531
8417 422 017 521 021 22925 530
8717 500 021 546 022 23345 539
8817 501 021 645 026 22930 530
8917 482 020 608 024 22920 529
81017 484 020 590 023 22185 512
81117 477 020 580 023 21965 507
81417 490 020 581 023 22635 523
81517 481 020 583 023 22350 516
81617 489 020 593 024 22920 529
81717 477 020 583 023 22210 513
81817 469 019 596 024 22485 519
82117 470 019 605 024 22580 522
82217 467 019 600 024 22685 524
82317 470 019 604 024 22550 521
82417 471 020 620 025 22570 521
82517 466 019 615 024 22275 515
82817 473 020 610 024 22995 531
82917 481 020 613 024 22545 521
83017 482 020 614 024 23155 535
83117 483 020 619 025 23095 533
9117 474 020 631 025 23590 545
9517 468 019 617 024 23280 538
9617 479 020 614 024 23040 532
9717 466 019 599 024 23120 534
9817 467 019 586 023 23025 532
91117 465 019 620 025 22880 529
91217 477 020 629 025 22980 531
91317 477 020 628 025 23655 546
91417 456 019 607 024 23115 534
91517 458 019 618 025 22775 526
91817 475 020 614 024 23440 541
91917 461 019 599 024 24605 568
92017 472 020 606 024 24635 569
92117 475 020 610 024 25215 582
92217 461 019 606 024 24675 570
92517 444 018 597 024 23440 541
92617 455 019 597 024 22830 527
92717 477 020 619 025 24020 555
92817 475 020 624 025 24450 565
92917 467 019 609 024 24445 565
10217 476 020 627 025 24960 577
10317 476 020 642 025 25310 585
10417 460 019 641 025 25805 596
10517 459 019 642 025 25695 594
10617 470 019 639 025 25915 599
10917 469 019 640 025 25650 593
101017 469 019 639 025 26130 604
101117 481 020 640 025 25770 595
101217 480 020 635 025 25020 578
101317 488 020 646 026 23840 551
101617 505 021 632 025 24160 558
101717 507 021 624 025 23630 546
101817 508 021 611 024 23845 551
101917 506 021 598 024 22835 527
102017 510 021 600 024 22390 517
102317 498 021 569 023 22475 519
102417 501 021 558 022 23125 534
102517 491 020 574 023 22145 512
102617 480 020 575 023 25540 590
102717 488 020 581 023 26640 615
103017 485 020 569 023 26450 611
103117 493 020 569 023 26805 619
11117 490 020 564 022 26420 610
11217 478 020 562 022 26710 617
11317 517 021 563 022 27320 631
11617 520 022 585 023 27585 637
11717 510 021 546 022 26755 618
11817 501 021 459 018 26925 622
11917 501 021 429 017 25825 597
111017 496 021 430 017 25775 595
111317 480 020 425 017 26460 611
111417 475 020 417 017 26875 621
111517 481 020 412 016 27170 628
111617 496 021 427 017 27940 645
111717 494 020 430 017 29010 670
112017 489 020 426 017 29545 682
112117 496 021 431 017 29705 686
112217 498 021 428 017 29820 689
112417 500 021 426 017 30100 695
112717 488 020 422 017 30305 700
112817 493 020 436 017 30595 707
112917 514 021 451 018 29780 688
113017 529 022 437 017 30195 698
12117 501 021 430 017 30430 703
12417 533 022 437 017 30340 701
12517 536 022 425 017 30520 705
12617 521 022 425 017 30690 709
12717 517 021 359 014 31125 719
12817 523 022 351 014 31505 728
121117 522 022 389 015 30890 714
121217 541 022 421 017 31265 722
121317 554 023 402 016 32560 752
121417 566 023 399 016 33470 773
121517 591 024 403 016 34435 795
121817 624 026 414 016 35250 814
121917 589 024 405 016 33745 780
122017 577 024 409 016 33755 780
122117 580 024 411 016 33815 781
122217 579 024 411 016 34195 790
122617 583 024 421 017 34370 794
122717 572 024 412 016 33665 778
122817 582 024 418 017 34295 792
122917 574 024 413 016 34045 786
1218 595 025 429 017 34025 786
1318 581 024 419 017 35035 809
1418 572 024 410 016 35210 813
1518 567 023 407 016 35605 822
1818 542 022 410 016 35700 825
1918 525 022 399 016 36060 833
11018 546 023 418 017 36265 838
11118 548 023 433 017 36230 837
11218 536 022 427 017 36400 841
11618 494 020 412 016 36000 832
11718 489 020 414 016 37275 861
11818 475 020 415 016 37250 860
11918 473 020 402 016 38370 886
12218 469 019 406 016 38740 895
12318 474 020 421 017 40260 930
12418 467 019 410 016 36250 837
12518 463 019 408 016 36710 848
12618 461 019 408 016 36310 839
12918 442 018 401 016 36225 837
13018 454 019 384 015 36775 850
13118 450 019 366 015 36785 850
2118 468 019 382 015 37060 856
2218 453 019 366 015 35070 810
2518 431 018 362 014 34860 805
2618 430 018 367 015 34050 787
2718 432 018 380 015 35255 814
2818 420 017 370 015 33390 771
2918 425 018 370 015 33955 784
21218 448 019 375 015 34865 805
21318 485 020 375 015 35555 821
21418 510 021 394 016 37225 860
21518 517 021 394 016 37610 869
21618 539 022 395 016 37895 875
22018 522 022 413 016 37905 876
22118 543 022 390 015 37125 858
22218 539 022 375 015 34105 788
22318 533 022 335 013 33945 784
22618 527 022 327 013 35925 830
22718 519 021 320 013 34990 808
22818 519 021 315 012 34850 805
3118 507 021 365 014 34495 797
3218 521 022 379 015 34820 804
3518 525 022 383 015 35445 819
3618 536 022 391 016 35505 820
3718 524 022 387 015 34955 807
3818 525 022 390 015 34320 793
3918 530 022 395 016 35060 810
31218 540 022 399 016 35365 817
31318 532 022 380 015 34880 806
31418 539 022 378 015 37335 862
31518 523 022 378 015 37735 872
31618 519 021 390 015 37985 877
31918 510 021 390 015 38255 884
32018 518 021 377 015 38635 892
32118 532 022 368 015 38400 887
32218 522 022 362 014 36185 836
32318 530 022 356 014 35465 819
32618 541 022 365 014 36655 847
32718 556 023 361 014 34790 804
32818 536 022 351 014 33060 764
32918 559 023 350 014 32815 758
4218 514 021 335 013 32195 744
4318 514 021 336 013 32595 753
4418 522 022 347 014 32785 757
4518 530 022 345 014 31965 738
4618 534 022 341 014 32280 746
4918 519 021 334 013 32880 760
41018 529 022 330 013 32265 745
41118 537 022 324 013 31820 735
41218 544 023 331 013 31800 735
41318 545 023 331 013 31410 726
41618 554 023 335 013 30865 713
41718 557 023 339 013 31640 731
41818 563 023 343 014 31545 729
41918 559 023 340 013 32250 745
42018 547 023 331 013 31845 736
42318 531 022 327 013 32325 747
42418 536 022 326 013 32750 757
42518 518 021 277 011 30700 709
42618 527 022 286 011 26015 601
42718 527 022 270 011 24470 565
43018 525 022 269 011 23840 551
5118 527 022 267 011 25840 597
5218 531 022 265 011 26335 608
5318 533 022 271 011 25895 598
5418 535 022 265 011 25980 600
5718 545 023 273 011 27245 629
5818 595 025 282 011 27740 641
5918 591 024 340 013 28040 648
51018 600 025 348 014 28720 663
51118 599 025 332 013 27950 646
51418 599 025 332 013 27935 645
51518 596 025 332 013 27105 626
51618 591 024 342 014 27535 636
51718 591 024 341 014 27495 635
51818 588 024 341 014 27870 644
52118 597 025 345 014 27565 637
52218 601 025 339 013 26545 613
52318 597 025 328 013 27210 629
52418 589 024 326 013 26345 609
52518 588 024 337 013 25985 600
52918 592 025 332 013 25865 597
53018 613 025 333 013 26010 601
53118 664 027 329 013 25890 598
6118 665 028 330 013 25965 600
6418 683 028 342 014 26170 605
6518 694 029 352 014 26350 609
6618 720 030 353 014 27035 625
6718 719 030 351 014 27025 624
6818 730 030 367 015 27745 641
61118 720 030 372 015 28840 666
61218 726 030 374 015 26610 615
61318 725 030 379 015 24545 567
61418 720 030 382 015 24825 573
61518 740 031 391 016 25440 588
61818 752 031 398 016 25775 595
61918 739 031 400 016 25935 599
62018 762 032 399 016 26645 616
62118 758 031 397 016 25785 596
62218 750 031 392 016 25715 594
62518 721 030 385 015 24675 570
62618 732 030 391 016 22680 524
62718 708 029 378 015 21060 486
62818 710 029 376 015 21015 485
62918 700 029 379 015 21380 494
7218 707 029 375 015 21415 495
7318 714 030 374 015 21590 499
7518 715 030 397 016 21960 507
7618 715 030 412 016 22050 509
7918 730 030 444 018 22675 524
71018 731 030 446 018 22255 514
71118 740 031 446 018 23875 552
71218 720 030 446 018 24650 569
71318 724 030 446 018 23200 536
71618 733 030 445 018 23623 546
71718 749 031 436 017 23900 552
71818 800 033 440 017 24945 576
71918 769 032 434 017 24830 574
72018 761 032 430 017 24755 572
72318 733 030 448 018 24485 566
72418 736 030 436 017 24455 565
72518 716 030 427 017 24605 568
72618 707 029 427 017 25365 586
72718 691 029 404 016 23860 551
73018 676 028 394 016 22915 529
73118 684 028 412 016 23880 552
8118 683 028 393 016 23830 550
8218 680 028 392 016 25035 578
8318 671 028 393 016 24410 564
8618 679 028 396 016 24415 564
8718 839 035 409 016 24110 557
8818 895 037 368 015 24425 564
8918 849 035 368 015 24815 573
81018 862 036 369 015 24580 568
81318 881 036 376 015 23710 548
81418 892 037 381 015 23890 552
81518 861 036 381 015 23245 537
81618 893 037 383 015 22690 524
81718 900 037 379 015 23025 532
82018 903 037 386 015 22920 529
82118 859 036 390 015 23350 539
82218 876 036 391 016 23800 550
82318 878 036 390 015 23395 540
82418 869 036 384 015 24020 555
82718 839 035 391 016 24360 563
82818 843 035 383 015 24425 564
82918 824 034 367 015 24520 566
83018 831 034 363 014 24935 576
83118 822 034 361 014 25335 585
9418 813 034 372 015 25755 595
9518 814 034 373 015 25355 586
9618 823 034 364 014 24885 575
9718 810 034 360 014 24865 574
91018 814 034 347 014 24835 574
91118 809 033 339 013 24290 561
Date 30 Year Fixed Rate 15 Year Fixed Rate 10 Year Breakeven Inflation
Microsoft Office User What market participants expect inflation to be over the next ten years on average
2008-09-11 593 554 196
2008-09-18 578 535 171
2008-09-25 609 577 186
2008-10-02 610 578 159
2008-10-09 594 563 120
2008-10-16 646 614 099
2008-10-23 604 572 108
2008-10-30 646 619 083
2008-11-06 620 588 092
2008-11-13 614 581 095
2008-11-20 604 573 055
2008-11-26 597 574 023
2008-12-04 553 533 044
2008-12-11 547 520 031
2008-12-18 519 492 020
2008-12-24 514 491 015
2008-12-31 510 483 011
2009-01-08 501 462 034
2009-01-15 496 465 053
2009-01-22 512 480 059
2009-01-29 510 480 085
2009-02-05 525 492 112
2009-02-12 516 481 123
2009-02-19 504 468 114
2009-02-26 507 468 102
2009-03-05 515 472 091
2009-03-12 503 464 088
2009-03-19 498 461 115
2009-03-26 485 458 133
2009-04-02 478 452 133
2009-04-09 487 454 135
2009-04-16 482 448 129
2009-04-23 480 448 130
2009-04-30 478 448 150
2009-05-07 484 451 145
2009-05-14 486 452 147
2009-05-21 482 450 159
2009-05-28 491 453 180
2009-06-04 529 479 189
2009-06-11 559 506 199
2009-06-18 538 489 183
2009-06-25 542 487 181
2009-07-02 532 477 169
2009-07-09 520 469 155
2009-07-16 514 463 165
2009-07-23 520 468 186
2009-07-30 525 469 188
2009-08-06 522 463 189
2009-08-13 529 468 191
2009-08-20 512 456 174
2009-08-27 514 458 177
2009-09-03 508 454 164
2009-09-10 507 450 179
2009-09-17 504 447 180
2009-09-24 504 446 180
2009-10-01 494 436 173
2009-10-08 487 433 174
2009-10-15 492 437 191
2009-10-22 500 443 199
2009-10-29 503 446 200
2009-11-05 498 440 207
2009-11-12 491 436 218
2009-11-19 483 432 213
2009-11-25 478 429 214
2009-12-03 471 427 211
2009-12-10 481 432 211
2009-12-17 494 438 221
2009-12-24 505 445 230
2009-12-31 514 454 236
2010-01-07 509 450 238
2010-01-14 506 445 238
2010-01-21 499 440 236
2010-01-28 498 439 232
2010-02-04 501 440 238
2010-02-11 497 434 228
2010-02-18 493 433 227
2010-02-25 505 440 220
2010-03-04 497 433 216
2010-03-11 495 432 223
2010-03-18 496 433 225
2010-03-25 499 434 222
2010-04-01 508 439 224
2010-04-08 521 452 231
2010-04-15 507 440 235
2010-04-22 507 439 234
2010-04-29 506 439 239
2010-05-06 500 436 231
2010-05-13 493 430 224
2010-05-20 484 424 208
2010-05-27 478 421 190
2010-06-03 479 420 200
2010-06-10 472 417 193
2010-06-17 475 420 198
2010-06-24 469 413 197
2010-07-01 458 404 184
2010-07-08 457 407 173
2010-07-15 457 406 183
2010-07-22 456 403 171
2010-07-29 454 400 180
2010-08-05 449 395 185
2010-08-12 444 392 179
2010-08-19 442 390 162
2010-08-26 436 386 154
2010-09-02 432 383 156
2010-09-09 435 383 165
2010-09-16 437 382 178
2010-09-23 437 382 179
2010-09-30 432 375 178
2010-10-07 427 372 184
2010-10-14 419 362 201
2010-10-21 421 364 206
2010-10-28 423 366 213
2010-11-04 424 363 214
2010-11-11 417 357 211
2010-11-18 439 376 204
2010-11-24 440 377 211
2010-12-02 446 381 212
2010-12-09 461 396 218
2010-12-16 483 417 224
2010-12-23 481 415 230
2010-12-30 486 420 231
2011-01-06 477 413 236
2011-01-13 471 408 238
2011-01-20 474 405 235
2011-01-27 480 409 226
2011-02-03 481 408 234
2011-02-10 505 429 234
2011-02-17 500 427 227
2011-02-24 495 422 237
2011-03-03 487 415 243
2011-03-10 488 415 250
2011-03-17 476 397 241
2011-03-24 481 404 242
2011-03-31 486 409 246
2011-04-07 487 410 256
2011-04-14 491 413 262
2011-04-21 480 402 261
2011-04-28 478 397 258
2011-05-05 471 389 254
2011-05-12 463 382 246
2011-05-19 461 380 233
2011-05-26 460 378 231
2011-06-02 455 374 225
2011-06-09 449 368 223
2011-06-16 450 367 222
2011-06-23 450 369 220
2011-06-30 451 369 233
2011-07-07 460 375 241
2011-07-14 451 365 232
2011-07-21 452 366 235
2011-07-28 455 366 243
2011-08-04 439 354 235
2011-08-11 432 350 225
2011-08-18 415 336 216
2011-08-25 422 344 206
2011-09-01 422 339 206
2011-09-08 412 333 198
2011-09-15 409 330 194
2011-09-22 409 329 186
2011-09-29 401 328 182
2011-10-06 394 326 178
2011-10-13 412 337 195
2011-10-20 411 338 196
2011-10-27 410 338 206
2011-11-03 400 331 210
2011-11-10 399 330 210
2011-11-17 400 331 198
2011-11-23 398 330 191
2011-12-01 400 330 199
2011-12-08 399 327 204
2011-12-15 394 321 199
2011-12-22 391 321 200
2011-12-29 395 324 202
2012-01-05 391 323 204
2012-01-12 389 316 207
2012-01-19 388 317 204
2012-01-26 398 324 209
2012-02-02 387 314 213
2012-02-09 387 316 220
2012-02-16 387 316 220
2012-02-23 395 319 227
2012-03-01 390 317 226
2012-03-08 388 313 221
2012-03-15 392 316 233
2012-03-22 408 330 240
2012-03-29 399 323 233
2012-04-05 398 321 232
2012-04-12 388 311 226
2012-04-19 390 313 225
2012-04-26 388 312 224
2012-05-03 384 307 225
2012-05-10 383 305 217
2012-05-17 379 304 210
2012-05-24 378 304 214
2012-05-31 375 297 210
2012-06-07 367 294 212
2012-06-14 371 298 213
2012-06-21 366 295 214
2012-06-28 366 294 210
2012-07-05 362 289 213
2012-07-12 356 286 210
2012-07-19 353 283 212
2012-07-26 349 280 213
2012-08-02 355 283 220
2012-08-09 359 284 228
2012-08-16 362 288 225
2012-08-23 366 289 226
2012-08-30 359 286 229
2012-09-06 355 286 228
2012-09-13 355 285 239
2012-09-20 349 277 256
2012-09-27 340 273 245
2012-10-04 336 269 247
2012-10-11 339 270 253
2012-10-18 337 266 248
2012-10-25 341 272 250
2012-11-01 339 270 249
2012-11-08 340 269 248
2012-11-15 334 265 241
2012-11-21 331 263 240
2012-11-29 332 264 239
2012-12-06 334 267 244
2012-12-13 332 266 250
2012-12-20 337 265 249
2012-12-27 335 265 248
2013-01-03 334 264 246
2013-01-10 340 266 251
2013-01-17 338 266 252
2013-01-24 342 271 252
2013-01-31 353 281 256
2013-02-07 353 277 258
2013-02-14 353 277 257
2013-02-21 356 277 254
2013-02-28 351 276 252
2013-03-07 352 276 255
2013-03-14 363 279 256
2013-03-21 354 272 254
2013-03-28 357 276 252
2013-04-04 354 274 250
2013-04-11 343 265 245
2013-04-18 341 264 238
2013-04-25 340 261 237
2013-05-02 335 256 233
2013-05-09 342 261 231
2013-05-16 351 269 232
2013-05-23 359 277 227
2013-05-30 381 298 224
2013-06-06 391 303 218
2013-06-13 398 310 208
2013-06-20 393 304 203
2013-06-27 446 350 195
2013-07-03 429 339 202
2013-07-11 451 353 206
2013-07-18 437 341 212
2013-07-25 431 339 219
2013-08-01 439 343 219
2013-08-08 440 343 225
2013-08-15 440 344 222
2013-08-22 458 360 214
2013-08-29 451 354 214
2013-09-05 457 359 208
2013-09-12 457 359 209
2013-09-19 450 354 216
2013-09-26 432 337 221
2013-10-03 422 329 219
2013-10-10 423 331 220
2013-10-17 428 333 219
2013-10-24 413 324 217
2013-10-31 410 320 218
2013-11-07 416 327 216
2013-11-14 435 335 218
2013-11-21 422 327 218
2013-11-27 429 330 218
2013-12-05 446 347 214
2013-12-12 442 343 213
2013-12-19 447 351 217
2013-12-26 448 352 218
2014-01-02 453 355 224
2014-01-09 451 356 228
2014-01-16 441 345 227
2014-01-23 439 344 223
2014-01-30 432 340 214
2014-02-06 423 333 214
2014-02-13 428 333 219
2014-02-20 433 335 214
2014-02-27 437 339 215
2014-03-06 428 332 218
2014-03-13 437 338 220
2014-03-20 432 332 216
2014-03-27 440 342 214
2014-04-03 441 347 214
2014-04-10 434 338 213
2014-04-17 427 333 216
2014-04-24 433 339 221
2014-05-01 429 338 219
2014-05-08 421 332 218
2014-05-15 420 329 218
2014-05-22 414 325 218
2014-05-29 412 321 222
2014-06-05 414 323 220
2014-06-12 420 331 221
2014-06-19 417 330 222
2014-06-26 414 322 228
2014-07-03 412 322 227
2014-07-10 415 324 228
2014-07-17 413 323 225
2014-07-24 413 326 224
2014-07-31 412 323 228
2014-08-07 414 327 225
2014-08-14 412 324 224
2014-08-21 410 323 217
2014-08-28 410 325 214
2014-09-04 410 324 215
2014-09-11 412 326 212
2014-09-18 423 337 209
2014-09-25 420 336 202
2014-10-02 419 336 196
2014-10-09 412 330 194
2014-10-16 397 318 191
2014-10-23 392 308 191
2014-10-30 398 313 190
2014-11-06 402 321 193
2014-11-13 401 320 192
2014-11-20 399 317 185
2014-11-26 397 317 185
2014-12-04 389 310 178
2014-12-11 393 320 172
2014-12-18 380 309 164
2014-12-24 383 310 169
2014-12-31 387 315 166
2015-01-08 373 305 162
2015-01-15 366 298 158
2015-01-22 363 293 160
2015-01-29 366 298 162
2015-02-05 359 292 168
2015-02-12 369 299 169
2015-02-19 376 305 171
2015-02-26 380 307 174
2015-03-05 375 303 185
2015-03-12 386 310 175
2015-03-19 378 306 169
2015-03-26 369 297 178
2015-04-02 370 298 177
2015-04-09 366 293 184
2015-04-16 367 294 182
2015-04-23 365 292 188
2015-04-30 368 294 191
2015-05-07 380 302 192
2015-05-14 385 307 187
2015-05-21 384 305 185
2015-05-28 387 311 182
2015-06-04 387 308 181
2015-06-11 404 325 185
2015-06-18 400 323 187
2015-06-25 402 321 190
2015-07-02 408 324 189
2015-07-09 404 320 186
2015-07-16 409 325 185
2015-07-23 404 321 181
2015-07-30 398 317 176
2015-08-06 391 313 170
2015-08-13 394 317 165
2015-08-20 393 315 158
2015-08-27 384 306 153
2015-09-03 389 309 158
2015-09-10 390 310 155
2015-09-17 391 311 157
2015-09-24 386 308 152
2015-10-01 385 307 142
2015-10-08 376 299 153
2015-10-15 382 303 151
2015-10-22 379 298 147
2015-10-29 376 298 149
2015-11-05 387 309 156
2015-11-12 398 320 157
2015-11-19 397 318 154
2015-11-25 395 318 161
2015-12-03 393 316 159
2015-12-10 395 319 155
2015-12-17 397 322 146
2015-12-24 396 322 148
2015-12-31 401 324 153
2016-01-07 397 326 154
2016-01-14 392 319 144
2016-01-21 381 310 134
2016-01-28 379 307 137
2016-02-04 372 301 138
2016-02-11 365 295 123
2016-02-18 365 295 126
2016-02-25 362 293 133
2016-03-03 364 294 147
2016-03-10 368 296 149
2016-03-17 373 299 154
2016-03-24 371 296 161
2016-03-31 371 298 161
2016-04-07 359 288 160
2016-04-14 358 286 157
2016-04-21 359 285 160
2016-04-28 366 289 167
2016-05-05 361 286 166
2016-05-12 357 281 160
2016-05-19 358 281 159
2016-05-26 364 289 156
2016-06-02 366 292 155
2016-06-09 360 287 156
2016-06-16 354 281 147
2016-06-23 356 283 144
2016-06-30 348 278 139
2016-07-07 341 274 142
2016-07-14 342 272 144
2016-07-21 345 275 148
2016-07-28 348 278 150
2016-08-04 343 274 146
2016-08-11 345 276 148
2016-08-18 343 274 145
2016-08-25 343 274 148
2016-09-01 346 277 146
2016-09-08 344 276 150
2016-09-15 350 277 150
2016-09-22 348 276 151
2016-09-29 342 272 155
2016-10-06 342 272 162
2016-10-13 347 276 164
2016-10-20 352 279 167
2016-10-27 347 278 169
2016-11-03 354 284 171
2016-11-10 357 288 176
2016-11-17 394 314 184
2016-11-23 403 325 191
2016-12-01 408 334 190
2016-12-08 413 336 193
2016-12-15 416 337 195
2016-12-22 430 352 190
2016-12-29 432 355 196
2017-01-05 420 344 197
2017-01-12 412 337 197
2017-01-19 409 334 200
2017-01-26 419 340 206
2017-02-02 419 341 206
2017-02-09 417 339 200
2017-02-16 415 335 202
2017-02-23 416 337 203
2017-03-02 410 332 201
2017-03-09 421 342 202
2017-03-16 430 350 201
2017-03-23 423 344 198
2017-03-30 414 339 197
2017-04-06 410 336 196
2017-04-13 408 334 192
2017-04-20 397 323 186
2017-04-27 403 327 189
2017-05-04 402 327 189
2017-05-11 405 329 186
2017-05-18 402 327 181
2017-05-25 395 319 182
2017-06-01 394 319 181
2017-06-08 389 316 178
2017-06-15 391 318 173
2017-06-22 390 317 167
2017-06-29 388 317 171
2017-07-06 396 322 175
2017-07-13 403 329 175
2017-07-20 396 323 176
2017-07-27 392 320 180
2017-08-03 393 318 180
2017-08-10 390 318 181
2017-08-17 389 316 178
2017-08-24 386 316 176
2017-08-31 382 312 175
2017-09-07 378 308 178
2017-09-14 378 308 184
2017-09-21 383 313 185
2017-09-28 383 313 185
2017-10-05 385 315 184
2017-10-12 391 321 188
2017-10-19 388 319 184
2017-10-26 394 325 187
2017-11-02 394 327 188
2017-11-09 390 324 187
2017-11-16 395 331 186
2017-11-22 392 332 185
2017-11-30 390 330 184
2017-12-07 394 336 186
2017-12-14 393 336 188
2017-12-21 394 338 191
2017-12-28 399 344 195
2018-01-04 395 338 199
2018-01-11 399 344 202
2018-01-18 404 349 203
2018-01-25 415 362 206
2018-02-01 422 368 210
2018-02-08 432 377 211
2018-02-15 438 384 207
2018-02-22 440 385 211
2018-03-01 443 390 212
2018-03-08 446 394 212
2018-03-15 444 390 209
2018-03-22 445 391 208
2018-03-29 444 390 206
2018-04-05 440 387 207
2018-04-12 442 387 209
2018-04-19 447 394 214
2018-04-26 458 402 217
2018-05-03 455 403 217
2018-05-10 455 401 217
2018-05-17 461 408 216
2018-05-24 466 415 214
2018-05-31 456 406 207
2018-06-07 454 401 212
2018-06-14 462 407 212
2018-06-21 457 404 212
2018-06-28 455 404 211
2018-07-05 452 399 213
2018-07-12 453 402 212
2018-07-19 452 400 210
2018-07-26 454 402 211
2018-08-02 460 408 212
2018-08-09 459 405 212
2018-08-16 453 401 209
2018-08-23 451 398 208
2018-08-30 452 397 211
2018-09-06 454 399 209
Acquisition Effects
Three Months Ended June 30th Six Months Ended June 30th
2017 2018 2017 2018
Pro Forma Revenue $ 158737 $ 185820 296935 369201
Pro Forma Net Income $ 7758 $ 45188 14966 80956
Revenue Breakdown
Six Months Ended June 30th
2017 2018
Mortgage Products $ 134453 $ 140410
Non-Mortgage Products
Credit Cards $ 70765 $ 84879
Personal Loans $ 37535 $ 61175
Other $ 42535 $ 76672
Total Non-Mortgage Products $ 150835 $ 222726
2013A 2014A 2015A 2016A 2017A MRQ2018
Mortgage $ 123091 $ 134137 $ 165272 $ 219991 $ 275910 $ 66948
Non-Mortgage $ 16149 $ 33213 $ 88944 $ 164411 $ 341826 $ 117153
Visible Revenue Opportunity (in millions)
Category 2017 TTM Current Market Share Visible Market Share Estimate Take Rate Low Mid High
Mortgage $ 264 180 4-8 088 $ 600 $ 900 $ 1200
Credit Cards $ 126 060 2-4 $275 $ 470 $ 705 $ 940
Personal Loans $ 78 2 5-10 250 $ 250 $ 375 $ 500
Home Equity $ 40 230 4-6 080 $ 80 $ 100 $ 120
Other Businesses $ 50 $ 100 $ 150 $ 200
Total Revenue $ 558 $ 1500 $ 2230 $ 2960
LendingTree Inc
Weighted Average Cost of Capital
($ in thousands fiscal year ending December 31)
Debt Equity
WACC = After-Tax Cost of Debt x of Debt in the Capital Structure + Cost of Equity x of Equity in the Capital Structure
( rd x (1 - t) x DD + E ) + (re x ED + E)
Capital Structure Cost of Debt
Current Portion of Debt 0 Name Maturity Date Amount (mm) Price Coupon YTM Weight YTM (weighted)
Non - Current Portion of Debt 244
Total Debt (in mm) $ 24400
Total Amount $ - 0 5300
Current Share Price $24060
Shares Outstanding (mm) 13
Total Equity $ 3084 Cost of Equity WACC Formula
CAPM (re) = rf + βL x (rm - rf) Weights x Costs
Capital Weights Risk-free rate 240
Microsoft Office User Historical Avg Nominal 10 YR US Note
t = Effective Tax Rate 21
Debt-to-Total Capitalization 7 Market Risk Premium 710
Equity-to-Total Capitalization 93 Adjusted Beta 134 WACC 113
Is this the target Capital Structure Yes
Microsoft Office User See Historical Capitlization

Microsoft Office User Historical Avg Nominal 10 YR US Note
Cost of Equity 1191
Peer Comparable Weights
Mean -
Median -
29 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 MTYwAgAAAAIyOAQAAAABMAcAAAAJMTEvNy8yMDE3CAAAAAoxMi8zMS8yMDE1CQAAAAEwtkhEtCMm1Qi2SES0IybVCDFDSVEuTkFTREFRR1M6TkRBUS5JUV9FQklUREFfTUVESUFOX0VTVF9DSVEuRlkyMDE3AQAAALdMCwACAAAABjEyMjcuNAEOAAAABQAAAAEzAQAAAAEwAgAAAAoxMDAwMjk2NjY3AwAAAAYxMDAxODgEAAAAATIGAAAAATAHAAAAAzE2MAgAAAABMAkAAAABMQoAAAABMAsAAAALMTA1MjM2ODk1MDUMAAAAATENAAAACTExLzgvMjAxNxAAAAAJMTEvNy8yMDE3NKg2myYm1QiO8QAQKibVCDJDSVEuTkFTREFRR1M6Q0JPRS5JUV9SRVZFTlVFX01FRElBTl9FU1RfQ0lRLkZZMjAxNwEAAACpzvEBAgAAAAU5OTguMgEOAAAABQAAAAEzAQAAAAEwAgAAAAoxMDAxMzE3NzYyAwAAAAYxMDAxODEEAAAAATIGAAAAATAHAAAAAzE2MAgAAAABMAkAAAABMQoAAAABMAsAAAALMTA1NTYwODM1MjcMAAAAATENAAAACTExLzgvMjAxNxAAAAAJMTEvNy8yMDE3NKg2myYm1QiO8QAQKibVCC1DSVEuTllTRTogTUEuSVFfUkVWRU5VRV9NRURJQU5fRVNUX0NJUS5GWTIwMTcBAAAAjNViAAIAAAAFMTI0NDUBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMDU1NTc1NwMAAAAGMTAwMTgxBAAAAAEyBgAAAAEwBwAAAAMxNjAIAAAAATAJAAAAATEKAAAAATALAAAACzEwNTQ4MzA1OTEwDAAAAAExDQAAAAkxMS84LzIwMTcQ 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 TUUuSVFfRUJJVERBLkZZMjAxNgEAAABhlh4AAgAAAAYyNDUyLjIBCAAAAAUAAAABMQEAAAAKMTgyOTYyMzkwMgMAAAADMTYwAgAAAAQ0MDUxBAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACjEyLzMxLzIwMTYJAAAAATA0qDabJibVCI7xABAqJtUIIkNJUS5OQVNEQVFHUzpDQk9FLklRX0VCSVREQS5GWTIwMTYBAAAAqc7xAQIAAAAHMzU3LjI1NQEIAAAABQAAAAExAQAAAAoxODI4NzI1MjcwAwAAAAMxNjACAAAABDQwNTEEAAAAATAHAAAACTExLzcvMjAxNwgAAAAKMTIvMzEvMjAxNgkAAAABMDSoNpsmJtUIjvEAECom1QgeQ0lRLk5ZU0U6IEdQTi5JUV9FQklUREEuRlkyMDE1AQAAAAZqDAACAAAABzU5NC4xMDIBCAAAAAUAAAABMQEAAAAKMTgyOTg5ODQ4OAMAAAADMTYwAgAAAAQ0MDUxBAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACTUvMzEvMjAxNQkAAAABMLZIRLQjJtUItkhEtCMm1QgYQ0lRLlhUUkE6REIxLklRX05FVF9ERUJUAQAAAMYFgACAAAABTI0MS43AQgAAAAFAAAAATEBAAAACjE4NjI5MDk2MzYDAAAAAjUwAgAAAAQ0MzY0BAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACTkvMzAvMjAxNwkAAAABMDSoNpsmJtUIjvEAECom1QgtQ0lRLk5ZU0U6IEdQTi5JUV9FQklUREFfTUVESUFOX0VTVF9DSVEuRlkyMDE3AQAAAAZqDAACAAAABDExNTkBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMzU4NzYzMwMA 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 LklRX0VCSVREQV9NRURJQU5fRVNUX0NJUS5GWTIwMTgBAAAAYIIQAAIAAAAKMzIyMS4zODE1MwEOAAAABQAAAAEzAQAAAAEwAgAAAAoxMDAwNDU4MjExAwAAAAYxMDAxODgEAAAAATIGAAAAATAHAAAAAzE2MAgAAAABMAkAAAABMQoAAAABMAsAAAALMTA1NTM1MjQzOTEMAAAAATENAAAACTExLzgvMjAxNxAAAAAJMTEvNy8yMDE3NKg2myYm1QiO8QAQKibVCBhDSVEuTllTRTogTUEuSVFfTkVUX0RFQlQBAAAAjNViAAIAAAAFLTIwMzABCAAAAAUAAAABMQEAAAAKMTg2MzQ2ODYwNQMAAAADMTYwAgAAAAQ0MzY0BAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACTkvMzAvMjAxNwkAAAABMLZIRLQjJtUItkhEtCMm1QgeQ0lRLk5BU0RBUUdTOk5EQVEuSVFfTUFSS0VUQ0FQAQAAALdMCwACAAAADDExOTcxLjYxNjE4MQEGAAAABQAAAAExAQAAAAoxODYyNDYwNzM4AwAAAAMxNjACAAAABjEwMDA1NAQAAAABMAcAAAAJMTEvNy8yMDE3NKg2myYm1QiO8QAQKibVCBxDSVEuTkFTREFROiBQWVBMLklRX05FVF9ERUJUAQAAAFy4AQACAAAABi0xMDYwNgEIAAAABQAAAAExAQAAAAoxODYyNDQyNjY3AwAAAAMxNjACAAAABDQzNjQEAAAAATAHAAAACTExLzcvMjAxNwgAAAAJOS8zMC8yMDE3CQAAAAEwtkhEtCMm1Qi2SES0IybVCCBDSVEuTllTRTogTUEuSVFfVE9UQUxfUkVWLkZZMjAxNQEAAACM1WIAAgAAAAQ5NjY3AQgA 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 BDUyMTgBCAAAAAUAAAABMQEAAAAKMTgyNzc5MjY1NAMAAAADMTYwAgAAAAM0MDAEAAAAATAHAAAACTExLzcvMjAxNwgAAAAKMTIvMzEvMjAxNQkAAAABMLZIRLQjJtUItkhEtCMm1QgvQ0lRLk5ZU0U6IFZOVFYuSVFfUkVWRU5VRV9NRURJQU5fRVNUX0NJUS5GWTIwMTYBAAAAsykQAAIAAAAGMTg5OS4xAQ4AAAAFAAAAATMBAAAAATACAAAACjEwMDE0OTE1NTYDAAAABjEwMDE4MQQAAAABMgYAAAABMAcAAAADMTYwCAAAAAEwCQAAAAExCgAAAAEwCwAAAAo5OTYyNTc2NjkyDAAAAAExDQAAAAkxMS84LzIwMTcQAAAACjEyLzMxLzIwMTa2SES0IybVCLZIRLQjJtUIG0NJUS5MU0U6TFNFLklRX0NPTVBBTllfTkFNRQEAAAC6Fj0AAwAAAB9Mb25kb24gU3RvY2sgRXhjaGFuZ2UgR3JvdXAgcGxjADSoNpsmJtUIjvEAECom1QgtQ0lRLlhUUkE6REIxLklRX1JFVkVOVUVfTUVESUFOX0VTVF9DSVEuRlkyMDE4AQAAAMYFgACAAAACjI2MTIuMTI4MDQBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMDQ2NTY3NAMAAAAGMTAwMTgxBAAAAAEzBgAAAAEwBwAAAAI1MAgAAAABMAkAAAABMQoAAAABMAsAAAALMTA1NDY3OTAyMDIMAAAAATENAAAACTExLzgvMjAxNxAAAAAJMTEvNy8yMDE3NKg2myYm1QiO8QAQKibVCC1DSVEuTllTRTogR1BOLklRX0VCSVREQV9NRURJQU5fRVNUX0NJUS5GWTIwMTYBAAAABmoMAAIAAAAI 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
Trading Multiples
Market Net Enterprise EV Revenue EV EBITDA PriceEarnings
Company Ticker Capitalization Debt Value 2017A 2018E 2019E 2017A 2018E 2019E LTM 2019E
On Deck Capital Inc NYSEONDK $577 $681 $1259 64x 33x 29x ERRORVALUE 371x 280x 1267x 155x
LendingClub Corporation NYSELC 1431 (85) 1346 23x 19x 17x ERRORVALUE 156x 101x - 178x
GreenSky Inc NasdaqGSKY 1152 151 1303 40x 30x 22x 87x 67x 50x 239x 220x
(Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE
(Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE
LendingTree Inc NasdaqTREE $3084 ($49) $3035 49x 40x 33x 356x 201x 159x 452x 326x
Low $577 ($85) ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 239x 155x
Mean 1053 249 ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 753x 184x
Median 1152 151 ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 753x 178x
High $1431 $681 ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE ERRORVALUE 1267x 220x
Operating Statistics
Revenue Revenue Growth EBITDA EBITDA Growth
Company Ticker 2017A 2018E 2019E 17-18 18-19 2017A 2018E 2019E 17-18 18-19
On Deck Capital Inc NYSEONDK $197 $384 $431 948 120 NA $34 $45 ERRORVALUE 327
LendingClub Corporation NYSELC $575 $693 $809 206 168 NA $86 $133 ERRORVALUE 547
GreenSky Inc NasdaqGSKY $326 $438 $586 343 339 $150 $196 $263 308 344
(Invalid Identifier) 0 (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE
(Invalid Identifier) 0 (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE (Invalid Identifier) (Invalid Identifier) (Invalid Identifier) ERRORVALUE ERRORVALUE
LendingTree Inc NasdaqTREE $618 $755 $916 223 212 $85 $151 $191 775 261
Low $197 $384 $431 ERRORVALUE ERRORVALUE $150 $34 $45 ERRORVALUE ERRORVALUE
Mean 366 505 609 ERRORVALUE ERRORVALUE 150 105 147 ERRORVALUE ERRORVALUE
Median 326 438 586 ERRORVALUE ERRORVALUE 150 86 133 ERRORVALUE ERRORVALUE
High $575 $693 $809 ERRORVALUE ERRORVALUE $150 $196 $263 ERRORVALUE ERRORVALUE
LendingTree Inc
Discounted Cash Flow Analysis
($ in thousands fiscal year ending December 31)
Mid-Year Convention Y
Historicals CAGR Projections CAGR
2015 2016 2017 (15-18) 2018 2019 2020 2022 2023 2024 (18-24)
9081 Revenue $ 254216 $ 384402 $ 617736 559 $ 755000 $ 1057000 $ 1426950 $ 1890709 $ 2410654 $ 3013317 259
Revenue Growth 512 607 222 400 350 325 275 250
Operating Expenses 225702 332290 584603 679500 951300 1284255 1701638 2169588 2711985 6670
135240 EBITDA $ 31671 $ 58299 $ 53210 296 $ 75500 $ 105700 $ 142695 $ 189071 $ 241065 $ 301332 259
Margin 125 152 86 100 100 100 100 100 100
Depreciation amp Amortization 3157 6187 20077 26425 36995 49943 66175 72320 90400
of sales 12 16 33 35 35 35 35 30 30
EBIT $ 28514 $ 52112 $ 33133 78 $ 49075 $ 68705 $ 92752 $ 122896 $ 168746 $ 210932 275
Margin 112 136 54 65 65 65 65 70 70
Taxes 21 -22973 20366 6291 10306 14428 19478 25808 35437 44296
EBIAT $ 51487 $ 31746 $ 26842 -278 $ 38769 $ 54277 $ 73274 $ 97088 $ 133309 $ 166636 275
Plus Depreciation amp Amortization 3157 6187 20077 26425 36995 49943 66175 72320 90400
Less Capital Expenditures 7200 31955 8000 22650 31710 42809 56721 72320 90400
of sales 28 83 13 30 30 30 30 30 30
Less Inc(Dec) in Net Working Capital 3000 8000 14000 18875 26425 35674 47268 60266 75333
of sales 12 21 23 25 25 25 25 25 25
Unlevered Free Cash Flow $ 44444 $ (2022) $ 24919 $ 23669 $ 33137 $ 44735 $ 59274 $ 73043 $ 91304
WACC 113
Discount Period 0500 1500 250 350 450 550
Discount Factor 095 085 076 069 062 055
Present Value of Free Cash Flow $ 22431 $ 28203 $ 34194 $ 40689 $ 45031 $ 50553
Enterprise Value Implied Equity Value and Share Price
Cumulative Present Value of FCF $ 221100 Enterprise Value $ 4648193
Less Total Debt 244480
Terminal Value Less Preferred Stock
Terminal Year EBITDA (2022E) $ 301332 Less Noncontrolling Interest
Exit Multiple 280x Plus Cash and ST Investments 293301
Terminal Value $ 8437288
Discount Factor 052
Microsoft Office User mid year convention not applied
Implied Equity Value $ 4697014
Present Value of Terminal Value $ 4427093
of Enterprise Value 952 Fully Diluted Shares Outstanding 14147
Enterprise Value $ 4648193 Implied Share Price $ 33201
Implied Share Price
Exit Multiple
euro 332 200x 225x 280x 315x 350x
95 26714 29804 36600 40924 45249
100 26022 29028 35641 39849 44057
115 24070 26842 32938 36818 40698
120 23459 26157 32092 35869 39646
130 22293 24850 30477 34058 37639
LendingTree Inc
Discounted Cash Flow Analysis
($ in thousands fiscal year ending December 31)
Mid-Year Convention Y
Historicals CAGR Projections CAGR
2015 2016 2017 (15-18) 2018 2019 2020 2022 2023 2024 (18-24)
9081 Revenue $ 254216 $ 384402 $ 617736 559 $ 755000 $ 830500 $ 975838 $ 1219797 $ 1555241 $ 2021813 178
Revenue Growth 512 607 222 100 175 250 275 300
Operating Expenses 225702 332290 584603 679500 747450 878254 1097817 1399717 1819632 6670
135240 EBITDA $ 31671 $ 58299 $ 53210 296 $ 75500 $ 83050 $ 97584 $ 121980 $ 155524 $ 202181 178
Margin 125 152 86 100 100 100 100 100 100
Depreciation amp Amortization 3157 6187 20077 26425 29068 34154 42693 46657 60654
of sales 12 16 33 35 35 35 35 30 30
EBIT $ 28514 $ 52112 $ 33133 78 $ 49075 $ 53983 $ 63429 $ 79287 $ 108867 $ 141527 193
Margin 112 136 54 65 65 65 65 70 70
Taxes 21 -22973 20366 6291 10306 11336 13320 16650 22862 29721
EBIAT $ 51487 $ 31746 $ 26842 -278 $ 38769 $ 42646 $ 50109 $ 62637 $ 86005 $ 111806 193
Plus Depreciation amp Amortization 3157 6187 20077 26425 29068 34154 42693 46657 60654
Less Capital Expenditures 7200 31955 8000 22650 24915 29275 36594 46657 60654
of sales 28 83 13 30 30 30 30 30 30
Less Inc(Dec) in Net Working Capital 3000 8000 14000 18875 20763 24396 30495 38881 50545
of sales 12 21 23 25 25 25 25 25 25
Unlevered Free Cash Flow $ 44444 $ (2022) $ 24919 $ 23669 $ 26036 $ 30593 $ 38241 $ 47124 $ 61261
WACC 113
Discount Period 0500 1500 250 350 450 550
Discount Factor 095 085 076 069 062 055
Present Value of Free Cash Flow $ 22431 $ 22159 $ 23384 $ 26251 $ 29052 $ 33919
Enterprise Value Implied Equity Value and Share Price
Cumulative Present Value of FCF $ 157195 Enterprise Value $ 2809338
Less Total Debt 244480
Terminal Value Less Preferred Stock
Terminal Year EBITDA (2022E) $ 202181 Less Noncontrolling Interest
Exit Multiple 250x Plus Cash and ST Investments 293301
Terminal Value $ 5054533
Discount Factor 052
Microsoft Office User mid year convention not applied
Implied Equity Value $ 2858159
Present Value of Terminal Value $ 2652142
of Enterprise Value 944 Fully Diluted Shares Outstanding 14147
Enterprise Value $ 2809338 Implied Share Price $ 20203
Implied Share Price
Exit Multiple
euro 202 200x 225x 280x 315x 350x
95 18100 20173 24733 27635 30536
100 17636 19653 24090 26913 29737
115 16326 18186 22276 24879 27483
120 15916 17726 21709 24243 26777
130 15133 16850 20625 23028 25430
LendingTree Inc
Discounted Cash Flow Analysis
($ in thousands fiscal year ending December 31)
Mid-Year Convention Y
Historicals CAGR Projections CAGR
2015 2016 2017 (15-18) 2018 2019 2020 2022 2023 2024 (18-24)
9081 Revenue $ 254216 $ 384402 $ 617736 559 $ 755000 $ 981500 $ 1275950 $ 1658735 $ 2114887 $ 2643609 232
Revenue Growth 512 607 222 300 300 300 275 250
Operating Expenses 225702 332290 584603 679500 883350 1148355 1492862 1903398 2379248 6670
135240 EBITDA $ 31671 $ 58299 $ 53210 296 $ 75500 $ 98150 $ 127595 $ 165874 $ 211489 $ 264361 232
Margin 125 152 86 100 100 100 100 100 100
Depreciation amp Amortization 3157 6187 20077 26425 34353 44658 58056 63447 79308
of sales 12 16 33 35 35 35 35 30 30
EBIT $ 28514 $ 52112 $ 33133 78 $ 49075 $ 63798 $ 82937 $ 107818 $ 148042 $ 185053 248
Margin 112 136 54 65 65 65 65 70 70
Taxes 21 -22973 20366 6291 10306 13397 17417 22642 31089 38861
EBIAT $ 51487 $ 31746 $ 26842 -278 $ 38769 $ 50400 $ 65520 $ 85176 $ 116953 $ 146192 248
Plus Depreciation amp Amortization 3157 6187 20077 26425 34353 44658 58056 63447 79308
Less Capital Expenditures 7200 31955 8000 22650 29445 38279 49762 63447 79308
of sales 28 83 13 30 30 30 30 30 30
Less Inc(Dec) in Net Working Capital 3000 8000 14000 18875 24538 31899 41468 52872 66090
of sales 12 21 23 25 25 25 25 25 25
Unlevered Free Cash Flow $ 44444 $ (2022) $ 24919 $ 23669 $ 30770 $ 40001 $ 52001 $ 64081 $ 80101
WACC 113
Discount Period 0500 1500 250 350 450 550
Discount Factor 095 085 076 069 062 055
Present Value of Free Cash Flow $ 22431 $ 26188 $ 30575 $ 35697 $ 39506 $ 44350
Enterprise Value Implied Equity Value and Share Price
Cumulative Present Value of FCF $ 198748 Enterprise Value $ 4082674
Less Total Debt 244480
Terminal Value Less Preferred Stock
Terminal Year EBITDA (2022E) $ 264361 Less Noncontrolling Interest
Exit Multiple 280x Plus Cash and ST Investments 293301
Terminal Value $ 7402105
Discount Factor 052
Microsoft Office User mid year convention not applied
Implied Equity Value $ 4131495
Present Value of Terminal Value $ 3883926
of Enterprise Value 951 Fully Diluted Shares Outstanding 14147
Enterprise Value $ 4082674 Implied Share Price $ 29204
Implied Share Price
Exit Multiple
euro 292 200x 225x 280x 315x 350x
95 23513 26224 32186 35980 39774
100 22906 25543 31344 35036 38728
115 21193 23624 28973 32377 35781
120 20657 23024 28231 31544 34858
130 19633 21877 26814 29955 33096
Stock Data
Current Price $241
52 Week Price Range 20545 - 40440
200-Day Moving Average 27761
Beta 134
Market Cap (mil) $3080
Shares Outstanding (mil) 13
Average Vol (3 month) mil 023
Insider Ownership 4080
Shares Short of Float 3772
LTM PE 4516
Forward PE 3256
EVEBITDA 3688
Company Name Market Cap (Mil) Net Income (Mil) PS PB PE IndustryBusiness Segments
BlackRock Inc (BLK) 48746 3371 44 18 148
Potential Comps
Morgningstar List of Competitors Franklin Resources
httpfinancialsmorningstarcomcompetitorsindustry-peeractiont=BLK Invesco
T Rowe Price
httpsenwikipediaorgwikiBlackRock State Street
httpwwwwikinvestcomstockBlackRock_(BLK) Fidelity
Eaton Vance - primarily active
wisdom tree (WETF)
Legg Mason
Company Name PE PBV EVEBITDA Market CapAUM
Invesco 91 14 1194
T Rowe Price 133 34 831
AMG 91 24 1213
Eaton Vance
wisdom tree 105 57 1428
Legg Mason 118 07 784
BlackRock Inc 131 17 1123
Mean 1076 255 109 ERRORDIV0
Median 105 24 1194 ERRORNUM
Implied share price 2090489130435 406656 3510872705797
median NTM EBITDA - net debt - preferred shares
BLK Key Statistics
Total Cash 56730
Total Debt 57000
Net Debt 270
1311887 Preferred shares 6374
823188 Enterprise Value 527794
637447992 Equity Value 52114981
Share Price 2986
Net Income (LTM) 32970
Shares outstanding 1656
Page 8: LendingTree, Inc.€¦ · string of acquisitions should diversify the business and allow it to grow more consistently through market cycles Market Opportunity: The mortgage business

Product Expansion

8Source Earnings Call Transcript Company Filings

3

My LendingTree

bull Customer familiarity is key as repeat customers drop promotional costs

bull Released My LendingTree which serves as a personal financial management application

bull Launched in 2014 and now has 88 million customers personal loans is prominent

bull Free credit scores credit monitoring and recommendations

bull Ability to lock in customers and accumulate data for personalized recommendations

bull Organic growth can lead to far less promotional spend due to organic customer

New Digital Experience

bull Added more services in 2017 to address consumer needs with additions in deposit accounts and savings accounts improves lifetime value

bull Concierge services and higher conversion with SnapCap

bull Deposit accounts are getting integrated with LendingTree and business credit services are developing

The new thing that we are seeing when I mentioned some of these new startup mortgage companies weve got a mortgage company on our network that literally has no loan officers 100 technology very low margins and is experiencing conversion rates right with our top lenders And I expect those types of things to proliferate I expect more and more lenders to create fully digital experiences that over time wont need humans And those are going to be perfect lenders to dial in just like Prosper and LendingClub change the way personal loans does So I expect thats going to continue to grow

- Doug Lebda Chairman amp CEO 2Q 2018 Earnings Call

Potential Risks

9Source Yahoo Finance

bull Increases in interest rates could adversely affect the ability of network lenders to close loans

bull Similarly a decrease in rates could lead to sudden increases in demand which is actually a negative The best situation for TREE is steady increases and declines in rates

bull Still somewhat dependent on mortgages for growthbull Diversification away from mortgage could change the

risk profile of the firm (ie move to credit cards)bull The decline in stock prices from competitors such as On

Deck Capital and LendingClub could misprice the broader financial technology sector

bull The intended benefits of acquisitions from the past and future may not be realized as expected

Internal and External Risk Factors Mitigants

bull Despite well publicized headwinds TREE has managed this rate environment well

bull Although mortgage purchases and home refinancing still compose over a third of revenue the stated goal of further diversification and an improved environment in 2019 should protect against mortgage headwinds

bull Thus far Tree has been insulated from the collapse in share prices from public P2P lenders like On Deck Capital and Lending Club

0

150

300

450

600

750

900

Peers vs LendingTree

ONDK LC TREE

Conclusion ndash Recommendation to Buy

10

Opportune Time to Buy at Depressed Share Price

bullCurrent prices represent a drawdown of 40 from an all time high in January 2018business fundamentals have arguably not changed that dramatically

Clear Catalysts

bullThe growth of the lending marketplace movement away from mortgage and increased user experience are all improvements for firm value

Diversification of Clubrsquos Portfolio

bullCurrently underweight financial exposure LendingTree offers a bridge between the growth of technology and lower beta financial sector

bull Upside case assumed aggressive MampA activity to continue diversifying away from mortgage products

bull Base case assumed blend or organic and inorganic growth in near term with similar long term outlook as upside

bull Downside incorporated triggering of risk factors and delaycessation of acquisitions in the short term

Valuation AssumptionsImplied Share

Pricesbull Upside 38bull Base 21bull Downside -14

Appendix ndash DCF (Base)

11

Appendix ndash DCF (Base)

12

Appendix ndash DCF (Downside)

13

Appendix ndash DCF (Downside)

14

Appendix ndash DCF (Upside)

15

Appendix ndash DCF (Upside)

16

Appendix - Comparables

17

Trading MultiplesMarket Net Enterprise EV Revenue EV EBITDA

Company Ticker Capitalization Debt Value 2017A 2018E 2019E 2017A 2018E 2019E LTM 2019EOn Deck Capital Inc NYSEONDK $577 $681 $1259 64x 33x 29x --- 371x 280x 1267x 155xLendingClub Corporation NYSELC 1431 (85) 1346 23x 19x 17x --- 156x 101x --- 178xGreenSky Inc NasdaqGSKY 1152 151 1303 40x 30x 22x 87x 67x 50x 239x 220x

LendingTree Inc NasdaqTREE $3084 ($49) $3035 49x 40x 33x 356x 201x 159x 452x 326x

Low $577 ($85) $1259 23x 19x 17x 87x 67x 50x 239x 155xMean 1053 249 1302 42x 27x 23x 87x 198x 143x 753x 184xMedian 1152 151 1303 40x 30x 22x 87x 156x 101x 753x 178xHigh $1431 $681 $1346 64x 33x 29x 87x 371x 280x 1267x 220x

Operating Statistics

Company Ticker 2017A 2018E 2019E 17-18 18-19 2017A 2018E 2019E 17-18 18-19On Deck Capital Inc NYSEONDK $197 $384 $431 948 120 NA $34 $45 --- 327LendingClub Corporation NYSELC $575 $693 $809 206 168 NA $86 $133 --- 547GreenSky Inc NasdaqGSKY $326 $438 $586 343 339 $150 $196 $263 308 344

LendingTree Inc NasdaqTREE $618 $755 $916 223 212 $85 $151 $191 775 261

Low $197 $384 $431 206 120 $150 $34 $45 308 327Mean 366 505 609 499 209 150 105 147 308 406Median 326 438 586 343 168 150 86 133 308 344High $575 $693 $809 948 339 $150 $196 $263 308 547

Revenue EBITDA GrowthEBITDARevenue Growth

PriceEarnings

  • Slide Number 1
  • Investment Thesis
  • Introduction
  • Industry Overview
  • Product Diversification
  • Product Diversification
  • Market Opportunity
  • Product Expansion
  • Potential Risks
  • Conclusion ndash Recommendation to Buy
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Upside)
  • Appendix ndash DCF (Upside)
  • Appendix - Comparables
Page 9: LendingTree, Inc.€¦ · string of acquisitions should diversify the business and allow it to grow more consistently through market cycles Market Opportunity: The mortgage business

Potential Risks

9Source Yahoo Finance

bull Increases in interest rates could adversely affect the ability of network lenders to close loans

bull Similarly a decrease in rates could lead to sudden increases in demand which is actually a negative The best situation for TREE is steady increases and declines in rates

bull Still somewhat dependent on mortgages for growthbull Diversification away from mortgage could change the

risk profile of the firm (ie move to credit cards)bull The decline in stock prices from competitors such as On

Deck Capital and LendingClub could misprice the broader financial technology sector

bull The intended benefits of acquisitions from the past and future may not be realized as expected

Internal and External Risk Factors Mitigants

bull Despite well publicized headwinds TREE has managed this rate environment well

bull Although mortgage purchases and home refinancing still compose over a third of revenue the stated goal of further diversification and an improved environment in 2019 should protect against mortgage headwinds

bull Thus far Tree has been insulated from the collapse in share prices from public P2P lenders like On Deck Capital and Lending Club

0

150

300

450

600

750

900

Peers vs LendingTree

ONDK LC TREE

Conclusion ndash Recommendation to Buy

10

Opportune Time to Buy at Depressed Share Price

bullCurrent prices represent a drawdown of 40 from an all time high in January 2018business fundamentals have arguably not changed that dramatically

Clear Catalysts

bullThe growth of the lending marketplace movement away from mortgage and increased user experience are all improvements for firm value

Diversification of Clubrsquos Portfolio

bullCurrently underweight financial exposure LendingTree offers a bridge between the growth of technology and lower beta financial sector

bull Upside case assumed aggressive MampA activity to continue diversifying away from mortgage products

bull Base case assumed blend or organic and inorganic growth in near term with similar long term outlook as upside

bull Downside incorporated triggering of risk factors and delaycessation of acquisitions in the short term

Valuation AssumptionsImplied Share

Pricesbull Upside 38bull Base 21bull Downside -14

Appendix ndash DCF (Base)

11

Appendix ndash DCF (Base)

12

Appendix ndash DCF (Downside)

13

Appendix ndash DCF (Downside)

14

Appendix ndash DCF (Upside)

15

Appendix ndash DCF (Upside)

16

Appendix - Comparables

17

Trading MultiplesMarket Net Enterprise EV Revenue EV EBITDA

Company Ticker Capitalization Debt Value 2017A 2018E 2019E 2017A 2018E 2019E LTM 2019EOn Deck Capital Inc NYSEONDK $577 $681 $1259 64x 33x 29x --- 371x 280x 1267x 155xLendingClub Corporation NYSELC 1431 (85) 1346 23x 19x 17x --- 156x 101x --- 178xGreenSky Inc NasdaqGSKY 1152 151 1303 40x 30x 22x 87x 67x 50x 239x 220x

LendingTree Inc NasdaqTREE $3084 ($49) $3035 49x 40x 33x 356x 201x 159x 452x 326x

Low $577 ($85) $1259 23x 19x 17x 87x 67x 50x 239x 155xMean 1053 249 1302 42x 27x 23x 87x 198x 143x 753x 184xMedian 1152 151 1303 40x 30x 22x 87x 156x 101x 753x 178xHigh $1431 $681 $1346 64x 33x 29x 87x 371x 280x 1267x 220x

Operating Statistics

Company Ticker 2017A 2018E 2019E 17-18 18-19 2017A 2018E 2019E 17-18 18-19On Deck Capital Inc NYSEONDK $197 $384 $431 948 120 NA $34 $45 --- 327LendingClub Corporation NYSELC $575 $693 $809 206 168 NA $86 $133 --- 547GreenSky Inc NasdaqGSKY $326 $438 $586 343 339 $150 $196 $263 308 344

LendingTree Inc NasdaqTREE $618 $755 $916 223 212 $85 $151 $191 775 261

Low $197 $384 $431 206 120 $150 $34 $45 308 327Mean 366 505 609 499 209 150 105 147 308 406Median 326 438 586 343 168 150 86 133 308 344High $575 $693 $809 948 339 $150 $196 $263 308 547

Revenue EBITDA GrowthEBITDARevenue Growth

PriceEarnings

  • Slide Number 1
  • Investment Thesis
  • Introduction
  • Industry Overview
  • Product Diversification
  • Product Diversification
  • Market Opportunity
  • Product Expansion
  • Potential Risks
  • Conclusion ndash Recommendation to Buy
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Upside)
  • Appendix ndash DCF (Upside)
  • Appendix - Comparables
Page 10: LendingTree, Inc.€¦ · string of acquisitions should diversify the business and allow it to grow more consistently through market cycles Market Opportunity: The mortgage business

Conclusion ndash Recommendation to Buy

10

Opportune Time to Buy at Depressed Share Price

bullCurrent prices represent a drawdown of 40 from an all time high in January 2018business fundamentals have arguably not changed that dramatically

Clear Catalysts

bullThe growth of the lending marketplace movement away from mortgage and increased user experience are all improvements for firm value

Diversification of Clubrsquos Portfolio

bullCurrently underweight financial exposure LendingTree offers a bridge between the growth of technology and lower beta financial sector

bull Upside case assumed aggressive MampA activity to continue diversifying away from mortgage products

bull Base case assumed blend or organic and inorganic growth in near term with similar long term outlook as upside

bull Downside incorporated triggering of risk factors and delaycessation of acquisitions in the short term

Valuation AssumptionsImplied Share

Pricesbull Upside 38bull Base 21bull Downside -14

Appendix ndash DCF (Base)

11

Appendix ndash DCF (Base)

12

Appendix ndash DCF (Downside)

13

Appendix ndash DCF (Downside)

14

Appendix ndash DCF (Upside)

15

Appendix ndash DCF (Upside)

16

Appendix - Comparables

17

Trading MultiplesMarket Net Enterprise EV Revenue EV EBITDA

Company Ticker Capitalization Debt Value 2017A 2018E 2019E 2017A 2018E 2019E LTM 2019EOn Deck Capital Inc NYSEONDK $577 $681 $1259 64x 33x 29x --- 371x 280x 1267x 155xLendingClub Corporation NYSELC 1431 (85) 1346 23x 19x 17x --- 156x 101x --- 178xGreenSky Inc NasdaqGSKY 1152 151 1303 40x 30x 22x 87x 67x 50x 239x 220x

LendingTree Inc NasdaqTREE $3084 ($49) $3035 49x 40x 33x 356x 201x 159x 452x 326x

Low $577 ($85) $1259 23x 19x 17x 87x 67x 50x 239x 155xMean 1053 249 1302 42x 27x 23x 87x 198x 143x 753x 184xMedian 1152 151 1303 40x 30x 22x 87x 156x 101x 753x 178xHigh $1431 $681 $1346 64x 33x 29x 87x 371x 280x 1267x 220x

Operating Statistics

Company Ticker 2017A 2018E 2019E 17-18 18-19 2017A 2018E 2019E 17-18 18-19On Deck Capital Inc NYSEONDK $197 $384 $431 948 120 NA $34 $45 --- 327LendingClub Corporation NYSELC $575 $693 $809 206 168 NA $86 $133 --- 547GreenSky Inc NasdaqGSKY $326 $438 $586 343 339 $150 $196 $263 308 344

LendingTree Inc NasdaqTREE $618 $755 $916 223 212 $85 $151 $191 775 261

Low $197 $384 $431 206 120 $150 $34 $45 308 327Mean 366 505 609 499 209 150 105 147 308 406Median 326 438 586 343 168 150 86 133 308 344High $575 $693 $809 948 339 $150 $196 $263 308 547

Revenue EBITDA GrowthEBITDARevenue Growth

PriceEarnings

  • Slide Number 1
  • Investment Thesis
  • Introduction
  • Industry Overview
  • Product Diversification
  • Product Diversification
  • Market Opportunity
  • Product Expansion
  • Potential Risks
  • Conclusion ndash Recommendation to Buy
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Upside)
  • Appendix ndash DCF (Upside)
  • Appendix - Comparables
Page 11: LendingTree, Inc.€¦ · string of acquisitions should diversify the business and allow it to grow more consistently through market cycles Market Opportunity: The mortgage business

Appendix ndash DCF (Base)

11

Appendix ndash DCF (Base)

12

Appendix ndash DCF (Downside)

13

Appendix ndash DCF (Downside)

14

Appendix ndash DCF (Upside)

15

Appendix ndash DCF (Upside)

16

Appendix - Comparables

17

Trading MultiplesMarket Net Enterprise EV Revenue EV EBITDA

Company Ticker Capitalization Debt Value 2017A 2018E 2019E 2017A 2018E 2019E LTM 2019EOn Deck Capital Inc NYSEONDK $577 $681 $1259 64x 33x 29x --- 371x 280x 1267x 155xLendingClub Corporation NYSELC 1431 (85) 1346 23x 19x 17x --- 156x 101x --- 178xGreenSky Inc NasdaqGSKY 1152 151 1303 40x 30x 22x 87x 67x 50x 239x 220x

LendingTree Inc NasdaqTREE $3084 ($49) $3035 49x 40x 33x 356x 201x 159x 452x 326x

Low $577 ($85) $1259 23x 19x 17x 87x 67x 50x 239x 155xMean 1053 249 1302 42x 27x 23x 87x 198x 143x 753x 184xMedian 1152 151 1303 40x 30x 22x 87x 156x 101x 753x 178xHigh $1431 $681 $1346 64x 33x 29x 87x 371x 280x 1267x 220x

Operating Statistics

Company Ticker 2017A 2018E 2019E 17-18 18-19 2017A 2018E 2019E 17-18 18-19On Deck Capital Inc NYSEONDK $197 $384 $431 948 120 NA $34 $45 --- 327LendingClub Corporation NYSELC $575 $693 $809 206 168 NA $86 $133 --- 547GreenSky Inc NasdaqGSKY $326 $438 $586 343 339 $150 $196 $263 308 344

LendingTree Inc NasdaqTREE $618 $755 $916 223 212 $85 $151 $191 775 261

Low $197 $384 $431 206 120 $150 $34 $45 308 327Mean 366 505 609 499 209 150 105 147 308 406Median 326 438 586 343 168 150 86 133 308 344High $575 $693 $809 948 339 $150 $196 $263 308 547

Revenue EBITDA GrowthEBITDARevenue Growth

PriceEarnings

  • Slide Number 1
  • Investment Thesis
  • Introduction
  • Industry Overview
  • Product Diversification
  • Product Diversification
  • Market Opportunity
  • Product Expansion
  • Potential Risks
  • Conclusion ndash Recommendation to Buy
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Upside)
  • Appendix ndash DCF (Upside)
  • Appendix - Comparables
Page 12: LendingTree, Inc.€¦ · string of acquisitions should diversify the business and allow it to grow more consistently through market cycles Market Opportunity: The mortgage business

Appendix ndash DCF (Base)

12

Appendix ndash DCF (Downside)

13

Appendix ndash DCF (Downside)

14

Appendix ndash DCF (Upside)

15

Appendix ndash DCF (Upside)

16

Appendix - Comparables

17

Trading MultiplesMarket Net Enterprise EV Revenue EV EBITDA

Company Ticker Capitalization Debt Value 2017A 2018E 2019E 2017A 2018E 2019E LTM 2019EOn Deck Capital Inc NYSEONDK $577 $681 $1259 64x 33x 29x --- 371x 280x 1267x 155xLendingClub Corporation NYSELC 1431 (85) 1346 23x 19x 17x --- 156x 101x --- 178xGreenSky Inc NasdaqGSKY 1152 151 1303 40x 30x 22x 87x 67x 50x 239x 220x

LendingTree Inc NasdaqTREE $3084 ($49) $3035 49x 40x 33x 356x 201x 159x 452x 326x

Low $577 ($85) $1259 23x 19x 17x 87x 67x 50x 239x 155xMean 1053 249 1302 42x 27x 23x 87x 198x 143x 753x 184xMedian 1152 151 1303 40x 30x 22x 87x 156x 101x 753x 178xHigh $1431 $681 $1346 64x 33x 29x 87x 371x 280x 1267x 220x

Operating Statistics

Company Ticker 2017A 2018E 2019E 17-18 18-19 2017A 2018E 2019E 17-18 18-19On Deck Capital Inc NYSEONDK $197 $384 $431 948 120 NA $34 $45 --- 327LendingClub Corporation NYSELC $575 $693 $809 206 168 NA $86 $133 --- 547GreenSky Inc NasdaqGSKY $326 $438 $586 343 339 $150 $196 $263 308 344

LendingTree Inc NasdaqTREE $618 $755 $916 223 212 $85 $151 $191 775 261

Low $197 $384 $431 206 120 $150 $34 $45 308 327Mean 366 505 609 499 209 150 105 147 308 406Median 326 438 586 343 168 150 86 133 308 344High $575 $693 $809 948 339 $150 $196 $263 308 547

Revenue EBITDA GrowthEBITDARevenue Growth

PriceEarnings

  • Slide Number 1
  • Investment Thesis
  • Introduction
  • Industry Overview
  • Product Diversification
  • Product Diversification
  • Market Opportunity
  • Product Expansion
  • Potential Risks
  • Conclusion ndash Recommendation to Buy
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Upside)
  • Appendix ndash DCF (Upside)
  • Appendix - Comparables
Page 13: LendingTree, Inc.€¦ · string of acquisitions should diversify the business and allow it to grow more consistently through market cycles Market Opportunity: The mortgage business

Appendix ndash DCF (Downside)

13

Appendix ndash DCF (Downside)

14

Appendix ndash DCF (Upside)

15

Appendix ndash DCF (Upside)

16

Appendix - Comparables

17

Trading MultiplesMarket Net Enterprise EV Revenue EV EBITDA

Company Ticker Capitalization Debt Value 2017A 2018E 2019E 2017A 2018E 2019E LTM 2019EOn Deck Capital Inc NYSEONDK $577 $681 $1259 64x 33x 29x --- 371x 280x 1267x 155xLendingClub Corporation NYSELC 1431 (85) 1346 23x 19x 17x --- 156x 101x --- 178xGreenSky Inc NasdaqGSKY 1152 151 1303 40x 30x 22x 87x 67x 50x 239x 220x

LendingTree Inc NasdaqTREE $3084 ($49) $3035 49x 40x 33x 356x 201x 159x 452x 326x

Low $577 ($85) $1259 23x 19x 17x 87x 67x 50x 239x 155xMean 1053 249 1302 42x 27x 23x 87x 198x 143x 753x 184xMedian 1152 151 1303 40x 30x 22x 87x 156x 101x 753x 178xHigh $1431 $681 $1346 64x 33x 29x 87x 371x 280x 1267x 220x

Operating Statistics

Company Ticker 2017A 2018E 2019E 17-18 18-19 2017A 2018E 2019E 17-18 18-19On Deck Capital Inc NYSEONDK $197 $384 $431 948 120 NA $34 $45 --- 327LendingClub Corporation NYSELC $575 $693 $809 206 168 NA $86 $133 --- 547GreenSky Inc NasdaqGSKY $326 $438 $586 343 339 $150 $196 $263 308 344

LendingTree Inc NasdaqTREE $618 $755 $916 223 212 $85 $151 $191 775 261

Low $197 $384 $431 206 120 $150 $34 $45 308 327Mean 366 505 609 499 209 150 105 147 308 406Median 326 438 586 343 168 150 86 133 308 344High $575 $693 $809 948 339 $150 $196 $263 308 547

Revenue EBITDA GrowthEBITDARevenue Growth

PriceEarnings

  • Slide Number 1
  • Investment Thesis
  • Introduction
  • Industry Overview
  • Product Diversification
  • Product Diversification
  • Market Opportunity
  • Product Expansion
  • Potential Risks
  • Conclusion ndash Recommendation to Buy
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Upside)
  • Appendix ndash DCF (Upside)
  • Appendix - Comparables
Page 14: LendingTree, Inc.€¦ · string of acquisitions should diversify the business and allow it to grow more consistently through market cycles Market Opportunity: The mortgage business

Appendix ndash DCF (Downside)

14

Appendix ndash DCF (Upside)

15

Appendix ndash DCF (Upside)

16

Appendix - Comparables

17

Trading MultiplesMarket Net Enterprise EV Revenue EV EBITDA

Company Ticker Capitalization Debt Value 2017A 2018E 2019E 2017A 2018E 2019E LTM 2019EOn Deck Capital Inc NYSEONDK $577 $681 $1259 64x 33x 29x --- 371x 280x 1267x 155xLendingClub Corporation NYSELC 1431 (85) 1346 23x 19x 17x --- 156x 101x --- 178xGreenSky Inc NasdaqGSKY 1152 151 1303 40x 30x 22x 87x 67x 50x 239x 220x

LendingTree Inc NasdaqTREE $3084 ($49) $3035 49x 40x 33x 356x 201x 159x 452x 326x

Low $577 ($85) $1259 23x 19x 17x 87x 67x 50x 239x 155xMean 1053 249 1302 42x 27x 23x 87x 198x 143x 753x 184xMedian 1152 151 1303 40x 30x 22x 87x 156x 101x 753x 178xHigh $1431 $681 $1346 64x 33x 29x 87x 371x 280x 1267x 220x

Operating Statistics

Company Ticker 2017A 2018E 2019E 17-18 18-19 2017A 2018E 2019E 17-18 18-19On Deck Capital Inc NYSEONDK $197 $384 $431 948 120 NA $34 $45 --- 327LendingClub Corporation NYSELC $575 $693 $809 206 168 NA $86 $133 --- 547GreenSky Inc NasdaqGSKY $326 $438 $586 343 339 $150 $196 $263 308 344

LendingTree Inc NasdaqTREE $618 $755 $916 223 212 $85 $151 $191 775 261

Low $197 $384 $431 206 120 $150 $34 $45 308 327Mean 366 505 609 499 209 150 105 147 308 406Median 326 438 586 343 168 150 86 133 308 344High $575 $693 $809 948 339 $150 $196 $263 308 547

Revenue EBITDA GrowthEBITDARevenue Growth

PriceEarnings

  • Slide Number 1
  • Investment Thesis
  • Introduction
  • Industry Overview
  • Product Diversification
  • Product Diversification
  • Market Opportunity
  • Product Expansion
  • Potential Risks
  • Conclusion ndash Recommendation to Buy
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Upside)
  • Appendix ndash DCF (Upside)
  • Appendix - Comparables
Page 15: LendingTree, Inc.€¦ · string of acquisitions should diversify the business and allow it to grow more consistently through market cycles Market Opportunity: The mortgage business

Appendix ndash DCF (Upside)

15

Appendix ndash DCF (Upside)

16

Appendix - Comparables

17

Trading MultiplesMarket Net Enterprise EV Revenue EV EBITDA

Company Ticker Capitalization Debt Value 2017A 2018E 2019E 2017A 2018E 2019E LTM 2019EOn Deck Capital Inc NYSEONDK $577 $681 $1259 64x 33x 29x --- 371x 280x 1267x 155xLendingClub Corporation NYSELC 1431 (85) 1346 23x 19x 17x --- 156x 101x --- 178xGreenSky Inc NasdaqGSKY 1152 151 1303 40x 30x 22x 87x 67x 50x 239x 220x

LendingTree Inc NasdaqTREE $3084 ($49) $3035 49x 40x 33x 356x 201x 159x 452x 326x

Low $577 ($85) $1259 23x 19x 17x 87x 67x 50x 239x 155xMean 1053 249 1302 42x 27x 23x 87x 198x 143x 753x 184xMedian 1152 151 1303 40x 30x 22x 87x 156x 101x 753x 178xHigh $1431 $681 $1346 64x 33x 29x 87x 371x 280x 1267x 220x

Operating Statistics

Company Ticker 2017A 2018E 2019E 17-18 18-19 2017A 2018E 2019E 17-18 18-19On Deck Capital Inc NYSEONDK $197 $384 $431 948 120 NA $34 $45 --- 327LendingClub Corporation NYSELC $575 $693 $809 206 168 NA $86 $133 --- 547GreenSky Inc NasdaqGSKY $326 $438 $586 343 339 $150 $196 $263 308 344

LendingTree Inc NasdaqTREE $618 $755 $916 223 212 $85 $151 $191 775 261

Low $197 $384 $431 206 120 $150 $34 $45 308 327Mean 366 505 609 499 209 150 105 147 308 406Median 326 438 586 343 168 150 86 133 308 344High $575 $693 $809 948 339 $150 $196 $263 308 547

Revenue EBITDA GrowthEBITDARevenue Growth

PriceEarnings

  • Slide Number 1
  • Investment Thesis
  • Introduction
  • Industry Overview
  • Product Diversification
  • Product Diversification
  • Market Opportunity
  • Product Expansion
  • Potential Risks
  • Conclusion ndash Recommendation to Buy
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Upside)
  • Appendix ndash DCF (Upside)
  • Appendix - Comparables
Page 16: LendingTree, Inc.€¦ · string of acquisitions should diversify the business and allow it to grow more consistently through market cycles Market Opportunity: The mortgage business

Appendix ndash DCF (Upside)

16

Appendix - Comparables

17

Trading MultiplesMarket Net Enterprise EV Revenue EV EBITDA

Company Ticker Capitalization Debt Value 2017A 2018E 2019E 2017A 2018E 2019E LTM 2019EOn Deck Capital Inc NYSEONDK $577 $681 $1259 64x 33x 29x --- 371x 280x 1267x 155xLendingClub Corporation NYSELC 1431 (85) 1346 23x 19x 17x --- 156x 101x --- 178xGreenSky Inc NasdaqGSKY 1152 151 1303 40x 30x 22x 87x 67x 50x 239x 220x

LendingTree Inc NasdaqTREE $3084 ($49) $3035 49x 40x 33x 356x 201x 159x 452x 326x

Low $577 ($85) $1259 23x 19x 17x 87x 67x 50x 239x 155xMean 1053 249 1302 42x 27x 23x 87x 198x 143x 753x 184xMedian 1152 151 1303 40x 30x 22x 87x 156x 101x 753x 178xHigh $1431 $681 $1346 64x 33x 29x 87x 371x 280x 1267x 220x

Operating Statistics

Company Ticker 2017A 2018E 2019E 17-18 18-19 2017A 2018E 2019E 17-18 18-19On Deck Capital Inc NYSEONDK $197 $384 $431 948 120 NA $34 $45 --- 327LendingClub Corporation NYSELC $575 $693 $809 206 168 NA $86 $133 --- 547GreenSky Inc NasdaqGSKY $326 $438 $586 343 339 $150 $196 $263 308 344

LendingTree Inc NasdaqTREE $618 $755 $916 223 212 $85 $151 $191 775 261

Low $197 $384 $431 206 120 $150 $34 $45 308 327Mean 366 505 609 499 209 150 105 147 308 406Median 326 438 586 343 168 150 86 133 308 344High $575 $693 $809 948 339 $150 $196 $263 308 547

Revenue EBITDA GrowthEBITDARevenue Growth

PriceEarnings

  • Slide Number 1
  • Investment Thesis
  • Introduction
  • Industry Overview
  • Product Diversification
  • Product Diversification
  • Market Opportunity
  • Product Expansion
  • Potential Risks
  • Conclusion ndash Recommendation to Buy
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Upside)
  • Appendix ndash DCF (Upside)
  • Appendix - Comparables
Page 17: LendingTree, Inc.€¦ · string of acquisitions should diversify the business and allow it to grow more consistently through market cycles Market Opportunity: The mortgage business

Appendix - Comparables

17

Trading MultiplesMarket Net Enterprise EV Revenue EV EBITDA

Company Ticker Capitalization Debt Value 2017A 2018E 2019E 2017A 2018E 2019E LTM 2019EOn Deck Capital Inc NYSEONDK $577 $681 $1259 64x 33x 29x --- 371x 280x 1267x 155xLendingClub Corporation NYSELC 1431 (85) 1346 23x 19x 17x --- 156x 101x --- 178xGreenSky Inc NasdaqGSKY 1152 151 1303 40x 30x 22x 87x 67x 50x 239x 220x

LendingTree Inc NasdaqTREE $3084 ($49) $3035 49x 40x 33x 356x 201x 159x 452x 326x

Low $577 ($85) $1259 23x 19x 17x 87x 67x 50x 239x 155xMean 1053 249 1302 42x 27x 23x 87x 198x 143x 753x 184xMedian 1152 151 1303 40x 30x 22x 87x 156x 101x 753x 178xHigh $1431 $681 $1346 64x 33x 29x 87x 371x 280x 1267x 220x

Operating Statistics

Company Ticker 2017A 2018E 2019E 17-18 18-19 2017A 2018E 2019E 17-18 18-19On Deck Capital Inc NYSEONDK $197 $384 $431 948 120 NA $34 $45 --- 327LendingClub Corporation NYSELC $575 $693 $809 206 168 NA $86 $133 --- 547GreenSky Inc NasdaqGSKY $326 $438 $586 343 339 $150 $196 $263 308 344

LendingTree Inc NasdaqTREE $618 $755 $916 223 212 $85 $151 $191 775 261

Low $197 $384 $431 206 120 $150 $34 $45 308 327Mean 366 505 609 499 209 150 105 147 308 406Median 326 438 586 343 168 150 86 133 308 344High $575 $693 $809 948 339 $150 $196 $263 308 547

Revenue EBITDA GrowthEBITDARevenue Growth

PriceEarnings

  • Slide Number 1
  • Investment Thesis
  • Introduction
  • Industry Overview
  • Product Diversification
  • Product Diversification
  • Market Opportunity
  • Product Expansion
  • Potential Risks
  • Conclusion ndash Recommendation to Buy
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Base)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Downside)
  • Appendix ndash DCF (Upside)
  • Appendix ndash DCF (Upside)
  • Appendix - Comparables