LendingTree, Inc.€¦ · string of acquisitions should diversify the business and allow it to grow...
Transcript of LendingTree, Inc.€¦ · string of acquisitions should diversify the business and allow it to grow...
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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 | 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 | 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 | OQMAAAADMTYwAgAAAAQ0MzY0BAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACTkvMzAvMjAxNwkAAAABMLZIRLQjJtUItkhEtCMm1QgsQ0lRLk5ZU0U6IE1BLklRX0VCSVREQV9NRURJQU5fRVNUX0NJUS5GWTIwMTcBAAAAjNViAAIAAAAKNzIyOS43MjI1NQEOAAAABQAAAAEzAQAAAAEwAgAAAAoxMDAwNTU1NzU3AwAAAAYxMDAxODgEAAAAATIGAAAAATAHAAAAAzE2MAgAAAABMAkAAAABMQoAAAABMAsAAAALMTA1NDgzMTM5MDUMAAAAATENAAAACTExLzgvMjAxNxAAAAAJMTEvNy8yMDE3tkhEtCMm1Qi2SES0IybVCB9DSVEuTFNFOkxTRS5JUV9UT1RBTF9SRVYuRlkyMDE2AQAAALoWPQACAAAABjE2NTcuMQEIAAAABQAAAAExAQAAAAoxODMyODE5ODI3AwAAAAI1NQIAAAACMjgEAAAAATAHAAAACTExLzcvMjAxNwgAAAAKMTIvMzEvMjAxNgkAAAABMDSoNpsmJtUIjvEAECom1QgxQ0lRLk5BU0RBUUdTOk5EQVEuSVFfRUJJVERBX01FRElBTl9FU1RfQ0lRLkZZMjAxOAEAAAC3TAsAAgAAAAoxMzA1LjE0NDI0AQ4AAAAFAAAAATMBAAAAATACAAAACjEwMDAyOTY2NjgDAAAABjEwMDE4OAQAAAABMgYAAAABMAcAAAADMTYwCAAAAAEwCQAAAAExCgAAAAEwCwAAAAsxMDUyMzY4OTcxOQwAAAABMQ0AAAAJMTEvOC8yMDE3EAAAAAkxMS83LzIwMTc0qDabJibVCI7xABAqJtUIL0NJUS5OWVNFOiBWTlRWLklRX1JFVkVO | 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 | 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 | 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 | AAAGMTAwMTg4BAAAAAEyBgAAAAEwBwAAAAMxNjAIAAAAATAJAAAAATEKAAAAATALAAAACzEwNTQxNzk0NzIyDAAAAAExDQAAAAkxMS84LzIwMTcQAAAACTExLzcvMjAxN7ZIRLQjJtUItkhEtCMm1QgaQ0lRLk5ZU0U6IFZOVFYuSVFfTkVUX0RFQlQBAAAAsykQAAIAAAAINDY1My45NTcBCAAAAAUAAAABMQEAAAAKMTg2Mjc3Mjk1OAMAAAADMTYwAgAAAAQ0MzY0BAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACTkvMzAvMjAxNwkAAAABMLZIRLQjJtUItkhEtCMm1QgsQ0lRLkxTRTpMU0UuSVFfUkVWRU5VRV9NRURJQU5fRVNUX0NJUS5GWTIwMTgBAAAAuhY9AAIAAAAKMjExMy4zOTU3OAEOAAAABQAAAAEzAQAAAAEwAgAAAAoxMDAyNzQwODU5AwAAAAYxMDAxODEEAAAAATMGAAAAATAHAAAAAjU1CAAAAAEwCQAAAAExCgAAAAEwCwAAAAsxMDUxNTA4NjI2MwwAAAABMQ0AAAAJMTEvOC8yMDE3EAAAAAkxMS83LzIwMTc0qDabJibVCI7xABAqJtUIIUNJUS5OQVNEQVFHUzpOREFRLklRX0NPTVBBTllfTkFNRQEAAAC3TAsAAwAAAAxOYXNkYXEsIEluYy4ANKg2myYm1QiO8QAQKibVCCBDSVEuTkFTREFRR1M6Q01FLklRX0NPTVBBTllfTkFNRQEAAABhlh4AAwAAAA5DTUUgR3JvdXAgSW5jLgA0qDabJibVCI7xABAqJtUIHUNJUS5OWVNFOiBNQS5JUV9FQklUREEuRlkyMDE1AQAAAIzVYgACAAAABDU1ODQBCAAAAAUA | 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 | 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 | 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 | 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 | 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 | 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 | SVEuTllTRTogRkRDLklRX1JFVkVOVUVfTUVESUFOX0VTVF9DSVEuRlkyMDE3AQAAAHRvAAACAAAABzEyMDI1LjYBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMzE5NjAzMAMAAAAGMTAwMTgxBAAAAAEyBgAAAAEwBwAAAAMxNjAIAAAAATAJAAAAATEKAAAAATALAAAACzEwNTQ5ODkyOTAxDAAAAAExDQAAAAkxMS84LzIwMTcQAAAACTExLzcvMjAxN7ZIRLQjJtUItkhEtCMm1QgdQ0lRLk5ZU0U6IEdQTi5JUV9DT01QQU5ZX05BTUUBAAAABmoMAAMAAAAUR2xvYmFsIFBheW1lbnRzIEluYy4AtkhEtCMm1Qi2SES0IybVCDBDSVEuTkFTREFROiBQWVBMLklRX0VCSVREQV9NRURJQU5fRVNUX0NJUS5GWTIwMTYBAAAAXLgBAAIAAAAEMjc0NwEOAAAABQAAAAEzAQAAAAEwAgAAAAoxMDAzMTIwOTQ1AwAAAAYxMDAxODgEAAAAATIGAAAAATAHAAAAAzE2MAgAAAABMAkAAAABMQoAAAABMAsAAAAKOTk1MDY0NzcwMAwAAAABMQ0AAAAJMTEvOC8yMDE3EAAAAAoxMi8zMS8yMDE2tkhEtCMm1Qi2SES0IybVCCBDSVEuTllTRTpJQ0UuSVFfVE9UQUxfUkVWLkZZMjAxNgEAAABgghAAAgAAAAQ0NDk5AQgAAAAFAAAAATEBAAAACjE4MjY2NTM0NDkDAAAAAzE2MAIAAAACMjgEAAAAATAHAAAACTExLzcvMjAxNwgAAAAKMTIvMzEvMjAxNgkAAAABMDSoNpsmJtUIjvEAECom1QghQ0lRLk5BU0RBUTogUFlQTC5JUV9FQklUREEu | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | BDUyMTgBCAAAAAUAAAABMQEAAAAKMTgyNzc5MjY1NAMAAAADMTYwAgAAAAM0MDAEAAAAATAHAAAACTExLzcvMjAxNwgAAAAKMTIvMzEvMjAxNQkAAAABMLZIRLQjJtUItkhEtCMm1QgvQ0lRLk5ZU0U6IFZOVFYuSVFfUkVWRU5VRV9NRURJQU5fRVNUX0NJUS5GWTIwMTYBAAAAsykQAAIAAAAGMTg5OS4xAQ4AAAAFAAAAATMBAAAAATACAAAACjEwMDE0OTE1NTYDAAAABjEwMDE4MQQAAAABMgYAAAABMAcAAAADMTYwCAAAAAEwCQAAAAExCgAAAAEwCwAAAAo5OTYyNTc2NjkyDAAAAAExDQAAAAkxMS84LzIwMTcQAAAACjEyLzMxLzIwMTa2SES0IybVCLZIRLQjJtUIG0NJUS5MU0U6TFNFLklRX0NPTVBBTllfTkFNRQEAAAC6Fj0AAwAAAB9Mb25kb24gU3RvY2sgRXhjaGFuZ2UgR3JvdXAgcGxjADSoNpsmJtUIjvEAECom1QgtQ0lRLlhUUkE6REIxLklRX1JFVkVOVUVfTUVESUFOX0VTVF9DSVEuRlkyMDE4AQAAAMYFgACAAAACjI2MTIuMTI4MDQBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMDQ2NTY3NAMAAAAGMTAwMTgxBAAAAAEzBgAAAAEwBwAAAAI1MAgAAAABMAkAAAABMQoAAAABMAsAAAALMTA1NDY3OTAyMDIMAAAAATENAAAACTExLzgvMjAxNxAAAAAJMTEvNy8yMDE3NKg2myYm1QiO8QAQKibVCC1DSVEuTllTRTogR1BOLklRX0VCSVREQV9NRURJQU5fRVNUX0NJUS5GWTIwMTYBAAAABmoMAAIAAAAI | 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 | 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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 |
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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 | 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 | AAAACTExLzcvMjAxN7ZIRLQjJtUItkhEtCMm1QggQ0lRLlhUUkE6REIxLklRX1RPVEFMX1JFVi5GWTIwMTYBAAAAz9gWAAIAAAAGMjgyNS4xAQgAAAAFAAAAATEBAAAACjE4MzI4NDU1NjgDAAAAAjUwAgAAAAIyOAQAAAABMAcAAAAJMTEvNy8yMDE3CAAAAAoxMi8zMS8yMDE2CQAAAAEwNKg2myYm1QiO8QAQKibVCBxDSVEuTFNFOkxTRS5JUV9FQklUREEuRlkyMDE2AQAAALoWPQACAAAABTY4OC42AQgAAAAFAAAAATEBAAAACjE4MzI4MTk4MjcDAAAAAjU1AgAAAAQ0MDUxBAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACjEyLzMxLzIwMTYJAAAAATA0qDabJibVCI7xABAqJtUIHUNJUS5OQVNEQVE6IFBZUEwuSVFfTUFSS0VUQ0FQAQAAAFy4AQACAAAADDg5NDM0LjE0NjQ2NQEGAAAABQAAAAExAQAAAAoxODYyNDM4ODQyAwAAAAMxNjACAAAABjEwMDA1NAQAAAABMAcAAAAJMTEvNy8yMDE3tkhEtCMm1Qi2SES0IybVCB9DSVEuTllTRTogVk5UVi5JUV9FQklUREEuRlkyMDE1AQAAALMpEAACAAAABzcxMS4zNTIBCAAAAAUAAAABMQEAAAAKMTgyNjk3MDI5NwMAAAADMTYwAgAAAAQ0MDUxBAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACjEyLzMxLzIwMTUJAAAAATC2SES0IybVCLZIRLQjJtUIGUNJUS5OWVNFOiBGREMuSVFfTkVUX0RFQlQBAAAAdG8AAAIAAAAFMTgxNDcBCAAAAAUAAAABMQEAAAAKMTg2MzI0NzM4 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | MQEAAAAKMTg2MjQ2MTcxMwMAAAADMTYwAgAAAAQ0MzY0BAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACTkvMzAvMjAxNwkAAAABMDSoNpsmJtUIjvEAECom1QgcQ0lRLk5ZU0U6SUNFLklRX0NPTVBBTllfTkFNRQEAAABgghAAAwAAAB9JbnRlcmNvbnRpbmVudGFsIEV4Y2hhbmdlLCBJbmMuADSoNpsmJtUIjvEAECom1QgxQ0lRLk5BU0RBUUdTOkNCT0UuSVFfRUJJVERBX01FRElBTl9FU1RfQ0lRLkZZMjAxNwEAAACpzvEBAgAAAAk2NjIuODY3NzYBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMTMxNzc2MgMAAAAGMTAwMTg4BAAAAAEyBgAAAAEwBwAAAAMxNjAIAAAAATAJAAAAATEKAAAAATALAAAACzEwNTU2MDgzNjA1DAAAAAExDQAAAAkxMS84LzIwMTcQAAAACTExLzcvMjAxNzSoNpsmJtUIjvEAECom1QgcQ0lRLk5ZU0U6IEdQTi5JUV9FQklULkZZMjAxNQEAAAAGagwAAgAAAAc0NTYuNTk3AQgAAAAFAAAAATEBAAAACjE4Mjk4OTg0ODgDAAAAAzE2MAIAAAADNDAwBAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACTUvMzEvMjAxNQkAAAABMLZIRLQjJtUItkhEtCMm1QgbQ0lRLk5ZU0U6IFZOVFYuSVFfTUFSS0VUQ0FQAQAAALMpEAACAAAADDExMDg0LjU3NzIzMgEGAAAABQAAAAExAQAAAAoxODYyNzY3MTQ0AwAAAAMxNjACAAAABjEwMDA1NAQAAAABMAcAAAAJMTEvNy8yMDE3tkhEtCMm1Qi2SES0IybVCC5D | 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 | RlkyMDE1AQAAAFy4AQACAAAABDE5NTEBCAAAAAUAAAABMQEAAAAKMTgyNjk3MDMyMQMAAAADMTYwAgAAAAQ0MDUxBAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACjEyLzMxLzIwMTUJAAAAATC2SES0IybVCLZIRLQjJtUIMUNJUS5OQVNEQVFHUzpDTUUuSVFfUkVWRU5VRV9NRURJQU5fRVNUX0NJUS5GWTIwMTcBAAAAYZYeAAIAAAAEMzYzNAEOAAAABQAAAAEzAQAAAAEwAgAAAAoxMDAwNDcxMTg0AwAAAAYxMDAxODEEAAAAATIGAAAAATAHAAAAAzE2MAgAAAABMAkAAAABMQoAAAABMAsAAAALMTA1Mjc3Nzg4MDkMAAAAATENAAAACTExLzgvMjAxNxAAAAAJMTEvNy8yMDE3NKg2myYm1QiO8QAQKibVCBxDSVEuTkFTREFRR1M6Q01FLklRX05FVF9ERUJUAQAAAGGWHgACAAAABTUxMy41AQgAAAAFAAAAATEBAAAACjE4NjM5OTgxODkDAAAAAzE2MAIAAAAENDM2NAQAAAABMAcAAAAJMTEvNy8yMDE3CAAAAAk5LzMwLzIwMTcJAAAAATA0qDabJibVCI7xABAqJtUIK0NJUS5MU0U6TFNFLklRX0VCSVREQV9NRURJQU5fRVNUX0NJUS5GWTIwMTgBAAAAuhY9AAIAAAAEMTA3OAEOAAAABQAAAAEzAQAAAAEwAgAAAAoxMDAyNzQwODU5AwAAAAYxMDAxODgEAAAAATMGAAAAATAHAAAAAjU1CAAAAAEwCQAAAAExCgAAAAEwCwAAAAsxMDUxNTA4NjI3NQwAAAABMQ0AAAAJMTEvOC8yMDE3EAAAAAkxMS83LzIwMTc0qDabJibV | 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 | 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 | 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 | 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 | SVFfUkVWRU5VRV9NRURJQU5fRVNUX0NJUS5GWTIwMTYBAAAAdG8AAAIAAAAFMTE2MzkBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMDEwODUwOAMAAAAGMTAwMTgxBAAAAAEyBgAAAAEwBwAAAAMxNjAIAAAAATAJAAAAATEKAAAAATALAAAACjk5ODY2MTk1MTIMAAAAATENAAAACTExLzgvMjAxNxAAAAAKMTIvMzEvMjAxNrZIRLQjJtUItkhEtCMm1QgtQ0lRLk5ZU0U6IEZEQy5JUV9FQklUREFfTUVESUFOX0VTVF9DSVEuRlkyMDE3AQAAAHRvAAACAAAACjMwNTAuMDgxMzUBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMzE5NjAzMAMAAAAGMTAwMTg4BAAAAAEyBgAAAAEwBwAAAAMxNjAIAAAAATAJAAAAATEKAAAAATALAAAACzEwNTQ5ODkyOTE3DAAAAAExDQAAAAkxMS84LzIwMTcQAAAACTExLzcvMjAxN7ZIRLQjJtUItkhEtCMm1QgaQ0lRLk5ZU0U6IEZEQy5JUV9NQVJLRVRDQVABAAAAdG8AAAIAAAAMMTU1NTEuMTc4NDUzAQYAAAAFAAAAATEBAAAACjE4NjMyMjM5NzcDAAAAAzE2MAIAAAAGMTAwMDU0BAAAAAEwBwAAAAkxMS83LzIwMTe2SES0IybVCLZIRLQjJtUIHENJUS5YVFJBOkRCMS5JUV9DT01QQU5ZX05BTUUBAAAAz9gWAAMAAAAiRGV1dHNjaGUgQsO2cnNlIEFrdGllbmdlc2VsbHNjaGFmdAA0qDabJibVCI7xABAqJtUILUNJUS5OWVNFOiBNQS5JUV9SRVZFTlVFX01FRElBTl9FU1RfQ0lRLkZZ | 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 | 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 | 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 | 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 | 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 | 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 | 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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 |
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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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | ATAHAAAAAjUwCAAAAAEwCQAAAAExCgAAAAEwCwAAAAsxMDU0Njc5MDE4NAwAAAABMQ0AAAAJMTEvOC8yMDE3EAAAAAkxMS83LzIwMTc0qDabJibVCI7xABAqJtUILENJUS5MU0U6TFNFLklRX1JFVkVOVUVfTUVESUFOX0VTVF9DSVEuRlkyMDE3AQAAALoWPQACAAAABDE5MjUBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMjc0MDg1OAMAAAAGMTAwMTgxBAAAAAEzBgAAAAEwBwAAAAI1NQgAAAABMAkAAAABMQoAAAABMAsAAAALMTA1MTUwODYxNDMMAAAAATENAAAACTExLzgvMjAxNxAAAAAJMTEvNy8yMDE3NKg2myYm1QiO8QAQKibVCDFDSVEuTkFTREFROiBQWVBMLklRX1JFVkVOVUVfTUVESUFOX0VTVF9DSVEuRlkyMDE3AQAAAFy4AQACAAAACjEyOTY3LjUxNzUBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMzEyMDk0NgMAAAAGMTAwMTgxBAAAAAEyBgAAAAEwBwAAAAMxNjAIAAAAATAJAAAAATEKAAAAATALAAAACzEwNTMzNjk0MDc4DAAAAAExDQAAAAkxMS84LzIwMTcQAAAACTExLzcvMjAxN7ZIRLQjJtUItkhEtCMm1QgqQ0lRLk5ZU0U6Vi5JUV9FQklUREFfTUVESUFOX0VTVF9DSVEuRlkyMDE3AQAAAEtRAICAAAACzEyNjk2LjgwMjc0AQ4AAAAFAAAAATMBAAAAATACAAAACjEwMDA3MTM4ODQDAAAABjEwMDE4OAQAAAABMgYAAAABMAcAAAADMTYwCAAAAAEwCQAAAAExCgAAAAEwCwAAAAsxMDUxMTE3 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | ODk2LjU3MjUBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMzU5MzYyOQMAAAAGMTAwMTg4BAAAAAEyBgAAAAEwBwAAAAMxNjAIAAAAATAJAAAAATEKAAAAATALAAAACzEwMDU4OTE4Mzc0DAAAAAExDQAAAAkxMS84LzIwMTcQAAAACjEyLzMxLzIwMTa2SES0IybVCLZIRLQjJtUIHkNJUS5OWVNFOiBWTlRWLklRX0NPTVBBTllfTkFNRQEAAACzKRAAAwAAAAxWYW50aXYsIEluYy4AtkhEtCMm1Qi2SES0IybVCB5DSVEuTkFTREFRR1M6Q0JPRS5JUV9NQVJLRVRDQVABAAAAqc7xAQIAAAAMMTI3OTEuMjA2NTgzAQYAAAAFAAAAAjI5AgAAAAYxMDAwNTQBAAAACjE4NjQzNjkxMzMDAAAAAzE2MAQAAAABMAcAAAAJMTEvNy8yMDE3NKg2myYm1QiO8QAQKibVCDFDSVEuTkFTREFRR1M6Q01FLklRX1JFVkVOVUVfTUVESUFOX0VTVF9DSVEuRlkyMDE4AQAAAGGWHgACAAAABzM5MjEuMTUBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMDQ3MTE4NQMAAAAGMTAwMTgxBAAAAAEyBgAAAAEwBwAAAAMxNjAIAAAAATAJAAAAATEKAAAAATALAAAACzEwNTI3Nzc4ODYzDAAAAAExDQAAAAkxMS84LzIwMTcQAAAACTExLzcvMjAxNzSoNpsmJtUIjvEAECom1QgrQ0lRLk5ZU0U6Vi5JUV9SRVZFTlVFX01FRElBTl9FU1RfQ0lRLkZZMjAxNwEAAABLf0QCAgAAAAoxODE0MC4zMTEyAQ4AAAAFAAAAATMBAAAAATACAAAACjEwMDA3MTM4 | 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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 |
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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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | AAABMQEAAAAKMTgyNzc5MjY1NAMAAAADMTYwAgAAAAQ0MDUxBAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACjEyLzMxLzIwMTUJAAAAATC2SES0IybVCLZIRLQjJtUIMUNJUS5OQVNEQVE6IFBZUEwuSVFfUkVWRU5VRV9NRURJQU5fRVNUX0NJUS5GWTIwMTYBAAAAXLgBAAIAAAAJMTA4MzYuMTQ5AQ4AAAAFAAAAATMBAAAAATACAAAACjEwMDMxMjA5NDUDAAAABjEwMDE4MQQAAAABMgYAAAABMAcAAAADMTYwCAAAAAEwCQAAAAExCgAAAAEwCwAAAAo5OTUwNjQ3Mzk4DAAAAAExDQAAAAkxMS84LzIwMTcQAAAACjEyLzMxLzIwMTa2SES0IybVCLZIRLQjJtUILENJUS5OWVNFOiBNQS5JUV9FQklUREFfTUVESUFOX0VTVF9DSVEuRlkyMDE2AQAAAIzVYgACAAAABjYyMDkuNQEOAAAABQAAAAEzAQAAAAEwAgAAAAoxMDAwNTU1NzU2AwAAAAYxMDAxODgEAAAAATIGAAAAATAHAAAAAzE2MAgAAAABMAkAAAABMQoAAAABMAsAAAAKOTk1ODIxNDQzMAwAAAABMQ0AAAAJMTEvOC8yMDE3EAAAAAoxMi8zMS8yMDE2tkhEtCMm1Qi2SES0IybVCCJDSVEuTllTRTogVk5UVi5JUV9UT1RBTF9SRVYuRlkyMDE1AQAAALMpEAACAAAACDMxNTkuOTM4AQgAAAAFAAAAATEBAAAACjE4MjY5NzAyOTcDAAAAAzE2MAIAAAACMjgEAAAAATAHAAAACTExLzcvMjAxNwgAAAAKMTIvMzEvMjAxNQkAAAABMLZIRLQjJtUItkhEtCMm1QgdQ0lR | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | BDUyMTgBCAAAAAUAAAABMQEAAAAKMTgyNzc5MjY1NAMAAAADMTYwAgAAAAM0MDAEAAAAATAHAAAACTExLzcvMjAxNwgAAAAKMTIvMzEvMjAxNQkAAAABMLZIRLQjJtUItkhEtCMm1QgvQ0lRLk5ZU0U6IFZOVFYuSVFfUkVWRU5VRV9NRURJQU5fRVNUX0NJUS5GWTIwMTYBAAAAsykQAAIAAAAGMTg5OS4xAQ4AAAAFAAAAATMBAAAAATACAAAACjEwMDE0OTE1NTYDAAAABjEwMDE4MQQAAAABMgYAAAABMAcAAAADMTYwCAAAAAEwCQAAAAExCgAAAAEwCwAAAAo5OTYyNTc2NjkyDAAAAAExDQAAAAkxMS84LzIwMTcQAAAACjEyLzMxLzIwMTa2SES0IybVCLZIRLQjJtUIG0NJUS5MU0U6TFNFLklRX0NPTVBBTllfTkFNRQEAAAC6Fj0AAwAAAB9Mb25kb24gU3RvY2sgRXhjaGFuZ2UgR3JvdXAgcGxjADSoNpsmJtUIjvEAECom1QgtQ0lRLlhUUkE6REIxLklRX1JFVkVOVUVfTUVESUFOX0VTVF9DSVEuRlkyMDE4AQAAAMYFgACAAAACjI2MTIuMTI4MDQBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMDQ2NTY3NAMAAAAGMTAwMTgxBAAAAAEzBgAAAAEwBwAAAAI1MAgAAAABMAkAAAABMQoAAAABMAsAAAALMTA1NDY3OTAyMDIMAAAAATENAAAACTExLzgvMjAxNxAAAAAJMTEvNy8yMDE3NKg2myYm1QiO8QAQKibVCC1DSVEuTllTRTogR1BOLklRX0VCSVREQV9NRURJQU5fRVNUX0NJUS5GWTIwMTYBAAAABmoMAAIAAAAI | 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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 |
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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 | 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 | 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 | 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 | 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 | 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 | TUUuSVFfRUJJVERBLkZZMjAxNgEAAABhlh4AAgAAAAYyNDUyLjIBCAAAAAUAAAABMQEAAAAKMTgyOTYyMzkwMgMAAAADMTYwAgAAAAQ0MDUxBAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACjEyLzMxLzIwMTYJAAAAATA0qDabJibVCI7xABAqJtUIIkNJUS5OQVNEQVFHUzpDQk9FLklRX0VCSVREQS5GWTIwMTYBAAAAqc7xAQIAAAAHMzU3LjI1NQEIAAAABQAAAAExAQAAAAoxODI4NzI1MjcwAwAAAAMxNjACAAAABDQwNTEEAAAAATAHAAAACTExLzcvMjAxNwgAAAAKMTIvMzEvMjAxNgkAAAABMDSoNpsmJtUIjvEAECom1QgeQ0lRLk5ZU0U6IEdQTi5JUV9FQklUREEuRlkyMDE1AQAAAAZqDAACAAAABzU5NC4xMDIBCAAAAAUAAAABMQEAAAAKMTgyOTg5ODQ4OAMAAAADMTYwAgAAAAQ0MDUxBAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACTUvMzEvMjAxNQkAAAABMLZIRLQjJtUItkhEtCMm1QgYQ0lRLlhUUkE6REIxLklRX05FVF9ERUJUAQAAAMYFgACAAAABTI0MS43AQgAAAAFAAAAATEBAAAACjE4NjI5MDk2MzYDAAAAAjUwAgAAAAQ0MzY0BAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACTkvMzAvMjAxNwkAAAABMDSoNpsmJtUIjvEAECom1QgtQ0lRLk5ZU0U6IEdQTi5JUV9FQklUREFfTUVESUFOX0VTVF9DSVEuRlkyMDE3AQAAAAZqDAACAAAABDExNTkBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMzU4NzYzMwMA | 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 | 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 | 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 | 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 | 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 | NzE4AQgAAAAFAAAAATEBAAAACjE4Mjk4OTg0ODgDAAAAAzE2MAIAAAACMjgEAAAAATAHAAAACTExLzcvMjAxNwgAAAAJNS8zMS8yMDE1CQAAAAEwtkhEtCMm1Qi2SES0IybVCCVDSVEuTkFTREFRR1M6TkRBUS5JUV9UT1RBTF9SRVYuRlkyMDE2AQAAALdMCwACAAAABDM3MDUBCAAAAAUAAAABMQEAAAAKMTgzMDMzNTIxOAMAAAADMTYwAgAAAAIyOAQAAAABMAcAAAAJMTEvNy8yMDE3CAAAAAoxMi8zMS8yMDE2CQAAAAEwNKg2myYm1QiO8QAQKibVCB5DSVEuTllTRTogRkRDLklRX0VCSVREQS5GWTIwMTUBAAAAdG8AAAIAAAAEMjM3NAEIAAAABQAAAAExAQAAAAoxODI5MjQyNzI3AwAAAAMxNjACAAAABDQwNTEEAAAAATAHAAAACTExLzcvMjAxNwgAAAAKMTIvMzEvMjAxNQkAAAABMLZIRLQjJtUItkhEtCMm1QgYQ0lRLk5ZU0U6SUNFLklRX05FVF9ERUJUAQAAAGCCEAACAAAABDU2MjcBCAAAAAUAAAABMQEAAAAKMTg2Mzg1NDk4NAMAAAADMTYwAgAAAAQ0MzY0BAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACTkvMzAvMjAxNwkAAAABMDSoNpsmJtUIjvEAECom1QgcQ0lRLk5ZU0U6IE1BLklRX0NPTVBBTllfTkFNRQEAAACM1WIAAwAAABdNYXN0ZXJjYXJkIEluY29ycG9yYXRlZAC2SES0IybVCLZIRLQjJtUIHUNJUS5OQVNEQVFHUzpOREFRLklRX05FVF9ERUJUAQAAALdMCwACAAAABDMwMDYBCAAAAAUAAAAB | 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 | 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 | 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 | 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 | 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 | 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 | NKg2myYm1QiO8QAQKibVCB9DSVEuTkFTREFROiBQWVBMLklRX0VCSVQuRlkyMDE1AQAAAFy4AQACAAAABDE1MDkBCAAAAAUAAAABMQEAAAAKMTgyNjk3MDMyMQMAAAADMTYwAgAAAAM0MDAEAAAAATAHAAAACTExLzcvMjAxNwgAAAAKMTIvMzEvMjAxNQkAAAABMLZIRLQjJtUItkhEtCMm1QgXQ0lRLkxTRTpMU0UuSVFfTkVUX0RFQlQBAAAAuhY9AAIAAAADMTYwAQgAAAAFAAAAATEBAAAACjE4NTE0ODY3OTEDAAAAAjU1AgAAAAQ0MzY0BAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACTYvMzAvMjAxNwkAAAABMDSoNpsmJtUIjvEAECom1QgdQ0lRLlhUUkE6REIxLklRX0VCSVREQS5GWTIwMTYBAAAAz9gWAAIAAAAGMTMyOC41AQgAAAAFAAAAATEBAAAACjE4MzI4NDU1NjgDAAAAAjUwAgAAAAQ0MDUxBAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACjEyLzMxLzIwMTYJAAAAATA0qDabJibVCI7xABAqJtUILkNJUS5OWVNFOiBHUE4uSVFfUkVWRU5VRV9NRURJQU5fRVNUX0NJUS5GWTIwMTYBAAAABmoMAAIAAAAJMjgyNi43Mzk1AQ4AAAAFAAAAATMBAAAAATACAAAACjEwMDM1OTM2MjkDAAAABjEwMDE4MQQAAAABMgYAAAABMAcAAAADMTYwCAAAAAEwCQAAAAExCgAAAAEwCwAAAAo5OTM4MzIyODEzDAAAAAExDQAAAAkxMS84LzIwMTcQAAAACjEyLzMxLzIwMTa2SES0IybVCLZIRLQjJtUILkNJUS5OWVNFOiBGREMu | SVFfUkVWRU5VRV9NRURJQU5fRVNUX0NJUS5GWTIwMTYBAAAAdG8AAAIAAAAFMTE2MzkBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMDEwODUwOAMAAAAGMTAwMTgxBAAAAAEyBgAAAAEwBwAAAAMxNjAIAAAAATAJAAAAATEKAAAAATALAAAACjk5ODY2MTk1MTIMAAAAATENAAAACTExLzgvMjAxNxAAAAAKMTIvMzEvMjAxNrZIRLQjJtUItkhEtCMm1QgtQ0lRLk5ZU0U6IEZEQy5JUV9FQklUREFfTUVESUFOX0VTVF9DSVEuRlkyMDE3AQAAAHRvAAACAAAACjMwNTAuMDgxMzUBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMzE5NjAzMAMAAAAGMTAwMTg4BAAAAAEyBgAAAAEwBwAAAAMxNjAIAAAAATAJAAAAATEKAAAAATALAAAACzEwNTQ5ODkyOTE3DAAAAAExDQAAAAkxMS84LzIwMTcQAAAACTExLzcvMjAxN7ZIRLQjJtUItkhEtCMm1QgaQ0lRLk5ZU0U6IEZEQy5JUV9NQVJLRVRDQVABAAAAdG8AAAIAAAAMMTU1NTEuMTc4NDUzAQYAAAAFAAAAATEBAAAACjE4NjMyMjM5NzcDAAAAAzE2MAIAAAAGMTAwMDU0BAAAAAEwBwAAAAkxMS83LzIwMTe2SES0IybVCLZIRLQjJtUIHENJUS5YVFJBOkRCMS5JUV9DT01QQU5ZX05BTUUBAAAAz9gWAAMAAAAiRGV1dHNjaGUgQsO2cnNlIEFrdGllbmdlc2VsbHNjaGFmdAA0qDabJibVCI7xABAqJtUILUNJUS5OWVNFOiBNQS5JUV9SRVZFTlVFX01FRElBTl9FU1RfQ0lRLkZZ | 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 | 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 | 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 | 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 | BDUyMTgBCAAAAAUAAAABMQEAAAAKMTgyNzc5MjY1NAMAAAADMTYwAgAAAAM0MDAEAAAAATAHAAAACTExLzcvMjAxNwgAAAAKMTIvMzEvMjAxNQkAAAABMLZIRLQjJtUItkhEtCMm1QgvQ0lRLk5ZU0U6IFZOVFYuSVFfUkVWRU5VRV9NRURJQU5fRVNUX0NJUS5GWTIwMTYBAAAAsykQAAIAAAAGMTg5OS4xAQ4AAAAFAAAAATMBAAAAATACAAAACjEwMDE0OTE1NTYDAAAABjEwMDE4MQQAAAABMgYAAAABMAcAAAADMTYwCAAAAAEwCQAAAAExCgAAAAEwCwAAAAo5OTYyNTc2NjkyDAAAAAExDQAAAAkxMS84LzIwMTcQAAAACjEyLzMxLzIwMTa2SES0IybVCLZIRLQjJtUIG0NJUS5MU0U6TFNFLklRX0NPTVBBTllfTkFNRQEAAAC6Fj0AAwAAAB9Mb25kb24gU3RvY2sgRXhjaGFuZ2UgR3JvdXAgcGxjADSoNpsmJtUIjvEAECom1QgtQ0lRLlhUUkE6REIxLklRX1JFVkVOVUVfTUVESUFOX0VTVF9DSVEuRlkyMDE4AQAAAMYFgACAAAACjI2MTIuMTI4MDQBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMDQ2NTY3NAMAAAAGMTAwMTgxBAAAAAEzBgAAAAEwBwAAAAI1MAgAAAABMAkAAAABMQoAAAABMAsAAAALMTA1NDY3OTAyMDIMAAAAATENAAAACTExLzgvMjAxNxAAAAAJMTEvNy8yMDE3NKg2myYm1QiO8QAQKibVCC1DSVEuTllTRTogR1BOLklRX0VCSVREQV9NRURJQU5fRVNUX0NJUS5GWTIwMTYBAAAABmoMAAIAAAAI | ODk2LjU3MjUBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMzU5MzYyOQMAAAAGMTAwMTg4BAAAAAEyBgAAAAEwBwAAAAMxNjAIAAAAATAJAAAAATEKAAAAATALAAAACzEwMDU4OTE4Mzc0DAAAAAExDQAAAAkxMS84LzIwMTcQAAAACjEyLzMxLzIwMTa2SES0IybVCLZIRLQjJtUIHkNJUS5OWVNFOiBWTlRWLklRX0NPTVBBTllfTkFNRQEAAACzKRAAAwAAAAxWYW50aXYsIEluYy4AtkhEtCMm1Qi2SES0IybVCB5DSVEuTkFTREFRR1M6Q0JPRS5JUV9NQVJLRVRDQVABAAAAqc7xAQIAAAAMMTI3OTEuMjA2NTgzAQYAAAAFAAAAAjI5AgAAAAYxMDAwNTQBAAAACjE4NjQzNjkxMzMDAAAAAzE2MAQAAAABMAcAAAAJMTEvNy8yMDE3NKg2myYm1QiO8QAQKibVCDFDSVEuTkFTREFRR1M6Q01FLklRX1JFVkVOVUVfTUVESUFOX0VTVF9DSVEuRlkyMDE4AQAAAGGWHgACAAAABzM5MjEuMTUBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMDQ3MTE4NQMAAAAGMTAwMTgxBAAAAAEyBgAAAAEwBwAAAAMxNjAIAAAAATAJAAAAATEKAAAAATALAAAACzEwNTI3Nzc4ODYzDAAAAAExDQAAAAkxMS84LzIwMTcQAAAACTExLzcvMjAxNzSoNpsmJtUIjvEAECom1QgrQ0lRLk5ZU0U6Vi5JUV9SRVZFTlVFX01FRElBTl9FU1RfQ0lRLkZZMjAxNwEAAABLf0QCAgAAAAoxODE0MC4zMTEyAQ4AAAAFAAAAATMBAAAAATACAAAACjEwMDA3MTM4 | 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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 |
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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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | NzE4AQgAAAAFAAAAATEBAAAACjE4Mjk4OTg0ODgDAAAAAzE2MAIAAAACMjgEAAAAATAHAAAACTExLzcvMjAxNwgAAAAJNS8zMS8yMDE1CQAAAAEwtkhEtCMm1Qi2SES0IybVCCVDSVEuTkFTREFRR1M6TkRBUS5JUV9UT1RBTF9SRVYuRlkyMDE2AQAAALdMCwACAAAABDM3MDUBCAAAAAUAAAABMQEAAAAKMTgzMDMzNTIxOAMAAAADMTYwAgAAAAIyOAQAAAABMAcAAAAJMTEvNy8yMDE3CAAAAAoxMi8zMS8yMDE2CQAAAAEwNKg2myYm1QiO8QAQKibVCB5DSVEuTllTRTogRkRDLklRX0VCSVREQS5GWTIwMTUBAAAAdG8AAAIAAAAEMjM3NAEIAAAABQAAAAExAQAAAAoxODI5MjQyNzI3AwAAAAMxNjACAAAABDQwNTEEAAAAATAHAAAACTExLzcvMjAxNwgAAAAKMTIvMzEvMjAxNQkAAAABMLZIRLQjJtUItkhEtCMm1QgYQ0lRLk5ZU0U6SUNFLklRX05FVF9ERUJUAQAAAGCCEAACAAAABDU2MjcBCAAAAAUAAAABMQEAAAAKMTg2Mzg1NDk4NAMAAAADMTYwAgAAAAQ0MzY0BAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACTkvMzAvMjAxNwkAAAABMDSoNpsmJtUIjvEAECom1QgcQ0lRLk5ZU0U6IE1BLklRX0NPTVBBTllfTkFNRQEAAACM1WIAAwAAABdNYXN0ZXJjYXJkIEluY29ycG9yYXRlZAC2SES0IybVCLZIRLQjJtUIHUNJUS5OQVNEQVFHUzpOREFRLklRX05FVF9ERUJUAQAAALdMCwACAAAABDMwMDYBCAAAAAUAAAAB | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | LklRX0VCSVREQV9NRURJQU5fRVNUX0NJUS5GWTIwMTgBAAAAYIIQAAIAAAAKMzIyMS4zODE1MwEOAAAABQAAAAEzAQAAAAEwAgAAAAoxMDAwNDU4MjExAwAAAAYxMDAxODgEAAAAATIGAAAAATAHAAAAAzE2MAgAAAABMAkAAAABMQoAAAABMAsAAAALMTA1NTM1MjQzOTEMAAAAATENAAAACTExLzgvMjAxNxAAAAAJMTEvNy8yMDE3NKg2myYm1QiO8QAQKibVCBhDSVEuTllTRTogTUEuSVFfTkVUX0RFQlQBAAAAjNViAAIAAAAFLTIwMzABCAAAAAUAAAABMQEAAAAKMTg2MzQ2ODYwNQMAAAADMTYwAgAAAAQ0MzY0BAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACTkvMzAvMjAxNwkAAAABMLZIRLQjJtUItkhEtCMm1QgeQ0lRLk5BU0RBUUdTOk5EQVEuSVFfTUFSS0VUQ0FQAQAAALdMCwACAAAADDExOTcxLjYxNjE4MQEGAAAABQAAAAExAQAAAAoxODYyNDYwNzM4AwAAAAMxNjACAAAABjEwMDA1NAQAAAABMAcAAAAJMTEvNy8yMDE3NKg2myYm1QiO8QAQKibVCBxDSVEuTkFTREFROiBQWVBMLklRX05FVF9ERUJUAQAAAFy4AQACAAAABi0xMDYwNgEIAAAABQAAAAExAQAAAAoxODYyNDQyNjY3AwAAAAMxNjACAAAABDQzNjQEAAAAATAHAAAACTExLzcvMjAxNwgAAAAJOS8zMC8yMDE3CQAAAAEwtkhEtCMm1Qi2SES0IybVCCBDSVEuTllTRTogTUEuSVFfVE9UQUxfUkVWLkZZMjAxNQEAAACM1WIAAgAAAAQ5NjY3AQgA | 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 | 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 | 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 | 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 | 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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 |
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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 | 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 | 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 | OQMAAAADMTYwAgAAAAQ0MzY0BAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACTkvMzAvMjAxNwkAAAABMLZIRLQjJtUItkhEtCMm1QgsQ0lRLk5ZU0U6IE1BLklRX0VCSVREQV9NRURJQU5fRVNUX0NJUS5GWTIwMTcBAAAAjNViAAIAAAAKNzIyOS43MjI1NQEOAAAABQAAAAEzAQAAAAEwAgAAAAoxMDAwNTU1NzU3AwAAAAYxMDAxODgEAAAAATIGAAAAATAHAAAAAzE2MAgAAAABMAkAAAABMQoAAAABMAsAAAALMTA1NDgzMTM5MDUMAAAAATENAAAACTExLzgvMjAxNxAAAAAJMTEvNy8yMDE3tkhEtCMm1Qi2SES0IybVCB9DSVEuTFNFOkxTRS5JUV9UT1RBTF9SRVYuRlkyMDE2AQAAALoWPQACAAAABjE2NTcuMQEIAAAABQAAAAExAQAAAAoxODMyODE5ODI3AwAAAAI1NQIAAAACMjgEAAAAATAHAAAACTExLzcvMjAxNwgAAAAKMTIvMzEvMjAxNgkAAAABMDSoNpsmJtUIjvEAECom1QgxQ0lRLk5BU0RBUUdTOk5EQVEuSVFfRUJJVERBX01FRElBTl9FU1RfQ0lRLkZZMjAxOAEAAAC3TAsAAgAAAAoxMzA1LjE0NDI0AQ4AAAAFAAAAATMBAAAAATACAAAACjEwMDAyOTY2NjgDAAAABjEwMDE4OAQAAAABMgYAAAABMAcAAAADMTYwCAAAAAEwCQAAAAExCgAAAAEwCwAAAAsxMDUyMzY4OTcxOQwAAAABMQ0AAAAJMTEvOC8yMDE3EAAAAAkxMS83LzIwMTc0qDabJibVCI7xABAqJtUIL0NJUS5OWVNFOiBWTlRWLklRX1JFVkVO | VUVfTUVESUFOX0VTVF9DSVEuRlkyMDE3AQAAALMpEAACAAAABjIxMTYuNgEOAAAABQAAAAEzAQAAAAEwAgAAAAoxMDAxNDkxNTYxAwAAAAYxMDAxODEEAAAAATIGAAAAATAHAAAAAzE2MAgAAAABMAkAAAABMQoAAAABMAsAAAALMTA1MzA2MzM3NzkMAAAAATENAAAACTExLzgvMjAxNxAAAAAJMTEvNy8yMDE3tkhEtCMm1Qi2SES0IybVCCtDSVEuTFNFOkxTRS5JUV9FQklUREFfTUVESUFOX0VTVF9DSVEuRlkyMDE3AQAAALoWPQACAAAABjkzMC44NQEOAAAABQAAAAEzAQAAAAEwAgAAAAoxMDAyNzQwODU4AwAAAAYxMDAxODgEAAAAATMGAAAAATAHAAAAAjU1CAAAAAEwCQAAAAExCgAAAAEwCwAAAAsxMDUxNTA4NjIyMQwAAAABMQ0AAAAJMTEvOC8yMDE3EAAAAAkxMS83LzIwMTc0qDabJibVCI7xABAqJtUIJUNJUS5OQVNEQVFHUzpDQk9FLklRX1RPVEFMX1JFVi5GWTIwMTYBAAAAqc7xAQIAAAAHNjU2Ljk0NgEIAAAABQAAAAExAQAAAAoxODI4NzI1MjcwAwAAAAMxNjACAAAAAjI4BAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACjEyLzMxLzIwMTYJAAAAATA0qDabJibVCI7xABAqJtUIHkNJUS5OWVNFOlYuSVFfVE9UQUxfUkVWLkZZMjAxNQEAAABLf0QCAgAAAAUxMzg4MAEIAAAABQAAAAExAQAAAAoxODE4NDc3OTYyAwAAAAMxNjACAAAAAjI4BAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACTkvMzAvMjAxNQkA | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | ATAHAAAAAjUwCAAAAAEwCQAAAAExCgAAAAEwCwAAAAsxMDU0Njc5MDE4NAwAAAABMQ0AAAAJMTEvOC8yMDE3EAAAAAkxMS83LzIwMTc0qDabJibVCI7xABAqJtUILENJUS5MU0U6TFNFLklRX1JFVkVOVUVfTUVESUFOX0VTVF9DSVEuRlkyMDE3AQAAALoWPQACAAAABDE5MjUBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMjc0MDg1OAMAAAAGMTAwMTgxBAAAAAEzBgAAAAEwBwAAAAI1NQgAAAABMAkAAAABMQoAAAABMAsAAAALMTA1MTUwODYxNDMMAAAAATENAAAACTExLzgvMjAxNxAAAAAJMTEvNy8yMDE3NKg2myYm1QiO8QAQKibVCDFDSVEuTkFTREFROiBQWVBMLklRX1JFVkVOVUVfTUVESUFOX0VTVF9DSVEuRlkyMDE3AQAAAFy4AQACAAAACjEyOTY3LjUxNzUBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMzEyMDk0NgMAAAAGMTAwMTgxBAAAAAEyBgAAAAEwBwAAAAMxNjAIAAAAATAJAAAAATEKAAAAATALAAAACzEwNTMzNjk0MDc4DAAAAAExDQAAAAkxMS84LzIwMTcQAAAACTExLzcvMjAxN7ZIRLQjJtUItkhEtCMm1QgqQ0lRLk5ZU0U6Vi5JUV9FQklUREFfTUVESUFOX0VTVF9DSVEuRlkyMDE3AQAAAEtRAICAAAACzEyNjk2LjgwMjc0AQ4AAAAFAAAAATMBAAAAATACAAAACjEwMDA3MTM4ODQDAAAABjEwMDE4OAQAAAABMgYAAAABMAcAAAADMTYwCAAAAAEwCQAAAAExCgAAAAEwCwAAAAsxMDUxMTE3 | 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 | 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 | 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 | MjAxNgEAAACM1WIAAgAAAAUxMDgwNwEOAAAABQAAAAEzAQAAAAEwAgAAAAoxMDAwNTU1NzU2AwAAAAYxMDAxODEEAAAAATIGAAAAATAHAAAAAzE2MAgAAAABMAkAAAABMQoAAAABMAsAAAAKOTk4OTM3MjczMwwAAAABMQ0AAAAJMTEvOC8yMDE3EAAAAAoxMi8zMS8yMDE2tkhEtCMm1Qi2SES0IybVCBZDSVEuTllTRTpWLklRX05FVF9ERUJUAQAAAEtRAICAAAABDQ5MjkBCAAAAAUAAAABMQEAAAAKMTg2MjQ2MTcyNQMAAAADMTYwAgAAAAQ0MzY0BAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACTkvMzAvMjAxNwkAAAABMLZIRLQjJtUItkhEtCMm1QgZQ0lRLk5ZU0U6IEdQTi5JUV9ORVRfREVCVAEAAAAGagwAAgAAAAgzNTAyLjEwOAEIAAAABQAAAAExAQAAAAoxODUxNjg4NDE1AwAAAAMxNjACAAAABDQzNjQEAAAAATAHAAAACTExLzcvMjAxNwgAAAAJNi8zMC8yMDE3CQAAAAEwtkhEtCMm1Qi2SES0IybVCCtDSVEuTllTRTpWLklRX1JFVkVOVUVfTUVESUFOX0VTVF9DSVEuRlkyMDE2AQAAAEtRAICAAAACzE1MDY2LjkwMDk5AQ4AAAAFAAAAATMBAAAAATACAAAACjEwMDA3MTM4ODMDAAAABjEwMDE4MQQAAAABMgYAAAABMAcAAAADMTYwCAAAAAEwCQAAAAExCgAAAAEwCwAAAAo5NzgzNjYyOTkxDAAAAAExDQAAAAkxMS84LzIwMTcQAAAACTkvMzAvMjAxNrZIRLQjJtUItkhEtCMm1QgsQ0lRLk5ZU0U6SUNF | 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 | AAAFAAAAATEBAAAACjE4Mjc3OTI2NTQDAAAAAzE2MAIAAAACMjgEAAAAATAHAAAACTExLzcvMjAxNwgAAAAKMTIvMzEvMjAxNQkAAAABMLZIRLQjJtUItkhEtCMm1QgXQ0lRLk5ZU0U6Vi5JUV9NQVJLRVRDQVABAAAAS39EAgIAAAANMjU1MDQ5LjA3MDM4NgEGAAAABQAAAAExAQAAAAoxODYyNTM5NDQxAwAAAAMxNjACAAAABjEwMDA1NAQAAAABMAcAAAAJMTEvNy8yMDE3tkhEtCMm1Qi2SES0IybVCB1DSVEuTllTRTogRkRDLklRX0NPTVBBTllfTkFNRQEAAAB0bwAAAwAAABZGaXJzdCBEYXRhIENvcnBvcmF0aW9uALZIRLQjJtUItkhEtCMm1QgcQ0lRLk5ZU0U6IEZEQy5JUV9FQklULkZZMjAxNQEAAAB0bwAAAgAAAAQxMzAxAQgAAAAFAAAAATEBAAAACjE4MjkyNDI3MjcDAAAAAzE2MAIAAAADNDAwBAAAAAEwBwAAAAkxMS83LzIwMTcIAAAACjEyLzMxLzIwMTUJAAAAATC2SES0IybVCLZIRLQjJtUILUNJUS5OWVNFOklDRS5JUV9SRVZFTlVFX01FRElBTl9FU1RfQ0lRLkZZMjAxNwEAAABgghAAAgAAAAY0NjM1LjUBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMDQ1ODIxMAMAAAAGMTAwMTgxBAAAAAEyBgAAAAEwBwAAAAMxNjAIAAAAATAJAAAAATEKAAAAATALAAAACzEwNTUzNTI0MDgzDAAAAAExDQAAAAkxMS84LzIwMTcQAAAACTExLzcvMjAxNzSoNpsmJtUIjvEAECom1QgaQ0lRLk5ZU0U6IEdQTi5J | 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 | 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 | 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 | 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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 |
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
-
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
-
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
-
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
-
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
-
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
-
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
-
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
-
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
-
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
-