CENTERSTATE BANK CORPORATION CSFL Cash Flow

Centerstate bank corporation (CSFL)

CashFlow / Quarterly

Mar'20	Dec'19	Sep'19	Jun'19	Mar'19	Dec'18	Sep'18	Jun'18	Mar'18	Dec'17	Sep'17	Jun'17	Mar'17	Dec'16	Sep'16	Jun'16	Mar'16	Dec'15	Sep'15	Jun'15	Mar'15	Dec'14	Sep'14	Jun'14	Mar'14	Dec'13	Sep'13	Jun'13	Mar'13	Dec'12	Sep'12	Jun'12	Mar'12	Dec'11	Sep'11	Jun'11	Mar'11
Cash flows from operating activities:
Net income
35,432	71,132	55,701	55,122	44,643	50,651	37,985	32,163	35,636	1,912	22,050	15,233	16,600	16,027	15,384	15,734	-4,804	10,396	9,916	9,878	9,148	7,281	3,593	1,037	1,053	1,800	3,109	2,758	4,576	2,236	2,642	3,714	1,313	14,082	-1,992	-4,346	165
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for credit losses
44,914	3,048	3,692	2,792	1,053	2,100	1,950	2,933	1,300	968	1,096	1,899	995	2,266	1,275	911	510	543	0	2,308	1,642	18	955	-106	-41	183	-1,273	1,374	-360	2,169	2,425	1,894	2,732	18,065	5,005	11,645	11,276
Credit loss on unfunded commitments
1,027	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation of premises and equipment
4,045	4,151	3,887	3,550	2,850	2,752	2,439	2,322	2,275	1,884	1,842	1,837	1,684	1,659	1,629	1,588	1,497	1,442	1,438	1,403	1,433	1,483	1,542	1,563	1,478	1,560	1,364	1,455	1,497	1,530	1,465	1,416	1,267	1,196	1,016	996	999
Accretion of purchase accounting adjustments
12,575	17,435	13,467	15,391	12,982	13,406	10,611	15,299	11,815	7,611	7,943	9,421	9,289	10,186	8,708	9,555	9,523	9,761	9,964	12,604	10,523	8,596	10,443	9,067	8,092	7,786	8,919	8,008	7,858	43,963	-6,232	-6,765	-5,755	22,488	-3,003	-2,929	-3,707
Net amortization of investment securities
-2,273	-3,001	-2,960	-2,743	-2,421	-2,736	-3,429	-3,115	-3,169	-2,565	-2,461	-2,346	-2,582	-3,212	-3,161	-3,075	-2,061	-2,223	-2,352	-2,459	-2,013	-1,793	-1,764	-1,665	-1,175	-1,120	-1,628	-1,826	-1,899	-1,960	-1,968	-2,153	-2,481	-2,138	-1,620	-1,617	-1,909
Net deferred loan origination fees
-435	151	-314	-1,319	-344	-596	-1,204	-72	-1	-31	83	-13	-384	44	-40	317	77	638	50	-254	-139	73	40	250	162	269	137	215	241	64	122	89	-94	145	-119	56	8
Gain on sale of securities available for sale debt securities
-	13	0	-5	17	0	0	0	-22	-7	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	22	0	1,008	30	420	675	726	602	130	205	3,120	9
Trading securities revenue
153	-6	51	29	25	45	-10	22	0	50	37	74	81	101	54	10	354	66	79	84	174	43	57	42	27	43	81	-15	146	156	257	133	144	88	130	106	161
Purchases of trading securities
54,723	76,984	47,787	18,337	51,691	20,365	47,011	140,239	46,940	43,551	42,421	118,168	25,934	63,767	33,747	40,902	47,734	33,592	37,611	38,408	38,082	54,058	51,797	36,425	28,809	26,656	42,281	67,371	61,878	94,975	81,052	110,490	80,588	439,310	-307,962	53,533	64,549
Proceeds from sale of trading securities
51,431	76,264	44,216	17,715	53,453	18,673	48,849	138,841	53,289	39,797	41,419	116,308	38,398	53,651	31,635	43,631	47,476	32,817	37,932	38,001	40,659	51,337	51,287	36,378	28,836	27,097	41,964	67,356	67,072	90,083	82,370	110,114	80,180	59,638	73,177	54,582	64,743
Repossessed real estate owned valuation write down
95	165	65	57	108	18	170	107	187	70	141	310	161	220	237	392	22	191	237	390	389	1,016	329	885	1,020	161	3,184	1,680	987	1,433	1,735	835	255	2,092	1,389	1,235	2,035
Loss on sale of repossessed real estate owned
-1	199	213	63	-47	740	294	745	154	676	38	58	104	258	558	554	158	-530	282	-27	1,528	667	577	-379	-77	-708	-1,852	-563	1	-531	-153	-229	-272	-907	307	-463	518
Repossessed assets other than real estate valuation write down
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	5	13	5	47	26	18	33	56	-79	145	62	15
(Gain) loss on repossessed assets other than real estate
8	-43	-3	84	-13	-128	9	6	-25	4	13	-1	7	-79	-4	31	6	-	15	0	-1	47	-17	-19	2	-651	26	99	195	-78	19	7	42	135	73	20	6
Gain on extinguishment of debt
-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	308	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gain on sale of residential loans held for sale
10,781	9,357	9,470	6,688	3,976	4,191	2,668	2,370	1,574	579	404	297	231	210	302	223	98	112	163	127	164	131	197	107	76	78	85	83	87	98	53	36	83	231	-140	27	25
Residential loans originated and held for sale
423,622	399,414	365,807	257,383	134,752	161,266	91,910	92,218	58,098	39,836	23,443	19,641	10,722	8,865	11,695	13,763	5,425	6,338	7,885	8,276	7,431	7,305	7,760	6,381	4,610	5,325	4,612	6,045	4,842	7,187	4,402	4,035	3,307	17,580	-8,411	2,211	929
Proceeds from sale of residential loans held for sale
391,242	391,487	345,101	233,962	129,657	164,970	94,226	87,066	57,321	33,011	20,563	13,616	10,601	9,123	13,993	11,843	5,598	5,727	8,898	7,269	8,324	6,707	9,031	5,909	4,926	5,710	5,140	6,499	5,507	6,283	4,440	2,677	6,833	4,016	2,402	1,507	1,459
Net change in fair value of residential loans held for sale
2,354	335	-102	937	4	358	1	359	363	-	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gain on disposal of and or sale of fixed assets
6	3	12	10	1	0	752	7	3	8	0	217	0	-	-	-	-	-	-	-	-	1	7	4	7	-	-	-	5	-14	240	-30	37	45	-56	1	27
Gain on disposal of bank property held for sale
236	233	96	461	618	930	655	931	159	36	175	0	129	690	67	38	2	-16	0	16	41	-	-	-	-	-31	0	0	31	-	-	-	-	-	-	-	-
Impairment on bank property held for sale
31	808	506	315	107	80	247	891	1,449	12	0	430	77	76	616	0	458	78	12	0	682	-244	-6	0	2,506	-	-	-	0	-	-	-	-	-	-	-	-
Gain on sale of small business administration loans
1,403	1,785	1,411	1,252	688	497	1,020	1,027	988	333	249	179	14	150	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Small business administration loans originated for sale
12,255	17,308	14,016	13,577	7,482	6,245	9,762	9,546	10,140	5,645	4,048	2,249	326	2,672	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Proceeds from sale of small business administration loans
13,658	19,093	15,427	14,829	8,170	6,742	10,782	10,573	11,128	5,978	4,297	2,428	340	2,822	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred income taxes
-4,306	8,438	4,643	5,046	6,114	6,952	3,973	2,826	7,760	21,174	3,070	2,540	4,408	4,968	4,020	4,638	-9,979	2,526	1,016	1,018	452	5,328	-2,956	-4,363	3,724	-1,322	-830	996	1,188	1,625	782	1,637	342	7,722	-1,265	-3,036	-121
Tax deduction in excess of book deduction for stock awards
1,391	399	92	132	376	132	177	1,301	4,539	600	205	1,119	1,083	-	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Stock based compensation expense
1,796	1,523	1,122	1,286	1,218	1,181	1,012	1,009	991	1,253	1,080	1,114	1,139	1,172	1,109	1,062	1,080	866	775	812	830	1,004	204	182	187	173	147	143	146	153	160	158	160	170	163	177	195
Bank owned life insurance income
1,927	2,057	2,048	2,070	1,626	1,718	1,490	1,374	1,394	983	975	694	641	657	658	654	565	574	580	599	593	608	451	356	352	324	327	338	339	355	360	363	358	266	227	235	239
FDIC indemnification asset amortization
-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	1,166	3,420	4,144	4,649	4,350	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Loss from termination of FDIC loss share agreements
-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	17,560	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Bargain purchase gain
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	453	45,891	0	0	11,129
Net cash from changes in:
Net changes in accrued interest receivable, prepaid expenses, and other assets
-10,211	-9,442	2,325	-12,450	-11,461	-4,664	-8,428	-965	-47,518	53,592	-3,271	-7,241	5,065	5,627	2,787	-18,171	13,342	655	-2,386	-4,893	4,177	18,283	-7,724	-5,714	3,234	14,441	305	-5,421	-1,484	-284	2,816	-777	-34	-1,390	1,545	-1,064	1,780
Net change in accrued interest payable, accrued expense, and other liabilities
-12,867	-21,785	30,469	-16,398	-5,019	-12,497	-5,942	37,881	-29,430	2,652	2,306	-2,613	8,280	-7,376	2,117	-10,474	15,864	-8,858	7,535	-1,626	3,804	-9,409	5,760	4,125	-3,946	1,659	1,708	328	-1,008	-3,839	583	4,906	-2,501	-7,862	1,717	199	3,141
Net cash provided by operating activities
17,984	41,143	51,413	18,379	42,402	39,853	41,791	55,320	56,474	-43,414	23,562	10,586	32,023	-5,394	16,624	24,586	929	212	20,023	11,617	11,151	-2,871	7,915	709	-4,376	-2,259	1,291	7,455	7,772	-5,304	3,000	8,108	2,233	-13,366	4,691	3,041	3,777
Cash flows from investing activities:
Purchases of investment securities
229,404	0	1,802	2,245	1,037	-53,814	5,386	65,272	23,944	10,201	0	41,472	5,000	29	10,025	0	0	-3,867	0	2,863	1,004	-	-	-	-	-1	0	0	31,133	-45,356	57,366	3,461	10,686	10,869	46,982	13,014	22,753
Purchases of mortgage-backed securities
50,138	330,638	60,632	7,157	66,624	249,162	62,318	31,635	196,692	278,799	33,413	29,681	102,253	49,019	51,496	70,887	122,807	149,803	0	43,153	22,306	0	19,359	1	176,583	22,003	0	132,265	50,737	78,829	0	0	99,503	75,221	116,787	42,080	135,786
Proceeds from pay-downs of mortgage-backed securities
78,830	93,242	82,679	72,245	53,579	56,083	59,522	57,502	44,755	32,387	32,023	28,822	30,685	39,789	36,204	33,294	21,486	22,922	25,205	25,577	20,554	21,574	22,319	21,849	17,187	17,532	26,286	28,244	29,271	32,210	30,103	29,190	34,878	29,703	22,257	23,808	31,764
Proceeds from sales of investment securities
-	-	0	41,991	2,309	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Proceeds from sales of investment securities
-	-	-	-	-	-	-	-	58,768	0	0	104,260	0	0	360	0	79,297	0	0	0	0	0	0	42,528	19,583	603	0	31,201	0	-503	10,449	31	12,781	-	-	-	-
Proceeds from sales of mortgage-backed securities
-	96,164	0	0	64,177	-8,500	0	8,500	296,884	51,868	0	156,564	0	0	0	0	62,418	0	16,305	0	0	0	0	220,193	41,233	0	0	27,902	9,789	28,774	15,012	29,456	72,809	0	0	109,223	33,349
Proceeds from maturities of investment securities
0	0	0	0	295	0	61,000	0	0	0	0	0	1,000	615	0	0	0	-	-	-	-	-	-	-	-	0	0	0	165	108	0	159	45	104	558	175	244
Proceeds from called investment securities
3,110	-	-	-	-	165	0	505	540	155	0	710	0	777	5,763	3,430	920	3,715	1,600	590	0	-	-	-	-	730	5,000	470	3,200	635	19,060	18,150	38,400	7,845	30,605	35,620	17,900
Purchases of investment securities
-	-	-	-	-	-	-	-	-	-	-	-	-	12,858	15,028	32,281	11,149	39,474	5,454	10,453	37,882	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Purchases of mortgage-backed securities
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	30,776	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Proceeds from called investment securities
-	-	-	-	-	-	-	-	-	-	-	-	-	14,824	7,336	15,000	20,600	7,500	0	7,315	37,110	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Proceeds from pay-downs of mortgage-backed securities
3,551	3,993	3,256	3,181	2,317	2,719	3,646	3,786	4,081	5,077	4,909	4,614	6,274	10,574	10,448	10,200	6,227	7,050	7,188	11,743	8,868	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Purchases of FHLB, FRB and other stock
20,344	33	37,698	10,625	4,717	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Proceeds from sales of FHLB, FRB and other stock
20,188	4,250	8,500	25,851	10,826	15,300	2,125	0	18,819	0	0	5,572	0	0	0	0	29	0	0	0	208	2,957	0	-1	1,055	-10	0	291	1,279	-	-	-	-	-	-	-	-
Purchases of FHLB and FRB stock
-	-	-	-	-	-	-	-	12,723	-	9,063	0	241	-	0	0	0	7	9	14	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net (increase) decrease in loans
16,919	52,331	192,879	22,887	-1,956	104,043	31,738	146,460	81,160	83,676	25,906	93,829	82,699	126,094	91,567	38,117	32,123	25,621	24,656	57,604	28,103	-12,152	34,224	-23,365	-22,898	14,549	22,675	21,728	-19,139	-13,947	-12,945	456	-25,046	-5,995	-17,062	-18,834	-8,704
Cash received from FDIC loss sharing agreements
-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	5,482	-1,629	1,275	1,362	3,654	421	2,083	2,211	5,299	5,777	7,856	7,677	20,694	-38,926	12,946	2,160	2,033	-	-	-	961
Purchase of bank owned life insurance
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	10,000	-	-	-	-
Purchases of premises and equipment, net
3,813	5,017	8,558	6,308	3,931	6,500	6,859	6,498	4,168	2,165	2,627	3,228	2,269	1,907	2,189	983	1,604	966	1,109	1,961	3,111	1,359	1,846	2,252	-3,470	-	-	-	489	1,749	-362	5,453	2,585	2,974	2,027	2,359	1,981
Proceeds from sale of repossessed real estate
438	3,182	2,528	3,205	430	3,390	2,263	3,357	3,581	3,017	649	1,489	1,656	2,781	4,979	5,707	4,541	4,245	8,481	7,626	11,589	11,320	11,413	7,500	6,762	6,229	10,261	6,103	5,992	5,515	7,213	4,243	5,929	-	4,442	6,206	3,799
Proceeds from sale of fixed assets
9	-	-	-	1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Proceeds from insurance claims related to repossessed real estate
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	263
Proceeds from sale of fixed assets
-	-	-	-	-	-	-	8	3	-	-	-	-	-	-	-	-	340	40	9	0	1	-38	49	7	123	0	8	5	0	1,117	0	37	404	31	1	70
Proceeds from sale of bank property held for sale
2,639	5,293	1,566	5,524	6,365	3,651	3,941	6,006	2,403	1,024	1,708	1,361	3,344	2,858	792	0	690	0	0	963	555	-	-	-	-	0	0	0	931	-	-	-	-	-	-	-	-
Net cash from bank acquisitions
-	-	-	-	-	0	148,396	0	81,293	0	0	86,530	0	0	0	0	41,885	0	12,537	0	0	0	-3	53,492	77,005	-	-	-	0	0	0	0	81,061	73,228	0	0	4,349
Net cash (used in) provided by investing activities
-211,853	-148,491	-202,972	371,279	65,946	-282,800	172,567	-170,201	192,440	-287,920	-66,108	222,260	-149,503	-118,355	-104,423	-88,367	75,892	-167,861	41,403	-91,639	-9,868	-181,243	-42,318	366,708	17,916	-6,562	24,575	-53,125	8,106	49,486	52,993	76,847	150,245	61,075	-67,040	147,045	-59,117
Cash flows from financing activities:
Net increase in deposits
985,602	-225,792	152,195	-20,196	269,954	3,252	-94,252	110,210	77,873	135,377	-49,529	-49,795	144,691	96,817	-75,933	40,305	171,278	30,115	34,210	-12,690	57,567	26,087	-70,677	-104,102	23,629	94,336	-14,647	-36,782	16,543	-373	-57,877	-76,217	-204,733	-69,629	26,277	-61,559	27,498
Net (decrease) increase in securities sold under agreement to repurchase
-11,405	16,809	-1,945	413	1,259	6,461	-488	2,197	-2,831	5,980	-914	3,579	9,439	1,538	-3,702	-883	3,458	-1,040	-11,686	9,127	4,049	-3,434	-3,163	7,503	-1,917	-1,693	260	1,469	1,629	-2,249	-2,726	2,592	6,523	170	-4,170	3,130	1,733
Net (decrease) increase in federal funds purchased
123,760	-120,116	17,886	26,054	-8,657	-22,358	-37,790	51,440	45,838	4,041	-78,920	11,766	-6,391	-3,657	-84,213	51,182	-25,048	-38,947	9,916	16,224	-35,451	-109,922	1,010	2,103	-15,274	15,447	7,918	-8,144	-6,198	7,642	-1,237	29,122	-19,835	6,719	26,092	4,676	-23,616
Net increase (decrease) in other borrowings
50,000	-115,000	115,000	-50,000	-150,000	-10,000	40,000	50,000	-157,920	175,000	0	-134,732	0	0	0	-650	-56,768	25,000	0	0	0	0	0	0	-5,708	-	-	-	0	-	-	0	10,000	-3,000	0	-3,000	-9,000
Extinguishment of debt
-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	8,680	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net decrease in payable to shareholders for acquisitions
-3	-1	-9	-52	-1	-8	-191	-17	-1	-41	-24	-12	-12	-44	-51	-209	342	-197	-26	-59	-184	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Stock options exercised
1,359	549	295	1,058	1,199	455	398	2,698	11,156	1,402	304	3,661	1,348	1,051	42	373	303	-	-	-	-	-	74	-15	909	-	-	-	-	-	-	-	-	-	-	-	-
Proceeds from stock offering, net of offering costs
-	-	-	-	-	-	-	-	-	0	0	0	63,262	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Stock options exercised, including tax benefit
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	210	355	217	-	-	-	-	-	-	-	0	-	-	-	-	0	1	0	95
Stock repurchased
33,914	22,787	70,260	38,631	399	0	29	18	980	344	30	14	743	560	38	17	347	218	0	798	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Dividends paid
17,377	13,766	13,892	14,195	10,547	9,569	9,560	8,404	8,373	3,609	3,603	3,599	3,067	1,922	1,921	1,920	1,918	909	909	908	455	453	451	450	355	302	300	301	301	301	301	301	300	300	301	300	300
Net cash provided by financing activities
850,502	-239,872	151,499	-148,123	120,122	3,949	-991	105,226	-126,914	309,724	25,124	-192,678	221,309	100,537	2,610	-14,183	132,716	91,700	11,883	-21,197	96,645	131,961	-271,040	-71,669	31,832	76,894	-22,605	-27,470	24,069	-10,565	-69,667	-103,048	-168,675	-79,478	-4,285	-66,405	43,642
Net increase in cash and cash equivalents
656,633	-347,220	-60	241,535	228,470	-238,998	213,367	-9,655	122,000	-21,610	-17,422	40,168	103,829	-23,212	-85,189	-77,964	209,537	-75,949	73,309	-101,219	97,928	-52,153	-305,443	295,748	45,372	68,073	3,261	-73,140	39,947	33,617	-13,674	-18,093	-16,197	-31,769	-66,634	83,681	-11,698
Supplemental Information
Transfer of loans to other real estate owned
5,384	1,682	3,057	2,224	3,657	934	1,149	1,281	1,297	494	234	556	1,824	2,316	1,352	1,919	2,372	5,482	2,421	3,624	3,264	3,618	4,695	4,614	3,432	6,181	7,733	6,727	8,940	9,312	3,828	5,745	7,270	2,817	6,853	6,404	4,826
Transfers of bank property to held for sale
-	-	-	-	-	800	0	2,092	1,410	398	0	4,136	0	521	1,612	0	2,803	269	0	0	970	0	0	0	4,647	-	-	-	0	-	-	-	-	-	-	-	-
New right-of-use operating lease assets
4,749	1,611	1,977	14,266	21,351	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash paid during the period for:
Interest
23,889	27,653	30,005	26,599	17,689	16,795	12,743	10,272	8,640	5,170	4,896	4,447	2,980	1,952	2,714	2,833	1,421	2,003	1,994	2,071	2,187	2,193	2,526	2,097	1,727	1,548	1,574	1,686	1,799	2,113	2,496	2,864	2,846	3,169	3,309	3,692	3,920
Income taxes
-	-	-	-	-	-	-	-	-	8,925	2,045	6,848	0	5,610	5,019	6,967	2,923	3,049	3,931	7,452	170	2,686	299	3,942	1,520	1,728	962	598	185	-	-	-	-	57	31	122	25