Cash flow Eramet

Stocks

ERA

FR0000131757

Diversified Mining

Real-time Euronext Paris Other stock markets 10:25:10 2026-06-18 am EDT			5-day change	1st Jan Change
50.35 ^EUR	-6.24%		+1.35%	-12.66%

Jun. 16	Precious metals' sudden and brutal sell-off
Jun. 16	France's InfraVia talking to other countries about joining metals fund	RE

e6c04b1de8ffebafcb16f7133eb.GuaLGVAqY1KmA1QTeUb72JDoX_V3TCtLcV4wLm_6Pyg.KtTeITUSM2Luez1xSwifnOWCa8Y-Imd_IBhqRCupYEdvqcMtIkYFJfRNNw

Published financial data: ERAMET

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	3.67B	5.01B	3.25B	2.93B	2.75B
Other Revenues, Total	42M	88M	89M	93M	36M
Total Revenues	3.71B	5.1B	3.34B	3.03B	2.79B
Cost of Goods Sold, Total	962M	1.5B	1.1B	971M	1.01B
Gross Profit	2.75B	3.61B	2.24B	2.06B	1.78B
Selling General & Admin Expenses, Total	1.68B	2.02B	1.86B	1.66B	1.62B
R&D Expenses	-	-	-	-	-
Depreciation & Amortization - (IS)	-	-	240M	248M	270M
Amortization of Goodwill and Intangible Assets - (IS)	259M	271M	-	-	-
Other Operating Expenses	50M	81M	121M	103M	83M
Other Operating Expenses, Total	1.99B	2.37B	2.22B	2.01B	1.98B
Operating Income	754M	1.24B	15M	49M	-203M
Interest Expense, Total	-114M	-106M	-144M	-170M	-162M
Interest And Investment Income	9M	9M	42M	37M	13M
Net Interest Expenses	-105M	-97M	-102M	-133M	-149M
Income (Loss) On Equity Invest.	121M	258M	295M	166M	58M
Currency Exchange Gains (Loss)	12M	29M	286M	-42M	-5M
Other Non Operating Income (Expenses)	-1M	12M	-3M	-3M	-7M
EBT, Excl. Unusual Items	781M	1.44B	491M	37M	-306M
Restructuring Charges	-	-2M	-5M	-3M	-1M
Impairment of Goodwill	-	-	-	-	-
Gain (Loss) On Sale Of Investments	-7M	-7M	4M	21M	-37M
Gain (Loss) On Sale Of Assets	-1M	-	-	-	-
Asset Writedown	117M	-221M	-218M	-13M	-183M
Other Unusual Items	-1M	-16M	-172M	-	-
EBT, Incl. Unusual Items	889M	1.19B	100M	42M	-527M
Income Tax Expense	98M	264M	88M	94M	43M
Earnings From Continuing Operations	791M	930M	12M	-52M	-570M
Earnings Of Discontinued Operations	-426M	-156M	6M	-	-
Net Income to Company	365M	774M	18M	-52M	-570M
Minority Interest	-67M	-34M	91M	66M	93M
Net Income - (IS)	298M	740M	109M	14M	-477M
Net Income to Common Incl Extra Items	298M	740M	109M	14M	-477M
Net Income to Common Excl. Extra Items	724M	896M	103M	14M	-477M
Per Share Items
Net EPS - Basic	10.43	25.81	3.81	0.49	-16.67
Basic EPS - Continuing Operations	25.34	31.25	3.6	0.49	-16.67
Basic Weighted Average Shares Outstanding	28.57M	28.67M	28.59M	28.62M	28.61M
Net EPS - Diluted	10.39	25.47	3.75	0.49	-16.67
Diluted EPS - Continuing Operations	25.24	30.84	3.54	0.49	-16.67
Diluted Weighted Average Shares Outstanding	28.69M	29.04M	28.94M	28.92M	28.61M
Normalized Basic EPS	14.74	30.2	13.92	3.11	-3.43
Normalized Diluted EPS	14.68	29.82	13.75	3.08	-3.43
Dividend Per Share	2.5	3.5	1.5	1.5	-
Payout Ratio	1.34	9.73	91.74	307.14	-9.01
American Depositary Receipts Ratio (ADR)	0.1	0.1	0.1	0.1	0.1
Supplemental Items
EBITDA	1.02B	1.5B	244M	287M	59M
EBITA	794M	1.28B	50M	83M	-166M
EBIT	754M	1.24B	15M	49M	-203M
Effective Tax Rate - (Ratio)	11.02	22.11	88	223.81	-8.16
Total Current Taxes	123M	234M	107M	117M	68M
Total Deferred Taxes	-25M	30M	-19M	-23M	-25M
Normalized Net Income	421M	866M	398M	89.12M	-98.25M
Interest on Long-Term Debt	-	-	-	-	-
Non-Cash Pension Expense	-16M	1M	5M	2M	1M
Supplemental Operating Expense Items
Research And Development Expense From Footnotes	-	-	-	-	-
Stock-Based Comp., SG&A Exp. (Total)	6M	8M	11M	10M	10M
Stock-Based Comp., Other (Total)	-	-	-	-	-
Total Stock-Based Compensation	6M	8M	11M	10M	10M

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	789M	1.12B	1.08B	631M	568M
Short Term Investments	387M	537M	522M	282M	23M
Trading Asset Securities, Total	-	8M	10M	16M	1M
Total Cash And Short Term Investments	1.18B	1.67B	1.62B	929M	592M
Accounts Receivable, Total	375M	369M	221M	217M	225M
Other Receivables	294M	433M	140M	240M	503M
Total Receivables	669M	802M	361M	457M	728M
Inventory	577M	724M	619M	692M	648M
Other Current Assets, Total	694M	788M	376M	334M	8M
Total Current Assets	3.12B	3.98B	2.97B	2.41B	1.98B
Gross Property Plant And Equipment	5.32B	5.64B	5.78B	6.59B	6.91B
Accumulated Depreciation	-3B	-3.34B	-3.47B	-3.69B	-3.91B
Net Property Plant And Equipment	2.32B	2.3B	2.31B	2.9B	3B
Long-term Investments	272M	310M	458M	534M	389M
Goodwill	206M	208M	186M	187M	149M
Other Intangibles, Total	210M	166M	143M	151M	130M
Loans Receivable Long-Term	-	-	-	-	-
Deferred Tax Assets Long-Term	41M	44M	64M	93M	87M
Deferred Charges Long-Term	61M	112M	105M	100M	70M
Other Long-Term Assets, Total	16M	39M	42M	86M	81M
Total Assets	6.24B	7.16B	6.28B	6.46B	5.88B
Liabilities
Accounts Payable, Total	403M	424M	445M	384M	371M
Accrued Expenses, Total	369M	460M	401M	286M	257M
Short-term Borrowings	101M	195M	97M	70M	168M
Current Portion of Long-Term Debt	352M	316M	498M	248M	305M
Current Portion of Leases	16M	25M	26M	25M	22M
Current Income Taxes Payable	110M	150M	88M	103M	56M
Unearned Revenue Current, Total	5M	1M	1M	17M	3M
Other Current Liabilities	793M	945M	196M	338M	259M
Total Current Liabilities	2.15B	2.52B	1.75B	1.47B	1.44B
Long-Term Debt	1.58B	1.38B	1.53B	1.82B	1.97B
Long-Term Leases	68M	91M	74M	59M	56M
Pension & Other Post Retirement Benefits	70M	60M	71M	69M	73M
Deferred Tax Liability Non Current	225M	270M	246M	251M	184M
Other Non Current Liabilities	820M	600M	607M	651M	658M
Total Liabilities	4.91B	4.91B	4.28B	4.32B	4.39B
Common Stock, Total	88M	88M	88M	88M	88M
Additional Paid In Capital	466M	466M	466M	466M	461M
Treasury Stock	-18.9M	-22.6M	-26M	-17.7M	-22.1M
Comprehensive Income and Other	477M	1.25B	1.07B	905M	191M
Total Common Equity	1.01B	1.78B	1.6B	1.44B	718M
Minority Interest	323M	464M	394M	698M	777M
Total Equity	1.34B	2.24B	1.99B	2.14B	1.5B
Total Liabilities And Equity	6.24B	7.16B	6.28B	6.46B	5.88B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	26.56M	26.63M	28.49M	28.49M	28.5M
ECS Total Common Shares Outstanding	26.56M	26.63M	28.49M	28.49M	28.5M
Book Value / Share	38.11	66.87	56.15	50.57	25.19
Tangible Book Value	596M	1.41B	1.27B	1.1B	439M
Tangible Book Value Per Share	22.44	52.83	44.61	38.71	15.4
Total Debt	2.11B	2B	2.23B	2.23B	2.52B
Net Debt	937M	336M	611M	1.3B	1.93B
Debt Equivalent of Unfunded Proj. Benefit Obligation	103M	90M	99M	95M	95M
Minority Interest, Total (Incl. Fin. Div)	323M	464M	394M	698M	777M
Equity Method Investments, Total	97M	297M	315M	389M	367M
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	333M	466M	374M	409M	292M
Inventories - Work In Process, Total	38M	60M	45M	59M	49M
Inventories - Finished Goods, Total	206M	198M	198M	224M	307M
Inventories - Others	-	-	2M	-	-
Land - (BS)	855M	874M	836M	880M	1.12B
Full Time Employees	12.41K	8.48K	8.57K	8.77K	8.62K
Part Time Employees	-	-	-	58	69
Assets under Capital Lease - Gross	-	-	-	-	-
Assets under Capital Lease - Accumulated Depreciation	-	-	-	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	9M	14M	10M	13M	11M

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	298M	740M	109M	14M	-477M
Depreciation & Amortization - CF	246M	246M	213M	222M	244M
Amortization of Goodwill and Intangible Assets - (CF)	40M	39M	35M	34M	37M
Depreciation & Amortization, Total	286M	285M	248M	256M	281M
(Gain) Loss From Sale Of Asset	-12M	3M	96M	-	-
Asset Writedown & Restructuring Costs	103M	237M	165M	11M	212M
(Income) Loss On Equity Investments - (CF)	-121M	-258M	-295M	-166M	-58M
Net Cash From Discontinued Operations	-70M	-125M	-69M	-	-
Other Operating Activities, Total	239M	220M	-155M	-55M	-159M
Change In Accounts Receivable	-107M	6M	153M	52M	-10M
Change In Inventories	-124M	-150M	26M	-82M	28M
Change In Accounts Payable	71M	-21M	19M	-119M	-10M
Change in Other Net Operating Assets	80M	54M	-125M	-36M	-120M
Cash from Operations	643M	991M	172M	-125M	-313M
Capital Expenditure	-269M	-491M	-595M	-665M	-465M
Sale of Property, Plant, and Equipment	2M	7M	6M	3M	1M
Cash Acquisitions	-	-	-	-30M	-10M
Divestitures	6M	79M	229M	-	-
Sale (Purchase) of Intangible assets	-43M	-39M	-110M	-22M	-8M
Investment in Marketable and Equity Securities, Total	81M	78M	161M	323M	302M
Other Investing Activities, Total	-55M	-147M	-248M	85M	44M
Cash from Investing	-278M	-513M	-557M	-306M	-136M
Short Term Debt Issued, Total	57M	98M	-	-	100M
Long-Term Debt Issued, Total	120M	167M	1.42B	847M	474M
Total Debt Issued	177M	265M	1.42B	847M	574M
Short Term Debt Repaid, Total	-	-	-69M	-29M	-
Long-Term Debt Repaid, Total	-1.2B	-398M	-1.14B	-502M	-243M
Total Debt Repaid	-1.2B	-398M	-1.2B	-531M	-243M
Issuance of Common Stock	-	-	-	-	-
Repurchase of Common Stock	-8M	-7M	-10M	-5M	-8M
Common Dividends Paid	-4M	-72M	-100M	-43M	-43M
Common & Preferred Stock Dividends Paid	-4M	-72M	-100M	-43M	-43M
Other Financing Activities, Total	10M	152M	164M	-280M	157M
Cash from Financing	-1.03B	-60M	269M	-12M	437M
Foreign Exchange Rate Adjustments	3M	-64M	45M	-10M	-50M
Miscellaneous Cash Flow Adjustments	-13M	-	-	-	-1M
Net Change in Cash	-672M	354M	-71M	-453M	-63M
Supplemental Items
Cash Interest Paid	114M	105M	144M	170M	162M
Cash Income Tax Paid (Refund)	117M	187M	172M	138M	137M
Levered Free Cash Flow	518M	396M	-418M	-627M	-493M
Unlevered Free Cash Flow	589M	463M	-328M	-520M	-392M
Change In Net Working Capital	-138M	74M	-109M	130M	83M
Net Debt Issued / Repaid	-1.02B	-133M	215M	316M	331M

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	7.43	11.55	0.14	0.48	-2.06
Return on Total Capital	12.4	20.11	0.22	0.71	-3.03
Return On Equity %	68.99	51.96	0.57	-2.52	-31.37
Return on Common Equity	83.36	64.16	6.09	0.92	-44.19
Margin Analysis
Gross Profit Margin %	74.07	70.7	67.04	67.91	63.64
SG&A Margin	45.42	39.53	55.78	54.69	58.26
EBITDA Margin %	27.57	29.5	7.31	9.48	2.12
EBITA Margin %	21.4	25.03	1.5	2.74	-5.95
EBIT Margin %	20.32	24.26	0.45	1.62	-7.28
Income From Continuing Operations Margin %	21.32	18.23	0.36	-1.72	-20.44
Net Income Margin %	8.03	14.5	3.26	0.46	-17.1
Net Avail. For Common Margin %	19.51	17.56	3.08	0.46	-17.1
Normalized Net Income Margin	11.35	16.97	11.91	2.95	-3.52
Levered Free Cash Flow Margin	13.96	7.77	-12.5	-20.71	-17.68
Unlevered Free Cash Flow Margin	15.88	9.07	-9.81	-17.2	-14.05
Asset Turnover
Asset Turnover	0.58	0.76	0.5	0.48	0.45
Fixed Assets Turnover	1.64	2.21	1.45	1.16	0.95
Receivables Turnover (Average Receivables)	10.15	13.48	11.02	13.39	12.46
Inventory Turnover (Average Inventory)	1.3	2.3	1.64	1.48	1.51
Short Term Liquidity
Current Ratio	1.45	1.58	1.7	1.64	1.37
Quick Ratio	0.86	0.98	1.13	0.94	0.92
Operating Cash Flow to Current Liabilities	0.3	0.39	0.1	-0.08	-0.22
Days Sales Outstanding (Average Receivables)	35.97	27.08	33.12	27.33	29.3
Days Outstanding Inventory (Average Inventory)	281.34	158.82	222.61	247.08	241.17
Average Days Payable Outstanding	272.16	91.92	159.23	145.31	142.05
Cash Conversion Cycle (Average Days)	45.15	93.98	96.5	129.09	128.43
Long Term Solvency
Total Debt/Equity	158.28	89.26	111.68	104.07	168.9
Total Debt / Total Capital	61.28	47.16	52.76	51	62.81
LT Debt/Equity	123.15	65.39	80.54	88.03	135.79
Long-Term Debt / Total Capital	47.68	34.55	38.05	43.14	50.5
Total Liabilities / Total Assets	78.62	68.64	68.23	66.91	74.58
EBIT / Interest Expense	6.61	11.68	0.1	0.29	-1.25
EBITDA / Interest Expense	9.12	14.37	1.83	1.79	0.48
(EBITDA - Capex) / Interest Expense	6.76	9.74	-2.31	-2.12	-2.39
Total Debt / EBITDA	2.03	1.32	8.47	7.3	32.37
Net Debt / EBITDA	0.9	0.22	2.32	4.25	24.78
Total Debt / (EBITDA - Capex)	2.74	1.94	-6.71	-6.18	-6.52
Net Debt / (EBITDA - Capex)	1.22	0.33	-1.84	-3.6	-4.99
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	31.84	37.52	-34.54	-9.4	-7.83
Gross Profit, 1 Yr. Growth %	41.14	31.26	-37.93	-8.22	-13.63
EBITDA, 1 Yr. Growth %	104.19	47.12	-83.79	17.62	-79.44
EBITA, 1 Yr. Growth %	208.95	60.83	-96.08	66	-300
EBIT, 1 Yr. Growth %	227.83	64.19	-98.79	226.67	-514.29
Earnings From Cont. Operations, 1 Yr. Growth %	-594.38	17.57	-98.71	-533.33	996.15
Net Income, 1 Yr. Growth %	-144.15	148.32	-85.27	-87.16	-3.51K
Normalized Net Income, 1 Yr. Growth %	314.39	105.64	-54.06	-77.6	-210.24
Diluted EPS Before Extra, 1 Yr. Growth %	-520.77	22.19	-88.52	-86.18	-3.51K
Accounts Receivable, 1 Yr. Growth %	7.76	-1.6	-40.11	-1.81	3.69
Inventory, 1 Yr. Growth %	-36.31	25.48	-14.5	11.79	-6.36
Net Property, Plant and Equip., 1 Yr. Growth %	5.17	-0.99	0.35	25.8	3.38
Total Assets, 1 Yr. Growth %	-3.1	14.67	-12.33	3	-9.02
Tangible Book Value, 1 Yr. Growth %	112.1	135.68	-9.67	-13.22	-60.2
Common Equity, 1 Yr. Growth %	39.59	75.99	-10.16	-9.94	-50.17
Cash From Operations, 1 Yr. Growth %	108.09	54.12	-82.64	-172.67	150.4
Capital Expenditures, 1 Yr. Growth %	313.85	82.53	21.18	11.76	-30.08
Levered Free Cash Flow, 1 Yr. Growth %	41.97	-23.46	-205.33	50.04	-21.3
Unlevered Free Cash Flow, 1 Yr. Growth %	31.9	-21.47	-170.8	58.83	-24.69
Dividend Per Share, 1 Yr. Growth %	-	40	-57.14	0	-
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	0.04	34.65	-5.12	-22.99	-8.62
Gross Profit, 2 Yr. CAGR %	6.76	36.11	-9.74	-24.52	-10.96
EBITDA, 2 Yr. CAGR %	35.28	73.32	-51.16	-56.33	-50.83
EBITA, 2 Yr. CAGR %	61.88	122.91	-74.91	-74.51	82.21
EBIT, 2 Yr. CAGR %	64.39	132	-85.9	-80.11	267.88
Earnings From Cont. Operations, 2 Yr. CAGR %	133.56	141.09	-87.68	-76.35	589.2
Net Income, 2 Yr. CAGR %	27.26	4.7	-39.52	-86.25	109.19
Normalized Net Income, 2 Yr. CAGR %	165.48	191.92	-2.8	-67.92	-50.31
Diluted EPS Before Extra, 2 Yr. CAGR %	90.77	126.74	-62.55	-87.41	117.03
Accounts Receivable, 2 Yr. CAGR %	1.78	2.97	-23.23	-23.31	0.9
Inventory, 2 Yr. CAGR %	-27.51	-10.61	3.58	-2.23	2.32
Net Property, Plant and Equip., 2 Yr. CAGR %	-4.67	2.04	-0.32	12.36	14.04
Total Assets, 2 Yr. CAGR %	2.17	5.41	0.26	-4.98	-3.2
Tangible Book Value, 2 Yr. CAGR %	-21.98	123.77	45.91	-11.46	-41.23
Common Equity, 2 Yr. CAGR %	-14.92	56.73	25.74	-10.05	-33.01
Cash From Operations, 2 Yr. CAGR %	173.44	79.08	-48.28	-64.48	34.9
Capital Expenditures, 2 Yr. CAGR %	-20.35	174.84	48.72	16.38	-11.6
Levered Free Cash Flow, 2 Yr. CAGR %	79.3	4.24	-10.21	25.71	8.66
Unlevered Free Cash Flow, 2 Yr. CAGR %	165.45	1.77	-25.43	6.04	9.37
Dividend Per Share, 2 Yr. CAGR %	-	-	-22.54	-34.53	-
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-0.35	11.23	5.88	-6.57	-18.23
Gross Profit, 3 Yr. CAGR %	38.78	14.37	4.77	-9.23	-21.05
EBITDA, 3 Yr. CAGR %	10.36	39.12	-21.32	-34.54	-66.03
EBITA, 3 Yr. CAGR %	16.13	61.53	-42.06	-52.89	-49.34
EBIT, 3 Yr. CAGR %	15.84	64.33	-59.75	-59.8	-45.27
Earnings From Cont. Operations, 3 Yr. CAGR %	87.5	85.8	-57.83	-59.64	-15.06
Net Income, 3 Yr. CAGR %	77.82	59.03	-45.54	-63.92	-13.62
Normalized Net Income, 3 Yr. CAGR %	24.07	143.81	57.61	-40.41	-51.59
Diluted EPS Before Extra, 3 Yr. CAGR %	139.82	64.44	-16.12	-73.14	-18.53
Accounts Receivable, 3 Yr. CAGR %	-1.72	0.64	-14.04	-16.67	-15.2
Inventory, 3 Yr. CAGR %	-15.22	-12.96	-11.92	6.25	-3.63
Net Property, Plant and Equip., 3 Yr. CAGR %	0.49	-3.46	1.47	7.72	9.28
Total Assets, 3 Yr. CAGR %	1.36	6.18	-0.87	1.17	-6.34
Tangible Book Value, 3 Yr. CAGR %	-20.65	12.85	65.38	22.71	-32.18
Common Equity, 3 Yr. CAGR %	-14.27	8.41	30.19	12.5	-26.13
Cash From Operations, 3 Yr. CAGR %	13.74	125.87	-17.74	-42.07	-31.9
Capital Expenditures, 3 Yr. CAGR %	-3.46	5.01	109.19	35.21	-1.8
Levered Free Cash Flow, 3 Yr. CAGR %	49.06	35.01	4.6	6.55	7.54
Unlevered Free Cash Flow, 3 Yr. CAGR %	40.05	76.88	-9.82	-4.06	-5.39
Dividend Per Share, 3 Yr. CAGR %	60.91	-	-	-15.66	-
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	4.66	7.51	-2.28	-3.98	-0.18
Gross Profit, 5 Yr. CAGR %	37.26	28.41	16.85	-3.14	-1.83
EBITDA, 5 Yr. CAGR %	31.62	14.67	-20.35	-12.48	-34.81
EBITA, 5 Yr. CAGR %	124.25	18.14	-37.08	-22.82	-8.37
EBIT, 5 Yr. CAGR %	113.49	18.67	-50.1	-29.38	-2.47
Earnings From Cont. Operations, 5 Yr. CAGR %	27.8	33.18	-36.9	-18.54	28.93
Net Income, 5 Yr. CAGR %	10.73	29.52	15.51	-40.26	-6.71
Normalized Net Income, 5 Yr. CAGR %	76.62	25.92	12.53	8.33	-0.67
Diluted EPS Before Extra, 5 Yr. CAGR %	30.05	34.41	14.11	-41.16	22.69
Accounts Receivable, 5 Yr. CAGR %	2.59	0.44	-10.97	-9.73	-8.35
Inventory, 5 Yr. CAGR %	-8.43	-3.14	-8.15	-8.82	-6.48
Net Property, Plant and Equip., 5 Yr. CAGR %	3.27	3.62	0.17	2.58	6.32
Total Assets, 5 Yr. CAGR %	1.21	3.28	0.92	1.57	-1.81
Tangible Book Value, 5 Yr. CAGR %	-12.23	0.89	1.27	2.41	9.33
Common Equity, 5 Yr. CAGR %	-7.75	1.01	-0.07	0.61	-0.19
Cash From Operations, 5 Yr. CAGR %	45.68	7.6	-17.01	7.77	0.26
Capital Expenditures, 5 Yr. CAGR %	4.88	15.78	14.75	9.42	48.22
Levered Free Cash Flow, 5 Yr. CAGR %	58.37	-0.31	21.71	31.21	6.21
Unlevered Free Cash Flow, 5 Yr. CAGR %	138.57	0.44	8.84	44.14	-2.59
Dividend Per Share, 5 Yr. CAGR %	-	8.76	20.11	-	-