Income Statement Prysmian S.p.A.

Equities

PRY

IT0004176001

Electrical Components & Equipment

Market Closed - Borsa Italiana Other stock markets 11:45:00 2025-07-18 am EDT			5-day change	1st Jan Change
64.62 ^EUR	+0.69%		+5.76%	+4.80%

Jul. 18	DIARY - Italy to Aug. 31	RE
Jul. 18	EU markets in the green following Wall Street	AN

3b73d8a9cabcd0.LdoNNNPofMW0UTOvrrR98HqGHC1063L2jN1vMbntgC0.Q-tvZeCuFp3SFn3_nYAqlkn3dGEjgySk4apCWoGX0El1ozV354wrt9gGfg

Published financial data: PRYSMIAN S.P.A.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2020	2021	2022	2023	2024
Revenues	10.02B	12.74B	16.07B	15.35B	17.03B
Other Revenues, Total	47M	105M	46M	50M	69M
Total Revenues	10.06B	12.84B	16.11B	15.4B	17.1B
Cost of Goods Sold, Total	6.5B	8.79B	10.77B	9.82B	10.91B
Gross Profit	3.56B	4.05B	5.34B	5.59B	6.18B
Selling General & Admin Expenses, Total	1.39B	2.07B	1.83B	1.85B	1.99B
Depreciation & Amortization - (IS)	325M	329M	369M	360M	465M
Other Operating Expenses	1.43B	1.06B	2.32B	2.33B	2.49B
Other Operating Expenses, Total	3.14B	3.46B	4.52B	4.54B	4.95B
Operating Income	413M	588M	825M	1.05B	1.23B
Interest Expense, Total	-67M	-72M	-64M	-90M	-182M
Interest And Investment Income	6M	6M	13M	36M	44M
Net Interest Expenses	-61M	-66M	-51M	-54M	-138M
Income (Loss) On Equity Invest.	18M	27M	47M	33M	41M
Currency Exchange Gains (Loss)	-9M	-12M	-19M	-13M	-40M
Other Non Operating Income (Expenses)	-20M	-26M	-41M	-36M	-45M
EBT, Excl. Unusual Items	341M	511M	761M	979M	1.05B
Restructuring Charges	-32M	-21M	-13M	-38M	-82M
Merger & Related Restructuring Charges	-	-	-	-	-
Gain (Loss) On Sale Of Investments	-	-	-	-168M	-
Gain (Loss) On Sale Of Assets	18M	2M	1M	0	1M
Asset Writedown	-68M	-6M	-34M	-46M	-44M
Insurance Settlements	30M	15M	17M	17M	45M
Legal Settlements	-	-	-	-	-
Other Unusual Items	-37M	-25M	7M	20M	10M
EBT, Incl. Unusual Items	252M	476M	739M	764M	981M
Income Tax Expense	78M	166M	230M	217M	233M
Earnings From Continuing Operations	174M	310M	509M	547M	748M
Net Income to Company	174M	310M	509M	547M	748M
Minority Interest	4M	-2M	-5M	-18M	-19M
Net Income - (IS)	178M	308M	504M	529M	729M
Preferred Dividend and Other Adjustments	-	-	-	-	-
Net Income to Common Incl Extra Items	178M	308M	504M	529M	729M
Net Income to Common Excl. Extra Items	178M	308M	504M	529M	729M
Per Share Items
Net EPS - Basic	0.68	1.17	1.91	1.94	2.59
Basic EPS - Continuing Operations	0.68	1.17	1.91	1.94	2.59
Basic Weighted Average Shares Outstanding	263M	263M	263M	273M	282M
Net EPS - Diluted	0.68	1.17	1.9	1.84	2.52
Diluted EPS - Continuing Operations	0.68	1.17	1.9	1.84	2.52
Diluted Weighted Average Shares Outstanding	263M	264M	266M	291M	291M
Normalized Basic EPS	0.82	1.2	1.79	2.18	2.27
Normalized Diluted EPS	0.82	1.2	1.77	2.04	2.19
Dividend Per Share	0.5	0.55	0.6	0.7	0.8
Payout Ratio	37.08	42.86	28.57	29.87	26.2
American Depositary Receipts Ratio (ADR)	0.5	0.5	0.5	0.5	0.5
Supplemental Items
EBITDA	672M	846M	1.12B	1.34B	1.58B
EBITA	470M	640M	883M	1.13B	1.34B
EBIT	413M	588M	825M	1.05B	1.23B
EBITDAR	-	1.44B	1.19B	1.41B	1.66B
Total Revenues (As Reported)	10.18B	13.09B	16.11B	15.48B	17.16B
Effective Tax Rate - (Ratio)	30.95	34.87	31.12	28.4	23.75
Total Current Taxes	121M	201M	278M	256M	309M
Total Deferred Taxes	-43M	-35M	-48M	-39M	-76M
Normalized Net Income	217M	317M	471M	594M	638M
Interest on Long-Term Debt	34M	37M	20M	20M	25M
Non-Cash Pension Expense	14M	13M	7M	13M	12M
Supplemental Operating Expense Items
Research And Development Expense From Footnotes	90M	95M	101M	107M	114M
Net Rental Expense, Total	-	596M	73M	68M	72M
Imputed Operating Lease Interest Expense	-	98.92M	10.97M	15.85M	24.58M
Imputed Operating Lease Depreciation	-	497M	62.03M	52.15M	47.42M
Maintenance & Repair Expenses, Total	110M	114M	151M	164M	174M
Stock-Based Comp., SG&A Exp. (Total)	31M	33M	104M	57M	58M
Total Stock-Based Compensation	31M	33M	104M	57M	58M

Fiscal Period: December	2020	2021	2022	2023	2024
Assets
Cash And Equivalents	1.16B	1.7B	1.28B	1.74B	1.03B
Short Term Investments	11M	11M	11M	24M	11M
Trading Asset Securities, Total	20M	244M	283M	105M	38M
Total Cash And Short Term Investments	1.19B	1.96B	1.58B	1.87B	1.08B
Accounts Receivable, Total	1.54B	1.87B	2.44B	2.47B	2.99B
Other Receivables	304M	349M	427M	432M	552M
Total Receivables	1.84B	2.22B	2.87B	2.9B	3.54B
Inventory	1.53B	2.05B	2.24B	2.26B	2.86B
Other Current Assets, Total	110M	159M	106M	206M	190M
Total Current Assets	4.68B	6.39B	6.8B	7.24B	7.67B
Gross Property Plant And Equipment	4.59B	5.04B	5.55B	6.29B	8.12B
Accumulated Depreciation	-1.95B	-2.24B	-2.53B	-2.89B	-3.19B
Net Property Plant And Equipment	2.65B	2.79B	3.02B	3.4B	4.92B
Long-term Investments	329M	376M	461M	242M	266M
Goodwill	1.51B	1.64B	1.69B	1.66B	3.5B
Other Intangibles, Total	489M	494M	473M	411M	1.42B
Deferred Tax Assets Long-Term	207M	182M	203M	299M	328M
Deferred Charges Long-Term	3M	1M	-	4M	3M
Other Long-Term Assets, Total	71M	138M	110M	62M	100M
Total Assets	9.93B	12.02B	12.76B	13.32B	18.2B
Liabilities
Accounts Payable, Total	1.96B	2.59B	2.72B	2.2B	2.46B
Accrued Expenses, Total	457M	483M	556M	538M	669M
Current Portion of Long-Term Debt	91M	1.08B	272M	547M	180M
Current Portion of Leases	52M	53M	58M	70M	81M
Current Income Taxes Payable	25M	54M	133M	64M	116M
Unearned Revenue Current, Total	-	454M	-	-	-
Other Current Liabilities	1.12B	894M	1.87B	2.73B	3.18B
Total Current Liabilities	3.7B	5.61B	5.6B	6.15B	6.69B
Long-Term Debt	2.91B	2.45B	2.59B	2.25B	4.94B
Long-Term Leases	143M	158M	156M	234M	229M
Pension & Other Post Retirement Benefits	506M	446M	329M	333M	310M
Deferred Tax Liability Non Current	195M	188M	187M	222M	579M
Other Non Current Liabilities	46M	75M	120M	158M	159M
Total Liabilities	7.51B	8.93B	8.98B	9.35B	12.9B
Common Stock, Total	124M	122M	121M	104M	428M
Retained Earnings	178M	308M	504M	529M	729M
Treasury Stock	-96.82M	-94.69M	-93.88M	-76.29M	-398M
Comprehensive Income and Other	2.05B	2.58B	3.05B	3.22B	4.33B
Total Common Equity	2.26B	2.92B	3.58B	3.78B	5.09B
Minority Interest	164M	174M	186M	191M	210M
Total Equity	2.42B	3.09B	3.77B	3.97B	5.3B
Total Liabilities And Equity	9.93B	12.02B	12.76B	13.32B	18.2B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	263M	264M	264M	273M	287M
ECS Total Common Shares Outstanding	263M	264M	264M	273M	287M
Book Value / Share	8.58	11.06	13.6	13.86	17.73
Tangible Book Value	262M	778M	1.42B	1.71B	172M
Tangible Book Value Per Share	0.99	2.95	5.39	6.27	0.6
Total Debt	3.2B	3.74B	3.07B	3.1B	5.42B
Net Debt	2.01B	1.78B	1.5B	1.24B	4.34B
Debt Equivalent of Unfunded Proj. Benefit Obligation	419M	359M	259M	266M	243M
Debt Equivalent Oper. Leases	-	4.77B	584M	544M	576M
Minority Interest, Total (Incl. Fin. Div)	164M	174M	186M	191M	210M
Equity Method Investments, Total	312M	360M	387M	218M	248M
Account Code - Inventory Valuation	5	5	5	5	5
Inventories - Raw Materials, Total	484M	698M	864M	872M	1.03B
Inventories - Work In Process, Total	386M	499M	547M	562M	693M
Inventories - Finished Goods, Total	808M	1B	1.02B	1.1B	1.39B
Land - (BS)	285M	304M	322M	325M	458M
Buildings, Total	1.09B	1.28B	1.36B	1.42B	1.96B
Machinery, Total	2.38B	2.83B	2.96B	3.19B	3.83B
Full Time Employees	28.32K	29.76K	29.86K	29.21K	31.86K
Part Time Employees	-	-	328	390	-
Accumulated Allowance for Doubtful Accounts (Supple)	94M	97M	97M	98M	99M
Order Backlog	3.5B	2.3B	6.6B	18B	12.1B

Fiscal Period: December	2020	2021	2022	2023	2024
Net Income	178M	308M	504M	529M	729M
Depreciation & Amortization - CF	259M	261M	291M	282M	363M
Amortization of Goodwill and Intangible Assets - (CF)	57M	52M	58M	78M	102M
Depreciation & Amortization, Total	316M	313M	349M	360M	465M
Amortization of Deferred Charges, Total - (CF)	15M	24M	26M	5M	16M
(Gain) Loss From Sale Of Asset	-20M	-2M	-1M	-	-
(Gain) Loss on Sale of Investments - (CF)	-	-	-	168M	-
Asset Writedown & Restructuring Costs	68M	6M	34M	46M	44M
(Income) Loss On Equity Investments - (CF)	-10M	-19M	-47M	-33M	-41M
Stock-Based Compensation (CF)	31M	33M	104M	57M	58M
Other Operating Activities, Total	31M	123M	159M	5M	197M
Change In Accounts Receivable	13M	398M	-175M	-523M	268M
Change In Inventories	-101M	-449M	-171M	-88M	-203M
Change in Other Net Operating Assets	184M	42M	256M	890M	400M
Cash from Operations	705M	777M	1.04B	1.42B	1.93B
Capital Expenditure	-240M	-258M	-429M	-599M	-768M
Sale of Property, Plant, and Equipment	18M	8M	2M	-	9M
Cash Acquisitions	-5M	-85M	-7M	-	-4.13B
Divestitures	-	-	-	-	-
Sale (Purchase) of Intangible assets	-22M	-25M	-25M	-25M	-38M
Investment in Marketable and Equity Securities, Total	-1M	-222M	-39M	133M	69M
Cash from Investing	-250M	-582M	-498M	-491M	-4.85B
Long-Term Debt Issued, Total	-	844M	1.34B	120M	5.38B
Total Debt Issued	-	844M	1.34B	120M	5.38B
Long-Term Debt Repaid, Total	-117M	-269M	-2B	-200M	-2.38B
Total Debt Repaid	-117M	-269M	-2B	-200M	-2.38B
Issuance of Common Stock	1M	1M	-	-	-
Repurchase of Common Stock	-	-	-	-	-327M
Common Dividends Paid	-66M	-132M	-144M	-158M	-191M
Common & Preferred Stock Dividends Paid	-66M	-132M	-144M	-158M	-191M
Other Financing Activities, Total	-143M	-109M	-152M	-186M	-277M
Cash from Financing	-325M	335M	-961M	-424M	2.2B
Foreign Exchange Rate Adjustments	-36M	8M	4M	-45M	10M
Net Change in Cash	94M	538M	-417M	456M	-708M
Supplemental Items
Cash Interest Paid	55M	57M	88M	140M	-
Cash Income Tax Paid (Refund)	142M	120M	221M	328M	261M
Levered Free Cash Flow	435M	374M	510M	500M	75.88M
Unlevered Free Cash Flow	471M	412M	544M	552M	174M
Change In Net Working Capital	-119M	35M	-9M	-103M	314M
Net Debt Issued / Repaid	-117M	575M	-665M	-80M	3B

Fiscal Period: December	2020	2021	2022	2023	2024
Profitability
Return on Assets	2.53	3.35	4.16	5.03	4.89
Return on Total Capital	4.49	5.9	7.54	9.42	8.66
Return On Equity %	6.93	11.25	14.84	14.13	16.14
Return on Common Equity	7.62	11.91	15.51	14.36	16.44
Margin Analysis
Gross Profit Margin %	35.36	31.54	33.17	36.27	36.16
SG&A Margin	13.83	16.15	11.36	12	11.65
EBITDA Margin %	6.68	6.59	6.92	8.71	9.26
EBITA Margin %	4.67	4.98	5.48	7.32	7.81
EBIT Margin %	4.1	4.58	5.12	6.81	7.21
Income From Continuing Operations Margin %	1.73	2.41	3.16	3.55	4.38
Net Income Margin %	1.77	2.4	3.13	3.43	4.26
Net Avail. For Common Margin %	1.77	2.4	3.13	3.43	4.26
Normalized Net Income Margin	2.16	2.47	2.92	3.86	3.73
Levered Free Cash Flow Margin	4.33	2.92	3.16	3.25	0.44
Unlevered Free Cash Flow Margin	4.68	3.2	3.37	3.58	1.02
Asset Turnover
Asset Turnover	0.99	1.17	1.3	1.18	1.08
Fixed Assets Turnover	3.69	4.72	5.54	4.8	4.11
Receivables Turnover (Average Receivables)	5.79	7.48	7.45	6.25	6.24
Inventory Turnover (Average Inventory)	4.26	4.9	5.01	4.36	4.26
Short Term Liquidity
Current Ratio	1.26	1.14	1.21	1.18	1.15
Quick Ratio	0.82	0.74	0.79	0.78	0.69
Operating Cash Flow to Current Liabilities	0.19	0.14	0.19	0.23	0.29
Days Sales Outstanding (Average Receivables)	63.23	48.79	49	58.44	58.67
Days Outstanding Inventory (Average Inventory)	85.92	74.42	72.79	83.75	85.88
Average Days Payable Outstanding	112.95	89.15	88.45	91.19	74.12
Cash Conversion Cycle (Average Days)	36.2	34.06	33.34	51	70.44
Long Term Solvency
Total Debt/Equity	132.07	121.11	81.52	78.17	102.42
Total Debt / Total Capital	56.91	54.77	44.91	43.87	50.6
LT Debt/Equity	126.17	84.46	72.77	62.64	97.49
Long-Term Debt / Total Capital	54.37	38.2	40.09	35.16	48.16
Total Liabilities / Total Assets	75.6	74.29	70.44	70.19	70.9
EBIT / Interest Expense	6.16	8.17	12.89	11.66	6.77
EBITDA / Interest Expense	10.88	12.51	18.34	15.66	9.33
(EBITDA - Capex) / Interest Expense	7.3	8.93	11.64	9	5.11
Total Debt / EBITDA	4.39	4.15	2.62	2.2	3.19
Net Debt / EBITDA	2.75	1.98	1.27	0.88	2.56
Total Debt / (EBITDA - Capex)	6.54	5.82	4.13	3.83	5.83
Net Debt / (EBITDA - Capex)	4.1	2.77	2.01	1.52	4.67
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-13.07	27.61	25.48	-4.4	10.98
Gross Profit, 1 Yr. Growth %	-15.69	13.83	31.95	4.55	10.63
EBITDA, 1 Yr. Growth %	-23.11	25.89	38	18.25	18.05
EBITA, 1 Yr. Growth %	-29.85	36.17	46.68	24.94	18.46
EBIT, 1 Yr. Growth %	-32.18	42.37	50	27.31	17.54
Earnings From Cont. Operations, 1 Yr. Growth %	-41.22	78.16	64.19	7.47	36.75
Net Income, 1 Yr. Growth %	-39.04	73.03	63.64	4.96	37.81
Normalized Net Income, 1 Yr. Growth %	-32.62	46.17	60.28	26.36	7.41
Diluted EPS Before Extra, 1 Yr. Growth %	-39.07	72.95	62.49	-3.01	36.85
Accounts Receivable, 1 Yr. Growth %	-20.21	21.68	30.82	1.1	20.83
Inventory, 1 Yr. Growth %	0.53	34.16	9.1	1.03	26.24
Net Property, Plant and Equip., 1 Yr. Growth %	-5.56	5.51	8.09	12.62	44.69
Total Assets, 1 Yr. Growth %	-5.3	21.01	6.13	4.44	36.62
Tangible Book Value, 1 Yr. Growth %	0.38	196.95	83.35	20.34	-89.94
Common Equity, 1 Yr. Growth %	-6.46	29.04	22.98	5.47	34.54
Cash From Operations, 1 Yr. Growth %	-9.03	10.21	33.59	36.42	36.51
Capital Expenditures, 1 Yr. Growth %	0	7.5	66.28	39.63	28.21
Levered Free Cash Flow, 1 Yr. Growth %	9.63	-14.35	44.88	-1.69	-83.23
Unlevered Free Cash Flow, 1 Yr. Growth %	7.9	-13.03	39.84	1.59	-65.52
Dividend Per Share, 1 Yr. Growth %	100	10	9.09	16.67	14.29
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-0.67	5.32	26.54	9.53	3
Gross Profit, 2 Yr. CAGR %	1.36	-2.04	22.55	17.45	7.55
EBITDA, 2 Yr. CAGR %	17.23	-1.61	28.81	28.83	18.15
EBITA, 2 Yr. CAGR %	21	-2.26	37.07	36.82	21.66
EBIT, 2 Yr. CAGR %	23.45	-1.74	41.34	38.1	22.33
Earnings From Cont. Operations, 2 Yr. CAGR %	73.21	2.34	71.03	32.84	21.22
Net Income, 2 Yr. CAGR %	75.18	2.7	68.27	31.05	20.27
Normalized Net Income, 2 Yr. CAGR %	21.84	-0.76	47.23	42.22	16.5
Diluted EPS Before Extra, 2 Yr. CAGR %	68.98	2.65	67.64	25.54	15.21
Accounts Receivable, 2 Yr. CAGR %	-12.25	-1.47	26.17	15.01	10.53
Inventory, 2 Yr. CAGR %	0.66	16.13	20.99	4.99	12.93
Net Property, Plant and Equip., 2 Yr. CAGR %	0.36	-0.18	6.79	10.33	27.65
Total Assets, 2 Yr. CAGR %	-1.33	7.05	13.34	5.28	19.45
Tangible Book Value, 2 Yr. CAGR %	230.4	72.65	132.89	48.54	-65.21
Common Equity, 2 Yr. CAGR %	1.66	9.87	25.98	13.89	19.12
Cash From Operations, 2 Yr. CAGR %	23.53	0.13	21.34	35	36.46
Capital Expenditures, 2 Yr. CAGR %	-5.19	3.68	33.7	52.37	33.8
Levered Free Cash Flow, 2 Yr. CAGR %	62.97	-2.88	7.96	19.27	-61.39
Unlevered Free Cash Flow, 2 Yr. CAGR %	89.19	-2.92	7.19	19.12	-43.45
Dividend Per Share, 2 Yr. CAGR %	7.83	48.32	9.54	12.82	15.47
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	8.08	7.98	11.65	15.25	10.01
Gross Profit, 3 Yr. CAGR %	5.35	5.36	8.19	16.23	15.13
EBITDA, 3 Yr. CAGR %	3.85	20.05	8.46	25.9	25.13
EBITA, 3 Yr. CAGR %	0.14	25.86	9.64	33.85	30.41
EBIT, 3 Yr. CAGR %	-1.34	29.46	10.65	36.44	30.88
Earnings From Cont. Operations, 3 Yr. CAGR %	-9.79	74.84	19.81	46.49	34.13
Net Income, 3 Yr. CAGR %	-9.61	74.46	19.95	43.77	33.27
Normalized Net Income, 3 Yr. CAGR %	-3.73	29.47	13.46	39.85	29.51
Diluted EPS Before Extra, 3 Yr. CAGR %	-15.35	70.29	19.63	39.69	29.2
Accounts Receivable, 3 Yr. CAGR %	5.26	-2.15	8.3	17.19	16.92
Inventory, 3 Yr. CAGR %	17.08	10.78	13.74	13.93	11.64
Net Property, Plant and Equip., 3 Yr. CAGR %	17.17	2.05	2.5	8.7	20.77
Total Assets, 3 Yr. CAGR %	13.86	5.62	6.75	10.29	14.84
Tangible Book Value, 3 Yr. CAGR %	-28.47	218.85	75.92	86.88	-39.46
Common Equity, 3 Yr. CAGR %	15.9	10.07	14.08	18.73	20.39
Cash From Operations, 3 Yr. CAGR %	5.12	18.92	10.23	26.17	35.5
Capital Expenditures, 3 Yr. CAGR %	0.42	-1.14	21.36	35.65	43.85
Levered Free Cash Flow, 3 Yr. CAGR %	-0.99	31.72	8.68	4.6	-40.03
Unlevered Free Cash Flow, 3 Yr. CAGR %	-0.39	46.22	7.58	5.25	-23.56
Dividend Per Share, 3 Yr. CAGR %	5.16	8.55	33.89	11.87	13.3
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	6.29	10.97	15.12	8.6	8.11
Gross Profit, 5 Yr. CAGR %	4.77	5.37	11.92	10.04	7.93
EBITDA, 5 Yr. CAGR %	6.67	5.58	13.19	22.36	12.61
EBITA, 5 Yr. CAGR %	5.09	4.32	13.54	28.55	14.78
EBIT, 5 Yr. CAGR %	3.69	4.27	13.92	31.09	15.15
Earnings From Cont. Operations, 5 Yr. CAGR %	-4.05	3.42	16.52	56.64	20.37
Net Income, 5 Yr. CAGR %	-3.62	4.6	15.9	55.6	20.08
Normalized Net Income, 5 Yr. CAGR %	2.6	4.2	14.1	32.35	14.63
Diluted EPS Before Extra, 5 Yr. CAGR %	-7.53	1.33	11.25	50.74	17.84
Accounts Receivable, 5 Yr. CAGR %	0.16	3.47	13.17	4.38	9.18
Inventory, 5 Yr. CAGR %	9.24	17.79	18.63	8.42	13.42
Net Property, Plant and Equip., 5 Yr. CAGR %	11.29	11.37	12.91	5.28	11.91
Total Assets, 5 Yr. CAGR %	9.71	13.74	13.65	5.49	11.66
Tangible Book Value, 5 Yr. CAGR %	-10.45	3.47	14.69	134.72	-8
Common Equity, 5 Yr. CAGR %	12.07	15.02	19.83	11.58	16.07
Cash From Operations, 5 Yr. CAGR %	0.23	4.79	11.33	25.11	20.06
Capital Expenditures, 5 Yr. CAGR %	3.3	3.05	12.6	17.54	26.19
Levered Free Cash Flow, 5 Yr. CAGR %	19.68	1.47	2.59	25.01	-28.18
Unlevered Free Cash Flow, 5 Yr. CAGR %	17.95	1.98	2.66	33.19	-16.84
Dividend Per Share, 5 Yr. CAGR %	3.55	5.05	6.89	10.24	26.19