Income Statement Technip Energies N.V.

Stocks

TE

NL0014559478

Oil Related Services and Equipment

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-17 am EDT			5-day change	1st Jan Change
33.08 ^EUR	-0.72%		-0.72%	+1.85%

Jul. 14	Berenberg Expects Technip Energies to Confirm FY26 Guidance in Q2 Report	MT
Jul. 09	2050: A Gas Odyssey

7da1e.hHm4WQrWdAmXy9xbvBU2OyYA6AiZepFKaGF_lWfkI64.wj_IFmebQGPGoJQ1-U9dAm1omUzVQ-kMAiYL2R-ederUAIgzXboaRMemqw

Published financial data: TECHNIP ENERGIES N.V.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	6.43B	6.28B	6B	6.72B	7.2B
Total Revenues	6.43B	6.28B	6B	6.72B	7.2B
Cost of Goods Sold, Total	5.52B	5.4B	5.08B	5.8B	6.24B
Gross Profit	912M	884M	923M	918M	964M
Selling General & Admin Expenses, Total	302M	329M	384M	396M	386M
R&D Expenses	38.6M	49.5M	62.2M	72.9M	63.9M
Other Operating Expenses	-9M	-8.1M	2.1M	16.4M	3.1M
Other Operating Expenses, Total	331M	370M	448M	485M	453M
Operating Income	581M	514M	475M	433M	512M
Interest Expense, Total	-19.4M	-22.5M	-18.3M	-21.1M	-18.4M
Interest And Investment Income	13.8M	41.5M	117M	146M	110M
Net Interest Expenses	-5.6M	19M	98.5M	125M	91.6M
Income (Loss) On Equity Invest.	33.1M	78.1M	-27.9M	18.6M	6M
Currency Exchange Gains (Loss)	4.9M	-9.3M	7.4M	23.4M	-5.3M
Other Non Operating Income (Expenses)	-189M	-158M	-7.2M	-4.2M	-2.3M
EBT, Excl. Unusual Items	424M	444M	546M	595M	602M
Restructuring Charges	-3.4M	11.1M	-18.6M	-9M	-14M
Merger & Related Restructuring Charges	-	-	-	-	-8.6M
Gain (Loss) On Sale Of Investments	-6M	-100K	-22.3M	-3M	-1.8M
Gain (Loss) On Sale Of Assets	900K	-700K	500K	-100K	-500K
Asset Writedown	-100K	-12.7M	-400K	-5M	-2.2M
Legal Settlements	-	-	-16.2M	3.5M	-2M
Other Unusual Items	-28.3M	-	-	-	-53.9M
EBT, Incl. Unusual Items	387M	442M	489M	582M	518M
Income Tax Expense	127M	128M	146M	172M	151M
Earnings From Continuing Operations	261M	314M	344M	409M	367M
Net Income to Company	261M	314M	344M	409M	367M
Minority Interest	-16M	-13.5M	-46.8M	-18.7M	-3.4M
Net Income - (IS)	245M	301M	297M	391M	364M
Net Income to Common Incl Extra Items	245M	301M	297M	391M	364M
Net Income to Common Excl. Extra Items	245M	301M	297M	391M	364M
Per Share Items
Net EPS - Basic	1.37	1.72	1.69	2.21	2.07
Basic EPS - Continuing Operations	1.37	1.72	1.69	2.21	2.07
Basic Weighted Average Shares Outstanding	179M	175M	176M	177M	176M
Net EPS - Diluted	1.36	1.68	1.64	2.17	2.04
Diluted EPS - Continuing Operations	1.36	1.68	1.64	2.17	2.04
Diluted Weighted Average Shares Outstanding	180M	179M	180M	180M	179M
Normalized Basic EPS	1.4	1.51	1.68	2	2.12
Normalized Diluted EPS	1.38	1.48	1.63	1.96	2.09
Dividend Per Share	0.45	0.52	0.57	0.85	1
Payout Ratio	-	26.27	30.73	25.98	41.29
American Depositary Receipts Ratio (ADR)	1	1	1	1	1
Supplemental Items
EBITDA	614M	560M	499M	461M	546M
EBITA	594M	538M	480M	438M	519M
EBIT	581M	514M	475M	433M	512M
EBITDAR	614M	562M	502M	467M	552M
Effective Tax Rate - (Ratio)	32.71	28.88	29.75	29.62	29.18
Total Current Taxes	157M	91.6M	152M	184M	141M
Total Deferred Taxes	-30.6M	36M	-6.4M	-12.1M	10.6M
Normalized Net Income	249M	264M	295M	353M	373M
Interest on Long-Term Debt	5.8M	4.6M	4.3M	4.3M	6.1M
Non-Cash Pension Expense	2M	0	4.9M	5M	7.5M
Supplemental Operating Expense Items
Research And Development Expense From Footnotes	38.6M	49.5M	62.2M	72.9M	63.9M
Net Rental Expense, Total	-200K	1.8M	3.8M	5.8M	5.8M
Imputed Operating Lease Interest Expense	-31.33K	292K	531K	984K	767K
Imputed Operating Lease Depreciation	-169K	1.51M	3.27M	4.82M	5.03M
Stock-Based Comp., Other (Total)	17.3M	16.7M	20.1M	18.4M	16.9M
Total Stock-Based Compensation	17.3M	16.7M	20.1M	18.4M	16.9M

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	3.64B	3.48B	3.37B	3.85B	3.64B
Short Term Investments	-	-	-	-	43.3M
Total Cash And Short Term Investments	3.64B	3.48B	3.37B	3.85B	3.69B
Accounts Receivable, Total	1.37B	1.63B	1.61B	1.58B	1.78B
Other Receivables	288M	349M	354M	322M	360M
Notes Receivable	-	-	-	-	-
Total Receivables	1.66B	1.98B	1.97B	1.9B	2.14B
Inventory	-	-	-	-	60M
Prepaid Expenses	39.1M	44.1M	54.9M	53.3M	91.3M
Other Current Assets, Total	185M	314M	338M	378M	305M
Total Current Assets	5.52B	5.81B	5.73B	6.18B	6.28B
Gross Property Plant And Equipment	707M	704M	716M	736M	871M
Accumulated Depreciation	-341M	-380M	-398M	-369M	-378M
Net Property Plant And Equipment	366M	324M	317M	367M	493M
Long-term Investments	136M	200M	258M	274M	459M
Goodwill	2.07B	2.1B	2.09B	2.12B	2.24B
Other Intangibles, Total	97.8M	108M	123M	145M	184M
Accounts Receivable Long-Term	2.1M	1.9M	2M	1M	600K
Deferred Tax Assets Long-Term	178M	141M	137M	154M	125M
Other Long-Term Assets, Total	3.1M	6.2M	5.4M	4.3M	14.7M
Total Assets	8.38B	8.69B	8.67B	9.24B	9.8B
Liabilities
Accounts Payable, Total	1.5B	1.66B	1.51B	1.52B	1.4B
Accrued Expenses, Total	497M	506M	472M	536M	511M
Short-term Borrowings	80M	79.9M	79.8M	79.9M	299M
Current Portion of Long-Term Debt	118M	146M	60.1M	14.4M	11M
Current Portion of Leases	68.9M	72.1M	71.9M	56.9M	61.6M
Current Income Taxes Payable	80.8M	68.4M	85M	89.4M	105M
Unearned Revenue Current, Total	3.21B	3.15B	3.01B	3.39B	3.76B
Other Current Liabilities	228M	246M	284M	227M	181M
Total Current Liabilities	5.78B	5.94B	5.57B	5.91B	6.33B
Long-Term Debt	626M	595M	637M	638M	678M
Long-Term Leases	237M	195M	160M	192M	195M
Unearned Revenue Non Current	1.8M	7M	3.1M	3.6M	3.7M
Pension & Other Post Retirement Benefits	128M	101M	115M	125M	83.9M
Deferred Tax Liability Non Current	13M	22.7M	14.5M	4.3M	1.8M
Other Non Current Liabilities	90.7M	99.3M	214M	256M	241M
Total Liabilities	6.87B	6.96B	6.72B	7.13B	7.53B
Common Stock, Total	657M	888M	1.07B	1.34B	1.55B
Additional Paid In Capital	942M	942M	971M	901M	901M
Treasury Stock	-22.5M	-64.2M	-53.6M	-56.1M	-79.1M
Comprehensive Income and Other	-99.8M	-58.6M	-87.7M	-108M	-137M
Total Common Equity	1.48B	1.71B	1.89B	2.08B	2.23B
Minority Interest	30.2M	29.7M	56.4M	34.2M	35.3M
Total Equity	1.51B	1.74B	1.95B	2.11B	2.27B
Total Liabilities And Equity	8.38B	8.69B	8.67B	9.24B	9.8B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	178M	174M	177M	175M	176M
ECS Total Common Shares Outstanding	178M	174M	177M	175M	176M
Book Value / Share	8.3	9.79	10.7	11.92	12.73
Tangible Book Value	-696M	-498M	-322M	-183M	-192M
Tangible Book Value Per Share	-3.91	-2.86	-1.82	-1.05	-1.1
Total Debt	1.13B	1.09B	1.01B	981M	1.24B
Net Debt	-2.51B	-2.39B	-2.36B	-2.87B	-2.44B
Debt Equivalent of Unfunded Proj. Benefit Obligation	138M	110M	125M	132M	97.8M
Debt Equivalent Oper. Leases	-1.6M	14.4M	30.4M	46.4M	46.4M
Minority Interest, Total (Incl. Fin. Div)	30.2M	29.7M	56.4M	34.2M	35.3M
Equity Method Investments, Total	75.4M	106M	100M	98.2M	257M
Account Code - Inventory Valuation	3	3	3	3	3
Land - (BS)	99.8M	103M	107M	130M	155M
Machinery, Total	171M	158M	149M	217M	262M
Full Time Employees	15.59K	12.64K	13.53K	15.1K	15.62K
Accumulated Allowance for Doubtful Accounts (Supple)	151M	141M	142M	77M	77M
Order Backlog	15.92B	12.49B	15.68B	19.71B	16.03B

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	245M	301M	297M	391M	364M
Depreciation & Amortization - CF	94.3M	91.5M	81.7M	90.8M	102M
Amortization of Goodwill and Intangible Assets - (CF)	13.5M	24.1M	4.5M	5.6M	7.8M
Depreciation & Amortization, Total	108M	116M	86.2M	96.4M	110M
Amortization of Deferred Charges, Total - (CF)	9.1M	12.2M	8.5M	14.5M	11.8M
(Gain) Loss on Sale of Investments - (CF)	6M	100K	10.1M	3M	1.8M
Asset Writedown & Restructuring Costs	100K	12.7M	400K	5M	2.2M
(Income) Loss On Equity Investments - (CF)	-33.1M	-25.3M	85.8M	32M	43.9M
Stock-Based Compensation (CF)	-	-	20.1M	18.4M	16.9M
Other Operating Activities, Total	207M	199M	229M	25.9M	8.7M
Change In Accounts Receivable	74.9M	-229M	-58M	47.1M	-237M
Change In Inventories	100K	-4.7M	-6.9M	-2M	600K
Change In Accounts Payable	118M	152M	-19M	32.1M	-79.7M
Change in Unearned Revenues	151M	-174M	-182M	258M	502M
Change In Income Taxes	-	-	-	-	-
Change in Other Net Operating Assets	48.3M	-175M	-91.6M	-76M	-83.9M
Cash from Operations	934M	184M	379M	845M	661M
Capital Expenditure	-49.6M	-46.7M	-48.4M	-84.6M	-89.4M
Sale of Property, Plant, and Equipment	200K	-	-	-	400K
Cash Acquisitions	-2M	-	-14.9M	100K	-484M
Divestitures	-	-	-30.5M	-1.3M	-900K
Investment in Marketable and Equity Securities, Total	-1.6M	-11.5M	-14.8M	-6.7M	-23.5M
Other Investing Activities, Total	-	600K	600K	-5M	-4.8M
Cash from Investing	-53M	-57.6M	-108M	-97.5M	-602M
Short Term Debt Issued, Total	54.7M	-	-	-	220M
Long-Term Debt Issued, Total	588M	32.9M	-	-	-
Total Debt Issued	643M	32.9M	-	-	220M
Short Term Debt Repaid, Total	-313M	-	-	-	-
Long-Term Debt Repaid, Total	-326M	-285M	-172M	-123M	-80.9M
Total Debt Repaid	-639M	-285M	-172M	-123M	-80.9M
Issuance of Common Stock	-	-	29.8M	-	-
Repurchase of Common Stock	-20M	-53.5M	-	-100M	-45M
Common Dividends Paid	-	-79M	-91.2M	-102M	-150M
Common & Preferred Stock Dividends Paid	-	-79M	-91.2M	-102M	-150M
Other Financing Activities, Total	-542M	-12M	-85.8M	-40.7M	-26.3M
Cash from Financing	-559M	-396M	-319M	-365M	-82.4M
Foreign Exchange Rate Adjustments	126M	108M	-58.2M	92.8M	-180M
Net Change in Cash	449M	-161M	-106M	476M	-203M
Supplemental Items
Cash Interest Paid	10.7M	-	-	-	-
Cash Income Tax Paid (Refund)	116M	129M	80.5M	122M	129M
Levered Free Cash Flow	1.07B	78.45M	47.52M	727M	294M
Unlevered Free Cash Flow	1.08B	92.51M	58.96M	741M	305M
Change In Net Working Capital	-631M	327M	304M	-426M	64M
Net Debt Issued / Repaid	3.3M	-252M	-172M	-123M	139M

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	4.47	3.76	3.42	3.02	3.36
Return on Total Capital	13.67	11.77	10.28	8.93	9.67
Return On Equity %	15.64	19.38	18.64	20.14	16.75
Return on Common Equity	14.89	18.89	16.48	19.66	16.86
Margin Analysis
Gross Profit Margin %	14.18	14.08	15.38	13.66	13.38
SG&A Margin	4.69	5.23	6.39	5.9	5.35
EBITDA Margin %	9.54	8.92	8.3	6.86	7.58
EBITA Margin %	9.24	8.57	7.99	6.52	7.21
EBIT Margin %	9.03	8.18	7.92	6.44	7.1
Income From Continuing Operations Margin %	4.05	5	5.72	6.09	5.1
Net Income Margin %	3.8	4.79	4.94	5.81	5.05
Net Avail. For Common Margin %	3.8	4.79	4.94	5.81	5.05
Normalized Net Income Margin	3.87	4.2	4.91	5.26	5.17
Levered Free Cash Flow Margin	16.58	1.25	0.79	10.83	4.08
Unlevered Free Cash Flow Margin	16.77	1.47	0.98	11.02	4.24
Asset Turnover
Asset Turnover	0.79	0.74	0.69	0.75	0.76
Fixed Assets Turnover	19.9	18.18	18.71	19.63	16.74
Receivables Turnover (Average Receivables)	4.65	4.19	3.7	4.21	4.29
Inventory Turnover (Average Inventory)	-	-	-	-	145.61
Short Term Liquidity
Current Ratio	0.96	0.98	1.03	1.05	0.99
Quick Ratio	0.92	0.92	0.96	0.97	0.92
Operating Cash Flow to Current Liabilities	0.16	0.03	0.07	0.14	0.1
Days Sales Outstanding (Average Receivables)	78.47	87.17	98.65	86.96	85.09
Days Outstanding Inventory (Average Inventory)	-	-	-	-	2.51
Average Days Payable Outstanding	93.54	106.83	113.85	95.4	84.93
Cash Conversion Cycle (Average Days)	-	-	-	-	2.67
Long Term Solvency
Total Debt/Equity	75.01	62.65	51.74	46.39	54.84
Total Debt / Total Capital	42.86	38.52	34.1	31.69	35.42
LT Debt/Equity	57.32	45.52	40.88	39.25	38.48
Long-Term Debt / Total Capital	32.75	27.99	26.94	26.81	24.85
Total Liabilities / Total Assets	82.02	80.02	77.49	77.11	76.85
EBIT / Interest Expense	29.94	22.85	25.97	20.51	27.8
EBITDA / Interest Expense	35.5	27.99	30.68	25.08	33.78
(EBITDA - Capex) / Interest Expense	32.94	25.91	28.04	21.07	28.92
Total Debt / EBITDA	1.64	1.73	1.8	1.85	2
Net Debt / EBITDA	-3.64	-3.79	-4.21	-5.42	-3.93
Total Debt / (EBITDA - Capex)	1.77	1.87	1.97	2.21	2.34
Net Debt / (EBITDA - Capex)	-3.93	-4.1	-4.6	-6.45	-4.59
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	11.92	-2.35	-4.44	11.91	7.22
Gross Profit, 1 Yr. Growth %	-10.04	-3.07	4.4	-0.55	5.02
EBITDA, 1 Yr. Growth %	-3.29	-8.65	-11.04	-7.56	13.72
EBITA, 1 Yr. Growth %	-5.02	-9.46	-10.85	-8.65	13.43
EBIT, 1 Yr. Growth %	-4.93	-11.5	-7.55	-8.96	13.11
Earnings From Cont. Operations, 1 Yr. Growth %	18.4	20.57	9.36	19.15	-10.31
Net Income, 1 Yr. Growth %	18.28	22.94	-1.3	31.64	-6.89
Normalized Net Income, 1 Yr. Growth %	-4.19	6.02	-19.12	23.17	1.91
Diluted EPS Before Extra, 1 Yr. Growth %	18.26	23.53	-2.38	32.32	-5.99
Accounts Receivable, 1 Yr. Growth %	-1.86	19	-0.99	-2.25	12.83
Inventory, 1 Yr. Growth %	-	-	-	-	133.46
Net Property, Plant and Equip., 1 Yr. Growth %	30.89	-11.46	-2.19	15.69	34.37
Total Assets, 1 Yr. Growth %	6.42	3.74	-0.26	6.59	6.07
Tangible Book Value, 1 Yr. Growth %	102.44	-28.46	-35.37	-43.26	5.26
Common Equity, 1 Yr. Growth %	-18.43	15.61	11.02	9.81	7.35
Cash From Operations, 1 Yr. Growth %	11.66	-80.27	105.42	123.13	-21.81
Capital Expenditures, 1 Yr. Growth %	58.47	-5.85	3.64	74.79	5.67
Levered Free Cash Flow, 1 Yr. Growth %	652.82	-92.65	-42.08	1.43K	-60.31
Unlevered Free Cash Flow, 1 Yr. Growth %	624.32	-91.43	-38.65	1.16K	-59.47
Dividend Per Share, 1 Yr. Growth %	-	15.56	9.62	49.12	17.65
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	5.61	4.54	-3.4	3.42	9.54
Gross Profit, 2 Yr. CAGR %	-14.59	-6.62	0.6	1.89	2.2
EBITDA, 2 Yr. CAGR %	-12.99	-6.02	-9.86	-9.32	4.67
EBITA, 2 Yr. CAGR %	-12.4	-7.26	-10.16	-9.76	4.03
EBIT, 2 Yr. CAGR %	-13.4	-8.27	-9.54	-8.26	3.74
Earnings From Cont. Operations, 2 Yr. CAGR %	30.42	19.48	14.83	14.15	3.38
Net Income, 2 Yr. CAGR %	29.3	20.58	10.15	13.99	10.71
Normalized Net Income, 2 Yr. CAGR %	-2.69	0.79	8.73	-1.49	13.95
Diluted EPS Before Extra, 2 Yr. CAGR %	29.58	20.87	9.81	13.65	11.53
Accounts Receivable, 2 Yr. CAGR %	1.4	8.07	8.55	-1.62	5.02
Net Property, Plant and Equip., 2 Yr. CAGR %	3.57	7.65	-6.94	6.38	24.68
Total Assets, 2 Yr. CAGR %	-0.01	5.07	1.72	3.11	6.33
Tangible Book Value, 2 Yr. CAGR %	15.81	20.34	-32	-39.44	-22.72
Common Equity, 2 Yr. CAGR %	-9.3	-2.89	13.29	10.41	8.57
Cash From Operations, 2 Yr. CAGR %	-3.64	-53.06	-36.33	114.09	32.09
Capital Expenditures, 2 Yr. CAGR %	15.47	22.15	-1.22	34.59	35.91
Levered Free Cash Flow, 2 Yr. CAGR %	25.12	-25.6	-78.89	197.76	148.55
Unlevered Free Cash Flow, 2 Yr. CAGR %	25	-21.2	-76.62	177.6	127.47
Dividend Per Share, 2 Yr. CAGR %	-	-	12.55	27.85	32.45
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	6.24	2.88	1.46	1.46	4.67
Gross Profit, 3 Yr. CAGR %	-1.49	-10.91	-3.08	0.21	2.93
EBITDA, 3 Yr. CAGR %	2.37	-11.57	-7.72	-9.1	-0.85
EBITA, 3 Yr. CAGR %	2.26	-11.43	-8.47	-9.66	-1.18
EBIT, 3 Yr. CAGR %	2.29	-12.77	-8.03	-9.35	-0.17
Earnings From Cont. Operations, 3 Yr. CAGR %	44.93	27.05	16.01	16.25	5.33
Net Income, 3 Yr. CAGR %	42.01	27.14	12.8	16.89	6.56
Normalized Net Income, 3 Yr. CAGR %	3.78	0.13	4.24	12.36	0.76
Diluted EPS Before Extra, 3 Yr. CAGR %	42.5	27.53	12.56	16.85	6.69
Accounts Receivable, 3 Yr. CAGR %	-0.47	6.96	4.96	4.82	2.97
Net Property, Plant and Equip., 3 Yr. CAGR %	48.6	-1.71	4.27	0.06	14.99
Total Assets, 3 Yr. CAGR %	1.06	1.22	3.26	3.32	4.09
Tangible Book Value, 3 Yr. CAGR %	6.16	-1.37	-2.18	-35.98	-27.19
Common Equity, 3 Yr. CAGR %	-4.89	-1.66	1.54	12.12	9.38
Cash From Operations, 3 Yr. CAGR %	22.6	-43.2	-23.22	-3.29	53.04
Capital Expenditures, 3 Yr. CAGR %	65.21	7.88	15.64	19.48	24.17
Levered Free Cash Flow, 3 Yr. CAGR %	26.02	-51.36	-30.53	-11.99	52.95
Unlevered Free Cash Flow, 3 Yr. CAGR %	26.47	-48.83	-26.58	-11.79	46.97
Dividend Per Share, 3 Yr. CAGR %	-	-	-	23.61	24.36
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-	-2.77	2.27	3.1	4.62
Gross Profit, 5 Yr. CAGR %	-	-2.35	-0.66	-6	-1
EBITDA, 5 Yr. CAGR %	-	-1.53	-2.71	-10.68	-2.95
EBITA, 5 Yr. CAGR %	-	-1.6	-2.9	-10.76	-3.66
EBIT, 5 Yr. CAGR %	-	-2.02	-2.62	-10.99	-3.49
Earnings From Cont. Operations, 5 Yr. CAGR %	-	40.06	32.04	21.72	10.78
Net Income, 5 Yr. CAGR %	-	38.69	28.29	21.71	11.96
Normalized Net Income, 5 Yr. CAGR %	-	3.68	5.73	6.08	7.46
Diluted EPS Before Extra, 5 Yr. CAGR %	-	-	28.4	21.79	12.15
Accounts Receivable, 5 Yr. CAGR %	-	7.66	3.04	3.44	4.98
Net Property, Plant and Equip., 5 Yr. CAGR %	-	20.54	23.23	1.45	12
Total Assets, 5 Yr. CAGR %	-	0.21	1.32	1.97	4.48
Tangible Book Value, 5 Yr. CAGR %	-	101.74	-11.17	-18.85	-10.98
Common Equity, 5 Yr. CAGR %	-	-5.19	2	3	4.3
Cash From Operations, 5 Yr. CAGR %	-	30.78	-5.67	-3.43	-4.61
Capital Expenditures, 5 Yr. CAGR %	-	19.71	34.49	17.86	23.36
Levered Free Cash Flow, 5 Yr. CAGR %	-	-	-38.34	1.31	15.68
Unlevered Free Cash Flow, 5 Yr. CAGR %	-	-	-35.63	1.41	15.42