Income Statement Worldline

Equities

WLN

FR0011981968

Financial Technology (Fintech)

Real-time Euronext Paris Other stock markets 12:00:01 2026-03-12 pm EDT			5-day change	1st Jan Change
1.528 ^EUR	+10.12%		+7.08%	-1.73%

09:15am	Worldline: Capital increase is the first step towards a successful restructuring
05:58am	Worldline to Launch EUR392 Million Rights Issue	MT

eb.wVWnmmZA24na0YJ6uNEEmqNHkTExp64zJML5wvujgwI.hBfPojkHkt6ztelLzLBr9O4lxQAH6O9DS_GBh53UsWuVP_H0DC222I2cug

Published financial data: WORLDLINE

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	3.69B	4.36B	4.61B	4.63B	4.03B
Total Revenues	3.69B	4.36B	4.61B	4.63B	4.03B
Cost of Goods Sold, Total	1.32B	1.5B	1.53B	1.57B	1.37B
Gross Profit	2.37B	2.86B	3.08B	3.06B	2.66B
Selling General & Admin Expenses, Total	1.69B	1.99B	2.29B	2.37B	2.26B
Provision for Bad Debts	6.8M	6.2M	7.4M	11.9M	24.3M
Stock-Based Compensation (IS)	-	37.3M	24.8M	10.7M	10.9M
Other Operating Expenses	-	14.5M	237M	226M	261M
Other Operating Expenses, Total	1.7B	2.05B	2.56B	2.62B	2.56B
Operating Income	666M	810M	523M	443M	105M
Interest Expense, Total	-47.5M	-43.1M	-43.5M	-63.2M	-94.3M
Interest And Investment Income	4.3M	1.6M	18.5M	58.9M	30.6M
Net Interest Expenses	-43.2M	-41.5M	-25M	-4.3M	-63.7M
Income (Loss) On Equity Invest.	-1.1M	-500K	-1M	-100K	3.9M
Currency Exchange Gains (Loss)	2.5M	-17.1M	2.3M	-3.4M	-3.3M
Other Non Operating Income (Expenses)	-2.9M	-1.6M	400K	-364M	-13.5M
EBT, Excl. Unusual Items	621M	749M	500M	70.8M	28.3M
Restructuring Charges	-38.1M	-37.3M	-62.5M	-233M	-81.1M
Merger & Related Restructuring Charges	-86M	-155M	-143M	-87.6M	-70.7M
Impairment of Goodwill	-	-	-1.15B	-	-4.65B
Gain (Loss) On Sale Of Investments	8M	40.6M	8.3M	10.2M	-302M
Gain (Loss) On Sale Of Assets	-	-47.3M	-	-	-
Asset Writedown	-189M	-238M	-45.7M	-24.5M	-97.6M
Legal Settlements	-	-	-	-	-36.3M
Other Unusual Items	-51.1M	-18.9M	-29M	-37.5M	-17.7M
EBT, Incl. Unusual Items	265M	294M	-919M	-302M	-5.22B
Income Tax Expense	64M	78.8M	40.2M	10.6M	-60.1M
Earnings From Continuing Operations	201M	215M	-959M	-312M	-5.16B
Earnings Of Discontinued Operations	-942M	88.5M	-	-	-18.2M
Net Income to Company	-741M	303M	-959M	-312M	-5.18B
Minority Interest	-10.3M	-4.1M	142M	15.1M	26.1M
Net Income - (IS)	-751M	299M	-817M	-297M	-5.16B
Net Income to Common Incl Extra Items	-751M	299M	-817M	-297M	-5.16B
Net Income to Common Excl. Extra Items	191M	211M	-817M	-297M	-5.14B
Per Share Items
Net EPS - Basic	-2.69	1.06	-2.9	-1.05	-18.41
Basic EPS - Continuing Operations	0.68	0.75	-2.9	-1.05	-18.35
Basic Weighted Average Shares Outstanding	280M	281M	282M	283M	280M
Net EPS - Diluted	-2.53	1.05	-2.9	-1.05	-18.41
Diluted EPS - Continuing Operations	0.68	0.74	-2.9	-1.05	-18.35
Diluted Weighted Average Shares Outstanding	293M	294M	282M	283M	280M
Normalized Basic EPS	1.35	1.65	1.61	0.21	0.16
Normalized Diluted EPS	1.29	1.58	1.61	0.21	0.16
American Depositary Receipts Ratio (ADR)	0.5	0.5	0.5	0.5	0.5
Supplemental Items
EBITDA	667M	880M	838M	759M	425M
EBITA	666M	810M	760M	678M	365M
EBIT	666M	810M	523M	443M	105M
EBITDAR	-	-	-	-	-
Effective Tax Rate - (Ratio)	24.12	26.84	-4.37	-3.52	1.15
Total Current Taxes	113M	113M	115M	129M	48.6M
Total Deferred Taxes	-49.3M	-34.3M	-74.4M	-118M	-109M
Normalized Net Income	378M	464M	454M	59.35M	43.79M
Interest on Long-Term Debt	47.5M	37.1M	43.5M	63.2M	94.3M
Non-Cash Pension Expense	100K	1.8M	7.4M	-700K	7.5M
Supplemental Operating Expense Items
Research And Development Expense From Footnotes	136M	243M	257M	229M	246M
Net Rental Expense, Total	-	-	-	-	-
Imputed Operating Lease Interest Expense	-	-	-	-	-
Imputed Operating Lease Depreciation	-	-	-	-	-
Maintenance & Repair Expenses, Total	70.7M	106M	97.9M	86.6M	70.7M
Stock-Based Comp., Other (Total)	51.5M	47.7M	24.8M	11.1M	10.9M
Total Stock-Based Compensation	51.5M	47.7M	24.8M	11.1M	10.9M

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	1.13B	1.6B	1.9B	1.77B	898M
Short Term Investments	8.7M	313M	8.2M	10.4M	5.2M
Total Cash And Short Term Investments	1.14B	1.91B	1.9B	1.78B	903M
Accounts Receivable, Total	680M	723M	691M	682M	547M
Other Receivables	201M	218M	4.16B	2.27B	1.96B
Total Receivables	881M	941M	4.85B	2.96B	2.51B
Inventory	42.1M	67.6M	97.7M	72.2M	32.8M
Prepaid Expenses	66.2M	74M	72M	75M	81.8M
Other Current Assets, Total	5.64B	4.81B	1.96B	2.31B	3.35B
Total Current Assets	7.77B	7.8B	8.89B	7.19B	6.87B
Gross Property Plant And Equipment	1.09B	1.18B	1.28B	1.31B	946M
Accumulated Depreciation	-613M	-658M	-725M	-736M	-548M
Net Property Plant And Equipment	474M	521M	556M	577M	398M
Long-term Investments	119M	698M	741M	384M	104M
Goodwill	9.33B	10.18B	9.06B	9B	3.84B
Other Intangibles, Total	2.31B	2.47B	2.42B	2.19B	1.84B
Deferred Tax Assets Long-Term	39M	98.5M	30.7M	57.8M	51.1M
Other Long-Term Assets, Total	11.7M	87.8M	33.5M	17.3M	38M
Total Assets	20.04B	21.86B	21.73B	19.42B	13.15B
Liabilities
Accounts Payable, Total	646M	718M	756M	662M	563M
Accrued Expenses, Total	307M	366M	286M	363M	284M
Short-term Borrowings	69M	47.7M	170M	258M	12.3M
Current Portion of Long-Term Debt	674M	555M	782M	622M	681M
Current Portion of Leases	55.7M	73M	86.7M	110M	92.2M
Current Income Taxes Payable	81.3M	168M	180M	157M	97.1M
Unearned Revenue Current, Total	135M	185M	155M	154M	117M
Other Current Liabilities	3.55B	4.94B	6.04B	4.49B	4.43B
Total Current Liabilities	5.52B	7.05B	8.46B	6.82B	6.28B
Long-Term Debt	3.51B	3.2B	2.76B	2.5B	2.14B
Long-Term Leases	254M	257M	258M	292M	191M
Pension & Other Post Retirement Benefits	227M	159M	191M	186M	152M
Deferred Tax Liability Non Current	568M	562M	425M	342M	256M
Other Non Current Liabilities	50.4M	92.8M	83.7M	65.5M	86.2M
Total Liabilities	10.13B	11.32B	12.17B	10.2B	9.1B
Common Stock, Total	191M	192M	192M	193M	193M
Additional Paid In Capital	8.59B	7.98B	7.99B	5.92B	5.54B
Retained Earnings	83.2M	1.08B	206M	1.97B	-2.63B
Comprehensive Income and Other	180M	135M	186M	161M	150M
Total Common Equity	9.04B	9.38B	8.58B	8.25B	3.25B
Minority Interest	871M	1.15B	989M	976M	790M
Total Equity	9.92B	10.54B	9.56B	9.22B	4.04B
Total Liabilities And Equity	20.04B	21.86B	21.73B	19.42B	13.15B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	280M	282M	283M	284M	284M
ECS Total Common Shares Outstanding	280M	282M	283M	284M	284M
Book Value / Share	32.24	33.3	30.3	29.08	11.45
Tangible Book Value	-2.59B	-3.27B	-2.91B	-2.95B	-2.43B
Tangible Book Value Per Share	-9.24	-11.6	-10.28	-10.41	-8.55
Total Debt	4.56B	4.13B	4.05B	3.78B	3.12B
Net Debt	3.43B	2.22B	2.15B	2B	2.21B
Debt Equivalent of Unfunded Proj. Benefit Obligation	227M	97.3M	153M	175M	119M
Debt Equivalent Oper. Leases	-	-	-	-	-
Minority Interest, Total (Incl. Fin. Div)	871M	1.15B	989M	976M	790M
Equity Method Investments, Total	3.8M	3.3M	29.3M	29.1M	34.8M
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Others	47.5M	72.1M	102M	76.9M	41.3M
Land - (BS)	152M	126M	125M	123M	72.1M
Machinery, Total	444M	516M	523M	459M	263M
Full Time Employees	20.71K	18.05K	18.4K	17.95K	17.95K
Part Time Employees	-	-	-	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	31.5M	44.8M	52.9M	57.1M	39.4M
Order Backlog	-	-	-	-	-

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	-751M	299M	-817M	-297M	-5.16B
Depreciation & Amortization - CF	68M	143M	176M	190M	168M
Amortization of Goodwill and Intangible Assets - (CF)	-	-	237M	236M	260M
Depreciation & Amortization, Total	68M	143M	413M	426M	429M
Amortization of Deferred Charges, Total - (CF)	174M	114M	123M	160M	185M
(Gain) Loss From Sale Of Asset	-700K	29M	14.8M	4.3M	6M
Asset Writedown & Restructuring Costs	189M	238M	1.19B	24.5M	4.68B
Stock-Based Compensation (CF)	45.2M	47.7M	23.9M	11.1M	10.9M
Net Cash From Discontinued Operations	230M	101M	-	-	46.2M
Other Operating Activities, Total	966M	-1.3M	-140M	347M	222M
Change In Accounts Receivable	-	-	-	-	-
Change In Accounts Payable	-	-	-	-	-
Change in Other Net Operating Assets	62.1M	99.9M	-18.6M	-72.4M	35.1M
Cash from Operations	982M	1.07B	792M	603M	455M
Capital Expenditure	-226M	-325M	-333M	-282M	-248M
Sale of Property, Plant, and Equipment	7.3M	10.3M	1.3M	5.7M	-
Cash Acquisitions	-331M	-664M	-167M	-18.9M	-79.9M
Divestitures	-	5.5M	-300K	-1.2M	-400K
Investment in Marketable and Equity Securities, Total	69.8M	1.1B	286M	45.6M	-32.1M
Other Investing Activities, Total	-58.5M	-96.7M	300K	4.5M	-18.7M
Cash from Investing	-538M	29.5M	-212M	-246M	-379M
Long-Term Debt Issued, Total	1.64B	-	633M	573M	582M
Total Debt Issued	1.64B	-	633M	573M	582M
Long-Term Debt Repaid, Total	-2.04B	-693M	-1.03B	-1.13B	-967M
Total Debt Repaid	-2.04B	-693M	-1.03B	-1.13B	-967M
Issuance of Common Stock	23.4M	13.7M	6M	-	-
Repurchase of Common Stock	-	-	-	-7.4M	-20.5M
Other Financing Activities, Total	-66.3M	49.9M	-29.3M	-21.3M	-92M
Cash from Financing	-446M	-629M	-416M	-585M	-498M
Foreign Exchange Rate Adjustments	20M	6.6M	10.9M	9.7M	-14M
Miscellaneous Cash Flow Adjustments	-204M	17.6M	100K	-	-186M
Net Change in Cash	-185M	495M	175M	-218M	-622M
Supplemental Items
Cash Interest Paid	-	-	7.8M	12.8M	12.3M
Cash Income Tax Paid (Refund)	114M	78.8M	102M	141M	142M
Levered Free Cash Flow	-1.65B	2.86B	474M	537M	-538M
Unlevered Free Cash Flow	-1.62B	2.89B	501M	577M	-479M
Change In Net Working Capital	2.11B	-2.4B	53.2M	15.3M	920M
Net Debt Issued / Repaid	-403M	-693M	-392M	-556M	-385M

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	2.1	2.42	1.5	1.35	0.4
Return on Total Capital	2.8	3.47	2.31	2.08	0.65
Return On Equity %	1.98	2.1	-9.54	-3.32	-77.87
Return on Common Equity	2.06	2.29	-9.1	-3.53	-89.38
Margin Analysis
Gross Profit Margin %	64.16	65.56	66.81	66.14	66.01
SG&A Margin	45.93	45.68	49.63	51.2	56.07
EBITDA Margin %	18.08	20.17	18.17	16.39	10.55
EBITA Margin %	18.05	18.56	16.49	14.65	9.07
EBIT Margin %	18.05	18.56	11.34	9.56	2.6
Income From Continuing Operations Margin %	5.46	4.92	-20.81	-6.74	-128.15
Net Income Margin %	-20.37	6.86	-17.73	-6.41	-127.96
Net Avail. For Common Margin %	5.18	4.83	-17.73	-6.41	-127.5
Normalized Net Income Margin	10.24	10.63	9.85	1.28	1.09
Levered Free Cash Flow Margin	-44.8	65.58	10.28	11.6	-13.34
Unlevered Free Cash Flow Margin	-44	66.2	10.87	12.46	-11.88
Asset Turnover
Asset Turnover	0.19	0.21	0.21	0.23	0.25
Fixed Assets Turnover	7.35	8.77	8.56	8.17	8.26
Receivables Turnover (Average Receivables)	4.76	6.22	6.52	6.75	6.56
Inventory Turnover (Average Inventory)	15.24	27.4	18.52	18.46	26.09
Short Term Liquidity
Current Ratio	1.41	1.11	1.05	1.05	1.1
Quick Ratio	0.37	0.4	0.8	0.69	0.54
Operating Cash Flow to Current Liabilities	0.18	0.15	0.09	0.09	0.07
Days Sales Outstanding (Average Receivables)	76.7	58.68	55.96	54.24	55.64
Days Outstanding Inventory (Average Inventory)	23.95	13.32	19.71	19.82	13.99
Average Days Payable Outstanding	196.03	162.87	172.36	168.15	168.04
Cash Conversion Cycle (Average Days)	-95.38	-90.87	-96.69	-94.09	-98.4
Long Term Solvency
Total Debt/Equity	46.01	39.2	42.36	40.97	77.13
Total Debt / Total Capital	31.51	28.16	29.76	29.06	43.54
LT Debt/Equity	37.96	32.79	31.51	30.24	57.7
Long-Term Debt / Total Capital	26	23.56	22.13	21.45	32.57
Total Liabilities / Total Assets	50.54	51.79	55.99	52.52	69.25
EBIT / Interest Expense	14.02	18.79	12.02	7.01	1.11
EBITDA / Interest Expense	15.45	22.1	21.52	13.74	5.66
(EBITDA - Capex) / Interest Expense	10.7	14.56	13.86	9.29	3.02
Total Debt / EBITDA	6.22	4.34	4.33	4.35	5.84
Net Debt / EBITDA	4.67	2.33	2.29	2.3	4.15
Total Debt / (EBITDA - Capex)	8.97	6.58	6.72	6.44	10.93
Net Debt / (EBITDA - Capex)	6.74	3.54	3.56	3.41	7.76
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	49.82	18.29	5.64	0.47	-3.2
Gross Profit, 1 Yr. Growth %	57.49	20.88	7.65	-0.54	-5.05
EBITDA, 1 Yr. Growth %	37.94	42.87	-4.81	-9.39	-36.36
EBITA, 1 Yr. Growth %	50.15	31.72	-6.12	-10.75	-39.64
EBIT, 1 Yr. Growth %	50.15	31.72	-8.63	-15.26	-69.63
Earnings From Cont. Operations, 1 Yr. Growth %	56.53	6.71	-546.6	-67.47	1.31K
Net Income, 1 Yr. Growth %	-559.01	-139.82	-373.16	-63.66	1.64K
Normalized Net Income, 1 Yr. Growth %	48.92	34.12	43.92	-86.97	-79.48
Diluted EPS Before Extra, 1 Yr. Growth %	6.38	9.64	-489.51	-63.76	1.37K
Accounts Receivable, 1 Yr. Growth %	-21.79	6.2	-4.4	-1.3	-19.81
Inventory, 1 Yr. Growth %	-67.96	60.57	44.53	-26.1	-54.57
Net Property, Plant and Equip., 1 Yr. Growth %	-10.39	9.83	6.76	3.83	-31.06
Total Assets, 1 Yr. Growth %	1.91	9.05	-0.58	-10.62	-32.33
Tangible Book Value, 1 Yr. Growth %	-46.99	26.11	-11.01	1.55	-17.76
Common Equity, 1 Yr. Growth %	-4.61	3.75	-8.61	-3.84	-60.57
Cash From Operations, 1 Yr. Growth %	92.1	8.93	-25.99	-23.83	-24.62
Capital Expenditures, 1 Yr. Growth %	61.03	44.02	2.46	-15.44	-5.66
Levered Free Cash Flow, 1 Yr. Growth %	-559.68	-268.99	-83.94	13.38	-204.26
Unlevered Free Cash Flow, 1 Yr. Growth %	-532.55	-273.62	-83.17	15.11	-186.42
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	24.46	33.12	11.79	3.02	-6.51
Gross Profit, 2 Yr. CAGR %	27.66	37.98	14.07	3.47	-7.06
EBITDA, 2 Yr. CAGR %	16.62	34.9	16.62	-7.13	-28.77
EBITA, 2 Yr. CAGR %	23.01	35.13	11.2	-8.47	-30.67
EBIT, 2 Yr. CAGR %	23.01	35.13	-7.79	-12.01	-55.21
Earnings From Cont. Operations, 2 Yr. CAGR %	-22.83	29.24	118.3	20.54	132.02
Net Income, 2 Yr. CAGR %	55.39	35.19	4.29	-0.37	151.18
Normalized Net Income, 2 Yr. CAGR %	26.71	35.23	14.57	-56.63	-68.99
Diluted EPS Before Extra, 2 Yr. CAGR %	-36.57	8	106.65	18.82	151.55
Accounts Receivable, 2 Yr. CAGR %	28.29	-8.86	0.76	-2.86	-11.04
Inventory, 2 Yr. CAGR %	1.09	-28.27	52.34	3.35	-42.06
Net Property, Plant and Equip., 2 Yr. CAGR %	17.07	-0.8	8.28	5.28	-15.39
Total Assets, 2 Yr. CAGR %	70.74	5.42	4.12	-5.73	-22.23
Tangible Book Value, 2 Yr. CAGR %	65.98	-18.24	5.94	-4.94	-8.62
Common Equity, 2 Yr. CAGR %	67.56	-0.51	-2.63	-6.26	-38.42
Cash From Operations, 2 Yr. CAGR %	51.7	44.66	-10.21	-24.92	-24.23
Capital Expenditures, 2 Yr. CAGR %	40.74	52.28	21.48	-6.92	-13.64
Levered Free Cash Flow, 2 Yr. CAGR %	158.85	182.11	-47.09	-57.32	6.49
Unlevered Free Cash Flow, 2 Yr. CAGR %	153.57	177.45	-45.11	-55.98	-2.28
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	28.96	22.37	23.25	7.88	-2.62
Gross Profit, 3 Yr. CAGR %	32.15	25.36	27.02	8.98	-2.4
EBITDA, 3 Yr. CAGR %	25.6	21.52	20.1	7.21	-21.54
EBITA, 3 Yr. CAGR %	31.79	22.54	19.68	3.34	-23.3
EBIT, 3 Yr. CAGR %	31.79	22.54	5.64	-10.35	-43.19
Earnings From Cont. Operations, 3 Yr. CAGR %	13.03	-14.02	95.39	15.74	188.62
Net Income, 3 Yr. CAGR %	95.54	-1.3	70.91	-26.61	158.3
Normalized Net Income, 3 Yr. CAGR %	42.39	25.39	21.41	-44.44	-48.23
Diluted EPS Before Extra, 3 Yr. CAGR %	-2.38	-23.88	65.62	15.67	191.02
Accounts Receivable, 3 Yr. CAGR %	23.52	20.46	-7.4	0.07	-8.88
Inventory, 3 Yr. CAGR %	6.35	17.95	-9.41	19.7	-21.42
Net Property, Plant and Equip., 3 Yr. CAGR %	48.09	14.6	1.66	6.78	-8.57
Total Assets, 3 Yr. CAGR %	46.63	47.04	3.38	-1.04	-15.59
Tangible Book Value, 3 Yr. CAGR %	72.1	51.45	-15.9	4.45	-9.42
Common Equity, 3 Yr. CAGR %	35.95	42.82	-3.29	-3.03	-29.76
Cash From Operations, 3 Yr. CAGR %	46.33	35.84	15.69	-15	-24.82
Capital Expenditures, 3 Yr. CAGR %	28.83	41.82	33.44	7.66	-8.57
Levered Free Cash Flow, 3 Yr. CAGR %	93.63	126.37	9.65	-31.79	-43.31
Unlevered Free Cash Flow, 3 Yr. CAGR %	92.32	125.34	10.13	-29.74	-45.63
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	23.02	22.96	21.8	14.23	10.35
Gross Profit, 5 Yr. CAGR %	26.13	24.97	24.6	16.1	12.1
EBITDA, 5 Yr. CAGR %	24.27	25.16	20	9.13	-2.55
EBITA, 5 Yr. CAGR %	26.86	26.4	21.18	9.04	-3.8
EBIT, 5 Yr. CAGR %	27.63	26.4	12.44	0.13	-25.05
Earnings From Cont. Operations, 5 Yr. CAGR %	6	10	47.07	-1.58	109.29
Net Income, 5 Yr. CAGR %	39.12	23.18	52.07	-0.93	99.37
Normalized Net Income, 5 Yr. CAGR %	27.3	29.94	28.25	-24.08	-29.63
Diluted EPS Before Extra, 5 Yr. CAGR %	-9.03	-1.18	31.77	-9.04	95.76
Accounts Receivable, 5 Yr. CAGR %	18.2	18.02	13.86	10.52	-8.87
Inventory, 5 Yr. CAGR %	18.92	27.97	22.79	11.87	-24.24
Net Property, Plant and Equip., 5 Yr. CAGR %	35.5	32.15	30.66	10.78	-5.54
Total Assets, 5 Yr. CAGR %	54.06	52.59	27.87	23.08	-7.74
Tangible Book Value, 5 Yr. CAGR %	118.1	147.62	41.74	25.71	-13.06
Common Equity, 5 Yr. CAGR %	51.56	49.62	18.96	20.68	-19.27
Cash From Operations, 5 Yr. CAGR %	34.46	30.2	20.36	7.16	-2.32
Capital Expenditures, 5 Yr. CAGR %	21.47	24.87	25.84	19.84	12.13
Levered Free Cash Flow, 5 Yr. CAGR %	70.51	66.7	15.8	16.85	8.37
Unlevered Free Cash Flow, 5 Yr. CAGR %	69.78	66.91	17.04	17.98	4.99