Income Statement Coastal Corporation Limited Bombay S.E.

Stocks

COASTCORP

INE377E01016

Food Processing

End-of-day quote Bombay S.E. Other stock markets 05/03/2025			5-day change	1st Jan Change
47.15 ^INR	-0.42%		+6.65%	-11.37%

05-30	Coastal Corporation Limited Approves Setting Up of 300 KLPD Ethanol Manufacturing Plant In Odisha	CI
05-30	Coastal Corporation Limited Recommends Final Dividend for the Financial Year 2025-2026	CI

82539224e7.CUppPp1DnlOYlYqWMrkcZX1qvPFBJBWXO5O6y5i5Qk8.XAIRR8UMrhnJw8OvVPdJEjcz6rYXVXLteOvb_9LVGydkfz1YqnazCrWg6Q

Published financial data: COASTAL CORPORATION LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2021	2022	2023	2024	2025
Revenues	4.73B	4.91B	3.53B	4.36B	6.28B
Other Revenues, Total	1.46M	3.78M	700K	650K	150K
Total Revenues	4.74B	4.91B	3.53B	4.36B	6.28B
Cost of Goods Sold, Total	3.5B	3.43B	2.29B	2.88B	4.12B
Gross Profit	1.23B	1.48B	1.24B	1.48B	2.17B
Selling General & Admin Expenses, Total	612M	685M	589M	843M	1.15B
Depreciation & Amortization - (IS)	35.32M	43.08M	93.52M	121M	124M
Other Operating Expenses	354M	621M	443M	344M	697M
Other Operating Expenses, Total	1B	1.35B	1.13B	1.31B	1.98B
Operating Income	232M	135M	111M	170M	190M
Interest Expense, Total	-34.08M	-51.24M	-106M	-147M	-192M
Interest And Investment Income	26.53M	16.13M	13.43M	19.19M	28.94M
Net Interest Expenses	-7.55M	-35.11M	-92.52M	-127M	-163M
Currency Exchange Gains (Loss)	41.13M	87.75M	88.63M	41.51M	71.79M
Other Non Operating Income (Expenses)	-7.8M	4.01M	-831K	-1.72M	-21.01M
EBT, Excl. Unusual Items	258M	191M	106M	82.13M	77.66M
Gain (Loss) On Sale Of Investments	-	2.13M	1.7M	-	-
Gain (Loss) On Sale Of Assets	-81K	74K	29K	-26K	456K
Asset Writedown	-	-	-	-2.82M	-3.01M
Insurance Settlements	3.43M	-	-	-	-
Other Unusual Items	-	-	-	-	-
EBT, Incl. Unusual Items	261M	193M	108M	79.28M	75.11M
Income Tax Expense	77.18M	57.94M	40.62M	34.07M	30.3M
Earnings From Continuing Operations	184M	136M	66.99M	45.22M	44.82M
Net Income to Company	184M	136M	66.99M	45.22M	44.82M
Net Income - (IS)	184M	136M	66.99M	45.22M	44.82M
Net Income to Common Incl Extra Items	184M	136M	66.99M	45.22M	44.82M
Net Income to Common Excl. Extra Items	184M	136M	66.99M	45.22M	44.82M
Per Share Items
Net EPS - Basic	3.62	2.51	1.14	0.68	0.67
Basic EPS - Continuing Operations	3.62	2.51	1.14	0.68	0.67
Basic Weighted Average Shares Outstanding	50.85M	53.99M	58.91M	66.28M	67.07M
Net EPS - Diluted	3.58	2.34	1.14	0.68	0.67
Diluted EPS - Continuing Operations	3.58	2.34	1.14	0.68	0.67
Diluted Weighted Average Shares Outstanding	51.46M	57.89M	58.91M	66.28M	67.07M
Normalized Basic EPS	3.17	2.21	1.12	0.77	0.72
Normalized Diluted EPS	3.13	2.06	1.12	0.77	0.72
Dividend Per Share	0.6	0.4	0.27	0.24	0.22
Payout Ratio	-	23.64	34.57	40.12	35.87
Supplemental Items
EBITDA	267M	176M	203M	289M	313M
EBITA	232M	135M	111M	170M	191M
EBIT	232M	135M	111M	170M	190M
EBITDAR	-	-	-	-	-
Total Revenues (As Reported)	4.82B	5.04B	3.64B	4.43B	6.39B
Effective Tax Rate - (Ratio)	29.54	29.95	37.75	42.97	40.33
Total Current Taxes	72.38M	55.92M	10.38M	19.58M	21.49M
Total Deferred Taxes	3.71M	2.66M	29.86M	13.46M	9.7M
Normalized Net Income	161M	120M	66.18M	51.33M	48.54M
Interest on Long-Term Debt	2.88M	474K	17K	517K	569K
Non-Cash Pension Expense	680K	526K	734K	621K	828K
Supplemental Operating Expense Items
Research And Development Expense From Footnotes	-	-	657K	234K	-
Net Rental Expense, Total	-	-	-	-	-
Imputed Operating Lease Interest Expense	-	-	-	-	-
Imputed Operating Lease Depreciation	-	-	-	-	-
Maintenance & Repair Expenses, Total	73.09M	81.28M	83.26M	129M	147M

Fiscal Period: March	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	192M	142M	211M	158M	193M
Short Term Investments	283M	131M	132M	267M	311M
Total Cash And Short Term Investments	474M	273M	343M	425M	504M
Accounts Receivable, Total	287M	395M	264M	584M	591M
Other Receivables	153M	124M	93.06M	83.22M	319M
Notes Receivable	-	-	-	-	-
Total Receivables	440M	519M	357M	667M	910M
Inventory	1.01B	1.09B	1.16B	1.66B	2.4B
Prepaid Expenses	22.33M	42.56M	12.54M	32.52M	43.22M
Restricted Cash	-	-	-	532K	27K
Other Current Assets, Total	163M	155M	221M	321M	157M
Total Current Assets	2.11B	2.08B	2.09B	3.11B	4.01B
Gross Property Plant And Equipment	1.05B	1.74B	2.21B	2.99B	3.65B
Accumulated Depreciation	-226M	-266M	-357M	-471M	-587M
Net Property Plant And Equipment	828M	1.47B	1.85B	2.52B	3.07B
Long-term Investments	81.24M	103M	137M	225M	112M
Other Intangibles, Total	-	-	4.21M	6.18M	6.93M
Loans Receivable Long-Term	12.92M	21.5M	-	-	-
Deferred Tax Assets Long-Term	-	165M	114K	94K	77K
Other Long-Term Assets, Total	248M	137M	345M	439M	309M
Total Assets	3.28B	3.98B	4.43B	6.3B	7.5B
Liabilities
Accounts Payable, Total	38.62M	57.03M	56.07M	68.53M	377M
Accrued Expenses, Total	10.24M	13.09M	12.91M	10.76M	19.33M
Short-term Borrowings	1.22B	1.42B	1.4B	2.07B	2.79B
Current Portion of Long-Term Debt	1.62M	51.62M	76.58M	79.87M	310M
Current Portion of Leases	658K	737K	1.01M	821K	1.34M
Current Income Taxes Payable	-	-	-	-	-
Unearned Revenue Current, Total	6.9M	1.34M	4.89M	114M	18.23M
Other Current Liabilities	42.57M	89.4M	87.78M	98.99M	247M
Total Current Liabilities	1.32B	1.63B	1.64B	2.45B	3.76B
Long-Term Debt	154M	251M	265M	1.16B	998M
Long-Term Leases	4.77M	7.06M	12.34M	12.32M	12.84M
Pension & Other Post Retirement Benefits	9.17M	11.54M	5.08M	10.82M	17.14M
Deferred Tax Liability Non Current	17.13M	19.27M	50.14M	64.38M	73.95M
Other Non Current Liabilities	11.7M	11.54M	10.68M	10.68M	13.06M
Total Liabilities	1.52B	1.93B	1.99B	3.71B	4.88B
Common Stock, Total	107M	116M	130M	135M	134M
Additional Paid In Capital	94.96M	254M	551M	660M	660M
Retained Earnings	1.51B	1.61B	1.66B	1.69B	1.73B
Comprehensive Income and Other	50.68M	66.88M	108M	109M	106M
Total Common Equity	1.76B	2.05B	2.45B	2.59B	2.62B
Total Equity	1.76B	2.05B	2.45B	2.59B	2.62B
Total Liabilities And Equity	3.28B	3.98B	4.43B	6.3B	7.5B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	53.39M	57.89M	67.54M	67.54M	66.98M
ECS Total Common Shares Outstanding	53.39M	57.89M	67.54M	67.54M	66.98M
Book Value / Share	32.92	35.34	36.23	38.41	39.19
Tangible Book Value	1.76B	2.05B	2.44B	2.59B	2.62B
Tangible Book Value Per Share	32.92	35.34	36.17	38.32	39.09
Total Debt	1.38B	1.73B	1.76B	3.33B	4.11B
Net Debt	911M	1.45B	1.42B	2.9B	3.61B
Debt Equivalent of Unfunded Proj. Benefit Obligation	10.76M	14.33M	8.66M	12.85M	20.58M
Debt Equivalent Oper. Leases	-	-	-	-	-
Account Code - Inventory Valuation	6	6	6	6	3
Inventories - Raw Materials, Total	-	-	-	-	3.02M
Inventories - Finished Goods, Total	972M	1.06B	1.12B	1.62B	2.35B
Inventories - Others	37.98M	28.94M	42.86M	48.99M	46.74M
Land - (BS)	54.51M	53.32M	128M	128M	138M
Buildings, Total	204M	220M	717M	731M	766M
Machinery, Total	409M	437M	1.09B	1.15B	1.23B
Full Time Employees	760	772	650	830	1.31K
Accumulated Allowance for Doubtful Accounts (Supple)	260K	670K	675K	1.12M	895K

Fiscal Period: March	2021	2022	2023	2024	2025
Net Income	184M	136M	66.99M	45.22M	44.82M
Depreciation & Amortization - CF	35.32M	43.08M	93.41M	121M	123M
Amortization of Goodwill and Intangible Assets - (CF)	-	-	-	106K	901K
Depreciation & Amortization, Total	35.32M	43.08M	93.41M	121M	124M
Amortization of Deferred Charges, Total - (CF)	-	-	-	-	-
(Gain) Loss From Sale Of Asset	125K	-74K	-1.73M	26K	-456K
Asset Writedown & Restructuring Costs	-	-	-	2.82M	3.01M
Other Operating Activities, Total	-2.81M	36.86M	90.59M	165M	174M
Change In Accounts Receivable	88.79M	-108M	133M	-322M	-9.98M
Change In Inventories	23.5M	-80.96M	-70.38M	-504M	-731M
Change In Accounts Payable	-112M	18.42M	-965K	13.71M	308M
Change in Other Net Operating Assets	-131M	-32.22M	-32.1M	-148M	136M
Cash from Operations	86.18M	12.36M	279M	-626M	48.86M
Capital Expenditure	-431M	-654M	-1.22B	-831M	-576M
Sale of Property, Plant, and Equipment	966K	2.32M	9.61M	304K	851K
Cash Acquisitions	-	-	-	-	-
Sale (Purchase) of Intangible assets	-	-	-3.78M	-2.08M	-859K
Investment in Marketable and Equity Securities, Total	-	9.23M	-	-	-
Other Investing Activities, Total	26.39M	81.13M	801M	26.48M	33.83M
Cash from Investing	-404M	-561M	-415M	-806M	-542M
Short Term Debt Issued, Total	108M	243M	11.6M	673M	949M
Long-Term Debt Issued, Total	152M	96.49M	14.05M	898M	-
Total Debt Issued	261M	340M	25.65M	1.57B	949M
Short Term Debt Repaid, Total	-	-	-	-	-
Long-Term Debt Repaid, Total	-30.62M	-35.64M	-524K	-789K	-167M
Total Debt Repaid	-30.62M	-35.64M	-524K	-789K	-167M
Issuance of Common Stock	95.37M	126M	311M	113M	-
Common Dividends Paid	-	-32.04M	-23.16M	-18.14M	-16.08M
Common & Preferred Stock Dividends Paid	-	-32.04M	-23.16M	-18.14M	-16.08M
Other Financing Activities, Total	12.71M	-50.77M	-106M	-146M	-190M
Cash from Financing	338M	347M	207M	1.52B	576M
Miscellaneous Cash Flow Adjustments	-1K	-	-	-	2K
Net Change in Cash	20.18M	-201M	70M	87.26M	82.29M
Supplemental Items
Cash Interest Paid	29.36M	50.77M	106M	146M	190M
Cash Income Tax Paid (Refund)	77.1M	57.17M	40.55M	-5.45M	20.07M
Levered Free Cash Flow	-416M	-670M	-1.07B	-1.5B	-905M
Unlevered Free Cash Flow	-395M	-638M	-1.01B	-1.41B	-785M
Change In Net Working Capital	144M	112M	-55.8M	801M	451M
Net Debt Issued / Repaid	230M	304M	25.12M	1.57B	782M

Fiscal Period: March	2021	2022	2023	2024	2025
Profitability
Return on Assets	4.77	2.32	1.64	1.98	1.72
Return on Total Capital	5.1	2.43	1.73	2.1	1.87
Return On Equity %	11.55	7.13	2.98	1.79	1.72
Return on Common Equity	11.55	7.13	2.98	1.79	1.72
Margin Analysis
Gross Profit Margin %	26.04	30.18	35.04	33.92	34.47
SG&A Margin	12.91	13.93	16.69	19.35	18.37
EBITDA Margin %	5.63	3.59	5.74	6.64	4.99
EBITA Margin %	4.9	2.74	3.13	3.9	3.03
EBIT Margin %	4.9	2.74	3.13	3.9	3.02
Income From Continuing Operations Margin %	3.89	2.76	1.9	1.04	0.71
Net Income Margin %	3.89	2.76	1.9	1.04	0.71
Net Avail. For Common Margin %	3.89	2.76	1.9	1.04	0.71
Normalized Net Income Margin	3.4	2.43	1.88	1.18	0.77
Levered Free Cash Flow Margin	-8.79	-13.64	-30.45	-34.41	-14.4
Unlevered Free Cash Flow Margin	-8.34	-12.99	-28.57	-32.3	-12.49
Asset Turnover
Asset Turnover	1.56	1.35	0.84	0.81	0.91
Fixed Assets Turnover	7.66	4.28	2.12	1.99	2.25
Receivables Turnover (Average Receivables)	14.3	14.41	10.67	10.27	10.69
Inventory Turnover (Average Inventory)	3.43	3.27	2.04	2.04	2.03
Short Term Liquidity
Current Ratio	1.59	1.28	1.28	1.27	1.07
Quick Ratio	0.69	0.49	0.43	0.45	0.38
Operating Cash Flow to Current Liabilities	0.07	0.01	0.17	-0.26	0.01
Days Sales Outstanding (Average Receivables)	25.53	25.34	34.21	35.64	34.14
Days Outstanding Inventory (Average Inventory)	106.41	111.68	179.29	179.61	179.97
Average Days Payable Outstanding	9.94	4.97	8.74	6.74	16.78
Cash Conversion Cycle (Average Days)	122	132.05	204.76	208.51	197.33
Long Term Solvency
Total Debt/Equity	78.79	84.42	71.84	128.31	156.72
Total Debt / Total Capital	44.07	45.77	41.81	56.2	61.05
LT Debt/Equity	9.06	12.61	11.33	45.3	38.5
Long-Term Debt / Total Capital	5.07	6.84	6.59	19.84	15
Total Liabilities / Total Assets	46.39	48.55	44.8	58.83	65.02
EBIT / Interest Expense	6.81	2.63	1.04	1.16	0.99
EBITDA / Interest Expense	7.85	3.47	1.93	1.98	1.64
(EBITDA - Capex) / Interest Expense	-4.81	-9.29	-9.61	-3.68	-1.37
Total Debt / EBITDA	5.18	9.72	8.62	11.45	13.1
Net Debt / EBITDA	3.4	8.18	6.94	9.99	11.5
Total Debt / (EBITDA - Capex)	-8.45	-3.63	-1.73	-6.16	-15.7
Net Debt / (EBITDA - Capex)	-5.56	-3.05	-1.39	-5.38	-13.78
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-21.63	3.77	-28.22	23.48	44.22
Gross Profit, 1 Yr. Growth %	-17.45	21.06	-16.65	19.51	46.56
EBITDA, 1 Yr. Growth %	-35.55	-33.82	14.76	41.73	8.3
EBITA, 1 Yr. Growth %	-39.07	-42.02	-17.84	51.51	12.19
EBIT, 1 Yr. Growth %	-39.07	-42.02	-17.84	51.42	11.73
Earnings From Cont. Operations, 1 Yr. Growth %	-45.97	-26.4	-50.57	-32.5	-0.89
Net Income, 1 Yr. Growth %	-45.97	-26.4	-50.57	-32.5	-0.89
Normalized Net Income, 1 Yr. Growth %	-42.2	-25.86	-44.64	-23.56	-5.43
Diluted EPS Before Extra, 1 Yr. Growth %	-46.61	-34.54	-51.43	-40.02	-1.73
Accounts Receivable, 1 Yr. Growth %	-23.64	37.76	-33.46	121.09	1.19
Inventory, 1 Yr. Growth %	-2.28	8.02	6.45	43.4	43.89
Net Property, Plant and Equip., 1 Yr. Growth %	102.49	77.53	25.98	36.16	21.64
Total Assets, 1 Yr. Growth %	16.86	21.25	11.49	42.17	19.08
Tangible Book Value, 1 Yr. Growth %	22.76	16.38	19.42	5.95	1.15
Common Equity, 1 Yr. Growth %	22.76	16.38	19.62	6.02	1.17
Cash From Operations, 1 Yr. Growth %	-82.85	-85.66	2.15K	-328.22	-107.87
Capital Expenditures, 1 Yr. Growth %	688.52	51.61	86.97	-32.03	-30.74
Levered Free Cash Flow, 1 Yr. Growth %	-215.48	61.73	60.22	39.43	-39.66
Unlevered Free Cash Flow, 1 Yr. Growth %	-198.94	62.35	57.89	39.49	-44.25
Dividend Per Share, 1 Yr. Growth %	100	-33.33	-32.5	-11.11	-8.33
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-11.22	-9.82	-13.69	-5.85	33.44
Gross Profit, 2 Yr. CAGR %	-15.81	-0.36	0.45	-0.19	32.35
EBITDA, 2 Yr. CAGR %	-39.18	-34.69	-12.85	28.03	23.89
EBITA, 2 Yr. CAGR %	-41.88	-40.57	-30.98	12.35	30.38
EBIT, 2 Yr. CAGR %	-41.88	-40.57	-30.98	12.32	30.07
Earnings From Cont. Operations, 2 Yr. CAGR %	-30.24	-36.94	-39.68	-42.24	-18.21
Net Income, 2 Yr. CAGR %	-30.24	-36.94	-39.68	-42.24	-18.21
Normalized Net Income, 2 Yr. CAGR %	-35.24	-34.53	-35.93	-34.47	-14.98
Diluted EPS Before Extra, 2 Yr. CAGR %	-30.66	-40.89	-43.63	-46.03	-23.34
Accounts Receivable, 2 Yr. CAGR %	-35.38	2.56	-4.02	21.29	49.58
Inventory, 2 Yr. CAGR %	-6.22	2.74	7.23	23.55	43.64
Net Property, Plant and Equip., 2 Yr. CAGR %	52.56	89.6	49.55	30.97	28.7
Total Assets, 2 Yr. CAGR %	6.09	19.04	16.27	25.9	30.11
Tangible Book Value, 2 Yr. CAGR %	24.45	19.53	17.89	12.48	3.52
Common Equity, 2 Yr. CAGR %	24.45	19.53	17.99	12.62	3.57
Cash From Operations, 2 Yr. CAGR %	-42.56	-84.32	79.82	611.71	-57.8
Capital Expenditures, 2 Yr. CAGR %	162.31	245.75	68.36	12.73	-31.36
Levered Free Cash Flow, 2 Yr. CAGR %	31.03	36.36	60.98	49.52	-8.26
Unlevered Free Cash Flow, 2 Yr. CAGR %	46.05	26.44	60.1	48.46	-11.79
Dividend Per Share, 2 Yr. CAGR %	41.42	15.47	-32.92	-22.54	-9.73
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-8.28	-6.48	-16.42	-2.75	8.53
Gross Profit, 3 Yr. CAGR %	22.44	-5.18	-6.12	6.44	13.44
EBITDA, 3 Yr. CAGR %	-18.43	-37.44	-21.19	2.75	21.08
EBITA, 3 Yr. CAGR %	-20.4	-41.93	-33.79	-9.88	12.3
EBIT, 3 Yr. CAGR %	-20.4	-41.93	-33.79	-9.9	12.12
Earnings From Cont. Operations, 3 Yr. CAGR %	-8.31	-28.98	-41.86	-37.38	-30.85
Net Income, 3 Yr. CAGR %	-8.31	-28.98	-41.86	-37.38	-30.85
Normalized Net Income, 3 Yr. CAGR %	-12.34	-32.25	-38.09	-31.72	-25.95
Diluted EPS Before Extra, 3 Yr. CAGR %	-8.68	-31.98	-44.64	-42.45	-34.16
Accounts Receivable, 3 Yr. CAGR %	-17.36	-16.83	-11.06	26.76	14.18
Inventory, 3 Yr. CAGR %	8.57	-1.69	3.97	18.14	29.99
Net Property, Plant and Equip., 3 Yr. CAGR %	26.34	60.46	65.45	44.94	27.78
Total Assets, 3 Yr. CAGR %	11.9	10.92	16.47	24.33	23.58
Tangible Book Value, 3 Yr. CAGR %	32.02	21.7	19.49	13.77	8.57
Common Equity, 3 Yr. CAGR %	32.02	21.7	19.56	13.86	8.67
Cash From Operations, 3 Yr. CAGR %	-21.21	-63.83	-17.84	93.68	58.12
Capital Expenditures, 3 Yr. CAGR %	38.52	118.5	181.69	24.43	-4.14
Levered Free Cash Flow, 3 Yr. CAGR %	54.28	40.35	43.89	53.48	10.5
Unlevered Free Cash Flow, 3 Yr. CAGR %	93.18	51.05	36.16	52.95	7.12
Dividend Per Share, 3 Yr. CAGR %	100	10.06	-3.45	-26.32	-18.07
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	7.15	0.1	-10.48	-6.23	0.78
Gross Profit, 5 Yr. CAGR %	32.4	28.13	12.97	-3.22	7.7
EBITDA, 5 Yr. CAGR %	5.15	-9.63	-16.24	-16.69	-5.41
EBITA, 5 Yr. CAGR %	4.56	-12.55	-24.81	-24.38	-12.94
EBIT, 5 Yr. CAGR %	4.56	-12.55	-24.81	-24.39	-13.02
Earnings From Cont. Operations, 5 Yr. CAGR %	20.97	6.92	-22.45	-34.62	-33.35
Net Income, 5 Yr. CAGR %	20.97	6.92	-22.45	-34.62	-33.35
Normalized Net Income, 5 Yr. CAGR %	18.6	-0.85	-22.67	-33.15	-29.51
Diluted EPS Before Extra, 5 Yr. CAGR %	20.68	4.19	-24.7	-38	-36.94
Accounts Receivable, 5 Yr. CAGR %	0.32	-0.83	-12.26	-3.19	9.49
Inventory, 5 Yr. CAGR %	18.55	11.97	8.03	7.72	18.32
Net Property, Plant and Equip., 5 Yr. CAGR %	18.35	36.69	35.16	47.94	49.63
Total Assets, 5 Yr. CAGR %	19	16.38	13.63	16.69	21.74
Tangible Book Value, 5 Yr. CAGR %	33.05	31.15	26.18	17.93	12.83
Common Equity, 5 Yr. CAGR %	33.04	31.15	26.22	17.98	12.89
Cash From Operations, 5 Yr. CAGR %	-21.89	-7.84	9.6	19.11	-37.25
Capital Expenditures, 5 Yr. CAGR %	62.67	83.56	49.76	67.68	60.13
Levered Free Cash Flow, 5 Yr. CAGR %	15.56	50.7	56.79	43.94	20.2
Unlevered Free Cash Flow, 5 Yr. CAGR %	9.63	82.36	79.03	50.01	14.47
Dividend Per Share, 5 Yr. CAGR %	51.57	39.77	29.2	-4.36	-6.01