Income Statement Lords Group Trading plc

Stocks

LORD

GB00BM9CLS53

Construction Supplies & Fixtures

Market Closed - London S.E. Other stock markets 16:35:03 08/06/2026 BST			5-day change	1st Jan Change
17.25 ^GBX	0.00%		0.00%	-22.99%

05-25	Lords Group Trading plc, 2025 Earnings Call, May 20, 2026
05-20	EARNINGS: Lords Group loss widens; CT Automotive profit motors higher	AN

fec7fd271998a3216ad5b05.tm0bLrzpJlOKQktM8gxxdSJACyPHnJbEkevC6zE8ITM.xAJ5FoqscxvZLXghhm0rOnYWR1ef-qSM8pKYunluVkKOX0xGy7hsA94Bfw

Published financial data: LORDS GROUP TRADING PLC

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	363M	450M	463M	437M	473M
Total Revenues	363M	450M	463M	437M	473M
Cost of Goods Sold, Total	301M	361M	370M	351M	380M
Gross Profit	62.72M	88.78M	92.36M	85.23M	93M
Selling General & Admin Expenses, Total	41.11M	59.5M	66.31M	66.56M	74.9M
Stock-Based Compensation (IS)	96K	400K	513K	-	-
Depreciation & Amortization - (IS)	1.34M	2.07M	2.61M	11.68M	11.4M
Amortization of Goodwill and Intangible Assets - (IS)	8.02M	10.24M	11.21M	3.67M	3.8M
Other Operating Expenses	-696K	-681K	-766K	-700K	-
Other Operating Expenses, Total	49.87M	71.53M	79.88M	81.21M	90.1M
Operating Income	12.85M	17.26M	12.48M	4.02M	2.9M
Interest Expense, Total	-2.36M	-3.26M	-5.32M	-6.14M	-5.8M
Interest And Investment Income	-	42K	196K	320K	300K
Net Interest Expenses	-2.36M	-3.22M	-5.12M	-5.82M	-5.5M
Other Non Operating Income (Expenses)	-376K	-307K	-1.04M	-1.08M	-800K
EBT, Excl. Unusual Items	10.11M	13.73M	6.32M	-2.87M	-3.4M
Restructuring Charges	-	-	-	-	-
Merger & Related Restructuring Charges	-514K	-1.52M	-1.16M	-89K	-
Impairment of Goodwill	-	-	-	-	-100K
Gain (Loss) On Sale Of Assets	-	-	-	1.81M	1.4M
Asset Writedown	-	-	-501K	-1.46M	-3.1M
Other Unusual Items	-1.57M	594K	-1.69M	-	-
EBT, Incl. Unusual Items	8.02M	12.8M	2.97M	-2.61M	-5.2M
Income Tax Expense	2.38M	3.26M	1.27M	-824K	-1M
Earnings From Continuing Operations	5.64M	9.54M	1.7M	-1.78M	-4.2M
Net Income to Company	5.64M	9.54M	1.7M	-1.78M	-4.2M
Minority Interest	-413K	-424K	-318K	-185K	-200K
Net Income - (IS)	5.23M	9.12M	1.38M	-1.97M	-4.4M
Net Income to Common Incl Extra Items	5.23M	9.12M	1.38M	-1.97M	-4.4M
Net Income to Common Excl. Extra Items	5.23M	9.12M	1.38M	-1.97M	-4.4M
Per Share Items
Net EPS - Basic	0.04	0.06	0.01	-0.01	-0.03
Basic EPS - Continuing Operations	0.04	0.06	0.01	-0.01	-0.03
Basic Weighted Average Shares Outstanding	140M	161M	164M	166M	166M
Net EPS - Diluted	0.03	0.05	0.01	-0.01	-0.03
Diluted EPS - Continuing Operations	0.03	0.05	0.01	-0.01	-0.03
Diluted Weighted Average Shares Outstanding	154M	170M	168M	167M	166M
Normalized Basic EPS	0.04	0.05	0.02	-0.01	-0.01
Normalized Diluted EPS	0.04	0.05	0.02	-0.01	-0.01
Dividend Per Share	0.02	0.02	0.02	0.01	0.01
Payout Ratio	19.1	33.86	239.58	-138.73	-31.82
Supplemental Items
EBITDA	16.14M	22.43M	18.37M	9.68M	8.4M
EBITA	14.8M	20.36M	15.76M	7.36M	6.3M
EBIT	12.85M	17.26M	12.48M	4.02M	2.9M
EBITDAR	16.29M	22.57M	18.48M	9.86M	10M
Effective Tax Rate - (Ratio)	29.63	25.45	42.82	31.58	19.23
Current Domestic Taxes	2.71M	3.97M	1.95M	464K	500K
Total Current Taxes	2.71M	3.97M	1.95M	464K	500K
Deferred Domestic Taxes	-333K	-713K	-674K	-1.29M	-1.5M
Total Deferred Taxes	-333K	-713K	-674K	-1.29M	-1.5M
Normalized Net Income	5.9M	8.16M	3.63M	-1.98M	-2.32M
Interest on Long-Term Debt	1.84M	1.91M	2.34M	2.76M	3.6M
Supplemental Operating Expense Items
Selling and Marketing Expenses	3.54M	4.63M	5.06M	-	-
General and Administrative Expenses	37.58M	54.87M	61.25M	-	74.9M
Research And Development Expense From Footnotes	-	-	-	-	-
Net Rental Expense, Total	148K	142K	114K	176K	1.6M
Imputed Operating Lease Interest Expense	48.55K	62.08K	54.63K	85.71K	735K
Imputed Operating Lease Depreciation	99.45K	79.92K	59.37K	90.29K	865K
Stock-Based Comp., Other (Total)	96K	400K	513K	753K	200K
Total Stock-Based Compensation	96K	400K	513K	753K	200K

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	11.4M	16.04M	19.81M	10.31M	15M
Total Cash And Short Term Investments	11.4M	16.04M	19.81M	10.31M	15M
Accounts Receivable, Total	50.93M	60.67M	68.08M	61.94M	54.8M
Other Receivables	5.33M	7.64M	9.91M	10.2M	10.5M
Total Receivables	56.26M	68.31M	77.99M	72.13M	65.3M
Inventory	38.78M	53.18M	49.29M	49.25M	51.3M
Prepaid Expenses	1.48M	2.71M	3.18M	4.08M	5.2M
Other Current Assets, Total	-	1.33M	-	-	-
Total Current Assets	108M	142M	150M	136M	137M
Gross Property Plant And Equipment	65.6M	85.88M	104M	112M	120M
Accumulated Depreciation	-24.28M	-33.27M	-36.17M	-45.68M	-53.2M
Net Property Plant And Equipment	41.32M	52.62M	67.6M	66.74M	66.4M
Long-term Investments	84K	85K	180K	130K	100K
Goodwill	7.47M	16.3M	18.43M	19.03M	20.8M
Other Intangibles, Total	15.2M	29.04M	27.77M	25.25M	22.9M
Other Long-Term Assets, Total	304K	279K	200K	236K	200K
Total Assets	172M	240M	264M	247M	247M
Liabilities
Accounts Payable, Total	57.99M	72.47M	82.64M	77.98M	79M
Accrued Expenses, Total	10.54M	16.16M	12.39M	8.26M	16M
Short-term Borrowings	2.78M	10.35M	9.51M	11.95M	8.5M
Current Portion of Long-Term Debt	-	-	-	-	500K
Current Portion of Leases	5.11M	5.5M	7.82M	8.31M	8.8M
Current Income Taxes Payable	2.01M	1.7M	7K	-	300K
Other Current Liabilities	1.93M	6.39M	3.88M	2M	2.9M
Total Current Liabilities	80.37M	113M	116M	108M	116M
Long-Term Debt	2.12M	25.09M	38.24M	30.12M	19.5M
Long-Term Leases	31.52M	37.02M	43.95M	51.73M	62.7M
Deferred Tax Liability Non Current	2.94M	7.02M	7.37M	6.08M	4.6M
Other Non Current Liabilities	4.61M	6M	7.48M	3.12M	2.4M
Total Liabilities	122M	188M	213M	200M	205M
Common Stock, Total	788K	813K	828K	829K	800K
Additional Paid In Capital	28.29M	28.29M	28.29M	28.41M	28.5M
Retained Earnings	27.21M	31.24M	29.39M	25.08M	20.2M
Comprehensive Income and Other	-9.88M	-9.48M	-8.97M	-8.52M	-8.7M
Total Common Equity	46.41M	50.86M	49.54M	45.8M	40.8M
Minority Interest	4.34M	1.33M	1.63M	1.82M	1.2M
Total Equity	50.75M	52.19M	51.16M	47.62M	42M
Total Liabilities And Equity	172M	240M	264M	247M	247M
Supplemental Items
ECS Total Shares Outstanding on Filing Date	159M	163M	166M	166M	166M
ECS Total Common Shares Outstanding	159M	163M	166M	166M	166M
Book Value / Share	0.29	0.31	0.3	0.28	0.25
Tangible Book Value	23.74M	5.53M	3.33M	1.51M	-2.9M
Tangible Book Value Per Share	0.15	0.03	0.02	0.01	-0.02
Total Debt	41.54M	77.95M	99.51M	102M	100M
Net Debt	30.14M	61.92M	79.7M	91.8M	85M
Debt Equivalent Oper. Leases	1.18M	1.14M	912K	1.41M	12.8M
Minority Interest, Total (Incl. Fin. Div)	4.34M	1.33M	1.63M	1.82M	1.2M
Account Code - Inventory Valuation	5	6	6	5	5
Inventories - Raw Materials, Total	175K	436K	298K	298K	500K
Inventories - Finished Goods, Total	38.61M	52.74M	48.99M	48.95M	50.8M
Land - (BS)	8.48M	13.54M	21.01M	16.03M	12.5M
Machinery, Total	5.88M	8.49M	10.29M	10.47M	10.4M
Full Time Employees	881	902	958	927	1.04K
Accumulated Allowance for Doubtful Accounts (Supple)	-	847K	958K	644K	300K

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	5.23M	9.12M	1.38M	-1.97M	-4.4M
Depreciation & Amortization - CF	7.27M	8.99M	10.31M	11.68M	11.4M
Amortization of Goodwill and Intangible Assets - (CF)	1.96M	3.1M	3.27M	3.34M	3.4M
Depreciation & Amortization, Total	9.23M	12.09M	13.58M	15.01M	14.8M
Amortization of Deferred Charges, Total - (CF)	132K	216K	242K	331K	400K
(Gain) Loss From Sale Of Asset	-	-151K	-487K	-670K	-1.5M
(Gain) Loss on Sale of Investments - (CF)	-	-	56K	-	-
Asset Writedown & Restructuring Costs	-	-	501K	1.46M	3.2M
Stock-Based Compensation (CF)	96K	400K	513K	753K	200K
Other Operating Activities, Total	3.78M	3.53M	4.63M	5.73M	5.5M
Change In Accounts Receivable	-1.79M	-526K	-8.07M	5.91M	5.9M
Change In Inventories	2.84M	-8.44M	5.2M	184K	-1.5M
Change In Accounts Payable	3K	6.92M	2.11M	-9.93M	6.8M
Cash from Operations	19.52M	23.16M	19.66M	16.81M	29.4M
Capital Expenditure	-1.3M	-3.52M	-4.9M	-2.8M	-3.1M
Sale of Property, Plant, and Equipment	-	195K	4.16M	3.91M	12.8M
Cash Acquisitions	-7.1M	-32.02M	-8.27M	-1.32M	-2.6M
Divestitures	-	-	340K	-	-
Sale (Purchase) of Intangible assets	-648K	-236K	-734K	-1.15M	-1.1M
Investment in Marketable and Equity Securities, Total	-77K	-	-150K	-	-
Other Investing Activities, Total	-	42K	196K	320K	300K
Cash from Investing	-9.12M	-35.53M	-9.36M	-1.05M	6.3M
Long-Term Debt Issued, Total	4.91M	111M	109M	33.65M	46.5M
Total Debt Issued	4.91M	111M	109M	33.65M	46.5M
Short Term Debt Repaid, Total	-	-	-	-	-
Long-Term Debt Repaid, Total	-46.83M	-88.84M	-105M	-47.79M	-69.3M
Total Debt Repaid	-46.83M	-88.84M	-105M	-47.79M	-69.3M
Issuance of Common Stock	30M	25K	15K	-	100K
Common Dividends Paid	-999K	-3.09M	-3.31M	-2.73M	-1.4M
Common & Preferred Stock Dividends Paid	-999K	-3.09M	-3.31M	-2.73M	-1.4M
Other Financing Activities, Total	-2.41M	-1.44M	-8.2M	-8.39M	-6.9M
Cash from Financing	-15.34M	17.63M	-7.15M	-25.26M	-31M
Net Change in Cash	-4.94M	5.26M	3.15M	-9.5M	4.7M
Supplemental Items
Cash Interest Paid	864K	1.43M	6.06M	6.8M	6.5M
Cash Income Tax Paid (Refund)	1.75M	3.68M	3.12M	521K	200K
Levered Free Cash Flow	15.92M	10.5M	10.45M	5.14M	23.09M
Unlevered Free Cash Flow	17.4M	12.54M	13.77M	8.97M	26.71M
Change In Net Working Capital	-1.86M	7.2M	2.73M	5.69M	-13.7M
Net Debt Issued / Repaid	-41.92M	22.13M	4.35M	-14.14M	-22.8M

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	4.78	5.23	3.09	0.98	0.73
Return on Total Capital	8.76	10	5.56	1.67	1.24
Return On Equity %	16.63	19.83	3.29	-3.61	-9.38
Return on Common Equity	17.42	20.13	2.75	-4.13	-10.16
Margin Analysis
Gross Profit Margin %	17.26	19.73	19.97	19.52	19.67
SG&A Margin	11.32	13.22	14.33	15.24	15.84
EBITDA Margin %	4.44	4.98	3.97	2.22	1.78
EBITA Margin %	4.07	4.52	3.41	1.69	1.33
EBIT Margin %	3.54	3.83	2.7	0.92	0.61
Income From Continuing Operations Margin %	1.55	2.12	0.37	-0.41	-0.89
Net Income Margin %	1.44	2.03	0.3	-0.45	-0.93
Net Avail. For Common Margin %	1.44	2.03	0.3	-0.45	-0.93
Normalized Net Income Margin	1.62	1.81	0.79	-0.45	-0.49
Levered Free Cash Flow Margin	4.38	2.33	2.26	1.18	4.88
Unlevered Free Cash Flow Margin	4.79	2.79	2.98	2.05	5.65
Asset Turnover
Asset Turnover	2.16	2.18	1.83	1.71	1.91
Fixed Assets Turnover	9.34	9.58	7.7	6.5	7.1
Receivables Turnover (Average Receivables)	7.42	8.06	7.19	6.72	8.1
Inventory Turnover (Average Inventory)	7.63	7.86	7.23	7.13	7.55
Short Term Liquidity
Current Ratio	1.34	1.26	1.29	1.25	1.18
Quick Ratio	0.84	0.75	0.84	0.76	0.69
Operating Cash Flow to Current Liabilities	0.24	0.21	0.17	0.15	0.25
Days Sales Outstanding (Average Receivables)	49.18	45.26	50.8	54.49	45.05
Days Outstanding Inventory (Average Inventory)	47.84	46.46	50.51	51.31	48.34
Average Days Payable Outstanding	71.46	63.38	77.27	83.65	75
Cash Conversion Cycle (Average Days)	25.55	28.33	24.03	22.15	18.39
Long Term Solvency
Total Debt/Equity	81.86	149.37	194.5	214.44	238.1
Total Debt / Total Capital	45.01	59.9	66.04	68.2	70.42
LT Debt/Equity	66.29	119.01	160.64	171.9	195.71
Long-Term Debt / Total Capital	36.45	47.72	54.55	54.67	57.89
Total Liabilities / Total Assets	70.55	78.24	80.65	80.74	83.01
EBIT / Interest Expense	5.43	5.29	2.35	0.66	0.5
EBITDA / Interest Expense	9.33	8.99	4.9	3.1	3.05
(EBITDA - Capex) / Interest Expense	8.79	7.91	3.98	2.65	2.52
Total Debt / EBITDA	1.88	2.66	3.82	5.36	5.65
Net Debt / EBITDA	1.37	2.11	3.06	4.82	4.8
Total Debt / (EBITDA - Capex)	2	3.02	4.7	6.29	6.85
Net Debt / (EBITDA - Capex)	1.45	2.4	3.77	5.65	5.82
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	26.33	23.87	2.8	-5.6	8.27
Gross Profit, 1 Yr. Growth %	32.93	41.55	4.03	-7.72	9.15
EBITDA, 1 Yr. Growth %	58.75	38.94	-18.11	-36.57	-12.5
EBITA, 1 Yr. Growth %	62.04	37.54	-22.61	-41.83	-13.7
EBIT, 1 Yr. Growth %	73.51	34.33	-27.66	-57.1	-27.5
Earnings From Cont. Operations, 1 Yr. Growth %	114.93	84.55	-82.18	-205	133.33
Net Income, 1 Yr. Growth %	114.3	91.65	-84.84	-242.55	120
Normalized Net Income, 1 Yr. Growth %	146.35	38.77	-55.44	-216.65	15.53
Diluted EPS Before Extra, 1 Yr. Growth %	92.09	73.46	-84.7	-245.11	122.19
Accounts Receivable, 1 Yr. Growth %	8.45	19.13	12.21	-9.03	-11.47
Inventory, 1 Yr. Growth %	-3.06	37.12	-7.31	-0.08	4.06
Net Property, Plant and Equip., 1 Yr. Growth %	13.2	27.33	28.47	-1.28	-0.6
Total Assets, 1 Yr. Growth %	5.22	39.22	10.24	-6.54	0
Tangible Book Value, 1 Yr. Growth %	-619.89	-67.57	-39.75	-54.55	-293.33
Common Equity, 1 Yr. Growth %	240.46	28.03	-2.6	-7.55	-10.92
Cash From Operations, 1 Yr. Growth %	29.95	19.71	-15.12	-14.49	75
Capital Expenditures, 1 Yr. Growth %	210.29	171.09	39.51	-42.87	10.71
Levered Free Cash Flow, 1 Yr. Growth %	51.45	-42.75	-0.43	-39.68	346.91
Unlevered Free Cash Flow, 1 Yr. Growth %	41.26	-36.8	9.86	-24.2	195.46
Dividend Per Share, 1 Yr. Growth %	-	5.82	0	-58	-38.1
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	92.69	25.1	12.84	-1.49	1.1
Gross Profit, 2 Yr. CAGR %	57.69	37.17	21.35	-2.02	0.34
EBITDA, 2 Yr. CAGR %	163.22	48.51	6.67	-34.3	-25.82
EBITA, 2 Yr. CAGR %	287.84	49.28	3.17	-39.87	-29.44
EBIT, 2 Yr. CAGR %	1.01K	52.67	-1.43	-51.71	-44.4
Earnings From Cont. Operations, 2 Yr. CAGR %	67.56	90.61	-42.66	-56.75	57.18
Net Income, 2 Yr. CAGR %	50.72	93.26	-46.1	-53.52	78.43
Normalized Net Income, 2 Yr. CAGR %	198.65	84.48	-21.37	-50.75	17.09
Diluted EPS Before Extra, 2 Yr. CAGR %	-44.33	74.02	-48.49	-52.88	80.78
Accounts Receivable, 2 Yr. CAGR %	11.8	13.66	15.62	1.03	-10.28
Inventory, 2 Yr. CAGR %	-2.36	15.29	12.74	-3.76	2.02
Net Property, Plant and Equip., 2 Yr. CAGR %	138.12	20.06	27.9	12.62	-0.89
Total Assets, 2 Yr. CAGR %	22.76	21.03	23.89	1.51	-3.32
Tangible Book Value, 2 Yr. CAGR %	105.24	10.04	-55.8	-47.67	-6.69
Common Equity, 2 Yr. CAGR %	89.83	93.16	11.67	-5.11	-9.25
Cash From Operations, 2 Yr. CAGR %	276.61	24.18	0.81	-14.8	22.29
Capital Expenditures, 2 Yr. CAGR %	-17.74	190.03	94.47	-10.73	-20.5
Levered Free Cash Flow, 2 Yr. CAGR %	-15.38	-0.07	-24.5	-30.05	64.67
Unlevered Free Cash Flow, 2 Yr. CAGR %	-10.66	0.9	-16.68	-15.41	50.23
Dividend Per Share, 2 Yr. CAGR %	-	-	2.87	-35.19	-49.01
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	66.77	66.3	17.17	6.33	1.66
Gross Profit, 3 Yr. CAGR %	42.95	52.12	25.09	10.76	1.56
EBITDA, 3 Yr. CAGR %	68.98	112.72	21.78	-15.67	-27.92
EBITA, 3 Yr. CAGR %	88.13	174.52	19.93	-20.77	-32.36
EBIT, 3 Yr. CAGR %	126.94	450.37	19.02	-32.08	-44.82
Earnings From Cont. Operations, 3 Yr. CAGR %	129.45	68.05	-13.49	-29.85	-23.93
Net Income, 3 Yr. CAGR %	255.33	58.2	-17.27	-25.46	-21.56
Normalized Net Income, 3 Yr. CAGR %	237.96	130.97	14.89	-30.44	-34.18
Diluted EPS Before Extra, 3 Yr. CAGR %	42.87	-21.24	-22.62	-27.25	-20.63
Accounts Receivable, 3 Yr. CAGR %	53.71	14.19	13.18	6.74	-3.34
Inventory, 3 Yr. CAGR %	88.8	9.34	7.21	8.29	-1.19
Net Property, Plant and Equip., 3 Yr. CAGR %	92.15	93.28	22.8	17.33	8.07
Total Assets, 3 Yr. CAGR %	63.12	28.02	17.32	12.78	1.01
Tangible Book Value, 3 Yr. CAGR %	70.52	-0.63	-9.98	-55.39	-19.35
Common Equity, 3 Yr. CAGR %	105.07	58.06	53.74	4.86	-7.08
Cash From Operations, 3 Yr. CAGR %	126.66	156.28	9.39	-4.57	8.28
Capital Expenditures, 3 Yr. CAGR %	1.64	22.41	127.24	29.27	-4.11
Levered Free Cash Flow, 3 Yr. CAGR %	-	-22.13	-0.19	-34.57	30.05
Unlevered Free Cash Flow, 3 Yr. CAGR %	-	-16.83	3.8	-23.24	28.68
Dividend Per Share, 3 Yr. CAGR %	-	-	-	-23.69	-36.18
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-	-	42.65	34.87	10.46
Gross Profit, 5 Yr. CAGR %	-	-	33.89	27.57	14.54
EBITDA, 5 Yr. CAGR %	-	-	40.58	32.96	-3.75
EBITA, 5 Yr. CAGR %	-	-	47.95	49.55	-7.16
EBIT, 5 Yr. CAGR %	-	-	62.58	107.95	-17.09
Earnings From Cont. Operations, 5 Yr. CAGR %	-	-	29.47	-2.35	9.85
Net Income, 5 Yr. CAGR %	-	-	63.97	-3.07	12.51
Normalized Net Income, 5 Yr. CAGR %	-	-	88.44	24.48	-0.6
Diluted EPS Before Extra, 5 Yr. CAGR %	-	-	-6.8	-35.87	8.65
Accounts Receivable, 5 Yr. CAGR %	-	-	37.16	8.74	3.14
Inventory, 5 Yr. CAGR %	-	-	53.61	3.9	5.1
Net Property, Plant and Equip., 5 Yr. CAGR %	-	-	63.28	55.72	12.71
Total Assets, 5 Yr. CAGR %	-	-	46.12	16.67	8.58
Tangible Book Value, 5 Yr. CAGR %	-	-	-7	-23.11	-8.68
Common Equity, 5 Yr. CAGR %	-	-	55.89	28.88	24.51
Cash From Operations, 5 Yr. CAGR %	-	-	63.63	64.97	14.38
Capital Expenditures, 5 Yr. CAGR %	-	-	31.76	7.89	49.29
Levered Free Cash Flow, 5 Yr. CAGR %	-	-	-	-25.4	17.04
Unlevered Free Cash Flow, 5 Yr. CAGR %	-	-	-	-16.27	16.75