Cash flow Devon Energy Corporation

Stocks

DVN

US25179M1036

Oil & Gas Exploration and Production

Market Closed - NYSE Other stock markets 06:00:02 11/07/26 am AEST			5-day change	1st Jan Change
42.23 ^USD	+0.50%		+4.35%	+15.29%

11/07	US activist investors must disclose clients in filings, SEC says	RE
10/07	Truist Securities Adjusts Price Target on Devon Energy to $61 From $66	MT

c18c5b91a8b3100185b83fba9c.ufIrhy7FlXiySV1kmSTWmS4S1XacW9uP2N8_5wZlplI.7rBIxRi1-A3zAxU3qBC143xg-CfXbLb3r_JpqTcQ6RH0i33kQbH4Ott4Kg

Published financial data: DEVON ENERGY CORPORATION

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	13.12B	18.87B	14.43B	15.17B	16.04B
Total Revenues	13.12B	18.87B	14.43B	15.17B	16.04B
Cost of Goods Sold, Total	5.7B	7.54B	6.54B	7.16B	8.39B
Gross Profit	7.41B	11.33B	7.89B	8.02B	7.65B
Selling General & Admin Expenses, Total	391M	395M	408M	500M	492M
Exploration / Drilling Costs, Total	10M	17M	20M	28M	43M
Depreciation & Amortization - (IS)	2.16B	2.22B	2.55B	3.26B	3.6B
Impairment of Oil, Gas & Mineral Properties - (IS)	4M	12M	-	-	-
Other Operating Expenses	1.53B	662M	5M	137M	-312M
Other Operating Expenses, Total	4.1B	3.31B	2.99B	3.92B	3.82B
Operating Income	3.32B	8.02B	4.9B	4.1B	3.83B
Interest Expense, Total	-388M	-370M	-369M	-401M	-497M
Interest And Investment Income	2M	38M	55M	62M	56M
Net Interest Expenses	-386M	-332M	-314M	-339M	-441M
Currency Exchange Gains (Loss)	-	-	-	-	-
Other Non Operating Income (Expenses)	27M	23M	6M	-24M	-14M
EBT, Excl. Unusual Items	2.96B	7.71B	4.59B	3.73B	3.38B
Restructuring Charges	-258M	-	-	-9M	-
Impairment of Goodwill	-	-	-	-	-
Gain (Loss) On Sale Of Assets	168M	44M	30M	-11M	343M
Asset Writedown	-	-	-	-	-254M
Other Unusual Items	30M	20M	-	-	-
EBT, Incl. Unusual Items	2.9B	7.78B	4.62B	3.71B	3.47B
Income Tax Expense	65M	1.74B	841M	770M	785M
Earnings From Continuing Operations	2.83B	6.04B	3.78B	2.94B	2.68B
Earnings Of Discontinued Operations	-	-	-	-	-
Net Income to Company	2.83B	6.04B	3.78B	2.94B	2.68B
Minority Interest	-20M	-22M	-35M	-51M	-39M
Net Income - (IS)	2.81B	6.02B	3.75B	2.89B	2.64B
Preferred Dividend and Other Adjustments	30M	57M	-	-	-
Net Income to Common Incl Extra Items	2.78B	5.96B	3.75B	2.89B	2.64B
Net Income to Common Excl. Extra Items	2.78B	5.96B	3.75B	2.89B	2.64B
Per Share Items
Net EPS - Basic	4.2	9.15	5.86	4.57	4.18
Basic EPS - Continuing Operations	4.2	9.15	5.86	4.57	4.18
Basic Weighted Average Shares Outstanding	663M	651M	639M	632M	632M
Net EPS - Diluted	4.19	9.12	5.84	4.56	4.17
Diluted EPS - Continuing Operations	4.19	9.12	5.84	4.56	4.17
Diluted Weighted Average Shares Outstanding	665M	653M	642M	634M	633M
Normalized Basic EPS	2.76	7.37	4.44	3.61	3.28
Normalized Diluted EPS	2.75	7.35	4.42	3.6	3.27
Dividend Per Share	1.97	5.17	2.87	1.45	0.96
Payout Ratio	46.75	56.18	49.59	32.41	23.43
Supplemental Items
EBITDA	5.51B	10.28B	7.48B	7.39B	7.48B
EBITA	3.34B	8.04B	4.93B	4.13B	3.88B
EBIT	3.32B	8.02B	4.9B	4.1B	3.83B
EBITDAR	-	-	7.7B	7.65B	7.84B
Total Revenues (As Reported)	12.21B	19.17B	15.26B	15.94B	17.19B
Effective Tax Rate - (Ratio)	2.24	22.35	18.19	20.74	22.65
Current Domestic Taxes	19M	566M	468M	459M	301M
Current Foreign Taxes	-3M	-7M	-3M	-	-
Total Current Taxes	16M	559M	465M	459M	301M
Deferred Domestic Taxes	40M	1.17B	376M	311M	484M
Deferred Foreign Taxes	9M	7M	-	-	-
Total Deferred Taxes	49M	1.18B	376M	311M	484M
Normalized Net Income	1.83B	4.8B	2.84B	2.28B	2.07B
Interest Capitalized	-	-	-	-	-
Interest on Long-Term Debt	388M	370M	369M	19M	5M
Non-Cash Pension Expense	-12M	-6M	13M	11M	10M
Supplemental Operating Expense Items
General and Administrative Expenses	391M	395M	403M	500M	492M
Exploration/Drilling Costs	9M	16M	19M	27M	42M
Net Rental Expense, Total	-	-	211M	262M	360M
Imputed Operating Lease Interest Expense	-	-	94.37M	107M	160M
Imputed Operating Lease Depreciation	-	-	117M	155M	200M
Stock-Based Comp., COGS (Total)	-	-	-	-	-
Stock-Based Compensation - Exploration Costs / Drilling Costs, Total	1M	1M	1M	1M	1M
Stock-Based Comp., G&A Exp. (Total)	77M	87M	92M	98M	89M
Stock-Based Comp., Other (Total)	21M	-	-	-	9M
Total Stock-Based Compensation	99M	88M	93M	99M	99M

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	2.1B	1.31B	853M	811M	1.38B
Trading Asset Securities, Total	-	-	-	-	-
Total Cash And Short Term Investments	2.1B	1.31B	853M	811M	1.38B
Accounts Receivable, Total	1.5B	1.73B	1.55B	1.93B	1.77B
Other Receivables	121M	33M	22M	42M	20M
Total Receivables	1.63B	1.77B	1.57B	1.97B	1.79B
Inventory	-	201M	249M	294M	336M
Restricted Cash	172M	140M	22M	35M	50M
Other Current Assets, Total	352M	469M	460M	315M	444M
Total Current Assets	4.25B	3.89B	3.16B	3.43B	4.01B
Gross Property Plant And Equipment	41.51B	46.79B	50.49B	59.44B	63.41B
Accumulated Depreciation	-26.26B	-28.46B	-30.9B	-34.12B	-37.69B
Net Property Plant And Equipment	15.24B	18.33B	19.6B	25.31B	25.72B
Long-term Investments	402M	440M	666M	727M	727M
Goodwill	753M	753M	753M	753M	753M
Other Intangibles, Total	-	-	-	-	-
Deferred Tax Assets Long-Term	7M	-	-	-	-
Other Long-Term Assets, Total	371M	307M	319M	268M	395M
Total Assets	21.02B	23.72B	24.49B	30.49B	31.6B
Liabilities
Accounts Payable, Total	500M	859M	760M	806M	790M
Accrued Expenses, Total	16M	15M	14M	84M	60M
Current Portion of Long-Term Debt	-	251M	483M	485M	998M
Current Portion of Leases	26M	21M	33M	53M	102M
Current Income Taxes Payable	-	-	-	-	-
Other Current Liabilities	2.54B	1.96B	1.66B	1.88B	2.14B
Total Current Liabilities	3.09B	3.1B	2.95B	3.31B	4.09B
Long-Term Debt	6.48B	6.19B	5.67B	8.4B	7.39B
Long-Term Leases	252M	257M	295M	320M	197M
Pension & Other Post Retirement Benefits	433M	163M	172M	166M	161M
Deferred Tax Liability Non Current	287M	1.46B	1.84B	2.15B	2.63B
Other Non Current Liabilities	1.08B	1.25B	1.35B	1.44B	1.61B
Total Liabilities	11.63B	12.42B	12.27B	15.78B	16.07B
Common Stock, Total	66M	65M	64M	65M	62M
Additional Paid In Capital	7.64B	6.92B	5.94B	6.39B	5.39B
Retained Earnings	1.69B	4.3B	6.2B	8.17B	10.2B
Treasury Stock	-	-	-13M	-	-
Comprehensive Income and Other	-132M	-116M	-124M	-122M	-122M
Total Common Equity	9.26B	11.17B	12.06B	14.5B	15.53B
Minority Interest	137M	129M	156M	208M	-
Total Equity	9.4B	11.3B	12.22B	14.7B	15.53B
Total Liabilities And Equity	21.02B	23.72B	24.49B	30.49B	31.6B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	664M	654M	635M	649M	620M
ECS Total Common Shares Outstanding	663M	653M	636M	651M	622M
Book Value / Share	13.97	17.1	18.97	22.27	24.96
Tangible Book Value	8.51B	10.41B	11.31B	13.74B	14.78B
Tangible Book Value Per Share	12.83	15.95	17.79	21.11	23.75
Total Debt	6.76B	6.72B	6.48B	9.26B	8.69B
Net Debt	4.66B	5.4B	5.63B	8.44B	7.3B
Debt Equivalent of Unfunded Proj. Benefit Obligation	209M	171M	179M	173M	169M
Debt Equivalent Oper. Leases	-	-	1.69B	2.1B	2.88B
Minority Interest, Total (Incl. Fin. Div)	137M	129M	156M	208M	-
Equity Method Investments, Total	368M	339M	527M	489M	515M
Account Code - Inventory Valuation	-	-	6	6	6
Full Time Employees	1.6K	1.8K	1.9K	2.3K	2.2K
Accumulated Allowance for Doubtful Accounts (Supple)	7M	9M	7M	6M	7M

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	2.81B	6.02B	3.75B	2.89B	2.64B
Depreciation & Amortization - CF	2.16B	2.22B	2.55B	3.26B	3.6B
Amortization of Goodwill and Intangible Assets - (CF)	28M	25M	29M	39M	49M
Impairment of Oil, Gas & Mineral Properties - (CF)	4M	12M	-	-	-
Depreciation & Amortization, Total	2.19B	2.26B	2.58B	3.29B	3.64B
(Gain) Loss From Sale Of Asset	-168M	-44M	-30M	11M	-343M
Asset Writedown & Restructuring Costs	-	-	5M	5M	265M
Stock-Based Compensation (CF)	99M	88M	93M	99M	99M
Net Cash From Discontinued Operations	-	-	-	-	-
Other Operating Activities, Total	81M	437M	290M	517M	253M
Change In Accounts Receivable	-526M	-142M	191M	-170M	183M
Change In Accounts Payable	539M	152M	-335M	-32M	25M
Change In Income Taxes	91M	-	-	-	-
Change in Other Net Operating Assets	-220M	-236M	0	-15M	-57M
Cash from Operations	4.9B	8.53B	6.54B	6.6B	6.71B
Capital Expenditure	-2.01B	-5.12B	-3.95B	-7.45B	-3.91B
Sale of Property, Plant, and Equipment	79M	39M	26M	24M	545M
Cash Acquisitions	344M	-	-	147M	-
Investment in Marketable and Equity Securities, Total	10M	-76M	-53M	-118M	-62M
Other Investing Activities, Total	-	39M	32M	68M	38M
Cash from Investing	-1.57B	-5.12B	-3.94B	-7.33B	-3.39B
Long-Term Debt Issued, Total	-	-	-	3.22B	-
Total Debt Issued	-	-	-	3.22B	-
Short Term Debt Repaid, Total	-	-	-	-	-
Long-Term Debt Repaid, Total	-1.3B	-	-242M	-472M	-767M
Total Debt Repaid	-1.3B	-	-242M	-472M	-767M
Issuance of Common Stock	-	-	-	-	-
Repurchase of Common Stock	-634M	-804M	-1.08B	-1.1B	-1.08B
Common Dividends Paid	-1.32B	-3.38B	-1.86B	-937M	-619M
Common & Preferred Stock Dividends Paid	-1.32B	-3.38B	-1.86B	-937M	-619M
Special Dividend Paid	-	-	-	-	-
Other Financing Activities, Total	-41M	-30M	-8M	1M	-269M
Cash from Financing	-3.29B	-4.21B	-3.18B	706M	-2.73B
Foreign Exchange Rate Adjustments	1M	-11M	3M	-3M	-
Net Change in Cash	34M	-817M	-579M	-29M	588M
Supplemental Items
Cash Interest Paid	404M	370M	378M	366M	509M
Cash Income Tax Paid (Refund)	-116M	438M	400M	480M	186M
Levered Free Cash Flow	2.81B	1.35B	1.43B	-1.73B	2.12B
Unlevered Free Cash Flow	3.05B	1.58B	1.67B	-1.47B	2.43B
Change In Net Working Capital	-693M	655M	127M	-26M	-209M
Net Debt Issued / Repaid	-1.3B	-	-242M	2.75B	-767M

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	13.4	22.4	12.71	9.31	7.71
Return on Total Capital	17.47	29.34	16.69	12	9.94
Return On Equity %	45.63	58.34	32.17	21.86	17.74
Return on Common Equity	45.82	58.33	32.26	21.77	17.6
Margin Analysis
Gross Profit Margin %	56.52	60.03	54.68	52.83	47.7
SG&A Margin	2.98	2.09	2.83	3.3	3.07
EBITDA Margin %	41.98	54.47	51.87	48.7	46.61
EBITA Margin %	25.5	42.63	34.17	27.25	24.2
EBIT Margin %	25.29	42.49	33.97	26.99	23.89
Income From Continuing Operations Margin %	21.6	31.99	26.21	19.39	16.72
Net Income Margin %	21.45	31.87	25.97	19.06	16.47
Net Avail. For Common Margin %	21.22	31.57	25.97	19.06	16.47
Normalized Net Income Margin	13.94	25.42	19.65	15.04	12.92
Levered Free Cash Flow Margin	21.39	7.15	9.94	-11.37	13.23
Unlevered Free Cash Flow Margin	23.24	8.37	11.54	-9.72	15.17
Asset Turnover
Asset Turnover	0.85	0.84	0.6	0.55	0.52
Fixed Assets Turnover	1.26	1.12	0.76	0.68	0.63
Receivables Turnover (Average Receivables)	12.61	11.65	8.78	8.72	8.66
Inventory Turnover (Average Inventory)	-	47.9	29.06	26.36	26.63
Short Term Liquidity
Current Ratio	1.38	1.25	1.07	1.04	0.98
Quick Ratio	1.21	0.99	0.82	0.84	0.78
Operating Cash Flow to Current Liabilities	1.59	2.75	2.22	1.99	1.64
Days Sales Outstanding (Average Receivables)	28.95	31.32	41.55	41.99	42.13
Days Outstanding Inventory (Average Inventory)	-	7.62	12.56	13.89	13.71
Average Days Payable Outstanding	23.74	32.5	44.86	39.8	34.55
Cash Conversion Cycle (Average Days)	-	6.44	9.26	16.08	21.28
Long Term Solvency
Total Debt/Equity	71.92	59.47	53.07	62.95	55.95
Total Debt / Total Capital	41.83	37.29	34.67	38.63	35.88
LT Debt/Equity	71.65	57.06	48.84	59.29	48.87
Long-Term Debt / Total Capital	41.67	35.78	31.91	36.39	31.33
Total Liabilities / Total Assets	55.3	52.38	50.11	51.77	50.86
EBIT / Interest Expense	8.55	21.68	13.28	10.21	7.71
EBITDA / Interest Expense	14.19	27.78	20.85	19.08	15.77
(EBITDA - Capex) / Interest Expense	9.02	13.93	10.16	0.49	7.89
Total Debt / EBITDA	1.23	0.65	0.84	1.21	1.11
Net Debt / EBITDA	0.85	0.53	0.73	1.1	0.93
Total Debt / (EBITDA - Capex)	1.93	1.3	1.73	46.75	2.22
Net Debt / (EBITDA - Capex)	1.33	1.05	1.5	42.65	1.86
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	191.29	43.88	-23.56	5.16	5.71
Gross Profit, 1 Yr. Growth %	376.17	52.81	-30.37	1.61	-4.55
EBITDA, 1 Yr. Growth %	295.33	86.67	-27.11	-1.27	1.3
EBITA, 1 Yr. Growth %	3.5K	140.51	-38.72	-16.15	-5.92
EBIT, 1 Yr. Growth %	4.44K	141.78	-38.89	-16.45	-6.22
Earnings From Cont. Operations, 1 Yr. Growth %	-211.4	113.1	-37.35	-22.21	-8.87
Net Income, 1 Yr. Growth %	-204.96	113.83	-37.71	-22.84	-8.61
Normalized Net Income, 1 Yr. Growth %	-1.48K	162.33	-40.89	-19.54	-8.97
Diluted EPS Before Extra, 1 Yr. Growth %	-161.8	117.66	-35.96	-21.92	-8.55
Accounts Receivable, 1 Yr. Growth %	161.28	15.22	-10.55	24.44	-8.19
Inventory, 1 Yr. Growth %	-	76.32	23.88	18.07	14.29
Net Property, Plant and Equip., 1 Yr. Growth %	171.42	20.25	6.9	29.19	1.6
Total Assets, 1 Yr. Growth %	112.12	12.82	3.24	24.5	3.64
Tangible Book Value, 1 Yr. Growth %	299.11	22.39	8.58	21.53	7.51
Common Equity, 1 Yr. Growth %	221.04	20.57	8.01	20.19	7.12
Cash From Operations, 1 Yr. Growth %	261.82	74.12	-23.28	0.86	1.68
Capital Expenditures, 1 Yr. Growth %	72.87	155.36	-22.99	88.83	-47.48
Levered Free Cash Flow, 1 Yr. Growth %	239.77	-51.91	7.27	-220.27	-222.62
Unlevered Free Cash Flow, 1 Yr. Growth %	208.63	-48.15	6.16	-188.56	-264.36
Dividend Per Share, 1 Yr. Growth %	369.05	162.44	-44.49	-49.48	-33.79
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	40.19	100.97	2.43	-12.53	2.92
Gross Profit, 2 Yr. CAGR %	66.79	171.49	3.38	-15.59	-1.52
EBITDA, 2 Yr. CAGR %	79.3	171.66	16.62	-15.25	-0.05
EBITA, 2 Yr. CAGR %	311.02	830.08	21.4	-28.4	-11.27
EBIT, 2 Yr. CAGR %	332.9	948.16	21.55	-28.63	-11.58
Earnings From Cont. Operations, 2 Yr. CAGR %	498.84	54.08	15.54	-30.19	-15.8
Net Income, 2 Yr. CAGR %	181.5	49.81	15.41	-30.67	-16.03
Normalized Net Income, 2 Yr. CAGR %	519.67	502.57	24.52	-31.13	-14.53
Diluted EPS Before Extra, 2 Yr. CAGR %	346.68	15.98	18.06	-29.29	-15.5
Accounts Receivable, 2 Yr. CAGR %	35.56	73.51	1.52	5.5	6.89
Inventory, 2 Yr. CAGR %	-	-	47.79	20.94	16.16
Net Property, Plant and Equip., 2 Yr. CAGR %	31.34	80.66	13.38	17.52	14.56
Total Assets, 2 Yr. CAGR %	23.8	54.7	7.93	13.37	13.59
Tangible Book Value, 2 Yr. CAGR %	29.82	121.01	15.28	14.88	14.31
Common Equity, 2 Yr. CAGR %	26.35	96.74	14.11	13.93	13.47
Cash From Operations, 2 Yr. CAGR %	53.8	151	15.58	-12.04	1.27
Capital Expenditures, 2 Yr. CAGR %	1.69	110.1	40.24	20.59	-0.42
Levered Free Cash Flow, 2 Yr. CAGR %	80.63	27.83	-28.44	13.06	21.64
Unlevered Free Cash Flow, 2 Yr. CAGR %	109.07	26.5	-26.04	-3.42	20.88
Dividend Per Share, 2 Yr. CAGR %	137.25	250.85	20.7	-47.04	-42.16
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	15.84	41.41	45.61	3.33	-6.83
Gross Profit, 3 Yr. CAGR %	35.73	61.99	72.49	2.78	-12.06
EBITDA, 3 Yr. CAGR %	24.58	81.72	75.14	10.32	-10.1
EBITA, 3 Yr. CAGR %	33.18	243.78	275.65	7.31	-21.64
EBIT, 3 Yr. CAGR %	33.63	256.51	306.43	7.28	-21.89
Earnings From Cont. Operations, 3 Yr. CAGR %	58.31	324.36	14.15	1.27	-23.71
Net Income, 3 Yr. CAGR %	-2.81	156.84	11.82	0.92	-23.99
Normalized Net Income, 3 Yr. CAGR %	50.06	365.29	177.9	7.65	-24.48
Diluted EPS Before Extra, 3 Yr. CAGR %	58.63	251.5	-4.85	2.86	-22.96
Accounts Receivable, 3 Yr. CAGR %	23.34	28.41	39.12	8.64	0.73
Inventory, 3 Yr. CAGR %	-	-	-	37.13	18.68
Net Property, Plant and Equip., 3 Yr. CAGR %	21.67	27.54	51.67	18.42	11.95
Total Assets, 3 Yr. CAGR %	2.43	20.03	35.19	13.19	10.03
Tangible Book Value, 3 Yr. CAGR %	0.3	27.29	74.39	17.33	12.37
Common Equity, 3 Yr. CAGR %	0.28	24.39	61.09	16.1	11.62
Cash From Operations, 3 Yr. CAGR %	21.91	60.3	69.07	10.44	-7.68
Capital Expenditures, 3 Yr. CAGR %	-2.58	38.22	50.36	54.86	-8.59
Levered Free Cash Flow, 3 Yr. CAGR %	49.86	16.2	20.21	-14.92	16.28
Unlevered Free Cash Flow, 3 Yr. CAGR %	67.02	31.35	19.02	-21.46	15.45
Dividend Per Share, 3 Yr. CAGR %	87.26	145.36	89.76	-9.71	-42.95
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	14.71	24.38	11.32	17.85	27.97
Gross Profit, 5 Yr. CAGR %	27.49	39.23	21.62	24.64	37.85
EBITDA, 5 Yr. CAGR %	34.12	49.12	21.32	33.96	39.94
EBITA, 5 Yr. CAGR %	31.99	116.53	28.34	83.63	110.91
EBIT, 5 Yr. CAGR %	29.52	124.07	28.66	87.44	120.81
Earnings From Cont. Operations, 5 Yr. CAGR %	37.62	183.44	39.57	106.16	1.06
Net Income, 5 Yr. CAGR %	21.65	46.28	4.11	52.11	-0.29
Normalized Net Income, 5 Yr. CAGR %	31.16	75.05	39.27	116.81	73.41
Diluted EPS Before Extra, 5 Yr. CAGR %	64.64	96.71	40.95	85.08	-9.26
Accounts Receivable, 5 Yr. CAGR %	3.18	12.55	14.1	18.7	25.2
Net Property, Plant and Equip., 5 Yr. CAGR %	-5.78	4.68	18.29	23.43	35.57
Total Assets, 5 Yr. CAGR %	-6.02	-4.74	4.59	17.32	26.1
Tangible Book Value, 5 Yr. CAGR %	14.8	4.36	6.04	22.17	47.28
Common Equity, 5 Yr. CAGR %	2.28	3.83	5.6	20.1	40.02
Cash From Operations, 5 Yr. CAGR %	26.71	24.01	19.33	26.09	37.73
Capital Expenditures, 5 Yr. CAGR %	-2.11	25.32	12.7	30.88	27.51
Levered Free Cash Flow, 5 Yr. CAGR %	41.67	44	11.47	14.94	20.78
Unlevered Free Cash Flow, 5 Yr. CAGR %	68.45	193.56	20.54	16.16	19.76
Dividend Per Share, 5 Yr. CAGR %	36.22	84.78	57.09	32.88	17.98