Abercrombie & Fitch Co.

ANF

ANFAbercrombie & Fitch Co. US flag

New York Stock Exchange

76.41

USD

-0.02

- -

3.43BMarket Cap

Income Statement (USD)

API Chat

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
Sales/Revenue/Turnover	4,158	4,511	4,117	3,744	3,519	3,327	3,493	3,590	3,623	3,125	3,713	3,698	4,281	4,949	5,266
+ Sales & Services Revenue	4,158	4,511	4,117	3,744	3,519	3,327	3,493	3,590	3,623	3,125	3,713	3,698	4,281	4,949	5,266
- Cost of Revenue	1,608	1,694	1,541	1,430	1,361	1,298	1,409	1,430	1,472	1,234	1,401	1,593	1,587	1,774	2,029
+ Cost of Goods & Services	1,608	1,694	1,541	1,430	1,361	1,298	1,409	1,430	1,472	1,234	1,401	1,593	1,587	1,774	2,029
Gross Profit	2,550	2,817	2,575	2,314	2,158	2,029	2,084	2,160	2,151	1,891	2,312	2,105	2,693	3,175	3,237
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	2,261	2,435	2,366	2,147	2,068	2,005	1,997	2,021	2,062	1,839	1,969	2,012	2,209	2,434	2,538
+ Selling, General & Admin	2,257	2,454	2,389	2,162	2,075	2,032	2,012	2,021	2,016	1,844	1,977	2,015	2,215	2,440	2,535
+ Research & Development	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	3	-19	-23	-15	-6	-26	-15	- -	46	-5	-8	-3	-6	-7	3
Operating Income (Loss)	289	382	209	167	89	23	86	139	89	52	343	93	485	741	699
- Non-Operating (Income) Loss	72	15	136	68	35	27	31	23	27	101	34	26	- -	-28	-22
+ Interest Expense, Net	4	7	8	14	18	19	17	11	-4	28	34	26	- -	-28	-22
+ Interest Expense	8	7	8	14	23	23	23	23	8	32	38	30	30	12	2
- Interest Income	4	- -	- -	- -	4	4	6	12	12	3	4	5	30	40	24
+ Other Non-Op (Income) Loss	68	7	128	53	17	8	14	12	31	73	- -	- -	- -	- -	- -
Pretax Income	218	367	73	99	55	-3	55	116	62	-49	309	67	484	769	721
- Income Tax Expense (Benefit)	75	130	19	47	16	-11	45	38	17	60	39	57	149	195	206
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	143	237	55	52	39	8	11	79	45	-109	270	10	335	574	515
- Net Extraordinary Losses (Gains)	-1	- -	- -	- -	6	8	7	9	11	10	14	15	15	16	16
+ Discontinued Operations	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	-2	- -	- -	- -	6	8	7	9	11	10	14	15	15	16	16
Income (Loss) Incl. MI	144	237	55	52	33	- -	4	70	34	-119	256	-5	321	558	499
- Minority Interest	- -	- -	- -	- -	-3	-4	-3	-4	-6	-5	-7	-8	-7	-8	-8
Net Income, GAAP	144	237	55	52	36	4	7	75	39	-114	263	3	328	566	507
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	144	237	55	52	36	4	7	75	39	-114	263	3	328	566	507
EBIT	289	382	209	167	89	23	86	139	89	52	343	93	485	741	699
EBITDA	522	606	444	393	303	219	281	317	263	219	487	225	626	895	854
EBITDA Margin (%)	12.56	13.43	10.79	10.51	8.61	6.57	8.05	8.83	7.25	7	13.12	6.08	14.62	18.08	16.22
EBITA	289	382	209	167	89	23	86	139	89	52	343	93	485	741	699
Gross Margin (%)	61.33	62.44	62.56	61.79	61.32	60.98	59.66	60.16	59.37	60.51	62.27	56.91	62.92	64.15	61.47
Operating Margin (%)	6.96	8.46	5.08	4.46	2.54	0.69	2.47	3.87	2.46	1.68	9.24	2.51	11.32	14.97	13.28
Profit Margin (%)	3.46	5.25	1.33	1.38	1.01	0.12	0.2	2.08	1.09	-3.65	7.08	0.08	7.67	11.44	9.63
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	0.7	0.7	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.2	- -	- -	- -	- -	- -
Depreciation Expense	233	224	235	226	214	195	195	178	174	166	144	132	141	154	155
Basic Weighted Avg Shares	87	82	77	72	69	68	68	67	64	63	60	50	50	51	47
Basic EPS, GAAP	1.66	2.89	0.71	0.72	0.52	0.06	0.1	1.11	0.61	-1.82	4.41	0.06	6.53	11.14	10.71
Basic EPS from Cont Ops	1.65	2.89	0.71	0.72	0.56	0.11	0.15	1.17	0.7	-1.74	4.53	0.21	6.67	11.29	10.88
Diluted Weighted Avg Shares	90	83	79	73	69	68	69	69	66	63	63	52	53	53	48
Diluted EPS, GAAP	1.61	2.85	0.69	0.71	0.51	0.06	0.1	1.08	0.6	-1.82	4.2	0.05	6.22	10.69	10.46
Diluted EPS from Cont Ops	1.6	2.85	0.69	0.71	0.56	0.11	0.15	1.14	0.68	-1.74	4.31	0.2	6.36	10.84	10.62

Balance Sheet (USD)

API Chat

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
Total Current Assets	1,558	1,308	1,321	1,165	1,179	1,139	1,265	1,336	1,265	1,662	1,508	1,228	1,537	1,673	1,650
+ Cash, Cash Equivalents & STI	668	644	600	521	589	547	676	723	671	1,105	823	518	901	889	785
+ Cash & Cash Equivalents	583	644	600	521	589	547	676	723	671	1,105	823	518	901	773	760
+ ST Investments	85	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	116	25
+ Accounts & Notes Receiv	89	100	68	53	57	93	80	73	80	84	69	105	78	105	147
+ Accounts Receivable, Net	89	100	68	53	57	93	80	73	80	84	69	105	78	105	147
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventories	680	427	530	461	437	400	424	438	434	404	526	506	469	575	601
+ Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	-24	-30	-26	-22	-21	-22	-26	-17	-36	-31	-29	-35
+ Other Inventory	680	427	530	485	467	426	447	459	456	430	543	541	500	604	636
+ Other ST Assets	120	138	122	131	97	99	85	102	79	69	90	100	89	104	118
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	1,559	1,680	1,530	1,340	1,254	1,156	1,061	1,050	2,285	1,653	1,432	1,485	1,437	1,626	1,891
+ Property, Plant & Equip, Net	1,197	1,308	1,131	967	894	825	738	695	1,896	1,445	1,207	1,275	1,216	1,379	1,671
+ Property, Plant & Equip	2,655	2,915	2,886	2,797	2,792	2,772	2,822	2,829	3,976	3,383	3,152	3,241	3,187	3,409	3,813
- Accumulated Depreciation	1,458	1,607	1,754	1,830	1,898	1,947	2,084	2,134	2,080	1,938	1,945	1,966	1,971	2,030	2,142
+ LT Investments & Receivables	15	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Investments	15	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	347	371	399	373	360	332	323	355	389	209	225	210	221	248	220
+ Total Intangible Assets	32	31	31	28	28	27	26	- -	- -	- -	- -	- -	- -	- -	- -
+ Goodwill	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Intangible Assets	32	31	31	28	28	27	26	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	315	341	368	345	332	305	297	355	389	209	225	210	221	248	220
Total Assets	3,117	2,987	2,851	2,505	2,433	2,296	2,326	2,386	3,550	3,315	2,939	2,713	2,974	3,300	3,542
+ Payables & Accruals	611	604	475	420	475	436	459	539	533	711	792	688	787	915	865
+ Accounts Payable	211	140	131	142	184	187	169	227	220	289	375	259	297	365	377
+ Accrued Taxes	146	169	108	67	43	40	47	57	49	25	22	16	54	46	22
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	253	295	236	211	248	209	243	255	264	396	396	413	437	505	466
+ ST Debt	- -	- -	15	2	- -	- -	- -	- -	283	249	223	214	180	212	241
+ ST Borrowings	- -	- -	15	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	283	249	223	214	180	212	241
+ Other ST Liabilities	89	87	79	64	60	50	49	20	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	48	48	43	37	36	30	29	26	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	41	39	36	27	23	20	20	-7	- -	- -	- -	- -	- -	- -	- -
Total Current Liabilities	699	691	568	486	535	486	508	559	815	959	1,015	902	967	1,127	1,106
+ LT Debt	58	64	181	342	334	309	300	297	1,485	1,301	1,001	1,010	869	740	927
+ LT Borrowings	58	- -	120	291	286	263	250	250	232	344	304	297	222	- -	- -
+ LT Finance Leases	58	64	61	51	47	46	51	46	1,253	958	697	713	647	740	927
+ Other LT Liabilities	428	414	373	288	269	248	265	311	179	105	86	94	89	82	89
+ Accrued Liabilities	268	262	228	163	137	121	121	135	75	- -	- -	- -	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	161	153	144	125	132	127	144	176	104	105	86	94	89	82	89
Total Noncurrent Liabilities	486	478	553	630	603	558	566	608	1,663	1,406	1,087	1,104	957	822	1,015
Total Liabilities	1,186	1,169	1,122	1,115	1,137	1,044	1,073	1,167	2,478	2,366	2,102	2,007	1,924	1,949	2,121
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	370	404	435	435	408	398	407	406	406	402	414	417	423	424	423
+ Common Stock	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
+ Additional Paid in Capital	369	403	434	434	407	397	406	405	405	401	413	416	422	423	422
- Treasury Stock	835	1,140	1,241	1,513	1,533	1,508	1,491	1,514	1,552	1,513	1,860	1,954	1,895	2,146	2,590
+ Retained Earnings	2,390	2,567	2,556	2,551	2,530	2,475	2,421	2,419	2,314	2,149	2,386	2,369	2,644	3,197	3,698
+ Other Equity	6	-13	-21	-84	-115	-121	-95	-102	-109	-102	-115	-138	-136	-139	-126
Equity Before Minority Interest	1,931	1,818	1,729	1,390	1,291	1,243	1,242	1,209	1,059	937	826	695	1,035	1,336	1,404
+ Minority/Non Controlling Interest	- -	- -	- -	- -	5	9	10	10	12	13	11	12	15	16	17
Total Equity	1,931	1,818	1,729	1,390	1,296	1,252	1,252	1,219	1,071	949	837	707	1,050	1,351	1,420
Total Liabilities & Equity	3,117	2,987	2,851	2,505	2,433	2,296	2,326	2,386	3,550	3,315	2,939	2,713	2,974	3,300	3,542
Shares Outstanding	86	78	76	69	67	68	68	66	63	62	53	49	50	50	46
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	58	64	61	51	47	46	51	46	1,535	1,206	920	927	826	952	1,168
Net Debt	-526	-644	-465	-227	-302	-284	-426	-473	-439	-761	-520	-221	-679	-773	-760
Net Debt to Equity	-27.22	-35.39	-26.89	-16.36	-23.33	-22.7	-34	-38.79	-41.01	-80.16	-62.05	-31.24	-64.65	-57.18	-53.47
Tangible Common Equity Ratio	61.57	60.46	60.23	54.97	52.71	53.99	53.33	51.08	30.18	28.64	28.49	26.04	35.3	40.95	40.1
Current Ratio	2.23	1.89	2.32	2.4	2.2	2.34	2.49	2.39	1.55	1.73	1.49	1.36	1.59	1.48	1.49
Cash Conversion Cycle	95.01	82.34	90.67	95.8	81.55	72.13	70.5	67.77	60.33	56.35	49.06	53.2	54.51	49.99	48.65

Cash Flow Statement (USD)

API Chat

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
+ Net Income	144	237	55	52	39	8	11	79	45	-109	270	10	335	574	515
+ Depreciation & Amortization	233	224	235	226	214	195	195	178	174	166	144	132	141	154	155
+ Non-Cash Items	76	2	68	39	37	2	59	24	52	132	20	56	63	58	114
+ Stock-Based Compensation	51	53	54	23	28	22	22	22	14	19	29	29	40	39	39
+ Deferred Income Taxes	-31	-22	-41	2	8	-7	37	6	9	24	-32	12	-5	-12	41
+ Asset Impairment Charge	68	7	85	47	18	8	14	12	22	73	12	14	8	12	11
+ Other Non-Cash Adj	-12	-37	-29	-33	-18	-21	-15	-15	6	16	10	2	19	20	23
+ Chg in Non-Cash Work Cap	-87	221	-182	-5	21	-20	23	72	30	216	-156	-201	114	-76	-165
+ (Inc) Dec in Accts Receiv	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Inventories	-216	254	-103	63	21	24	-18	-24	2	33	-123	19	35	-107	-22
+ (Inc) Dec in Prepaid Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc (Dec) in Accts Payable	130	-35	-74	-37	51	-33	14	63	11	187	78	-115	83	129	-45
+ Inc (Dec) in Other	-1	2	-5	-30	-51	-12	28	33	17	-4	-111	-105	-4	-98	-98
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	365	684	175	312	310	185	288	353	301	405	278	-2	653	710	619
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	11	4	- -	- -	- -	- -	- -	12	1	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	11	4	- -	- -	- -	- -	- -	12	1	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	- -	- -	-164	-175	-143	-141	-107	-152	-203	-102	-97	-165	-158	-183	-241
+ Acq of Fixed Prod Assets	- -	- -	-164	-175	-143	-141	-107	-152	-203	-102	-97	-165	-158	-183	-241
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	-197	-322	-116	-285	-50	- -	- -	-69	-64	-15	-377	-140	-29	-300	-488
+ Increase in Capital Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Decrease in Capital Stock	-197	-322	-116	-285	-50	- -	- -	-69	-64	-15	-377	-140	-29	-300	-488
+ Net Change in LT Investment	3	102	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-115	90
+ Dec in LT Investment	3	102	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25	115
+ Inc in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-140	-25
+ Net Cash From Acq & Div	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash from Divestitures	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	-343	-349	-10	- -	10	- -	- -	- -	- -	50	- -	12	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-341	-247	-174	-175	-123	-137	-107	-152	-203	-52	-97	-141	-157	-298	-151
+ Dividends Paid	-61	-58	-62	-57	-55	-54	-54	-54	-52	-13	- -	- -	- -	- -	- -
+ Net Cash From Debt	-59	-5	134	161	-6	-25	-15	- -	-20	117	-47	-8	-78	-223	- -
+ Cash From Debt	- -	135	150	357	- -	- -	- -	- -	- -	560	- -	- -	- -	- -	- -
+ Repayments of Debt	-59	-140	-16	-196	-6	-25	-15	- -	-20	-443	-47	-8	-78	-223	- -
+ Other Financing Activities	51	4	3	- -	4	-5	-5	-9	-13	-19	-23	-7	-4	-12	-7
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	-265	-380	-41	-181	-107	-85	-75	-132	-148	70	-447	-155	-111	-535	-495
Effect of Foreign Exchange Rates	-2	3	-4	-35	-13	-5	24	-21	-4	9	-24	-8	-3	-7	14
Net Changes in Cash	-241	57	-39	-44	80	-36	106	69	-50	423	-266	-298	385	-122	-27
EBITDA	522	606	444	393	303	219	281	317	263	219	487	225	626	895	854
EBITDA Margin (%)	12.56	13.43	10.79	10.51	8.61	6.57	8.05	8.83	7.25	7	13.12	6.08	14.62	18.08	16.22
Free Cash Flow	365	684	12	138	167	44	181	201	98	303	181	-167	496	527	378
Net Cash Paid for Acquisitions	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow to Firm	370	689	17	145	183	- -	185	216	103	- -	214	-162	517	536	380
Free Cash Flow to Equity	306	680	146	299	172	23	166	201	78	420	134	-163	418	304	378
Free Cash Flow per Basic Share	4.21	8.35	0.15	1.92	2.42	0.65	2.64	2.98	1.52	4.84	3.03	-3.32	9.86	10.38	8
Price/Free Cash Flow	11.26	6.08	8.2	3.82	4.02	2.43	3.64	2.96	2.14	2.85	6.52	9.34	6.62	7.08	5.5
Cash Flow to Net Income	2.54	2.89	3.21	6.03	8.71	46.81	40.55	4.73	7.64	-3.55	1.06	-0.83	1.99	1.25	1.22
Capital Expenditures	- -	- -	-164	-175	-143	-141	-107	-152	-203	-102	-97	-165	-158	-183	-241