Donaldson Company, Inc.

DCI

DCIDonaldson Company, Inc. US flag

New York Stock Exchange

87.04

USD

+0.64

- -

10.09BMarket Cap

Income Statement (USD)

MCP API Chat

	2011 Y	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
As of date	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024	07/31/2025

Sales/Revenue/Turnover	2,294	2,493	2,437	2,474	2,371	2,220	2,372	2,734	2,845	2,582	2,854	3,307	3,431	3,586	3,691
+ Sales & Services Revenue	2,294	2,493	2,437	2,474	2,371	2,220	2,372	2,734	2,845	2,582	2,854	3,307	3,431	3,586	3,691
- Cost of Revenue	1,480	1,619	1,590	1,596	1,563	1,466	1,551	1,798	1,897	1,710	1,882	2,239	2,270	2,312	2,405
+ Cost of Goods & Services	1,480	1,619	1,590	1,596	1,563	1,466	1,551	1,798	1,897	1,710	1,882	2,239	2,270	2,312	2,405
Gross Profit	814	874	847	878	809	755	821	936	948	872	972	1,067	1,161	1,274	1,286
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	499	511	504	522	520	481	497	559	560	532	587	624	680	730	729
+ Selling, General & Admin	443	451	441	460	460	425	443	499	498	470	519	555	602	637	641
+ Research & Development	55	60	63	62	60	56	55	60	62	61	68	69	78	94	88
+ Other Operating Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	315	363	343	356	288	274	324	377	388	340	385	444	480	544	557
- Non-Operating (Income) Loss	3	-8	-5	-5	- -	17	2	13	13	5	4	5	12	9	65
+ Interest Expense, Net	13	11	11	10	15	21	20	21	20	17	13	15	19	21	24
+ Interest Expense	13	11	11	10	15	21	20	21	20	17	13	15	19	21	24
- Interest Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	-10	-19	-16	-15	-16	-4	-18	-8	-7	-12	-9	-10	-8	-13	41
Pretax Income	312	371	348	361	289	257	322	364	375	335	381	438	469	535	492
- Income Tax Expense (Benefit)	87	106	101	100	80	67	89	183	108	78	94	106	110	121	125
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	225	264	247	260	208	191	233	180	267	257	287	333	359	414	367
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	225	264	247	260	208	191	233	180	267	257	287	333	359	414	367
- Minority Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income, GAAP	225	264	247	260	208	191	233	180	267	257	287	333	359	414	367
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	225	264	247	260	208	191	233	180	267	257	287	333	359	414	367
EBIT	315	363	343	356	288	274	324	377	388	340	385	444	480	544	557
EBITDA	376	424	408	423	363	349	399	454	469	428	480	537	572	642	657
EBITDA Margin (%)	16.38	17.01	16.73	17.1	15.29	15.72	16.81	16.59	16.5	16.57	16.82	16.25	16.69	17.92	17.8
EBITA	315	363	343	356	288	274	324	377	388	340	385	444	480	544	557
Gross Margin (%)	35.47	35.05	34.76	35.49	34.1	34	34.61	34.23	33.33	33.76	34.05	32.28	33.83	35.54	34.85
Operating Margin (%)	13.74	14.56	14.09	14.38	12.16	12.35	13.64	13.79	13.65	13.17	13.48	13.41	14	15.17	15.1
Profit Margin (%)	9.82	10.6	10.15	10.52	8.78	8.59	9.81	6.59	9.39	9.95	10.05	10.06	10.46	11.54	9.94
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	0.27	0.32	0.41	0.57	0.66	0.68	0.7	0.73	0.78	0.84	0.85	0.89	0.94	1.02	1.11
Depreciation Expense	60	61	64	67	74	75	75	77	81	88	95	94	92	98	100
Basic Weighted Avg Shares	154	150	148	146	138	134	133	130	128	127	126	124	122	121	119
Basic EPS, GAAP	1.46	1.76	1.67	1.79	1.51	1.43	1.76	1.38	2.08	2.03	2.27	2.69	2.95	3.43	3.09
Basic EPS from Cont Ops	1.46	1.76	1.67	1.79	1.51	1.43	1.76	1.38	2.08	2.03	2.27	2.69	2.95	3.43	3.09
Diluted Weighted Avg Shares	157	153	150	148	139	135	134	132	130	128	128	125	124	123	120
Diluted EPS, GAAP	1.43	1.73	1.64	1.76	1.49	1.42	1.74	1.36	2.05	2	2.24	2.66	2.9	3.38	3.05
Diluted EPS from Cont Ops	1.43	1.73	1.64	1.76	1.49	1.42	1.74	1.36	2.05	2	2.24	2.66	2.9	3.38	3.05

Balance Sheet (USD)

MCP API Chat

	2011 Y	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
As of date	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024	07/31/2025

Total Current Assets	1,067	1,086	1,056	1,225	1,031	1,010	1,151	1,126	1,123	1,097	1,244	1,406	1,286	1,438	1,462
+ Cash, Cash Equivalents & STI	273	318	324	424	217	243	308	205	178	237	223	193	187	233	180
+ Cash & Cash Equivalents	273	226	224	296	190	243	308	205	178	237	223	193	187	233	180
+ ST Investments	- -	92	100	127	28	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts & Notes Receiv	446	439	431	474	460	452	498	535	530	455	553	617	600	630	662
+ Accounts Receivable, Net	446	439	431	474	460	452	498	535	530	455	553	617	600	630	662
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventories	271	256	235	253	265	234	294	334	333	323	384	502	418	477	514
+ Raw Materials	110	112	100	113	113	92	96	129	115	110	148	198	155	177	176
+ Work In Process	34	31	29	17	23	18	20	27	33	33	43	56	51	61	70
+ Finished Goods	127	114	106	124	129	123	178	178	185	180	193	249	212	238	268
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Assets	76	73	66	74	88	80	51	52	82	82	84	94	81	99	106
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	660	644	688	717	779	777	829	851	1,020	1,148	1,156	1,194	1,484	1,476	1,516
+ Property, Plant & Equip, Net	392	385	419	452	471	470	485	509	589	632	618	594	653	646	644
+ Property, Plant & Equip	946	950	1,025	1,099	1,128	1,151	1,229	1,300	1,420	1,538	1,595	1,575	1,699	1,737	1,803
- Accumulated Depreciation	554	565	606	648	658	681	744	790	831	906	977	981	1,046	1,091	1,158
+ LT Investments & Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	268	260	269	265	308	308	344	342	431	516	538	599	832	831	871
+ Total Intangible Assets	225	209	207	202	262	268	279	274	374	384	384	446	669	650	591
+ Goodwill	172	163	166	166	224	229	238	238	303	317	322	346	481	478	494
+ Other Intangible Assets	53	46	41	36	38	38	41	36	71	67	62	100	188	172	97
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	43	50	62	63	47	40	65	68	57	132	154	154	162	180	280
Total Assets	1,726	1,730	1,744	1,942	1,810	1,787	1,980	1,977	2,143	2,245	2,400	2,600	2,770	2,914	2,977
+ Payables & Accruals	280	329	294	342	289	242	325	339	431	286	466	512	487	563	557
+ Accounts Payable	216	199	186	217	179	143	194	201	238	188	294	338	305	379	369
+ Accrued Taxes	- -	81	69	85	66	61	100	104	88	71	144	146	152	184	188
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	64	49	39	41	43	38	31	34	105	27	28	28	30	- -	- -
+ ST Debt	61	97	108	187	189	217	74	44	52	35	48	4	159	53	38
+ ST Borrowings	61	97	108	187	189	217	74	44	52	10	48	4	159	53	38
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	26	18	- -	- -	- -	- -
+ Other ST Liabilities	155	72	75	80	83	85	85	87	- -	86	92	114	110	166	162
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22	25	20	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	155	72	75	80	83	85	85	87	- -	86	92	91	85	147	162
Total Current Liabilities	496	499	476	610	561	544	484	469	483	407	607	630	756	782	757
+ LT Debt	206	203	103	244	389	350	537	500	584	617	461	644	497	483	630
+ LT Borrowings	206	203	103	244	389	350	537	500	584	617	461	644	497	483	630
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	48	- -	- -	- -	- -	- -
+ Other LT Liabilities	89	118	79	87	81	122	104	150	183	228	196	193	197	159	136
+ Accrued Liabilities	11	5	24	22	12	3	4	4	13	17	27	33	32	16	10
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	78	113	56	64	68	118	100	146	169	211	169	160	164	143	126
Total Noncurrent Liabilities	295	322	182	330	470	472	641	649	767	845	656	838	693	643	766
Total Liabilities	791	820	658	940	1,031	1,016	1,125	1,119	1,250	1,252	1,263	1,467	1,450	1,425	1,524
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	443	758	758	758	758	758	758	758	758	758	764	775	783	785	794
+ Common Stock	443	758	758	758	758	758	758	758	758	758	758	758	758	758	758
+ Additional Paid in Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6	17	25	27	36
- Treasury Stock	499	138	190	432	654	707	808	899	981	1,033	1,130	1,282	1,378	1,474	1,770
+ Retained Earnings	926	367	532	702	815	905	1,041	1,122	1,282	1,430	1,608	1,846	2,088	2,378	2,610
+ Other Equity	40	-102	-37	-46	-162	-206	-157	-150	-193	-184	-118	-206	-172	-199	-181
Equity Before Minority Interest	935	910	1,085	1,002	775	767	850	853	887	987	1,137	1,133	1,321	1,489	1,454
+ Minority/Non Controlling Interest	- -	- -	- -	- -	4	4	4	5	5	6	- -	- -	- -	- -	- -
Total Equity	935	910	1,085	1,002	779	771	854	858	893	993	1,137	1,133	1,321	1,489	1,454
Total Liabilities & Equity	1,726	1,730	1,744	1,942	1,810	1,787	1,980	1,977	2,143	2,245	2,400	2,600	2,770	2,914	2,977
Shares Outstanding	151	148	146	140	135	133	131	129	127	126	125	123	121	120	116
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -	- -	- -	- -	- -	74	18	- -	- -	- -	- -
Net Debt	-7	75	-14	134	388	324	303	338	459	390	287	455	469	304	488
Net Debt to Equity	-0.72	8.26	-1.24	13.4	49.88	41.96	35.44	39.45	51.41	39.31	25.21	40.13	35.48	20.42	33.57
Tangible Common Equity Ratio	47.27	46.08	57.16	45.98	33.41	33.15	33.85	34.29	29.33	32.72	37.35	31.91	31	37.05	36.15
Current Ratio	2.15	2.18	2.22	2.01	1.84	1.86	2.38	2.4	2.32	2.7	2.05	2.23	1.7	1.84	1.93
Cash Conversion Cycle	77.57	76.97	76.61	77.03	86.55	96.12	96.96	93.36	90.18	93.92	87.82	87.86	84.98	80.51	83.13

Cash Flow Statement (USD)

MCP API Chat

	2011 Y	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
As of date	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024	07/31/2025

+ Net Income	225	264	247	260	208	191	233	180	267	257	287	333	359	414	367
+ Depreciation & Amortization	60	61	64	67	74	75	75	77	81	88	95	94	92	98	100
+ Non-Cash Items	-13	-20	2	3	22	15	3	-7	16	39	26	30	11	-3	52
+ Stock-Based Compensation	9	11	9	12	11	7	9	17	15	15	14	20	20	22	24
+ Deferred Income Taxes	2	6	8	-8	-6	-3	-11	7	10	3	-6	-1	-15	-24	-24
+ Asset Impairment Charge	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	62
+ Other Non-Cash Adj	-24	-37	-16	-1	17	11	5	-30	-9	21	18	11	6	-1	-10
+ Chg in Non-Cash Work Cap	-26	-46	2	-12	-92	10	7	12	-19	3	-6	-204	82	-17	-100
+ (Inc) Dec in Accts Receiv	-62	-18	4	-45	-21	8	-32	-42	1	77	-93	-101	30	-39	-21
+ (Inc) Dec in Inventories	-53	-4	20	-19	-26	29	-42	-44	-6	12	-56	-148	100	-66	-32
+ (Inc) Dec in Prepaid Assets	7	-17	13	-8	-28	1	13	4	-10	1	-5	-10	17	-28	6
+ Inc (Dec) in Accts Payable	82	-6	-35	60	-17	-28	68	94	-5	-57	103	47	-65	117	-53
+ Inc (Dec) in Other	- -	- -	- -	- -	- -	- -	- -	- -	- -	-30	45	8	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	246	260	316	318	213	291	318	263	346	387	402	253	544	492	419
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	1	1	1	- -	- -	2	2	2	- -	2	1	- -	- -	1	2
+ Disp of Fixed Prod Assets	1	1	1	- -	- -	2	2	2	- -	2	1	- -	- -	1	2
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	-61	-78	-95	-97	-94	-73	-66	-98	-151	-124	-59	-86	-118	-86	-79
+ Acq of Fixed Prod Assets	-61	-78	-95	-97	-94	-73	-66	-98	-151	-124	-59	-86	-118	-86	-79
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	-109	-130	-103	-279	-256	-84	-140	-122	-129	-94	-142	-171	-142	-163	-332
+ Increase in Capital Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Decrease in Capital Stock	-109	-130	-103	-279	-256	-84	-140	-122	-129	-94	-142	-171	-142	-163	-332
+ Net Change in LT Investment	- -	-99	-2	-27	88	28	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Dec in LT Investment	64	88	97	82	114	28	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc in LT Investment	-64	-188	-99	-109	-27	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Acq & Div	7	- -	- -	- -	-106	-13	-32	- -	-96	-6	- -	-69	-209	-2	-2
+ Cash from Divestitures	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	3	- -	- -	- -	-106	-13	-32	- -	-96	-6	- -	-69	-209	-2	-2
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	-3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-71
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-56	-176	-96	-124	-112	-56	-96	-95	-246	-129	-58	-154	-327	-87	-150
+ Dividends Paid	-41	-48	-60	-83	-91	-91	-92	-95	-100	-106	-107	-110	-114	-123	-132
+ Net Cash From Debt	-7	-46	-1	43	146	8	-82	-75	110	-19	-176	199	-30	-109	123
+ Cash From Debt	7	- -	- -	125	150	10	- -	198	155	262	8	289	189	120	388
+ Repayments of Debt	-13	-46	-1	-82	-4	-1	-82	-272	-45	-281	-184	-90	-220	-229	-265
+ Other Financing Activities	-11	121	-60	199	23	-13	149	23	-5	20	62	-33	64	39	19
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	-167	-103	-224	-121	-179	-180	-165	-269	-123	-200	-363	-114	-222	-356	-322
Effect of Foreign Exchange Rates	19	-28	3	-1	-29	-2	8	-2	-3	- -	6	-14	-1	-4	1
Net Changes in Cash	22	-20	-4	73	-78	56	57	-101	-24	59	-20	-15	-5	50	-53
EBITDA	376	424	408	423	363	349	399	454	469	428	480	537	572	642	657
EBITDA Margin (%)	16.38	17.01	16.73	17.1	15.29	15.72	16.81	16.59	16.5	16.57	16.82	16.25	16.69	17.92	17.8
Free Cash Flow	185	182	221	221	119	218	252	165	195	263	343	167	426	407	340
Net Cash Paid for Acquisitions	-7	- -	- -	- -	106	13	32	- -	96	6	- -	69	209	2	2
Free Cash Flow to Firm	194	190	229	228	130	234	266	176	209	276	353	179	441	423	358
Free Cash Flow to Equity	180	136	220	264	265	229	173	92	306	246	167	367	396	298	465
Free Cash Flow per Basic Share	1.2	1.21	1.49	1.52	0.86	1.63	1.9	1.27	1.52	2.07	2.71	1.35	3.5	3.37	2.86
Price/Free Cash Flow	14.19	15.45	13.28	13.8	15.27	13.37	16.6	17.5	13.11	12.13	18.41	20.14	11.71	15.87	17.41
Cash Flow to Net Income	1.09	0.98	1.28	1.22	1.02	1.53	1.37	1.46	1.29	1.51	1.4	0.76	1.52	1.19	1.14
Capital Expenditures	-61	-78	-95	-97	-94	-73	-66	-98	-151	-124	-59	-86	-118	-86	-79