Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

Návod

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

MasterCraft Boat Holdings, Inc.

MCFT

Valuace

Růst

Zdraví

Cena

$ 20.43

-0.15 (-0.67%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Total Revenues	296.2	284.2	366.6	662.0	707.9	525.8	363.1	466.4	332.7	228.6	221.6	214.4	177.6	162.0
Cost of Revenues	231.6	227.3	299.5	492.3	545.5	395.8	287.7	353.3	242.4	165.2	160.5	163.2	140.0	131.3
Gross Profit	64.6	56.9	67.1	169.7	162.4	130.0	75.4	113.1	90.4	63.5	61.1	51.2	37.6	30.7

Revenue	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Total Revenues	71.8	69.0	79.5	76.0	63.4	65.4	67.2	84.0	89.8	94.3
Cost of Revenues	56.7	53.6	61.1	60.2	52.5	53.6	59.0	64.4	68.8	71.8
Gross Profit	15.1	15.4	18.4	15.8	10.9	11.8	8.2	19.6	20.9	22.5

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
R&D Expenses	0.0	0.0	0.0	8.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	50.8	55.6	50.1	41.5	45.4	32.8	29.9	38.8	27.0	18.8	18.5
Depreciation & Amortization	9.6	9.6	11.2	10.6	28.9	3.9	3.9	3.5	1.6	0.1	0.2	0.2	2.5	2.0
Total Operating Expenses	48.0	45.6	59.5	52.8	59.6	54.0	45.5	48.9	34.4	30.0	39.1	27.2	19.0	18.7
Operating Income	16.6	11.2	7.6	116.9	77.9	76.0	29.9	64.3	56.0	33.5	22.0	23.9	18.6	12.0

Operating Income	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Depreciation & Amortization	2.4	2.0	2.6	2.6	2.4	2.1	2.9	2.1	2.1	2.1
Total Operating Expenses	12.3	11.6	12.5	11.7	10.7	10.8	20.1	12.8	10.2	11.9
Operating Income	2.8	3.8	5.9	4.1	0.2	1.0	-11.9	6.8	10.8	10.6

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Interest Income	3.1	3.5	5.8	3.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	0.1	1.2	3.3	2.7	1.5	3.4	5.0	6.5	3.5	2.2	1.3	5.2	7.6	9.2
Other Expense	2.9	2.3	2.5	0.7	-1.5	-4.1	-61.5	-37.5	-3.5	-2.2	-2.2	-6.6	-2.5	-9.2
IBT	19.5	13.5	10.1	117.6	76.4	71.8	-31.6	26.7	52.5	31.3	18.5	12.1	8.5	2.8
Income Tax Expense	4.1	2.8	1.4	27.1	18.2	15.7	-7.6	5.4	12.9	11.7	8.3	6.6	-11.4	0.0
Net Income	15.6	7.0	7.8	68.9	58.2	56.2	-24.0	21.4	39.7	19.6	10.2	5.5	19.9	2.8

Net Income	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Interest Income	0.7	0.8	0.8	0.8	0.7	1.2	1.6	1.4	1.4	1.4
Interest Expense	0.1	0.0	0.0	0.0	0.2	1.0	0.8	0.8	0.9	0.9
Other Expense	0.5	0.8	0.8	0.8	0.5	0.2	0.8	0.6	0.6	0.5
IBT	3.4	4.5	6.8	4.9	0.7	1.2	-11.1	7.4	11.3	11.0
Income Tax Expense	0.9	0.9	1.3	1.1	0.3	0.2	-3.0	1.7	2.6	2.5
Net Income	2.5	3.6	5.7	3.7	2.7	-5.1	-8.0	3.8	5.9	6.2

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
EPS	$0.00	$0.00	$0.00	$5.19	$3.15	$2.99	$-1.28	$1.14	$2.13	$1.05	$0.57	$0.32	$1.16	$0.16
EPS Diluted	$0.00	$0.00	$0.00	$5.15	$3.12	$2.96	$-1.28	$1.14	$2.12	$1.05	$0.56	$0.32	$1.16	$0.16
Shares Outstanding	16.5	16.5	16.9	17.6	18.5	18.8	18.7	18.7	18.6	18.6	17.8	17.2	17.2	17.2
Diluted Shares Outstanding	16.5	16.5	17.0	17.8	18.6	19.0	18.7	18.8	18.7	18.6	18.3	17.2	17.2	17.2

Per Share Data	TTM	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Shares Outstanding	16.5	16.5	16.5	16.5	16.5	16.5	16.7	16.8	17.0	17.2
Diluted Shares Outstanding	16.5	16.5	16.5	16.5	16.5	16.5	16.7	17.0	17.1	17.2

Current Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Cash And Equivalents	7.4	28.9	7.4	19.8	34.2	39.3	16.3	5.8	7.9	4.0	0.1	1.2	12.5	8.6
Short Term Investments	78.8	50.5	78.8	91.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	86.2	79.4	86.2	111.4	34.2	39.3	16.3	5.8	7.9	4.0	0.1	1.2	12.5	8.6
Accounts Receivable	15.9	4.3	12.0	15.7	25.6	12.4	11.1	13.4	5.5	3.5	3.0	2.7	4.4	5.2
Inventory	44.3	30.5	37.0	58.3	78.6	53.5	25.6	30.7	20.5	11.7	13.3	11.5	11.7	11.3
Other Current Assets	8.7	7.0	19.9	10.1	7.7	5.1	3.7	4.5	3.3	2.4	1.8	4.4	0.9	0.4
Total Current Assets	155.1	121.2	155.1	195.5	146.1	110.2	56.7	54.4	37.2	21.7	18.1	29.3	34.0	27.0

Current Assets	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Cash And Equivalents	31.8	28.9	28.5	34.3	14.2	7.4	22.5	36.2	23.5	19.8
Short Term Investments	0.0	50.5	38.0	28.5	68.6	78.8	83.2	72.5	66.5	91.6
Total Cash & ST Investments	31.8	79.4	66.5	62.9	82.8	86.2	105.7	108.8	90.0	111.4
Accounts Receivable	9.1	4.3	9.3	7.3	14.8	12.0	13.5	8.8	16.3	15.7
Inventory	33.4	30.5	39.5	37.0	37.3	37.0	41.4	43.1	55.5	58.3
Other Current Assets	46.4	7.0	8.6	4.6	11.5	19.9	14.4	9.7	12.6	10.1
Total Current Assets	120.7	121.2	124.0	111.7	146.4	155.1	175.0	170.3	174.4	195.5

Long-Term Assets	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Net Property, Plant & Equipment	73.8	53.6	52.3	77.9	61.7	60.5	40.5	33.6	22.3	14.8	13.8	13.2	12.9	11.7
Goodwill	28.5	28.5	28.5	28.5	28.5	29.6	29.6	74.0	65.8	29.6	29.6	29.6	29.6	29.6
Intangible Assets	33.7	31.9	33.7	35.5	37.4	59.9	63.8	79.8	51.0	16.6	16.8	17.0	17.2	17.4
Long-Term Investments	0.0	0.0	0.0	0.3	0.0	0.5	0.4	0.5	-1.0	-0.5	0.6	-6.3	0.5	0.0
Other Long-Term Assets	8.4	5.9	29.9	3.9	1.8	0.6	0.8	0.3	0.3	0.1	0.2	0.1	0.1	1.4
Total Long-Term Assets	170.4	138.7	162.9	158.5	150.9	166.2	151.2	194.4	139.7	61.7	64.4	60.3	62.1	60.2
Total Assets	325.4	259.9	318.0	354.0	297.1	276.5	207.9	248.8	176.9	83.3	82.5	89.7	96.1	87.2

Long-Term Assets	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Net Property, Plant & Equipment	55.1	53.6	52.8	52.8	52.5	52.3	79.6	77.7	76.1	77.9
Goodwill	28.5	28.5	28.5	28.5	28.5	28.5	28.5	28.5	28.5	28.5
Intangible Assets	31.4	31.9	32.3	32.8	33.2	33.7	34.1	34.6	35.0	35.5
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.3	0.0	0.3
Other Long-Term Assets	5.8	5.9	6.4	7.0	29.8	29.9	9.3	7.6	7.9	3.9
Total Long-Term Assets	138.6	138.7	137.9	138.4	162.8	162.9	165.9	161.5	159.9	158.5
Total Assets	259.3	259.9	261.9	250.1	309.1	318.0	340.9	331.8	334.2	354.0

Current Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Accounts Payable	12.2	8.3	10.4	20.4	28.1	23.9	10.5	18.0	17.3	11.0	13.1	14.8	13.0	9.4
Short-Term Debt	4.4	0.0	4.4	4.4	2.9	2.9	8.9	8.7	5.1	3.7	7.9	18.3	8.6	0.0
Other Current Liabilities	59.4	53.2	61.1	71.0	60.8	45.7	3.5	3.1	3.7	1.9	2.1	9.1	4.7	18.4
Current Liabilities	77.9	65.2	77.9	102.5	93.2	74.3	55.4	68.5	50.9	36.9	44.4	63.8	42.0	27.8

Current Liabilities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Accounts Payable	12.2	8.3	13.1	8.4	13.1	10.4	15.2	10.2	17.0	20.4
Short-Term Debt	0.0	0.0	0.0	0.0	0.0	4.4	4.4	4.4	4.4	4.4
Other Current Liabilities	48.8	53.2	52.4	49.2	57.8	61.1	64.7	62.9	60.5	71.0
Current Liabilities	62.7	65.2	68.4	60.6	73.0	77.9	86.8	80.6	83.8	102.5

Long-Term Liabilities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Long-Term Debt	44.9	0.0	44.9	49.3	53.9	90.3	99.7	105.0	70.1	30.8	44.3	60.5	57.4	75.3
Capital Leases	2.7	0.0	0.0	2.7	0.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	7.4	0.0	0.0	7.8	0.0	0.0	0.0	0.0	1.4	1.0	0.0	7.2	0.0	7.0
Total Liabilities	141.5	76.4	134.1	161.9	153.4	168.7	159.1	176.5	124.4	71.6	90.9	131.9	99.9	110.9

Long-Term Liabilities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Long-Term Debt	0.0	0.0	0.0	0.0	49.5	44.9	46.0	47.1	48.2	49.3
Capital Leases	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.7
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	7.8
Total Liabilities	73.6	76.4	79.6	71.6	133.5	134.1	143.8	138.5	142.3	161.9

Total Common Equity	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Common Stock	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.0	0.0	0.0
Retained Earnings	123.6	130.7	123.6	115.8	46.9	-11.3	-67.5	-43.5	-61.7	-101.4	-120.9	-51.2	-12.7	-32.7
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-18.5	-15.0	-16.3	-13.1	-10.3	-8.0
Total Common Equity	183.7	183.4	183.7	192.0	143.6	107.8	48.9	72.3	52.5	11.8	-8.4	-42.3	-3.8	-23.7

Total Common Equity	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Common Stock	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2
Retained Earnings	134.3	130.7	125.0	121.2	118.5	123.6	131.7	127.9	122.0	115.8
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Common Equity	185.7	183.4	182.1	178.3	175.4	183.7	196.9	193.1	191.7	192.0

Other		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Total Debt		49.3	0.0	49.3	56.4	56.7	93.1	108.6	113.7	75.2	34.5	52.2	78.8	66.0	75.3
Book Value		183.9	183.6	183.9	192.1	143.6	107.8	48.9	72.3	52.5	11.8	-8.4	-42.3	-3.8	-23.7

Other		1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023
Total Debt		0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.1
Book Value		185.7	183.4	182.1	178.3	175.4	183.7	196.9	193.1	191.7	192.0

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Net Income	7.8	10.7	7.8	68.9	58.2	56.2	-24.0	21.4	39.7	19.6	10.2	5.5	19.9	2.8
Depreciation & Amortization	11.2	9.6	11.2	10.6	13.6	11.6	10.5	7.8	5.1	3.2	3.4	3.3	2.5	2.0
Stock-Based Compensation	2.6	2.9	2.6	3.7	3.5	3.0	1.1	1.7	1.2	0.7	13.7	8.0	0.0	0.0
Change Working Capital	-14.3	13.5	-13.2	21.9	-23.1	-4.8	-4.6	-1.4	3.8	-3.3	1.1	1.3	3.9	4.2
Change In Accounts Receivable	-0.4	6.9	-0.4	10.3	-13.7	-5.9	6.3	-1.8	-0.2	-0.6	-0.3	2.1	1.0	-1.9
Change In Accounts Payable	-8.0	-2.0	-8.0	-3.3	3.7	13.4	-6.9	-3.0	2.8	-2.1	-1.7	1.8	3.6	-0.2
Change In Inventories	10.5	6.6	10.5	0.9	-25.3	-28.6	4.8	-0.4	-2.8	1.2	-2.1	-0.6	0.3	3.3
Other Non-cash Items	23.8	-1.3	10.2	19.0	25.0	1.6	56.3	32.2	0.3	0.8	4.6	1.2	7.3	7.0
Cash from Operations	12.5	0.0	0.0	134.2	73.3	68.5	30.2	55.9	49.4	26.2	30.7	25.3	21.9	16.0

Cash Flow From Operating Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Income	2.5	3.7	5.7	3.8	0.4	-5.1	-8.1	3.8	5.9	6.2
Depreciation & Amortization	2.4	2.0	2.6	2.6	2.4	2.1	2.9	2.1	2.1	2.1
Stock-Based Compensation	1.0	0.8	0.8	0.8	0.8	0.4	0.1	1.6	0.1	0.9
Change Working Capital	14.2	-14.2	12.5	-3.3	6.7	-2.4	-11.0	-6.8	15.7	-15.5
Change In Accounts Receivable	0.0	0.0	4.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Accounts Payable	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	0.0	0.0	6.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	-5.5	0.1	-1.1	2.7	-5.7	7.8	10.5	4.4	4.0	-3.0
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Capital Expenditure	-16.4	-9.2	-16.4	-30.3	-15.8	-27.9	-14.2	-14.1	-5.3	-4.1	-3.8	-3.5	-3.4	-3.0
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-81.7	-80.5	0.0	0.0	0.0	0.0	0.0
Investments	-143.8	-58.8	-143.8	-123.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	158.4	88.0	158.4	32.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	-10.2	0.0	0.0	-0.5	0.0	0.0	0.0	0.0	0.1	0.0	0.0	0.0	1.0	0.6
Cash from Investing	-1.8	0.0	0.0	-121.4	-15.8	-27.8	-14.2	-95.8	-85.7	-4.1	-3.8	-3.5	-2.4	-2.4

Cash Flow From Investing Activities	2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Capital Expenditure	-1.6	-3.1	-2.6	-2.0	-2.4	-2.2	-3.7	-4.5	-1.7	-3.1
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	25.6	0.0	0.0	0.0
Investments	0.0	-1.8	0.0	-34.0	0.0	0.0	-23.6	-53.0	-57.5	-9.8
Sales of Investment	-16.9	16.9	0.0	24.7	40.3	10.6	28.4	42.9	51.8	35.3
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Debt Repaid	-4.5	0.0	0.0	-3.0	-48.7	-132.5	-40.4	-41.3	-39.3	-18.0	-85.5	-82.8	-40.0	-7.0
Debt Issued	-2.6	-49.3	-7.1	2.6	12.3	117.0	35.2	79.9	80.0	0.2	59.0	95.5	30.6	82.3
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	91.1	0.0	0.0	0.0
Repurchase of Common Stock	-16.3	-9.8	-16.3	-22.9	-25.5	0.0	0.0	0.0	0.0	0.0	-4.5	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-79.9	-44.0	0.0	0.0
Other Financing Activities	-2.4	0.0	0.0	-1.2	11.6	114.7	34.9	79.1	79.5	-0.1	50.9	93.6	24.4	0.0
Cash from Financing	-23.1	0.0	0.0	-27.1	-62.5	-17.8	-5.5	37.8	40.2	-18.1	-28.0	-33.1	-15.6	-7.0

Cash Flow From Financing Activities	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	0.0	0.0	0.0	-49.5	0.2	-1.1	-1.1	-1.1	-3.8
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-2.3	-4.5	-0.7	-0.7	-3.7	-4.5	-1.6	-4.4	-5.8
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Net Change in Cash		-12.4	21.5	-12.4	-14.4	-5.0	22.9	10.5	-2.1	3.9	4.0	-1.1	-11.4	4.0	6.6
Closing Cash Balance		7.4	28.9	7.4	19.8	34.2	39.3	16.3	5.8	7.9	4.0	0.1	1.2	12.5	8.6

Cash position		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Net Change in Cash		24.5	2.8	0.4	-5.8	20.2	6.8	-15.1	-13.7	12.8	3.6
Closing Cash Balance		56.2	31.8	28.9	28.5	34.3	14.2	7.4	22.5	36.2	23.5

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
Free Cash Flow		-3.9	26.4	-3.9	103.9	57.5	40.7	16.0	41.8	44.1	22.1	26.9	21.8	18.5	13.0
Real Free Cash Flow		-6.5	23.5	-6.5	100.2	54.0	37.7	14.9	40.1	42.9	21.4	13.2	13.8	18.5	13.0

Free Cash Flow		2-2026	1-2026	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024
Free Cash Flow		14.0	-9.9	17.9	4.3	4.0	0.2	-13.6	-0.9	26.1	-12.2
Real Free Cash Flow		13.0	-10.7	17.0	3.5	3.2	-0.2	-13.6	-2.4	26.0	-13.1