Income Statement Baytex Energy Corp.

Equities

BTE

CA07317Q1054

Oil & Gas Exploration and Production

Delayed Toronto S.E. Other stock markets 01:05:40 13/03/2026 am IST			5-day change	1st Jan Change
5.470 ^CAD	-1.62%		+0.83%	+23.31%

05/03	Baytex Energy Corp., Q4 2025 Earnings Call, Mar 05, 2026
05/03	Tranche Update on Baytex Energy Corp.'s Equity Buyback Plan announced on June 24, 2025.	CI

3b2b8f5db476c387f144.E3YFrHWkHh_rJlwatI4wA7LFTNDSvIJBF_cGiM0A9xA.eBB0xzflS2e6VCQvxedTOtqGHqW89c0YXrVLxIlPlXF1IFDOPclyepllFQ

Published financial data: BAYTEX ENERGY CORP.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	152.9Cr	232.61Cr	271.28Cr	332.89Cr	148.08Cr
Total Revenues	152.9Cr	232.61Cr	271.28Cr	332.89Cr	148.08Cr
Cost of Goods Sold, Total	46Cr	66Cr	93Cr	105.26Cr	65Cr
Gross Profit	106.81Cr	166.54Cr	177.88Cr	227.63Cr	83Cr
Selling General & Admin Expenses, Total	4.08Cr	5.03Cr	6.98Cr	8.17Cr	6.79Cr
Stock-Based Compensation (IS)	1.11Cr	2.91Cr	3.77Cr	1.79Cr	2.4Cr
Depreciation & Amortization - (IS)	46Cr	59Cr	104.79Cr	138.59Cr	48Cr
Impairment of Oil, Gas & Mineral Properties - (IS)	-152.72Cr	-24Cr	84Cr	8L	15Cr
Other Operating Expenses	30Cr	21Cr	-42.89L	1.91Cr	3.62Cr
Other Operating Expenses, Total	-71Cr	64Cr	199.37Cr	150.54Cr	77Cr
Operating Income	177.85Cr	102.18Cr	-21Cr	77Cr	6.12Cr
Interest Expense, Total	-9.69Cr	-8.67Cr	-17Cr	-22Cr	-22Cr
Net Interest Expenses	-9.69Cr	-8.67Cr	-17Cr	-22Cr	-22Cr
Currency Exchange Gains (Loss)	28.68L	-4.34Cr	1.08Cr	-16Cr	9.4Cr
Other Non Operating Income (Expenses)	25.62L	-32.44L	5L	66.89L	-79.7L
EBT, Excl. Unusual Items	168.7Cr	89Cr	-38Cr	40Cr	-7.03Cr
Merger & Related Restructuring Charges	-	-	-	-	-
Gain (Loss) On Sale Of Assets	96.66L	48.98L	-14Cr	-12.2L	25.28L
Asset Writedown	-	-	-	-	-
Other Unusual Items	-18.51L	-24.62L	-	-2.44Cr	-8.54Cr
EBT, Incl. Unusual Items	169.48Cr	89Cr	-52Cr	37Cr	-15Cr
Income Tax Expense	8.12Cr	3.53Cr	-28Cr	14Cr	12Cr
Earnings From Continuing Operations	161.36Cr	86Cr	-23Cr	24Cr	-28Cr
Earnings Of Discontinued Operations	-	-	-	-	-33Cr
Net Income to Company	161.36Cr	86Cr	-23Cr	24Cr	-60Cr
Net Income - (IS)	161.36Cr	86Cr	-23Cr	24Cr	-60Cr
Net Income to Common Incl Extra Items	161.36Cr	86Cr	-23Cr	24Cr	-60Cr
Net Income to Common Excl. Extra Items	161.36Cr	86Cr	-23Cr	24Cr	-28Cr
Per Share Items
Net EPS - Basic	2.86	1.53	-0.33	0.29	-0.78
Basic EPS - Continuing Operations	2.86	1.53	-0.33	0.29	-0.36
Basic Weighted Average Shares Outstanding	56Cr	56Cr	70Cr	80Cr	77Cr
Net EPS - Diluted	2.82	1.52	-0.33	0.29	-0.79
Diluted EPS - Continuing Operations	2.82	1.52	-0.33	0.29	-0.36
Diluted Weighted Average Shares Outstanding	57Cr	56Cr	70Cr	81Cr	77Cr
Normalized Basic EPS	1.87	1	-0.33	0.31	-0.06
Normalized Diluted EPS	1.84	0.98	-0.33	0.31	-0.06
Dividend Per Share	-	-	0.04	0.09	0.09
Payout Ratio	-	-	-16.08	30.43	-11.46
Distributable Cash Payout Ratio (Income Trusts)	-	-	6.9	10.98	-
Supplemental Items
EBITDA	232.69Cr	138.71Cr	169.6Cr	217.88Cr	70Cr
EBITA	179.09Cr	103.75Cr	-19Cr	79Cr	6.12Cr
EBIT	177.85Cr	102.18Cr	-21Cr	77Cr	6.12Cr
EBITDAR	-	-	-	-	-
Total Revenues (As Reported)	152.9Cr	232.61Cr	271.28Cr	332.89Cr	148.08Cr
Effective Tax Rate - (Ratio)	4.79	3.96	54.83	36.62	-80.81
Current Domestic Taxes	-5L	-	-	-	-
Current Foreign Taxes	18.2L	-	-	-	-
Total Current Taxes	12.72L	35.94L	1.44Cr	2.18Cr	97.21L
Deferred Domestic Taxes	70.55L	-	-	-	-
Deferred Foreign Taxes	7.29Cr	-	-	-	-
Total Deferred Taxes	8Cr	3.17Cr	-30Cr	11Cr	11Cr
Normalized Net Income	105.44Cr	56Cr	-23Cr	25Cr	-4.39Cr
Distributable Cash	42Cr	62Cr	54Cr	66Cr	-
Interest on Long-Term Debt	9.69Cr	8.67Cr	17Cr	22Cr	22Cr
Supplemental Operating Expense Items
General and Administrative Expenses	4.08Cr	5.03Cr	6.98Cr	8.17Cr	6.79Cr
Net Rental Expense, Total	-	-	-	-	-
Imputed Operating Lease Interest Expense	-	-	-	-	-
Imputed Operating Lease Depreciation	-	-	-	-	-
Stock-Based Comp., Other (Total)	1.11Cr	2.91Cr	3.77Cr	1.79Cr	2.4Cr
Total Stock-Based Compensation	1.11Cr	2.91Cr	3.77Cr	1.79Cr	2.4Cr

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	-	54.64L	5.58Cr	1.66Cr	95Cr
Total Cash And Short Term Investments	-	54.64L	5.58Cr	1.66Cr	95Cr
Accounts Receivable, Total	17Cr	21Cr	34Cr	39Cr	14Cr
Total Receivables	17Cr	21Cr	34Cr	39Cr	14Cr
Prepaid Expenses	-	-	2.15Cr	2.02Cr	3.5Cr
Other Current Assets, Total	86.54L	3.13Cr	2.43Cr	2.56Cr	6.7Cr
Total Current Assets	18Cr	24Cr	44Cr	45Cr	119.04Cr
Gross Property Plant And Equipment	1.18TCr	1.22TCr	1.57TCr	1.76TCr	752.46Cr
Accumulated Depreciation	-716.91Cr	-742.14Cr	-890.7Cr	-1.05TCr	-544.41Cr
Net Property Plant And Equipment	465.26Cr	480.25Cr	674.6Cr	707.56Cr	208.05Cr
Deferred Tax Assets Long-Term	-	5.72Cr	21Cr	18Cr	4.63Cr
Other Long-Term Assets, Total	-	-	6.17Cr	5.63Cr	2.82Cr
Total Assets	483.46Cr	510.38Cr	746.09Cr	775.97Cr	334.54Cr
Liabilities
Accounts Payable, Total	19Cr	27Cr	48Cr	51Cr	24Cr
Current Portion of Leases	29.38L	35.21L	1.34Cr	91.93L	71.75L
Other Current Liabilities	15Cr	1.28Cr	6.73Cr	5.21Cr	8.66Cr
Total Current Liabilities	34Cr	29Cr	56Cr	57Cr	33Cr
Long-Term Debt	137.97Cr	93Cr	241.11Cr	225.72Cr	9.5Cr
Long-Term Leases	48.27L	30.17L	1.61Cr	1.55Cr	1.58Cr
Deferred Tax Liability Non Current	17Cr	27Cr	2.13Cr	8.86Cr	-
Other Non Current Liabilities	73Cr	59Cr	63Cr	65Cr	52Cr
Total Liabilities	262.33Cr	207.34Cr	363.58Cr	358.87Cr	96Cr
Common Stock, Total	573.66Cr	549.97Cr	652.73Cr	613.75Cr	607.26Cr
Additional Paid In Capital	1.36Cr	8.99Cr	19Cr	36Cr	40Cr
Retained Earnings	-417.09Cr	-331.53Cr	-358.62Cr	-342.16Cr	-409.46Cr
Comprehensive Income and Other	63Cr	76Cr	69Cr	109.33Cr	1.34Cr
Total Common Equity	221.13Cr	303.04Cr	382.51Cr	417.1Cr	238.9Cr
Total Equity	221.13Cr	303.04Cr	382.51Cr	417.1Cr	238.9Cr
Total Liabilities And Equity	483.46Cr	510.38Cr	746.09Cr	775.97Cr	334.54Cr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	56Cr	54Cr	82Cr	77Cr	77Cr
ECS Total Common Shares Outstanding	56Cr	54Cr	82Cr	77Cr	77Cr
Book Value / Share	3.92	5.56	4.66	5.39	3.12
Tangible Book Value	221.13Cr	303.04Cr	382.51Cr	417.1Cr	238.9Cr
Tangible Book Value Per Share	3.92	5.56	4.66	5.39	3.12
Total Debt	138.75Cr	94Cr	244.06Cr	228.19Cr	12Cr
Net Debt	138.75Cr	93Cr	238.47Cr	226.53Cr	-84Cr
Debt Equivalent Oper. Leases	-	-	-	-	-
Account Code - Inventory Valuation	3	-	-	3	3
Machinery, Total	71.21L	65.68L	79.36L	80.25L	76.48L
Full Time Employees	-	-	-	370	-
Accumulated Allowance for Doubtful Accounts (Supple)	26L	25L	15L	10L	11L

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	161.36Cr	86Cr	-23Cr	24Cr	-60Cr
Depreciation & Amortization - CF	46Cr	59Cr	104.79Cr	138.59Cr	48Cr
Amortization of Goodwill and Intangible Assets - (CF)	1.24Cr	1.57Cr	2.04Cr	2.12Cr	-
Impairment of Oil, Gas & Mineral Properties - (CF)	-152.72Cr	-24Cr	84Cr	8L	15Cr
Depreciation & Amortization, Total	-105.02Cr	37Cr	191.09Cr	140.79Cr	64Cr
Amortization of Deferred Charges, Total - (CF)	48.58L	62.86L	1.19Cr	1.67Cr	-
(Gain) Loss From Sale Of Asset	-96.66L	-48.98L	14Cr	12.2L	51Cr
Asset Writedown & Restructuring Costs	-	-	-	-	-
Stock-Based Compensation (CF)	63.89L	31.59L	1.62Cr	-	-
Net Cash From Discontinued Operations	-	-	-	-	78Cr
Other Operating Activities, Total	17Cr	-7.86Cr	-33Cr	26Cr	15Cr
Change in Other Net Operating Assets	-2.66Cr	2.61Cr	-22Cr	-1.79Cr	1.81Cr
Cash from Operations	71Cr	117.29Cr	129.57Cr	190.83Cr	148.6Cr
Capital Expenditure	-32Cr	-52Cr	-105.61Cr	-131.44Cr	-127.85Cr
Sale of Property, Plant, and Equipment	78.04L	2.56Cr	16Cr	4.65Cr	304.18Cr
Cash Acquisitions	-	-	-66Cr	-	-
Other Investing Activities, Total	-27.97L	94.01L	4.68Cr	-1.14Cr	1.78Cr
Cash from Investing	-31Cr	-49Cr	-151.16Cr	-127.93Cr	178.11Cr
Long-Term Debt Issued, Total	-	-	152.36Cr	78Cr	-
Total Debt Issued	-	-	152.36Cr	78Cr	-
Long-Term Debt Repaid, Total	-40Cr	-52Cr	-95Cr	-113.61Cr	-222.73Cr
Total Debt Repaid	-40Cr	-52Cr	-95Cr	-113.61Cr	-222.73Cr
Issuance of Common Stock	-	-	-	-	-
Repurchase of Common Stock	-	-16Cr	-22Cr	-22Cr	-2.94Cr
Common Dividends Paid	-	-	-3.75Cr	-7.2Cr	-6.92Cr
Common & Preferred Stock Dividends Paid	-	-	-3.75Cr	-7.2Cr	-6.92Cr
Other Financing Activities, Total	-	-21.38L	-4.35Cr	-1.88Cr	-46.17L
Cash from Financing	-40Cr	-68Cr	27Cr	-67Cr	-233.06Cr
Foreign Exchange Rate Adjustments	-	-	-	-	-
Net Change in Cash	-	54.64L	5.04Cr	-3.92Cr	94Cr
Supplemental Items
Cash Interest Paid	9.31Cr	8.42Cr	15Cr	20Cr	20Cr
Cash Income Tax Paid (Refund)	3L	23.03L	36.03L	1.94Cr	2.21Cr
Levered Free Cash Flow	-23Cr	35Cr	78Cr	44Cr	-76Cr
Unlevered Free Cash Flow	-17Cr	40Cr	87Cr	56Cr	-62Cr
Change In Net Working Capital	-7.17Cr	11Cr	-11Cr	2.89Cr	4.58Cr
Net Debt Issued / Repaid	-40Cr	-52Cr	57Cr	-36Cr	-222.73Cr

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	26.97	12.85	-2.14	6.33	0.69
Return on Total Capital	37.24	16.88	-2.62	7.58	0.85
Return On Equity %	115.69	32.65	-6.81	5.92	-8.44
Return on Common Equity	115.69	32.65	-6.81	5.92	-8.44
Margin Analysis
Gross Profit Margin %	69.85	71.6	65.57	68.38	55.9
SG&A Margin	2.67	2.16	2.57	2.46	4.59
EBITDA Margin %	152.18	59.63	62.52	65.45	47.25
EBITA Margin %	117.13	44.6	-7.17	23.79	4.13
EBIT Margin %	116.32	43.93	-7.92	23.16	4.13
Income From Continuing Operations Margin %	105.53	36.78	-8.6	7.11	-18.7
Net Income Margin %	105.53	36.78	-8.6	7.11	-40.77
Net Avail. For Common Margin %	105.53	36.78	-8.6	7.11	-18.7
Normalized Net Income Margin	68.96	23.87	-8.65	7.49	-2.97
Levered Free Cash Flow Margin	-14.87	15.21	28.63	13.27	-51.29
Unlevered Free Cash Flow Margin	-11.22	17.26	32.15	16.95	-42.1
Asset Turnover
Asset Turnover	0.37	0.47	0.43	0.44	0.27
Fixed Assets Turnover	0.39	0.49	0.47	0.48	0.32
Receivables Turnover (Average Receivables)	10.89	12.22	10.06	9.16	5.67
Short Term Liquidity
Current Ratio	0.54	0.85	0.79	0.78	3.61
Quick Ratio	0.51	0.74	0.71	0.7	3.3
Operating Cash Flow to Current Liabilities	2.1	4.07	2.32	3.33	4.5
Days Sales Outstanding (Average Receivables)	33.53	29.87	36.28	39.95	64.39
Average Days Payable Outstanding	137.24	127.86	137.68	172.08	209.29
Long Term Solvency
Total Debt/Equity	62.74	30.93	63.8	54.71	4.94
Total Debt / Total Capital	38.55	23.62	38.95	35.36	4.71
LT Debt/Equity	62.61	30.81	63.45	54.49	4.64
Long-Term Debt / Total Capital	38.47	23.53	38.74	35.22	4.42
Total Liabilities / Total Assets	54.26	40.62	48.73	46.25	28.59
EBIT / Interest Expense	18.35	11.79	-1.25	3.46	0.28
EBITDA / Interest Expense	24.01	16	9.87	9.78	3.22
(EBITDA - Capex) / Interest Expense	20.75	9.96	3.73	3.88	-2.66
Total Debt / EBITDA	0.6	0.68	1.44	1.05	0.17
Net Debt / EBITDA	0.6	0.67	1.41	1.04	-1.19
Total Debt / (EBITDA - Capex)	0.69	1.09	3.81	2.64	-0.2
Net Debt / (EBITDA - Capex)	0.69	1.08	3.73	2.62	1.44
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	88.37	52.13	16.63	22.71	-8.19
Gross Profit, 1 Yr. Growth %	164.65	55.92	6.81	27.97	-10.71
EBITDA, 1 Yr. Growth %	497.9	-40.39	22.28	28.46	-16.87
EBITA, 1 Yr. Growth %	-1.71T	-42.07	-118.74	-507.42	-82.88
EBIT, 1 Yr. Growth %	-1.58T	-42.55	-121.02	-458.84	-82.88
Earnings From Cont. Operations, 1 Yr. Growth %	-166.16	-46.98	-127.27	-201.39	184.08
Net Income, 1 Yr. Growth %	-166.16	-46.98	-127.27	-201.39	-355.19
Normalized Net Income, 1 Yr. Growth %	-812.65	-47.33	-142.24	-206.28	-2.11T
Diluted EPS Before Extra, 1 Yr. Growth %	-164.82	-46.1	-121.78	-187.6	196.8
Accounts Receivable, 1 Yr. Growth %	61.35	19.54	68.44	14.1	-65.08
Net Property, Plant and Equip., 1 Yr. Growth %	41.48	3.22	40.47	4.89	-70.6
Total Assets, 1 Yr. Growth %	41.86	5.57	46.18	4	-56.89
Tangible Book Value, 1 Yr. Growth %	282.44	37.04	26.22	9.04	-42.72
Common Equity, 1 Yr. Growth %	282.44	37.04	26.22	9.04	-42.72
Cash From Operations, 1 Yr. Growth %	101.75	64.64	10.48	47.27	-22.13
Capital Expenditures, 1 Yr. Growth %	11.73	65.96	101.53	24.46	-2.73
Levered Free Cash Flow, 1 Yr. Growth %	-274.17	-255.59	119.62	-43.14	1.13
Unlevered Free Cash Flow, 1 Yr. Growth %	-188.17	-334.01	117.19	-35.31	-0.06
Dividend Per Share, 1 Yr. Growth %	-	-	-	100	0
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	1.45	69.28	33.2	19.63	-26.12
Gross Profit, 2 Yr. CAGR %	4.65	103.14	29.05	16.91	-31.78
EBITDA, 2 Yr. CAGR %	60.75	88.79	-14.62	25.33	-35.77
EBITA, 2 Yr. CAGR %	753.11	205.44	-67.05	-12.62	-43.89
EBIT, 2 Yr. CAGR %	581.27	191.58	-65.25	-13.14	-46.62
Earnings From Cont. Operations, 2 Yr. CAGR %	1.04T	-40.77	-61.97	-47.41	8.92
Net Income, 2 Yr. CAGR %	1.04T	-40.77	-61.97	-47.41	60.85
Normalized Net Income, 2 Yr. CAGR %	355.92	93.73	-52.84	-33	-56.72
Diluted EPS Before Extra, 2 Yr. CAGR %	1.02T	-40.89	-65.74	-56.32	4.28
Accounts Receivable, 2 Yr. CAGR %	-0.1	38.88	39.7	38.84	-36.88
Net Property, Plant and Equip., 2 Yr. CAGR %	-9.89	20.85	20.41	21.38	-44.47
Total Assets, 2 Yr. CAGR %	-9.59	22.37	24.23	23.3	-33.04
Tangible Book Value, 2 Yr. CAGR %	-13.38	128.93	31.52	17.32	-20.97
Common Equity, 2 Yr. CAGR %	-13.38	128.93	31.52	17.32	-20.97
Cash From Operations, 2 Yr. CAGR %	-7.63	82.25	34.87	27.55	7.09
Capital Expenditures, 2 Yr. CAGR %	-24.67	36.17	82.88	58.37	10.03
Levered Free Cash Flow, 2 Yr. CAGR %	-12.16	64.62	84.85	11.75	-1.12
Unlevered Free Cash Flow, 2 Yr. CAGR %	-30.96	43.64	125.44	18.54	-15.45
Dividend Per Share, 2 Yr. CAGR %	-	-	-	-	41.42
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	11.1	16.12	49.51	29.61	-13.97
Gross Profit, 3 Yr. CAGR %	15.24	19.53	63.96	28.69	-20.79
EBITDA, 3 Yr. CAGR %	50.99	15.49	63.34	-2.17	-20.4
EBITA, 3 Yr. CAGR %	111.33	248.05	20.46	-23.81	-61.07
EBIT, 3 Yr. CAGR %	106.95	198.76	21.36	-24.32	-60.87
Earnings From Cont. Operations, 3 Yr. CAGR %	70.54	309.51	-54.26	-47.27	-31.35
Net Income, 3 Yr. CAGR %	70.54	309.51	-54.26	-47.27	-10.97
Normalized Net Income, 3 Yr. CAGR %	59.48	122.04	16.6	-38.17	-57.07
Diluted EPS Before Extra, 3 Yr. CAGR %	44.74	308.09	-57.62	-53.15	-38.13
Accounts Receivable, 3 Yr. CAGR %	15.84	6.06	46.57	30.71	-12.36
Net Property, Plant and Equip., 3 Yr. CAGR %	-9.06	-5.71	27.06	15	-24.33
Total Assets, 3 Yr. CAGR %	-8.82	-4.79	29.85	17.08	-13.13
Tangible Book Value, 3 Yr. CAGR %	-10.22	0.93	87.72	23.56	-7.62
Common Equity, 3 Yr. CAGR %	-10.22	0.93	87.72	23.56	-7.62
Cash From Operations, 3 Yr. CAGR %	13.65	12	54.24	38.88	8.21
Capital Expenditures, 3 Yr. CAGR %	-14.1	-1.98	55.18	60.86	34.62
Levered Free Cash Flow, 3 Yr. CAGR %	2.37	6.28	81.22	24.78	29.01
Unlevered Free Cash Flow, 3 Yr. CAGR %	-14.61	3.71	64.87	48.7	15.79
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	20.49	22.08	19.46	17.51	12.78
Gross Profit, 5 Yr. CAGR %	26.99	27.44	20.58	18.47	15.45
EBITDA, 5 Yr. CAGR %	60.95	25.95	20.2	19.33	12.45
EBITA, 5 Yr. CAGR %	19.92	81.59	0.49	100.24	-11.26
EBIT, 5 Yr. CAGR %	19.55	75.59	1.37	82.27	-12.62
Earnings From Cont. Operations, 5 Yr. CAGR %	27.17	57.9	-6.43	80.18	-35.28
Net Income, 5 Yr. CAGR %	27.17	57.9	-6.43	80.18	-24.36
Normalized Net Income, 5 Yr. CAGR %	16.04	61.31	-2.04	37.5	-21.56
Diluted EPS Before Extra, 5 Yr. CAGR %	4.25	32.66	-18.66	66.94	-39.25
Accounts Receivable, 5 Yr. CAGR %	9.1	12.93	24.85	17.38	4.7
Net Property, Plant and Equip., 5 Yr. CAGR %	0.77	2.52	1.75	4.31	-8.75
Total Assets, 5 Yr. CAGR %	1.03	3.14	3.19	5.58	-0.37
Tangible Book Value, 5 Yr. CAGR %	2.25	9.62	4.6	7.19	32.81
Common Equity, 5 Yr. CAGR %	2.25	9.62	4.6	7.19	32.81
Cash From Operations, 5 Yr. CAGR %	23.56	29.25	21.7	17.98	33.3
Capital Expenditures, 5 Yr. CAGR %	6.84	5.65	16.21	18.76	35.24
Levered Free Cash Flow, 5 Yr. CAGR %	4.3	53.43	29.67	8.44	42.22
Unlevered Free Cash Flow, 5 Yr. CAGR %	-7.18	30.23	25.91	9.41	26.22