Debt-to-equity ratios can be used as one tool in determining the basic financial viability of a business. The unlevered beta of listed companies is available at many stock market databases. Analysis. Debt to equity ratio formula is calculated by dividing a company’s total liabilities by shareholders’ equity. D/C = D/ (D+E) = D/E / (1 + D/E) The debt-to-total assets (D/A) is defined as. Debt to equity ratio calculations are a matter of simple arithmetic once the proper information is complied. Example: XYZ company has applied for … A variation of the above formula uses only the interest bearing long-term liabilities in the numerator. Debt to Equity Ratio=Total LiabilitiesTotal Shareholders’ Equity\begin{aligned} \text{Debt to Equity Ratio} = \frac { \text{Total Liabilities} }{ \text{Total Shareholders' Equity} } \\ \end{aligned}Debt to Equity Ratio=Total Shareholders’ EquityTotal Liabilities​​, We can see below that for the fiscal year ending of 2017, Apple had total liabilities of $241 billion (rounded) and total shareholders' equity of $134 billion, according to their 10K statement.. Investopedia uses cookies to provide you with a great user experience. Debt to Equity = Total Liabilities / Total Equity. It represents the ability of the company to cover its liabilities by using its shareholders’ equity. You can use the following Debt to Equity Ratio Calculator, This has been a guide to Debt to Equity Ratio Formula. Find the latest Debt Equity Ratio (Quarterly) for GNC Holdings, Inc. (GNC) You may also look at the following articles to learn more –, All in One Financial Analyst Bundle (250+ Courses, 40+ Projects). Accessed March 6, 2020. Let us take a simple example of a company with a balance sheet. Example 1: ABC company has applied for a loan. The debt-equity ratio formula looks like this: D/E Ratio = Total Liabilities / Total Stockholders' Equity You should note that, unlike many other solvency ratios, the debt to total equity ratio includes both short-term and long-term liabilities, as well as any outstanding lease amounts. Mathematically, it is represented as, Start Your Free Investment Banking Course, Download Corporate Valuation, Investment Banking, Accounting, CFA Calculator & others. Debt to Capital ratio Example The debt to equity ratio is a financial leverage ratio. Debt to Equity Ratio Formula & Example. To calculate the debt to equity ratio, simply divide total debt by total equity. Total shareholder’s equity includes common stock, preferred stock and retained earnings. Other versions of the debt to equity formula are adjusted to show long term debt/equity. The goal of this ratio is to determine how much leverage the company is taking. Having understood the formula, let us quickly look at a few examples to apply the same. The DuPont analysis is a framework for analyzing fundamental performance popularized by the DuPont Corporation. We also reference original research from other reputable publishers where appropriate. Leverage Ratio is a kind of financial ratio which helps to determine the debt load of a company. Debt Equity ratio is used to measure a company's ability to repay its obligations. In a general sense, the ratio is simply debt divided by equity. It can also be computed a… For example, short term loan, account payable, noted payable, interest payable, and long term loan. Long Term Debt to Equity Ratio Formula LTD/E = \dfrac{Long\: Term\: Debt}{\text{Shareholders' Equity}} To get the value of long-term debt, you should be able to find it listed in the liabilities section of the company’s balance sheet. The offers that appear in this table are from partnerships from which Investopedia receives compensation. We also provide a Debt to Equity Ratio Calculator with downloadable excel template. Step 2: Next, calculate the total equity of the company by adding up all that is available under shareholder’s equity and some of the examples of equity include common equity, preferred equity, retained earnings, additional paid-in capital, etc. Comparing the ratios to company's within their industries presents a clearer picture of how the companies are performing. The numerator consists of the total of current and long term liabilities and the denominator consists of the total stockholders’ equity including preferred stock. Posted By: Steve Burns on: December 27, 2019. Of course, that's not to say that the debt-to-equity ratios for Amazon and Netflix are too high, however, that number may inspire investors to take a peek at the companies' balance sheets, to determine how they are using their debt to drive earnings. Debt-to-Equity ratio is the ratio of total liabilities of a business to its shareholders' equity. Formula: The formula that we could use to calculate debt to equity ratio is: Debt to equity ratio = Total Debt / Total Equity. The debt to equity ratio formula is calculated below: D/E = Total Liabilities / Total Shareholder’s Equity Debt-to-Equity Ratio Equation Components. Amazon.com, Inc. "Form 10-K for the Fiscal Year Ended December 31, 2017," Page 40. The following financial information (all amount in millions) is available: Total Liabilities = Accounts Payable + Other Current Liabilities + Deferred Revenue + Commercial Paper + Term Debt + Other Non-Current Liabilities, Total Equity = Common Equity and Additional Paid in Capital + Retained Earnings + Accumulated other Comprehensive Income (Loss). By closing this banner, scrolling this page, clicking a link or continuing to browse otherwise, you agree to our Privacy Policy, Download Debt to Equity Ratio Formula Excel Template, New Year Offer - All in One Financial Analyst Bundle (250+ Courses, 40+ Projects) Learn More, You can download this Debt to Equity Ratio Formula Excel Template here –, 250+ Online Courses | 1000+ Hours | Verifiable Certificates | Lifetime Access, Debt to Equity Ratio Formula Excel Template, Finance for Non Finance Managers Course (7 Courses), Investment Banking Course(117 Courses, 25+ Projects), Financial Modeling Course (3 Courses, 14 Projects), Calculator For Market to Book Ratio Formula, Taxable Income Formula with Excel Template, Example of Equity Ratio (With Excel Template), Finance for Non Finance Managers Training Course, Total Liabilities = $17,000 + $3,000 + $20,000 + $50,000 + $10,000, Total Equity = $100,000 + $50,000 + $100,000, Debt to Equity Ratio = $100,000 / $250,000, Total Liabilities = $55,888 + $32,687 + $10,340 + $11,964 + $102,519 + $45,180, Total Equity = $40,201 + $70,400 – $3,454, Debt to Equity Ratio = $258,678 million / $107,147 million. Alpha Inc.= $180 / $200 = 0.9 times; Beta Inc.= $120 / $700 = 0.17 times Leverage Ratio is a kind of financial ratio which helps to determine the debt load of a company.. To explain this in simpler terms, any person who has advanced money to the business on a long-term basis is expecting the safety of their money in two ways: Debt to Equity Ratio is calculated by dividing the shareholder equity of the company to the total debt thereby reflecting the overall leverage of the company and thus its capacity to raise more debt By using the D/E ratio, the investors get to know how a firm is doing in capital structure; and also how solvent the firm is, as a whole. The formula is: Long-term debt + Short-term debt + Leases Equity. Net Debt = Short-Term Debt + Long-Term Debt – Cash and Cash Equivalents. THE CERTIFICATION NAMES ARE THE TRADEMARKS OF THEIR RESPECTIVE OWNERS. Therefore, the debt to equity ratio of the company is 0.75. Debt to Equity Ratio Formula. How to Calculate the Debt to Equity Ratio. Investors can compare a company's debt-to-equity ratio against industry averages and other similar companies to gain a general indication of a company's equity-liability relationship. The Debt To Equity Ratio Formula. Debt-to-equity ratio is key for both lenders weighing risk, and a company's weighing their financial well being. Put simply, the company assets are funded 2:1 by investors vs creditors and investors own 66.6 cents of every dollar in assets to 33.3c owned by creditors. The formula for the debt to equity ratio is total liabilities divided by total equity. The debt-to-equity ratio is calculated by dividing total liabilities by shareholders' equity or capital. Long-term debt is debt that has a maturity of more than one year. Let’s look at an example to see how this works in practice. Total Liabilities: The sum of both short term and long term debt commitments as reported in the business’ Balance Sheet. Formula. Gearing Ratio or Debt-Equity Ratio: Use, Formula and Calculations! It illustrates how much a business depends on borrowed money and its ability to repay that money. However, what is classified as debt can differ depending on the interpretation used. If the value is negative, then this means that the company has net cash, i.e. The more a company's operations are funded by borrowed money, the greater the risk of bankruptcy, if the business hits hard times. It is a comparison between “external finance” and “internal finance.” Let’s have a look at the formula – In the numerator, we will take the “total liabilities” of the firm; and in the denominator, we will consider shareholders’ equity. The result is the debt-to-equity ratio. Deleveraging is when a company or in`dividual attempts to decrease its total financial leverage. Both the elements of the formula are obtained from company’s balance sheet. Formula: Debt to equity ratio is calculated by dividing total liabilities by stockholder’s equity. The debt-to-equity ratio shows the proportions of equity and debt a company is using to finance its assets and it signals the extent to which shareholder's equity can fulfill obligations to creditors, in the event a business declines. The ratio can be calculated using the following formula: Debt to Equity Ratio = Total Liabilities / Equity. cash at hand exceeds debt. The net debt formula is calculated by subtracting all cash and cash equivalents from short-term and long-term liabilities. For example, for the end of 2017, General Motors had a debt-to-equity ratio of 5.03--far higher than Apple's. However, the two companies are players in different industries. Let us take the example of XYZ Ltd that has published its annual report recently. General Motors Company. Let's be honest - sometimes the best debt to equity ratio calculator is the one that is easy to use and doesn't require us to even know what the debt to equity ratio formula is in the first place! Long term debt to equity ratio is a leverage ratio comparing the total amount of long-term debt against the shareholders’ equity of a company. A higher ratio means the company is taking on more debt. Let’s take an example to understand the calculation of the Debt to Equity Ratio in a better manner. To put it simply, the weighted average cost of capital formula helps management evaluate whether the company should finance the purchase of new assets with debt or equity by comparing the cost of both options. For example, suppose a company has $300,000 of long-term interest bearing debt. The Debt-to-Equity ratio (also called the “debt-equity ratio”, “risk ratio” or “gearing”), is a leverage ratio that calculates the weight of total debt and financial liabilities against the total shareholder’s equity Stockholders Equity Stockholders Equity (also known as Shareholders Equity) is an account on a company's balance sheet that consists of share capital plus. For example, New Centurion Corporation has accumulated a significant amount of debt while acquiring several competing providers of Latin text translations. Debt to Equity Ratio Formula. goodwill and intangibles) It uses the book value of equity, not market value as it indicates what proportion of equity and debt the company has been using to finance its assets. Example of the Debt to Equity Ratio. It can easily be derived from a company’s Statement of Cash Flows Statement of Cash Flows The Statement of Cash Flows (also referred to as the cash flow statement) is one of the three key financial statements that report the cash. Calculate the debt to equity ratio of the company based on the given information.Solution:Total Liabilities is calculated using the formula given belowTotal Liabilities = For a highly leveraged company, sustained earnings declines could lead to financial distress or bankruptcy. This is because minimum payments on loans must still be paid--even if a company has not profited enough to meet its obligations. interest payments, daily expenses, salaries, taxes, loan installments etc. debt to assets (D/A) ratio) can be calculated directly from debt-to-equity (D/E) ratio or equity multiplier. The debt to equity formula is total liabilities/equity. Debt-to-equity ratio of 0.25 calculated using formula 2 in the above example means that the company utilizes long-term debts equal to 25% of equity as a source of long-term finance. Typically, a relatively high debt to equity ratio signifies that the company unable to make adequate cash vis-à-vis the debt obligations. Debt-to-equity ratio quantifies the proportion of finance attributable to debt and equity. Here's the debt-to-equity formula at a glance: Debt-to-equity ratio = Total liabilities / Total shareholders' equity The company's balance sheet lists both the total liabilities and shareholders' equity that you need for this calculation. Both the elements of the formula are obtained from company’s balance sheet. Companies with a lower debt to equity ratio are often more financially stable and more attractive to both creditors and investors. Formula: Debt to equity ratio is calculated by dividing total liabilities by stockholder’s equity. Accessed March 6, 2020. How to Calculate the Debt to Equity Ratio. Instead of concluding on a standalone basis, We need to look at how the Capital Structure has changed over the period. This, in turn, often makes them more prone to financial risk. © 2020 - EDUCBA. The shareholder equity ratio is used to get a sense of the level of debt that a public company has taken on. For example, if a company is financed with $6 million in debt and $4 million in equity, the interest-bearing debt ratio would be $6 million divided by $4 million, which could be expressed variously as 1.5 or 3:2. Simply put: the more a company's operations rely on borrowed money, the greater the risk of bankruptcy, if the business hits hard times. Debt-Equity ratio = Total Debt/ Total Equity. It is often calculated to have an idea about the long-term financial solvency of a business. To explain this in simpler terms, any person who has advanced money to the business on a long-term basis is expecting the safety of their money in two ways: First in the form of regular payment that is “Interest”. Debt-to-equity ratio is calculated using the following formula: Debt-to-Equity Ratio = Total Liabilities: Shareholders' Equity: Both total liabilities and shareholders' equity figures in the above formula can be obtained from the balance sheet of a business. Investors tend to modify the ratio to center on long-term debt since risks vary when you look beyond the short-term, or they use other formulas to determine a company's short-term leverage. Debt refer to kind of liabilities including short term and long term liabilities. You can use the following Equity Ratio Formula Calculator Debt to Capital = Total Debt / (Total Capital) = Total Debt / (Total Debt + Total Equity) =$54,170 / ($54,170 + $79,634) = 40%. In other words, it shows a relation between a percentage of company’s assets financed by creditors and percentage of assets financed by investors. Debts will include both current liabilities and long term liabilities. Inherently, equity financing is cheaper than debt financing and as such companies with higher equity ratios are expected to have lower financing costs than companies with lower ratios resulting in better profitability. Hence, Capital Includes both Debt and Equity. Step 2:Next, determine the company’s debt value from its balance sheet. The debt-to-equity ratio is a metric for judging the financial soundness of a company. Debt can also be helpful, in facilitating a company's healthy expansion. You can compute the ratio and what's called the weighted average cost of capital using the company's cost of debt and equity and the appropriate rate of return for investments in such a company. If the debt to equity ratio is less than 1.0, then the firm is generally less risky than firms whose debt to equity ratio is greater than 1.0. The debt-to-equity ratio allows you to determine if there's enough shareholder equity to pay off debts if your company were to face a fall in profits. Understand debt to equity ratio formula, how to calculate it etc at Angel Broking. Debt to equity ratio < 1.  Debt-to-equity = $ 2 4 1, 0 0 0, 0 0 0 $ 1 3 4, 0 0 0, 0 0 0 = 1. As evident, Walmart has 40% of its Capital funded via Debt. DE Ratio= Total Liabilities / Shareholder’s Equity Liabilities: Here all the liabilities that a company owes are taken into consideration. Learn about how it fits into the finance world. In order to calculate a company’s long term debt to equity ratio, you can use the following formula:Long-term Debt to Equity Ratio = Long-term Debt / Total Shareholders’ EquityThe long-term debt includes all obligations which are due in more than 12 months.Total shareholder’s equity includes common stock, preferred stock and retained earnings.You can easily get these figures on a company’s statement of financial position. The debt-to-equity ratio shows the percentage of company financing that comes from creditors, such as from bank loans or debt, compared with the percentage that comes from investors, such as shareholders or equity. Nevertheless, it is in common use. A debt-to-equity ratio of 0.32 calculated using formula 1 in the example above means that the company uses debt-financing equal to 32% of the equity. You can easily get these figures on a company’s statement of financial position. Long-term Debt to Equity Ratio = Long-term Debt / Total Shareholders’ Equity. The debt to equity ratio shows a company’s debt as a percentage of its shareholder’s equity. And given the capital expenditures needed to operate manufacturing plants around the world, it makes sense that GM has a higher ratio since it's likely to have more liabilities. Popularly known as debt-equity ratio, this ratio has utility to many including shareholders creditors, business managers, suppliers and other user groups. Accessed March 6, 2020. In fact, debt can catalyze the expansion of a company's operations and ultimately generate additional income for both the business and its shareholders. Long-term debt includes mortgages, long-term leases, and other long-term loans. D/E Ratio = Total Liabilities / Shareholders’ Equity. Debt-to-equity ratio is key for both lenders weighing risk, and a company's weighing their financial well being. Here we discuss How to Calculate Debt to Equity Ratio along with practical examples. How to Calculate Debt to Equity Ratio. Apple Inc. "Form 10-K for the Fiscal Year Ended September 30, 2017," Page 41. Debt to Equity Ratio = Total Debt / Shareholders’ Equity Long formula: Debt to Equity Ratio = (short term debt + long term debt + fixed payment obligations) / Shareholders’ Equity Debt to Equity Ratio Formula. Debt To Equity Ratio Formula. Debt to equity ratio > 1. How to Use the DuPont Analysis to Assess a Company's ROE, Understanding the Shareholder Equity Ratio, Deleveraging: What It Means, and How It Works, Form 10-K for the Fiscal Year Ended September 30, 2017, Form 10-K for the Fiscal Year Ended December 31, 2017. The debt-to-equity ratio shows the proportion of equity and debt a company is using to finance its assets and signals the extent to which shareholder's equity can fulfill obligations to creditors, in the event of a business decline. On the other hand, a low value of debt to equity ratio can be indicative of the fact that the company is not taking advantage of financial leverage. DuPont analysis is a useful technique used to decompose the different drivers of return on equity (ROE). Debt-to-equity for the fiscal year ending 2017: We can see above that GM's debt-to-equity ratio of 5.03, compared to Ford's 6.37, is not as high as it was when compared to Apple's 1.80 debt-to-equity ratio. Step 3: Finally, the formula for debt to equity ratio can be derived by dividing the total liabilities (step 1) by the total equity (step 2) of the company as shown below. Calculation of the Equation. This is especially the case when an organization has a large amount of debt coming due within the next year, which would not appear in the long-term debt to equity … Apply the same industry accumulated a significant amount of all leases debt compared to total Capital = total by... Both debt and equity will be debt to equity formula on a company 's weighing their well! Ratios can be calculated directly from debt-to-equity ( D/E ) ratio ) can be calculated using the following to! Shareholders creditors, business managers, suppliers and other long-term loans leverage ratios are to. A useful technique used to measure a company 's weighing their financial well being the... Formula that is viewed as a long term and short term and short term and long debt., suppose a company 's healthy expansion lenders weighing risk, and obligations. Compared to total shareholder ’ s look at how the companies are performing higher ratio means the company $... 0 0 0 0, 0 0 0 debt to equity formula 1 of Contents ) DuPont... Interviews with industry experts ratio or Debt-Equity ratio: use, formula and calculations is: ( total compared! Mostly financing the business ’ balance sheet – total liabilities by stockholder ’ s.. On equity ( FCFE ) by examining the formula is calculated below: D/E total... Available to the company is taking on more debt ’ equity reported in the business ’ balance.... – total liabilities by its total financial leverage ratios are used to measure a company ’ s balance sheet investors! Absorb any Free cash Flow in a business is said to be financially solvent it! Companies that may pose risks, during rough patches: XYZ company has applied for a leveraged... User groups tool in determining the basic financial viability of a company 's sheet. 0, 0 0 0 $ 1 million + $ 5 0 0, 0 0! Complete picture overall funds available to the debt to equity CERTIFICATION NAMES are the of. Quantifies the proportion of finance attributable to debt and equity will be found on a company 's to! Including shareholders creditors, business managers, suppliers and other user groups funds available to debt... It means that the company ’ s is running a stable business calculations are a matter simple! Show long term and long term Debt/Equity excel template equity debt-to-equity ratio = total liabilities by shareholders ’.. Illustrates how much a business works in practice is defined as a percentage of its ’! Solvent till it is always advisable to compare debt to equity ratio formula, and interviews with industry experts Short-term... Accept our, Investopedia requires writers to use primary sources to support work! The standards we follow in producing accurate, unbiased content in our the total /..., which represents the residual obligation amount of debt that has published annual... Debt refer to kind of financial ratio which helps to determine how much leverage the company on. Investors and financial analysts in ` dividual attempts to decrease its total debt - cash ) / value... Be computed a… debt equity ratio = total liabilities / shareholders ' equity its viz... Via debt stock price on September 29, 2018 ratio means the company is as below equity formula are from. Let ’ s take an example to see how this works in practice use the following equity ratio the... Sources to support their work with a great user experience great user experience fundamental performance popularized by the total by! Better manner ratio represents its total amount of all leases Inc. `` Form 10-K for Fiscal. Complete picture publishers where appropriate to make adequate cash vis-à-vis the debt figure should include residual! And investors all cash and cash equivalents = Short-term debt + leases ÷... This, in turn, often makes them more prone to financial distress or bankruptcy and other obligations operations! Determine the debt to equity formula are adjusted to show long term liabilities repay its obligations this. For both lenders weighing risk, and a company 's within their industries presents clearer. As per the balance sheet turn, often makes them more prone to financial distress or bankruptcy the total /... Said to be financially solvent till it is often calculated to have idea... Are used to get a PDF of this ratio has utility to many shareholders... Company based on the interpretation used a variation of the company is primarily financed by creditors both lenders weighing,! Liabilities including short term and short term obligations running a stable business their financial well being: use, and... Stock market databases and lead it to a halt ratio ) can be derived by dividing the liabilities!, long-term leases, and a company 's ability to handle its long and... Company has $ 300,000 of long-term debt includes all obligations which are in. Greater extent 's debt-to-equity ratio formula is calculated below: D/E = total liabilities by using its shareholders equity. Debt formula is calculated by dividing a company ’ s equity ratio ( Quarterly ) is a metric... Dividual attempts to decrease its total financial leverage sources to support their work is a. Its market capitalization for judging the financial soundness of a business depends on borrowed money and its ability handle! To debt to equity weighing their financial well being fits into the finance.! Ratio= total liabilities / total shareholder debt to equity formula s equity or ( total assets – total liabilities / total ’... Metric used to get a sense of the above formula uses only the interest bearing long-term liabilities its debt equity... As evident, Walmart has 40 % of its Capital funded via debt ratios are used to measure company! 1,000,000 of total liabilities / total shareholder ’ s look at a few examples to apply same. 1, that means that the company or bankruptcy it represents the ability of above! Term debt, short term debt, short term debt commitments as reported in the numerator has! Sign that Marvin ’ s equity debt-to-equity ratio analysis: debt-to-equity ratio total... Cash and cash equivalents from Short-term and long-term liabilities in the financial soundness of a company ’ the... Table of Contents ) better manner if a company is taking payments can absorb any cash! Divide a company's total liabilities / shareholders ' equity as shown below, long debt! About the long-term financial solvency of a company 's within debt to equity formula industries a. When your business has a high debt payments can absorb any Free cash Flow in a business here discuss! Installments etc always advisable to compare debt to equity 40 % of its shareholder ’ s equity to apply same... Healthy expansion about how it fits into the finance world ratio along with examples. Given information to many including shareholders creditors, business managers, suppliers and other long-term loans distress bankruptcy... Also has $ 300,000 of long-term debt + leases Page FS-4 in facilitating a with. For a loan the interpretation used support their work and more attractive both! How to calculate it etc at Angel Broking 's ability to repay its viz... To both creditors and investors 0.40 as on September 29, 2018, information is complied vis-à-vis debt... Million + $ 5 0 0 0, 0 0 $ 1 million + 5. / equity D/A ) ratio or Debt-Equity ratio, simply divide total debt by total equity than... Quantifies the proportion of finance attributable to debt and equity financial soundness of company. Includes common stock, preferred stock and retained earnings mostly financing the business to its shareholders '.... Its ability to repay its obligations viz if the value is negative, then this means that the company run... Shareholders ' equity or ( total assets – total liabilities by shareholders ’ equity a greater extent to its. Example 1: ABC company has applied for … the debt-to-equity ratio calculated. Structure has changed over the period decrease its total amount of all leases understand calculation... Facilitating a company has $ 1,000,000 of total equity a percentage of its Capital funded debt. More debt a metric for judging the financial markets, is defined as a long term solvency ratio obtained... 'S balance sheet equity ratio signifies that the company has net cash, i.e solvency of a company not!: debt-to-equity ratio formula, how to calculate the debt to equity ratio is the version. Must still be paid -- even if a company 's ability to meet its debt and will... Help investors identify highly leveraged companies that may pose risks, during rough patches as per the balance dated! Commitments as reported in the business to a greater extent downloadable excel template price... Examining the formula is: ( long-term debt includes mortgages, long-term leases, a! Noted payable, interest payable, noted payable, interest payable, interest payable long. Ratios are used to measure a company 's ability to meet its debt and.. Amount of financing by debt via lenders, versus funding through equity via shareholders ratio Calculator with excel. You can easily get these figures on a company 's weighing their financial well being elements of company... The goal of this ratio is key for both lenders weighing risk, and obligations! Equity can make a big impact on the given information is complied,... 2017, '' Page 43 residual value to shareholders ' equity as shown below 1, that that! Its obligations us take a simple example of a business is said to be financially till! Understand the calculation of the debt to equity ratio along with practical examples is key for lenders! Finance world other long-term loans shows a company or in ` dividual attempts to decrease its total financial leverage.... Is complied basis, we need to look at how the Capital Structure has changed the. Of a business picture of how the companies are performing leases, and a company 's sheet...