GEM Co., Ltd.
SZSE:002340.SZ
5.71 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income
| 202.394 | 245.397 | 456.098 | 386.868 | 134.255 | 240.914 | 236.392 | 290.036 | 324.674 | 349.512 | 331.666 | 206.82 | 179.109 | 261.5 | 275.854 | 86.956 | 111.551 | 103.843 | 110.155 | 131.672 | 189.998 | 238.287 | 175.315 | 212.522 | 106.576 | 240.131 | 171.086 | 222.822 | 114.885 | 170.986 | 101.646 | 65.367 | 26.466 | 105.871 | 66.028 | -34.317 | 56.524 | 87.645 | 44.359 | 55.299 | 55.603 | 66.051 | 34.094 | 27.043 | 45.641 | 49.22 | 22.212 | 26.669 | 44.022 | 45.487 | 18.458 | 30.611 | 37.061 | 37.667 | 15.202 | 22.634 | 26.188 | 24.83 | 12.036 | 16.291 | 16.377 | 19.278 | 5.033 | 7.247 |
| Depreciation & Amortization
| 0 | 442.619 | 442.619 | 397.82 | -609.935 | 313.284 | 313.284 | 296.863 | 296.863 | 259.371 | 259.371 | 259.281 | 259.281 | 219.044 | 219.044 | 811.959 | -401.725 | 401.725 | 0 | 671.551 | -332.567 | 332.567 | 0 | 664.046 | -334.716 | 334.716 | 0 | 512.828 | -243.062 | 243.062 | 0 | 393.394 | -191.743 | 191.743 | 0 | 300.769 | -152.462 | 152.462 | 0 | 238.262 | -117.729 | 117.729 | 0 | 217.13 | -101.532 | 101.532 | 0 | 127.215 | -60.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Income Tax
| 0 | 0 | 0 | 0 | 974.106 | -1,003.185 | 0 | 3,540.662 | 0 | 0 | 0 | 0 | 0 | -5.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Based Compensation
| 0 | 0 | 0 | 81.23 | -50.01 | 50.01 | 0 | 69.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change In Working Capital
| 0 | 0 | 0 | -2,740.531 | -318.826 | 318.826 | 0 | -3,616.593 | 3,349.04 | -3,349.04 | 0 | -996.048 | 1,440.476 | -1,440.476 | 0 | -202.229 | 157.405 | -157.405 | 0 | -902.517 | 667.763 | -667.763 | 0 | -917.422 | 358.878 | -358.878 | 0 | -1,897.226 | 864.842 | -864.842 | 0 | -1,572.132 | 1,170.042 | -1,170.042 | 0 | -1,299.127 | 776.419 | -776.419 | 0 | -1,152.912 | 670.138 | -670.138 | 0 | -767.122 | 580.482 | -580.482 | 0 | -569.807 | 407.669 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivables
| 0 | 0 | 0 | -1,586.874 | -693.892 | 693.892 | 0 | -2,056.215 | 2,620.184 | -2,620.184 | 0 | -567.225 | 1,276.746 | -1,276.746 | 0 | -182.571 | 54.49 | -54.49 | 0 | -274.349 | 87.479 | -87.479 | 0 | -280.089 | -205.291 | 205.291 | 0 | -826.979 | 720.231 | -720.231 | 0 | -857.006 | 568.868 | -568.868 | 0 | -824.379 | 553.353 | -553.353 | 0 | -594.98 | 425.273 | -425.273 | 0 | -356.966 | 243.103 | -243.103 | 0 | 96.498 | 211.351 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change In Inventory
| 0 | 0 | 0 | -1,153.657 | 375.066 | -375.066 | 0 | -1,560.379 | 728.856 | -728.856 | 0 | -428.823 | 163.73 | -163.73 | 0 | -19.658 | 102.914 | -102.914 | 0 | -628.168 | 580.284 | -580.284 | 0 | -637.332 | 564.169 | -564.169 | 0 | -1,070.248 | 144.611 | -144.611 | 0 | -715.127 | 601.173 | -601.173 | 0 | -474.748 | 223.066 | -223.066 | 0 | -557.932 | 244.865 | -244.865 | 0 | -410.155 | 337.379 | -337.379 | 0 | -666.306 | 196.318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non Cash Items
| 542.7 | 1,169.733 | -98.807 | 1,596.408 | -216.999 | 1,063.279 | -313.284 | -290.036 | -3,645.903 | 3,089.669 | -2,485.248 | 679.826 | -179.109 | -261.5 | -275.854 | -86.956 | -111.551 | -103.843 | -110.155 | -131.672 | -189.998 | -238.287 | -175.315 | -212.522 | -106.576 | -240.131 | -171.086 | -222.822 | -114.885 | -170.986 | -101.646 | -65.367 | -26.466 | -105.871 | -66.028 | 34.317 | -56.524 | -87.645 | -44.359 | -55.299 | -55.603 | -66.051 | -34.094 | -27.043 | -45.641 | -49.22 | -22.212 | -26.669 | -44.022 | -45.487 | -18.458 | -30.611 | -37.061 | -37.667 | -15.202 | -22.634 | -26.188 | -24.83 | -12.036 | -16.291 | -16.377 | -19.278 | -5.033 | -7.247 |
| Operating Cash Flow
| 745.094 | 972.511 | 357.291 | 1,585.457 | -87.409 | 983.129 | 236.392 | 290.036 | 324.674 | 349.512 | -2,153.582 | 621.395 | 84.781 | 5.3 | 30.249 | 736.71 | 96.619 | -66.139 | 86.866 | 278.899 | 341.407 | 401.867 | -285.053 | 457.72 | 105.067 | 316.449 | 105.861 | 31.768 | 98.941 | 19.653 | 82.96 | 1,007.268 | -307.902 | -379.521 | -203.913 | 408.675 | -150.447 | -172.91 | -384.065 | 520.593 | -82.54 | -117.05 | -298.367 | 297.414 | 15.058 | -119.052 | -170.525 | -27.625 | 25.616 | 19.932 | -268.555 | 145.861 | -14.143 | 54.138 | -68.454 | 55.814 | -130.634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Investments In Property Plant And Equipment
| -2,766.45 | -3,429.594 | -2,540.109 | -1,735.988 | -1,479.481 | -1,085.743 | -1,094.034 | -1,170.625 | -971.446 | -1,151.837 | -838.871 | -779.715 | -1,023.343 | -677.479 | -688.913 | -389.46 | -436.241 | -459.542 | -140.372 | -427.317 | -366.068 | -218.593 | -342.299 | -317.621 | -1,052.919 | -126.673 | -165.307 | -904.735 | -110.654 | -310.051 | -367.48 | -673.248 | -208.478 | -431.885 | -107.446 | -511.783 | -273.527 | -305.689 | -407.649 | -872.68 | -198.67 | -332.073 | -250.839 | -310.729 | -141.946 | -231.839 | -265.918 | -149.879 | -325.028 | -268.335 | -115.566 | -354.134 | -304.287 | -218.08 | -118.064 | -258.428 | -144.875 | -111.432 | -64.315 | -104.85 | -25.587 | -65.015 | -31.223 | -104.948 |
| Acquisitions Net
| 0 | 258.78 | 40.146 | 44.394 | -0.305 | 5.784 | 13.162 | 7.917 | 378.663 | 34.461 | 0 | 126.908 | 142.269 | 648.313 | 688.944 | -29.169 | 0 | 459.757 | 0 | 25 | 366.117 | 101 | 342.299 | 0 | 1,052.93 | 0 | 0 | 916.336 | 110.782 | 310.068 | 367.612 | 33.333 | 208.552 | -42.038 | -204.284 | 173.394 | 0 | 0 | 0 | 555.691 | 198.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases Of Investments
| -22.469 | -35.898 | -159.768 | -0.54 | -6.195 | -90.319 | -226.38 | -599.097 | -0 | -28.178 | -73.417 | 32.314 | 0 | -147.731 | -42.355 | -7.2 | -44.113 | -26.883 | -24.33 | -6 | -53.726 | -1.734 | -52.469 | -1.278 | -25.846 | -116.346 | -9.733 | -20 | -12.247 | -155.339 | -28.777 | 1,957.317 | -895.347 | -712.976 | -853.035 | -845.813 | -48.167 | 0 | 0 | 585.224 | -603 | 0 | 0 | 0.02 | 0 | -0.5 | -10.76 | 27.5 | -50 | 0 | 0 | -30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales Maturities Of Investments
| 3.389 | 26.373 | 2.475 | 31.82 | 8.958 | 12.376 | 100.091 | 193.186 | 239.487 | 29.538 | 13.015 | 214.843 | 13.23 | 18.721 | 30.88 | 121.835 | 0 | 7.95 | 0 | 92.429 | 75.394 | -87.022 | 107 | 0 | 1.2 | 0 | 0 | 25.824 | 23.007 | 34.865 | 557.142 | -1,970.278 | 695.425 | 762.868 | 840.961 | -0.108 | 0 | 0 | 0 | 2.152 | 0.966 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activites
| 761.187 | 18.037 | -3.276 | 49.601 | -0.367 | -28.681 | -15.884 | -3.162 | -332.217 | -34.461 | 0.162 | -51.703 | 30.775 | -677.479 | -688.913 | -56.724 | 0.663 | -459.542 | 0.118 | 0.8 | -366.068 | 0.029 | -342.299 | 59.996 | -1,052.919 | 1.257 | 0.147 | -854.735 | -110.654 | -310.051 | -367.48 | -49.683 | -208.478 | 0.352 | -107.446 | -511.783 | -273.527 | 63.311 | -407.649 | -872.68 | -198.67 | -42.161 | -250.839 | 0.989 | -141.946 | -231.839 | -265.918 | -235.632 | 3 | -3 | -115.566 | -0.007 | 0.091 | -3.875 | 0.969 | -258.428 | -144.875 | -111.432 | -64.315 | -104.85 | -25.587 | -65.015 | -31.223 | 11.11 |
| Investing Cash Flow
| -2,024.344 | -3,167.448 | -2,660.533 | -1,660.313 | -1,477.391 | -1,186.583 | -1,223.045 | -1,571.78 | -685.514 | -1,150.477 | -899.112 | -457.353 | -979.338 | -835.654 | -700.358 | -360.718 | -479.69 | -478.26 | -164.585 | -315.089 | -344.353 | -206.321 | -287.768 | -258.903 | -1,077.555 | -241.762 | -174.894 | -837.31 | -99.766 | -430.508 | 161.017 | -702.559 | -408.327 | -423.68 | -323.804 | -1,696.094 | -321.694 | -242.378 | -407.649 | -602.292 | -800.703 | -374.233 | -250.839 | -309.72 | -141.946 | -232.339 | -276.678 | -358.01 | -372.028 | -271.335 | -115.566 | -384.141 | -304.197 | -221.955 | -117.095 | -258.428 | -144.875 | -111.432 | -64.315 | -104.85 | -25.587 | -65.015 | -31.223 | -93.838 |
| Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Debt Repayment
| 1,046.346 | 335.643 | 1,498.082 | 1,664.683 | 1,672.743 | 338.729 | 1,125.052 | 343.838 | 304.768 | 660.525 | 3,023.079 | -306.831 | 504.59 | 237.391 | 590.263 | -959.616 | 350.069 | -1,047.11 | 1,091.358 | -645.772 | -1,225.215 | -454.705 | 819.989 | -505.276 | -558.267 | 526.652 | 308.655 | 717.698 | 1,143.969 | 560.559 | -430.066 | 579.973 | 300.373 | 747.85 | 870.228 | -286.315 | 659.126 | 770.858 | 338.327 | 660.016 | -323.188 | 296.442 | 249.068 | 169.064 | 156.924 | 249.254 | 174.316 | 982.983 | 504.135 | 172.824 | 50.544 | 47.86 | 106.491 | 466.991 | 198.848 | 163.77 | 129.681 | 86.615 | -27.83 | 102.83 | 20 | 74 | 27 | 31 |
| Common Stock Issued
| 0 | 0 | 0 | 0 | 27.634 | -27.634 | 0 | -15.282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock Repurchased
| 0 | 0 | 0 | -121.006 | -27.634 | -27.634 | 0 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.435 | 0 | 0 | 0 | 0 | 0 | -3.516 | 0 | -3.417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid
| -576.267 | -262.626 | -179.954 | -517.527 | -429.357 | -201.168 | -172.517 | -204.004 | -185.216 | -203.668 | -233.39 | -122.515 | -192.418 | -195.753 | -126.484 | -202.703 | -191.679 | -266.899 | -116.786 | -254.738 | -201.896 | -213.564 | -151.085 | -166.681 | -236.721 | -194.135 | -124.995 | -139.274 | -130.058 | -146.578 | -125.52 | -109.025 | -159.343 | -108.229 | -69.216 | -118.496 | -84.323 | -121.183 | -111.388 | -138.352 | -49.075 | -44.389 | -51.184 | -85.644 | -51.81 | -63.296 | -56.792 | -36.247 | -40.098 | -93.443 | -14.282 | -9.423 | -30.236 | -76.061 | -10.312 | -8.721 | -12.698 | -53.364 | -5.743 | -11.471 | -5.225 | -12.225 | -2.692 | -10.846 |
| Other Financing Activities
| 1,386.791 | 746.342 | 424.323 | 1,012.014 | -309.245 | 65.64 | -473.914 | -401.273 | 2,547.483 | 465.549 | 107.023 | 751.943 | -230.264 | 371.063 | 249.549 | 568.871 | 67.62 | 2,724.145 | -375.439 | 1,187.192 | 1,182.349 | -47.926 | -105.119 | 480.249 | 2,577.325 | 10.084 | -99.06 | 74.628 | 46.862 | 7.758 | 77.961 | -413.441 | 44.416 | 287.754 | -84.337 | 2,167.764 | -5.7 | -3.66 | 0 | 32.534 | 0 | 1,738.814 | -1.354 | 1.105 | 0.345 | -6 | -0.295 | -9.532 | 1.05 | -0.36 | 0.45 | 1,004.485 | 9.72 | -1.9 | 0 | -0.053 | -1.3 | 0.9 | 703.53 | -0.707 | -1.19 | -0.16 | -0 | -1.05 |
| Financing Cash Flow
| 1,856.87 | 815.546 | 1,741.701 | 2,038.164 | 934.141 | 203.201 | 478.621 | -276.72 | 2,667.036 | 929.941 | 2,896.711 | 322.596 | 81.908 | 412.701 | 713.328 | -284.662 | 226.009 | 1,152.256 | 599.132 | 273.692 | -241.246 | -716.195 | 563.785 | -195.125 | 1,782.337 | 342.601 | 84.6 | 653.052 | 1,060.774 | 421.739 | -477.625 | 57.507 | 197.117 | 922.675 | 716.675 | 1,762.952 | 569.104 | 646.015 | 226.939 | 554.198 | -372.262 | 1,990.867 | 196.53 | 84.525 | 105.459 | 179.958 | 117.229 | 937.204 | 465.088 | 79.021 | 36.712 | 1,042.922 | 146.447 | 389.031 | 188.536 | 154.997 | 141.079 | 34.15 | 669.957 | 90.653 | 13.585 | 61.615 | 24.308 | 40.796 |
| Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect Of Forex Changes On Cash
| -52.308 | -38.971 | 11.138 | -18.405 | -13.933 | 42.741 | -15.11 | -91.528 | 170.377 | 47.065 | 5.085 | -29.029 | -1.34 | 1.211 | 1.036 | -20.821 | -22.955 | 17.079 | 3.338 | -4.476 | 13.306 | 1.945 | -7.075 | -14.419 | 33.035 | 9.622 | -9.589 | -6.585 | -2.316 | -4.232 | -0.583 | 0.983 | -0.456 | 1.241 | -0.044 | 2.268 | 1.252 | -0.118 | 0.018 | 2.707 | -0.838 | 0.079 | -1.394 | -6.891 | 1.65 | 3.004 | 0.901 | -0 | 0.001 | 0.092 | -0.022 | 0.443 | -0.651 | -0.065 | 0.101 | 0.369 | -0.265 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change In Cash
| -214.326 | -1,427.53 | -595.539 | 2,014.795 | -644.592 | 42.488 | -1,118.247 | -832.434 | 2,536.675 | 470.438 | -150.897 | 457.609 | -813.989 | -416.443 | 44.255 | 70.509 | -180.017 | 624.936 | 524.751 | 233.025 | -230.885 | -518.704 | -16.111 | -10.728 | 842.884 | 426.91 | 5.978 | -159.074 | 1,057.632 | 6.652 | -234.231 | 363.2 | -519.568 | 120.716 | 188.915 | 477.802 | 98.215 | 230.609 | -564.757 | 475.206 | -1,256.344 | 1,499.662 | -354.07 | 65.329 | -19.779 | -168.429 | -329.074 | 551.569 | 118.677 | -172.289 | -347.431 | 805.085 | -172.543 | 221.148 | 3.087 | -47.248 | -134.695 | -206.585 | 475.325 | -14.197 | -12.002 | -3.4 | -19.236 | -53.042 |
| Cash At End Of Period
| 3,250.093 | 3,464.419 | 4,947.973 | 5,543.512 | 3,497.449 | 4,142.041 | 4,099.553 | 5,217.801 | 6,050.235 | 3,513.56 | 3,043.121 | 3,194.018 | 2,736.409 | 3,550.398 | 3,966.841 | 3,922.586 | 3,852.077 | 4,032.093 | 3,407.157 | 2,882.406 | 2,649.38 | 2,880.266 | 3,398.969 | 3,415.08 | 3,425.808 | 2,582.923 | 2,156.014 | 2,150.036 | 2,309.11 | 1,251.478 | 1,244.826 | 1,479.056 | 1,115.856 | 1,635.424 | 1,514.708 | 1,325.793 | 847.992 | 749.777 | 519.168 | 1,083.925 | 608.719 | 1,865.063 | 365.401 | 719.471 | 654.143 | 673.921 | 842.35 | 1,171.424 | 619.855 | 501.178 | 673.467 | 1,020.898 | 215.813 | 388.356 | 167.208 | 164.121 | 211.368 | 346.063 | 552.648 | 77.322 | -12.002 | -3.4 | 20.931 | -53.042 |