Future World Holdings Limited
HKEX:0572.HK
0.73 (HKD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
| 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 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 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income
| 13.089 | -91.92 | -59.81 | -1.571 | -5.45 | -11.69 | 4.053 | 5.184 | -43.187 | -69.597 | 15.606 | -47.992 | -31.847 | 174.035 | 307.805 | 114.17 | -16.719 | -41.663 | -11.905 | -5.957 | -11.905 | -11.905 | 0.679 | -8.042 | 0.679 | 0.679 | -15.982 | -55.061 | -15.982 | -15.982 | -26.605 | -26.605 | -26.605 | -26.605 | 48.657 | 48.657 | 48.657 | 48.657 | 2.713 | 2.713 | 2.713 | 2.713 | 24.685 | 24.685 | 24.685 | 24.685 | 24.061 | 24.061 | 24.061 | 24.061 | 22.418 | 22.418 | 22.418 | 22.418 | 21.151 | 21.151 | 21.151 | 21.151 | 18.457 | 18.457 | 18.457 | 18.457 | 17.894 | 17.894 | 17.894 | 17.894 |
| Depreciation & Amortization
| 0 | 2.946 | 1.548 | 0.95 | 0.306 | 1.298 | 2.132 | 2.473 | 2.654 | 2.411 | 0.422 | 0.35 | 0.386 | 0.515 | 1.025 | 0.371 | 0.396 | 0.199 | 0.074 | 0.095 | 0.074 | 0.074 | 0.046 | 0.092 | 0.046 | 0.046 | 0.068 | 0.144 | 0.068 | 0.068 | 2.515 | 2.515 | 2.515 | 2.515 | 2.253 | 2.253 | 2.253 | 2.253 | 1.825 | 1.825 | 1.825 | 1.825 | 4.834 | 4.834 | 4.834 | 4.834 | 3.585 | 3.585 | 3.585 | 3.585 | 3.333 | 3.333 | 3.333 | 3.333 | 1.913 | 1.913 | 1.913 | 1.913 | 1.198 | 1.198 | 1.198 | 1.198 | 1.112 | 1.112 | 1.112 | 1.112 |
| Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | -40.474 | 0 | 0 | 0 | -13.662 | 0 | 0 | 0 | -23.459 | 0 | -8.564 | 0 | -17.293 | 0 | 7.348 | 0 | 0 | 0 | 3.866 | 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 | 0 | 0.848 | 1.31 | 1.513 | 0 | 17.498 | 12.925 | 4.968 | 0 | 0 | 37.458 | 10.49 | 10.49 | 0 | 25.642 | 6.791 | 1.521 | 6.791 | 6.791 | 1.215 | 1.215 | 1.215 | 1.215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.604 | 0.604 | 0.604 | 0.604 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change In Working Capital
| 0 | -15.877 | 0 | 72.944 | 0 | 42.88 | 0 | -105.099 | 0 | 22.207 | 0 | -196.681 | 0 | -272.363 | 0 | -7.699 | 0 | -20.278 | -8.869 | -8.869 | -8.869 | -8.869 | -5.081 | -5.081 | -5.081 | -5.081 | -3.306 | -3.306 | -3.306 | -3.306 | -1.547 | -1.547 | -1.547 | -1.547 | -4.481 | -4.481 | -4.481 | -4.481 | -2.738 | -2.738 | -2.738 | -2.738 | -20.479 | -20.479 | -20.479 | -20.479 | -5.808 | -5.808 | -5.808 | -5.808 | 3.781 | 3.781 | 3.781 | 3.781 | -2.97 | -2.97 | -2.97 | -2.97 | -2.55 | -2.55 | -2.55 | -2.55 | -5.584 | -5.584 | -5.584 | -5.584 |
| Accounts Receivables
| 0 | -21.176 | 0 | -4.872 | 0 | 40.975 | 0 | -61.427 | 0 | -1.681 | 0 | 0.26 | 0 | -13.999 | 0 | -1.926 | 0 | -7.82 | 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 Inventory
| 0 | 0 | 0 | 1.766 | 0 | -4.407 | 0 | -7.914 | 0 | -2.404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.529 | -0.132 | -0.132 | -0.132 | -0.132 | -0.078 | -0.078 | -0.078 | -0.078 | 0 | 0 | 0 | 0 | -0.039 | -0.039 | -0.039 | -0.039 | -0.037 | -0.037 | -0.037 | -0.037 | 0.113 | 0.113 | 0.113 | 0.113 | -4.139 | -4.139 | -4.139 | -4.139 | 0.386 | 0.386 | 0.386 | 0.386 | -0.341 | -0.341 | -0.341 | -0.341 | -0.681 | -0.681 | -0.681 | -0.681 | -1.073 | -1.073 | -1.073 | -1.073 | -0.416 | -0.416 | -0.416 | -0.416 |
| 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 | 0 | 0 |
| Other Working Capital
| 0 | 5.299 | 0 | 76.05 | 0 | 6.312 | 0 | -35.758 | 0 | 26.292 | 0 | -196.941 | 0 | -258.364 | 0 | -5.773 | 0 | -11.929 | -8.737 | -8.737 | -8.737 | -8.737 | -5.003 | -5.003 | -5.003 | -5.003 | 0 | 0 | 0 | 0 | -1.508 | -1.508 | -1.508 | -1.508 | -4.444 | -4.444 | -4.444 | -4.444 | -2.851 | -2.851 | -2.851 | -2.851 | -16.34 | -16.34 | -16.34 | -16.34 | -6.194 | -6.194 | -6.194 | -6.194 | 4.122 | 4.122 | 4.122 | 4.122 | -2.289 | -2.289 | -2.289 | -2.289 | -1.477 | -1.477 | -1.477 | -1.477 | -5.167 | -5.167 | -5.167 | -5.167 |
| Other Non Cash Items
| 19.48 | 125.99 | -8.485 | 88.037 | -7.22 | 33.89 | -23.042 | -55.744 | 44.731 | 86.212 | -36.639 | 248.119 | -39.554 | -122.788 | -380.079 | -55.752 | -42.836 | 28.468 | 3.634 | -29.131 | 3.634 | 3.634 | -0.36 | -12.902 | -0.36 | -0.36 | 12.427 | 43.039 | 12.427 | 12.427 | 23.333 | 23.333 | 23.333 | 23.333 | -47.548 | -47.548 | -47.548 | -47.548 | -0.027 | -0.027 | -0.027 | -0.027 | 17.109 | 17.109 | 17.109 | 17.109 | 2.586 | 2.586 | 2.586 | 2.586 | -1.218 | -1.218 | -1.218 | -1.218 | 0.452 | 0.452 | 0.452 | 0.452 | -0.314 | -0.314 | -0.314 | -0.314 | 0.82 | 0.82 | 0.82 | 0.82 |
| Operating Cash Flow
| 32.569 | 21.139 | -69.843 | 85.516 | -12.976 | 20.902 | -21.121 | -53.033 | -1.11 | 14.204 | -21.455 | 3.796 | -71.015 | -183.143 | -60.759 | 61.58 | -59.159 | -7.632 | -10.276 | -33.472 | -10.276 | -10.276 | -3.501 | -20.852 | -3.501 | -3.501 | -6.794 | -11.879 | -6.794 | -6.794 | -2.304 | -2.304 | -2.304 | -2.304 | -1.119 | -1.119 | -1.119 | -1.119 | 1.772 | 1.772 | 1.772 | 1.772 | 26.149 | 26.149 | 26.149 | 26.149 | 25.028 | 25.028 | 25.028 | 25.028 | 28.313 | 28.313 | 28.313 | 28.313 | 20.545 | 20.545 | 20.545 | 20.545 | 16.791 | 16.791 | 16.791 | 16.791 | 14.243 | 14.243 | 14.243 | 14.243 |
| Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Investments In Property Plant And Equipment
| 0 | 0 | -0.853 | -0.777 | -26.887 | -2.061 | -0.284 | -0.365 | -11.005 | -0.48 | -0.835 | 0.001 | -0.136 | -0.128 | -16.221 | -2.708 | -0.002 | -0.8 | -0.243 | -0.127 | -0.243 | -0.243 | 0 | 0 | 0 | 0 | -0.382 | -1.546 | -0.382 | -0.382 | -2.047 | -2.047 | -2.047 | -2.047 | -0.935 | -0.935 | -0.935 | -0.935 | -1.58 | -1.58 | -1.58 | -1.58 | -27.209 | -27.209 | -27.209 | -27.209 | -17.661 | -17.661 | -17.661 | -17.661 | -6.012 | -6.012 | -6.012 | -6.012 | -13.627 | -13.627 | -13.627 | -13.627 | -10.742 | -10.742 | -10.742 | -10.742 | -1.628 | -1.628 | -1.628 | -1.628 |
| Acquisitions Net
| 6.002 | 1.319 | 1.228 | 0 | -0.099 | -0.143 | 0.671 | 2.27 | 9.137 | -0.453 | 0 | 0 | -1.111 | 0 | 0 | -31.991 | 0 | -209.249 | 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 |
| Purchases Of Investments
| 0 | 0.706 | -0.706 | -20 | -1.167 | -2.876 | -24.916 | -22.041 | -42.482 | -0.559 | 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 |
| Sales Maturities Of Investments
| 0 | 0 | -0.592 | 0 | 28.15 | 14.906 | 74.208 | 3.352 | 33.526 | 44.679 | 9.883 | 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 Investing Activites
| 0 | 2.038 | 0.592 | -19.379 | 26.887 | 15.622 | 50.045 | -11.037 | 37.548 | 48.194 | 9.889 | 36.992 | -321.684 | -69.447 | 8.74 | -5.962 | -9.993 | -76.847 | 0.243 | -2.895 | 0.243 | 0.243 | 0 | 0 | 0 | 0 | -0.247 | -0.974 | -0.247 | -0.247 | 2.047 | 2.047 | 2.047 | 2.047 | -1.885 | -1.885 | -1.885 | -1.885 | 1.58 | 1.58 | 1.58 | 1.58 | -40.789 | -40.789 | -40.789 | -40.789 | -2.17 | -2.17 | -2.17 | -2.17 | 6.012 | 6.012 | 6.012 | 6.012 | 13.627 | 13.627 | 13.627 | 13.627 | 10.742 | 10.742 | 10.742 | 10.742 | 1.628 | 1.628 | 1.628 | 1.628 |
| Investing Cash Flow
| 6.002 | 2.038 | -0.331 | -20.777 | 26.884 | 9.826 | 49.679 | -16.784 | 31.658 | 43.187 | 9.048 | 36.993 | -322.931 | -69.575 | -7.481 | -40.661 | -9.995 | -286.896 | -45.243 | -3.022 | -45.243 | -45.243 | 0 | 0.109 | 0 | 0 | -0.628 | -2.519 | -0.628 | -0.628 | -2.047 | -2.047 | -2.047 | -2.047 | -2.82 | -2.82 | -2.82 | -2.82 | -1.58 | -1.58 | -1.58 | -1.58 | -67.998 | -67.998 | -67.998 | -67.998 | -19.831 | -19.831 | -19.831 | -19.831 | -8.096 | -8.096 | -8.096 | -8.096 | -13.699 | -13.699 | -13.699 | -13.699 | -10.742 | -10.742 | -10.742 | -10.742 | -1.67 | -1.67 | -1.67 | -1.67 |
| Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Debt Repayment
| -1.475 | 0 | 38.972 | 0 | -0.89 | 0 | -2.958 | 28.59 | -2.122 | 0 | -0.354 | 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 Issued
| 21.496 | 65.966 | 0 | 0 | 52.431 | 0 | 6.721 | 53.807 | 3.472 | 0 | 57.517 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.737 | 100.737 | 100.737 | 100.737 | 14.775 | 14.775 | 14.775 | 14.775 | 0 | 0 | 0 | 0 | 1.041 | 1.041 | 1.041 | 1.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.006 | 32.006 | 32.006 | 32.006 | 4.314 | 4.314 | 4.314 | 4.314 | 0 | 0 | 0 | 0 | 6.467 | 6.467 | 6.467 | 6.467 | 25.312 | 25.312 | 25.312 | 25.312 | 0 | 0 | 0 | 0 |
| Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.127 | -19.392 | 0 | -17.228 | -4.307 | -4.307 | -4.307 | -4.307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.363 | 28.363 | 28.363 | 28.363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -16.487 | 0 | -96.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.065 | -6.065 | -6.065 | -6.065 | -2.631 | -2.631 | -2.631 | -2.631 | -3.014 | -3.014 | -3.014 | -3.014 | -3.996 | -3.996 | -3.996 | -3.996 | -7.034 | -7.034 | -7.034 | -7.034 | -6.117 | -6.117 | -6.117 | -6.117 |
| Other Financing Activities
| 9.648 | 51.998 | -1.632 | -16.952 | 18.694 | -36.305 | -26.978 | -28.065 | -39.429 | -96.769 | 34.842 | -44.971 | 271.314 | 367.317 | 64.605 | 4.931 | -6.248 | 372.272 | -96.175 | 29.171 | -96.175 | 0 | -12.855 | 59.007 | -12.855 | 12.855 | 0 | 0.479 | 0 | 3.816 | -1.041 | 1.041 | -1.041 | 1.041 | 0 | 6.937 | 0 | 6.937 | 0 | 3.13 | 0 | 3.13 | -11.959 | 34.428 | -11.959 | 34.428 | 4.687 | -2.115 | 4.687 | -2.115 | 6.852 | -3.838 | 6.852 | -3.838 | -1.532 | 5.528 | -1.532 | 5.528 | -16.89 | 23.924 | -16.89 | 23.924 | 6.261 | 6.965 | 6.261 | 6.965 |
| Financing Cash Flow
| 8.173 | 51.998 | 37.34 | -9.593 | 24.238 | -28.357 | -23.215 | 54.332 | -27.389 | -96.769 | 47.689 | -44.971 | 271.314 | 367.317 | 57.478 | -14.461 | -6.248 | 355.044 | 96.175 | 29.171 | 96.175 | 96.175 | 12.855 | 59.007 | 12.855 | 12.855 | 3.816 | 0.479 | 3.816 | 3.816 | 1.041 | 1.041 | 1.041 | 1.041 | 6.937 | 6.937 | 6.937 | 6.937 | 3.13 | 3.13 | 3.13 | 3.13 | 28.363 | 28.363 | 28.363 | 28.363 | -4.746 | -4.746 | -4.746 | -4.746 | -6.852 | -6.852 | -6.852 | -6.852 | 1.532 | 1.532 | 1.532 | 1.532 | 16.89 | 16.89 | 16.89 | 16.89 | 0.848 | 0.848 | 0.848 | 0.848 |
| Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect Of Forex Changes On Cash
| -0.427 | -0.099 | 0.496 | 0.061 | -0.375 | 0.858 | 0.315 | 0.567 | -0.183 | 0.011 | -0.009 | -6.194 | 133.008 | -0.01 | 0.012 | -0.001 | 98.114 | -0.164 | -27.397 | 0.003 | -27.397 | -27.397 | 0 | 0.003 | 0 | 0 | 0.044 | -0.138 | 0.044 | 0.044 | 0.001 | 0.001 | 0.001 | 0.001 | 2.942 | 2.942 | 2.942 | 2.942 | -2.665 | -2.665 | -2.665 | -2.665 | 15.3 | 15.3 | 15.3 | 15.3 | 13.617 | 13.617 | 13.617 | 13.617 | 9.6 | 9.6 | 9.6 | 9.6 | 9.692 | 9.692 | 9.692 | 9.692 | -3.169 | -3.169 | -3.169 | -3.169 | -7.079 | -7.079 | -7.079 | -7.079 |
| Net Change In Cash
| 135.217 | 75.076 | -32.338 | -10.865 | 37.771 | -5.736 | 5.322 | -1.471 | 1.566 | -29.071 | 35.273 | -10.376 | 10.376 | 114.589 | -10.75 | 6.457 | 22.712 | -30.47 | 13.258 | 26.492 | 13.258 | -13.739 | 11.243 | 38.24 | 11.243 | 11.163 | -3.562 | -3.481 | -3.562 | -3.562 | -3.31 | -3.31 | -3.31 | -3.31 | 5.939 | 5.939 | 5.939 | 5.939 | 0.657 | 0.657 | 0.657 | 0.657 | 1.814 | 1.814 | 1.814 | 1.814 | 14.067 | 14.067 | 14.067 | 14.067 | 22.964 | 22.964 | 22.964 | 22.964 | 18.071 | 18.071 | 18.071 | 18.071 | 19.77 | 19.77 | 19.77 | 19.77 | 6.342 | 6.342 | 6.342 | 6.342 |
| Cash At End Of Period
| 135.217 | 81.721 | 6.645 | 38.983 | 49.848 | 12.077 | 17.813 | 12.491 | 13.962 | 12.396 | 41.467 | 0 | 10.376 | 133.008 | 18.419 | 29.169 | 22.712 | 7.292 | 24.529 | 37.762 | 24.529 | 24.529 | 11.271 | 38.267 | 11.271 | 11.271 | 0.027 | 0.107 | 0.027 | 0.027 | 3.483 | 3.483 | 3.483 | 3.483 | 6.758 | 6.758 | 6.758 | 6.758 | 0.777 | 0.777 | 0.777 | 0.777 | 106.763 | 106.763 | 106.763 | 106.763 | 98.05 | 98.05 | 98.05 | 98.05 | 80.899 | 80.899 | 80.899 | 80.899 | 56.604 | 56.604 | 56.604 | 56.604 | 38.503 | 38.503 | 38.503 | 38.503 | 18.821 | 18.821 | 18.821 | 18.821 |