SJM Holdings Limited
HKEX:0880.HK
2.7 (HKD) • At close October 30, 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 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 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income
| -162.4 | -745.7 | -1,264.1 | -5,041.4 | -2,757 | -2,677.8 | -1,465.9 | -1,612.5 | -1,412.4 | 1,528.2 | 1,679.1 | 1,352 | 734.9 | 1,498.1 | 734.9 | 1,008 | 486.7 | 955.4 | 486.7 | 1,229.1 | 587.075 | 1,097.4 | 587.075 | 674 | 622.55 | 1,791 | 622.55 | 2,828.8 | 1,717.425 | 3,901.9 | 1,717.425 | 3,878.3 | 1,943.725 | 3,827.7 | 1,943.725 | 1,943.725 | 1,706.65 | 0 | 1,706.65 | 1,706.65 | 1,336.45 | 0 | 1,336.45 | 1,336.45 | 883.1 | 0 | 883.1 | 883.1 | 203.075 | 203.075 | 203.075 | 203.075 | 168.05 | 168.05 | 168.05 | 168.05 | 373.35 | 373.35 | 373.35 | 373.35 |
| Depreciation & Amortization
| 933.5 | 916 | 923.5 | 983.5 | 911.8 | 798.8 | 457.4 | 493.4 | 506.8 | 497 | 558.3 | 557.5 | 290.7 | 605.3 | 290.7 | 612 | 301.125 | 592.5 | 301.125 | 531.1 | 267.75 | 539.9 | 267.75 | 544.7 | 275.25 | 556.3 | 275.25 | 532.8 | 274.95 | 567 | 274.95 | 566.9 | 285.875 | 576.6 | 285.875 | 285.875 | 281.325 | 281.325 | 281.325 | 281.325 | 280.125 | 280.125 | 280.125 | 280.125 | 294.175 | 294.175 | 294.175 | 294.175 | 278.825 | 278.825 | 278.825 | 278.825 | 193.85 | 193.85 | 193.85 | 193.85 | 144.2 | 144.2 | 144.2 | 144.2 |
| Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,920.8 | -4,498 | -1,088.1 | -1,152.225 | 27 | 0 | -41.25 | 0 | 92.9 | 0 | 118.225 | 0 | -234.1 | 0 | -222.7 | 0 | -589.1 | 0 | 814.075 | 0 | 515.9 | 0 | 271.525 | 0 | -282.1 | 0 | -270.525 | 0 | 0 | 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 | 0 | 0 | 0.8 | 0.8 | 2.7 | 2.8 | 7.9 | 2.55 | 2.3 | 2.55 | 58.7 | 15.7 | 4.1 | 15.7 | 76.3 | 42.475 | 93.6 | 42.475 | 243 | 78.525 | 71.1 | 78.525 | 76.3 | 56.85 | 151.1 | 56.85 | 99.8 | 24.95 | 24.95 | 24.95 | 24.95 | 0.05 | 0.05 | 0.05 | 0.05 | 133.975 | 133.975 | 133.975 | 133.975 | 11.925 | 11.925 | 11.925 | 11.925 | 43.475 | 43.475 | 43.475 | 43.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change In Working Capital
| -24.6 | -57.4 | 1,214.5 | -312.7 | -358.5 | -1,018.4 | -767.8 | -1,822.3 | -3,157.7 | -710.6 | 802 | -34.9 | 38.95 | 38.95 | 38.95 | -151.6 | -122.325 | -122.325 | -122.325 | 157.8 | 129.1 | 129.1 | 129.1 | 346.1 | -885.175 | -885.175 | -885.175 | -592.2 | -422.625 | -422.625 | -422.625 | 182.3 | 245.575 | 245.575 | 245.575 | 245.575 | 705.325 | 705.325 | 705.325 | 705.325 | 327.5 | 327.5 | 327.5 | 327.5 | 832.45 | 832.45 | 832.45 | 832.45 | 448.35 | 448.35 | 448.35 | 448.35 | -248.625 | -248.625 | -248.625 | -248.625 | -178 | -178 | -178 | -178 |
| Accounts Receivables
| 0 | -34.5 | 0 | -107.4 | 0 | 82.7 | 7.4 | 455.2 | 4.6 | 103.9 | 0 | -26.8 | 0 | 0 | 0 | -137.4 | 0 | 0 | 0 | 163.3 | 0 | 0 | 0 | 346.1 | 0 | 0 | 0 | -591.6 | 0 | 0 | 0 | 180.9 | 0 | 0 | 0 | 0 | 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 | -1.2 | 0 | 4.6 | 0 | -29.6 | -7.4 | -18.4 | -4.6 | -12.5 | -3.125 | -8.1 | -2.025 | -2.025 | -2.025 | -14.2 | -3.55 | -3.55 | -3.55 | -5.5 | -1.375 | -1.375 | -1.375 | -1.375 | 0 | 0 | 0 | -0.6 | -0.15 | -0.15 | -0.15 | 1.4 | 0.35 | 0.35 | 0.35 | 0.35 | 1.175 | 1.175 | 1.175 | 1.175 | -3.15 | -3.15 | -3.15 | -3.15 | -0.95 | -0.95 | -0.95 | -0.95 | -2.175 | -2.175 | -2.175 | -2.175 | -5.6 | -5.6 | -5.6 | -5.6 | -5.25 | -5.25 | -5.25 | -5.25 |
| Change In Accounts Payables
| -82.4 | 818 | 1,192.8 | -394.9 | -173.5 | -953.5 | -885.8 | -1,933.2 | -3,483.6 | -35.95 | 0 | -35.95 | 0 | 0 | 0 | -40.975 | 0 | 0 | 0 | 118.775 | 0 | 0 | 0 | -129.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 422.475 | 0 | 0 | 0 | 0 | 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
| -24.6 | -21.7 | 21.7 | 185 | -185 | -118 | 118 | -325.9 | 325.9 | -802 | 802 | 0 | 40.975 | 40.975 | 40.975 | 0 | -118.775 | -118.775 | -118.775 | 0 | 130.475 | 130.475 | 130.475 | 1.375 | 0 | 0 | 0 | 0 | -422.475 | -422.475 | -422.475 | 0 | 245.225 | 245.225 | 245.225 | 245.225 | 704.15 | 704.15 | 704.15 | 704.15 | 330.65 | 330.65 | 330.65 | 330.65 | 833.4 | 833.4 | 833.4 | 833.4 | 450.525 | 450.525 | 450.525 | 450.525 | -243.025 | -243.025 | -243.025 | -243.025 | -172.75 | -172.75 | -172.75 | -172.75 |
| Other Non Cash Items
| 896.1 | 1,945 | 825.9 | 3,445.5 | 2,085.5 | 2,482.8 | 1,514.8 | 2,476.1 | 4,084.1 | -616.1 | 2,681.4 | -312.9 | -58.05 | 360.9 | -58.05 | -102.5 | -33.9 | -387.4 | -33.9 | 1,128.1 | -32.975 | -879.6 | -32.975 | -1,194.6 | 11 | -2,623 | 11 | -1,272.7 | -63.5 | 59.4 | -63.5 | -544.9 | -110.075 | 973.5 | -110.075 | -110.075 | -55.7 | 1,650.95 | -55.7 | -55.7 | 23.875 | 1,360.325 | 23.875 | 23.875 | 44.9 | 928 | 44.9 | 44.9 | 41.95 | 41.95 | 41.95 | 41.95 | 42.4 | 42.4 | 42.4 | 42.4 | -69.425 | -69.425 | -69.425 | -69.425 |
| Operating Cash Flow
| 1,642.6 | 2,057.9 | 1,045.6 | -3,287 | -2,115.3 | -2,965.7 | -2,062.1 | -3,385.3 | -4,476.4 | 415.1 | 3,802.2 | 1,569.6 | 1,009.05 | 2,466.6 | 1,009.05 | 1,424.6 | 647.3 | 1,164.6 | 647.3 | 3,122.4 | 993.425 | 851.3 | 993.425 | 613.2 | 102.15 | -204.6 | 102.15 | 1,573 | 1,563.1 | 4,679.4 | 1,563.1 | 4,182.4 | 2,390.05 | 5,377.8 | 2,390.05 | 2,390.05 | 2,637.65 | 2,637.65 | 2,637.65 | 2,637.65 | 2,101.925 | 2,101.925 | 2,101.925 | 2,101.925 | 2,066.55 | 2,066.55 | 2,066.55 | 2,066.55 | 1,015.675 | 1,015.675 | 1,015.675 | 1,015.675 | 155.675 | 155.675 | 155.675 | 155.675 | 270.125 | 270.125 | 270.125 | 270.125 |
| Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Investments In Property Plant And Equipment
| -634.5 | -1,126.7 | -561.5 | -244 | -833.4 | -530.9 | -915 | -1,384.8 | -2,063 | -2,247.2 | -3,763.2 | -3,463.4 | -1,593.2 | -2,909.4 | -1,593.2 | -2,644.4 | -1,543.625 | -3,347.7 | -1,543.625 | -3,628.3 | -1,584.95 | -2,367.9 | -1,584.95 | -1,893.9 | -854.375 | -1,196.3 | -854.375 | -2,261.3 | -912.45 | -1,150.2 | -912.45 | -907.1 | -287.575 | -426.1 | -287.575 | -287.575 | -97.175 | -97.175 | -97.175 | -97.175 | -108.1 | -108.1 | -108.1 | -108.1 | -211.55 | -211.55 | -211.55 | -211.55 | -342.7 | -342.7 | -342.7 | -342.7 | -540.675 | -540.675 | -540.675 | -540.675 | -1,081.5 | -1,081.5 | -1,081.5 | -1,081.5 |
| Acquisitions Net
| 0.1 | 1.1 | 1 | 0.2 | 2.6 | 2.3 | 0.1 | 0.2 | 0 | 1.9 | 0.8 | -1,650.625 | 0 | 662.4 | 0 | 662.4 | 0 | 1,517.225 | 0 | 1,517.225 | 0 | -697.875 | 0 | -697.875 | 0 | -1,954.525 | 0 | 26.7 | 0 | -53.5 | 0 | -162.6 | 0 | 816.75 | 0 | 0 | 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
| -104.4 | -94.4 | -719 | -503.7 | -129 | -128.8 | -479.7 | -1,098.2 | -3,915.5 | -5,864.2 | -9,645.7 | -3,877.475 | -7,019.7 | -7,019.7 | -7,019.7 | -7,019.7 | -3,662.5 | -3,662.5 | -3,662.5 | -3,662.5 | -3,041 | -3,041 | -3,041 | -3,041 | -4,287.175 | -4,287.175 | -4,287.175 | -4,287.175 | -7,520.65 | -7,520.65 | -7,520.65 | -7,520.65 | -7,710 | -7,710 | -7,710 | -7,710 | -5,999 | -5,999 | -5,999 | -5,999 | -34.2 | -34.2 | -34.2 | -34.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales Maturities Of Investments
| 452.6 | 213.9 | 719.2 | 377.7 | 171.4 | 87.1 | 1,162.3 | 4,946 | 5,889.4 | 8,632 | 13,488.4 | 5,528.1 | 6,357.3 | 6,357.3 | 6,357.3 | 6,357.3 | 2,145.275 | 2,145.275 | 2,145.275 | 2,145.275 | 3,738.875 | 3,738.875 | 3,738.875 | 3,738.875 | 6,241.7 | 6,241.7 | 6,241.7 | 6,241.7 | 7,683.25 | 7,683.25 | 7,683.25 | 7,683.25 | 6,893.25 | 6,893.25 | 6,893.25 | 6,893.25 | 4,511.4 | 4,511.4 | 4,511.4 | 4,511.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activites
| 411.6 | 319.9 | 10.5 | 0.9 | 20 | 2.9 | -3.3 | 5.8 | 0.6 | 669.9 | 3,829.2 | 255.7 | 2,255.6 | -3,273.3 | 2,255.6 | -6,324.8 | 3,060.85 | 453.9 | 3,060.85 | 3,924 | 887.075 | -1,233.9 | 887.075 | 4,237.2 | -1,100.15 | 3,654 | -1,100.15 | 1,010.4 | 749.85 | -192.7 | 749.85 | -852.7 | 1,104.325 | -2,245.2 | 1,104.325 | 1,104.325 | 1,584.775 | 1,584.775 | 1,584.775 | 1,584.775 | 142.3 | 142.3 | 142.3 | 142.3 | 211.55 | 211.55 | 211.55 | 211.55 | 342.7 | 342.7 | 342.7 | 342.7 | 540.675 | 540.675 | 540.675 | 540.675 | 1,081.5 | 1,081.5 | 1,081.5 | 1,081.5 |
| Investing Cash Flow
| -222.9 | -806.8 | -549.8 | -368.9 | -768.4 | -567.4 | -235.6 | 2,469 | -88.5 | 1,192.4 | 80.3 | -3,207.7 | -2,253.75 | -6,182.7 | -2,253.75 | -8,969.2 | -2,992.075 | -2,893.8 | -2,992.075 | 295.7 | -867.05 | -3,601.8 | -867.05 | 2,343.3 | 1,123.025 | 2,457.7 | 1,123.025 | -1,224.2 | -729.375 | -1,396.4 | -729.375 | -1,759.8 | -1,103.075 | -2,671.3 | -1,103.075 | -1,103.075 | -1,699.575 | -1,699.575 | -1,699.575 | -1,699.575 | -242.175 | -242.175 | -242.175 | -242.175 | -1,061.275 | -1,061.275 | -1,061.275 | -1,061.275 | -725.025 | -725.025 | -725.025 | -725.025 | -606.15 | -606.15 | -606.15 | -606.15 | -982.7 | -982.7 | -982.7 | -982.7 |
| Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Debt Repayment
| -1,273.3 | 0 | -3,331 | -5,993 | -2,091 | -0.1 | -457.5 | -3,598.9 | -70.5 | -223 | -100 | -56.25 | -50 | -7,400 | -50 | -50 | -161.675 | -384.7 | -161.675 | -161.675 | -38.5 | -224.7 | -38.5 | -38.5 | -63.475 | -170.4 | -63.475 | -63.475 | -129.175 | -119.3 | -129.175 | -129.175 | -58.625 | -142.7 | -58.625 | -58.625 | -798 | -798 | -798 | -798 | -275.75 | -275.75 | -275.75 | -275.75 | -268.625 | -268.625 | -268.625 | -268.625 | -278.25 | -278.25 | -278.25 | -278.25 | -28.1 | -28.1 | -28.1 | -28.1 | -375 | -375 | -375 | -375 |
| Common Stock Issued
| 0 | 0 | 0 | 2,934.1 | 0 | 8.1 | 32.4 | 91 | 22.5 | 1.3 | 18 | 4.825 | 2.275 | 2.275 | 2.275 | 2.275 | 0.675 | 0.675 | 0.675 | 0.675 | 0.325 | 0.325 | 0.325 | 0.325 | 0.65 | 0.65 | 0.65 | 0.65 | 316.775 | 316.775 | 316.775 | 316.775 | 11.475 | 11.475 | 11.475 | 11.475 | 20.725 | 20.725 | 20.725 | 20.725 | 25.025 | 25.025 | 25.025 | 25.025 | 86.725 | 86.725 | 86.725 | 86.725 | 0 | 0 | 0 | 0 | 962.5 | 962.5 | 962.5 | 962.5 | 0 | 0 | 0 | 0 |
| Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,155.6 | 352.8 | 472 | 373 | 51.425 | 0 | 97.725 | 0 | 47.725 | 0 | 644.025 | 0 | 161 | 0 | 224.375 | 0 | -0.1 | 0 | 1,192.95 | 0 | 62.825 | 0 | -197.475 | 0 | -187.6 | 0 | 131.225 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -311.7 | -1,246.8 | -453.1 | -1,189.5 | -452.7 | -325.375 | -848.8 | -325.375 | -282.9 | -325.3 | -1,018.3 | -325.3 | -339.5 | -297 | -848.5 | -297 | -4,072.8 | -1,018.2 | -1,018.2 | -1,018.2 | -1,244.3 | -1,442.2 | -4,524.5 | -1,442.2 | -1,110.6 | -1,387.7 | -4,440.2 | -1,387.7 | -1,387.7 | -1,039.475 | -1,039.475 | -1,039.475 | -1,039.475 | -523.7 | -523.7 | -523.7 | -523.7 | -179 | -179 | -179 | -179 | -75 | -75 | -75 | -75 | -875 | -875 | -875 | -875 | 0 | 0 | 0 | 0 |
| Other Financing Activities
| -915.8 | -1,394.6 | -188.3 | 7,896.7 | -750.5 | 3,777.7 | -198.7 | 3,304.9 | -282.3 | -604 | -273 | -411.3 | 373.1 | -181.3 | 373.1 | 7,633 | 486.3 | -12.7 | 486.3 | -93.2 | 335.175 | -23.2 | 335.175 | -108 | 1,081.025 | -33.2 | 1,081.025 | -1,808.4 | 1,254.6 | 1,221.8 | 1,254.6 | -1,301.5 | 1,434.85 | -31.1 | 1,434.85 | 1,434.85 | 1,816.75 | 1,816.75 | 1,816.75 | 1,816.75 | 774.425 | 774.425 | 774.425 | 774.425 | 360.9 | 360.9 | 360.9 | 360.9 | 353.25 | 353.25 | 353.25 | 353.25 | -59.4 | -59.4 | -59.4 | -59.4 | 375 | 375 | 375 | 375 |
| Financing Cash Flow
| -2,189.1 | -1,394.6 | -3,546.1 | 8,822.6 | 1,982.7 | 4,131 | -583.6 | 3,527.5 | -1,476.8 | -806.8 | -1,394 | -864 | -373.1 | 6,369.9 | -373.1 | 7,350.1 | -559.8 | -1,415.7 | -559.8 | -432.7 | -371.675 | -1,096.4 | -371.675 | -4,180.9 | -1,079.775 | -203.6 | -1,079.775 | -1,808.4 | -1,277.15 | -3,422 | -1,277.15 | -1,301.5 | -1,440.975 | -4,614 | -1,440.975 | -1,440.975 | -1,902.5 | -1,902.5 | -1,902.5 | -1,902.5 | -774.425 | -774.425 | -774.425 | -774.425 | -327.175 | -327.175 | -327.175 | -327.175 | 136.375 | 136.375 | 136.375 | 136.375 | -75.75 | -75.75 | -75.75 | -75.75 | -374.975 | -374.975 | -374.975 | -374.975 |
| Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect Of Forex Changes On Cash
| 0 | 0 | 6,282.9 | -7,289.9 | 3,024.2 | 4,257.325 | 4,257.325 | -160.1 | -160.1 | -1,449.95 | 52.65 | 52.65 | 1,655.725 | 1,655.725 | 1,655.725 | 1,655.725 | 2,069.725 | 2,069.725 | 2,069.725 | 2,069.725 | 29.925 | 29.925 | 29.925 | 29.925 | 60.875 | 60.875 | 60.875 | 60.875 | 43.775 | 43.775 | 43.775 | 43.775 | -42.6 | -42.6 | -42.6 | -42.6 | 307.4 | 307.4 | 307.4 | 307.4 | 20 | 20 | 20 | 20 | -127.725 | -127.725 | -127.725 | -127.725 | 95.475 | 95.475 | 95.475 | 95.475 | 360.275 | 360.275 | 360.275 | 360.275 | 1,659.65 | 1,659.65 | 1,659.65 | 1,659.65 |
| Net Change In Cash
| -807.1 | -105.8 | -3,195.9 | 4,195.8 | -901 | 743.5 | -2,881.3 | 1,591.9 | -6,041.7 | 947.6 | 7,230.525 | -6,640.275 | 37.925 | 7,282.05 | 37.925 | -4,784.825 | -834.85 | 3,987.9 | -834.85 | -4,982.25 | -215.375 | 3,932.025 | -215.375 | -9,218.7 | 206.275 | 9,209.6 | 206.275 | -8,413.425 | -399.65 | 8,220.05 | -399.65 | -7,637.6 | -196.6 | 7,041.35 | -196.6 | -196.6 | -657.025 | -657.025 | -657.025 | -657.025 | 1,105.325 | 1,105.325 | 1,105.325 | 1,105.325 | 550.375 | 550.375 | 550.375 | 550.375 | 522.5 | 522.5 | 522.5 | 522.5 | -165.95 | -165.95 | -165.95 | -165.95 | 572.1 | 572.1 | 572.1 | 572.1 |
| Cash At End Of Period
| 2,319.7 | 3,126.8 | 3,270.1 | 6,466 | 2,270.2 | 3,171.2 | 2,427.7 | 5,309 | 3,717.1 | 9,758.8 | 8,811.2 | 2,184.525 | 1,580.675 | 8,824.8 | 1,580.675 | 1,580.675 | 1,542.75 | 6,365.5 | 1,542.75 | 1,542.75 | 2,377.6 | 6,525 | 2,377.6 | 2,377.6 | 2,592.975 | 11,596.3 | 2,592.975 | 2,592.975 | 2,386.7 | 11,006.4 | 2,386.7 | 2,386.7 | 2,786.35 | 10,024.3 | 2,786.35 | 2,786.35 | 2,982.95 | 2,982.95 | 2,982.95 | 2,982.95 | 3,639.975 | 3,639.975 | 3,639.975 | 3,639.975 | 2,534.65 | 2,534.65 | 2,534.65 | 2,534.65 | 1,984.275 | 1,984.275 | 1,984.275 | 1,984.275 | 1,461.775 | 1,461.775 | 1,461.775 | 1,461.775 | 1,627.725 | 1,627.725 | 1,627.725 | 1,627.725 |