EMS-CHEMIE HOLDING AG
SIX:EMSN.SW
673 (CHF) • At close September 18, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CHF.
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 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 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 | 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
| 249.392 | 211.578 | 246 | 246.1 | 286 | 271.32 | 279 | 243.34 | 191 | 263.14 | 264 | 261.615 | 258 | 256.513 | 225 | 235.755 | 213 | 194.248 | 182 | 161.871 | 181 | 164.618 | 153 | 79.405 | 66.755 | 66.755 | 66.755 | 66.755 | 60.537 | 60.537 | 60.537 | 60.537 | 58.024 | 58.024 | 58.024 | 58.024 | 55.305 | 55.305 | 55.305 | 55.305 | 53.803 | 53.803 | 53.803 | 53.803 | 73.439 | 73.439 | 73.439 | 73.439 | 74.36 | 74.36 | 74.36 | 74.36 | 44.284 | 44.284 | 44.284 | 44.284 | 45.857 | 45.857 | 45.857 | 45.857 | 28.338 | 28.338 | 28.338 | 28.338 | 41.226 | 41.226 | 41.226 | 41.226 |
Depreciation & Amortization
| 27.49 | 24.625 | 25 | 20.424 | 30 | 27.436 | 28 | 27.32 | 27 | 24.015 | 29 | 26.181 | 27 | 26.994 | 26 | 25.57 | 26 | 26.321 | 25 | 26.288 | 27 | 28.134 | 27 | 13.784 | 13.576 | 13.576 | 13.576 | 13.576 | 13.001 | 13.001 | 13.001 | 13.001 | 13.366 | 13.366 | 13.366 | 13.366 | 14.448 | 14.448 | 14.448 | 14.448 | 14.55 | 14.55 | 14.55 | 14.55 | 13.338 | 13.338 | 13.338 | 13.338 | 12.786 | 12.786 | 12.786 | 12.786 | 14.21 | 14.21 | 14.21 | 14.21 | 19.855 | 19.855 | 19.855 | 19.855 | 17.091 | 17.091 | 17.091 | 17.091 | 16.626 | 16.626 | 16.626 | 16.626 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.042 | 0 | -0.803 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 129.362 | 0 | -210.39 | 0 | -90.458 | 0 | -8.155 | 0 | -12.715 | 0 | -91.176 | 0 | -85.231 | 0 | -12.485 | 0 | -42.771 | 0 | 60.4 | 0 | 7.668 | -3.413 | -3.413 | -12.003 | -12.003 | -12.003 | -12.003 | -12.618 | -12.618 | -12.618 | -12.618 | -18.893 | -18.893 | -18.893 | -18.893 | 12.336 | 12.336 | 12.336 | 12.336 | -4.356 | -4.356 | -4.356 | -4.356 | -9.766 | -9.766 | -9.766 | -9.766 | -5.823 | -5.823 | -5.823 | -5.823 | 4.574 | 4.574 | 4.574 | 4.574 | -5.364 | -5.364 | -5.364 | -5.364 | -1.497 | -1.497 | -1.497 | -1.497 | 17.979 | 17.979 | 17.979 | 17.979 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 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 | 0 | 0 |
Other Working Capital
| 0 | 129.362 | 0 | -210.39 | 0 | -90.458 | 0 | -8.155 | 0 | -12.715 | 0 | -91.176 | 0 | -85.231 | 0 | -12.485 | 0 | -42.771 | 0 | 60.4 | 0 | 7.668 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -16.288 | 186.679 | 27 | 469.439 | -111 | -47.031 | 9 | 42.154 | 61 | 59.131 | -39 | 77.701 | -60 | 96.307 | -103 | 52.198 | -54 | 85.843 | -61 | 49.942 | -17 | -17.087 | -19 | -3.692 | 2.399 | 2.399 | 2.399 | 2.399 | -3.512 | -3.512 | -3.512 | -3.512 | 0.732 | 0.732 | 0.732 | 0.732 | -19.031 | -19.031 | -19.031 | -19.031 | -11.76 | -11.76 | -11.76 | -11.76 | -34.964 | -34.964 | -34.964 | -34.964 | -40.633 | -40.633 | -40.633 | -40.633 | -4.708 | -4.708 | -4.708 | -4.708 | -21.362 | -21.362 | -21.362 | -21.362 | -14.97 | -14.97 | -14.97 | -14.97 | -11.878 | -11.878 | -11.878 | -11.878 |
Operating Cash Flow
| 205.614 | 373.632 | 248 | 695.115 | 145 | 196.853 | 260 | 247.132 | 225 | 297.453 | 255 | 274.321 | 225 | 294.583 | 148 | 301.038 | 185 | 263.641 | 146 | 298.501 | 191 | 183.333 | 161 | 86.083 | 70.726 | 70.726 | 70.726 | 70.726 | 57.408 | 57.408 | 57.408 | 57.408 | 53.229 | 53.229 | 53.229 | 53.229 | 63.059 | 63.059 | 63.059 | 63.059 | 52.236 | 52.236 | 52.236 | 52.236 | 42.047 | 42.047 | 42.047 | 42.047 | 40.691 | 40.691 | 40.691 | 40.691 | 58.36 | 58.36 | 58.36 | 58.36 | 34.816 | 34.816 | 34.816 | 34.816 | 28.963 | 28.963 | 28.963 | 28.963 | 63.953 | 63.953 | 63.953 | 63.953 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -12.51 | -17.291 | -32 | -51.891 | -42 | -38.926 | -41 | -18.192 | -30 | -29.579 | -33 | -39.808 | -20 | -23.063 | -26 | -40.195 | -31 | -54.445 | 0 | -52.044 | 0 | -57.109 | -14.362 | -14.362 | -11.056 | -11.056 | -11.056 | -11.056 | -18.965 | -18.965 | -18.965 | -18.965 | -12.319 | -12.319 | -12.319 | -12.319 | -9.391 | -9.391 | -9.391 | -9.391 | -15.928 | -15.928 | -15.928 | -15.928 | -17.967 | -17.967 | -17.967 | -17.967 | -0.297 | -0.297 | -0.297 | -0.297 | -0.241 | -0.241 | -0.241 | -0.241 | -0.19 | -0.19 | -0.19 | -0.19 | -12.738 | -12.738 | -12.738 | -12.738 | -14.805 | -14.805 | -14.805 | -14.805 |
Acquisitions Net
| 0.261 | 0.48 | 0 | 0.458 | 0 | 0.899 | 0 | -22.281 | 0 | -19.638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.732 | 0 | 13.279 | -60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -100.421 | -97.15 | -1 | -103.177 | -2 | -19.357 | -1 | 21 | -21 | -10.343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.468 | 0 | 0 | -8.111 | -8.111 | -8.111 | -8.111 | -13.981 | -13.981 | -13.981 | -13.981 | -21.811 | -21.811 | -21.811 | -21.811 | -35.351 | -35.351 | -35.351 | -35.351 | -0.008 | -0.008 | -0.008 | -0.008 | -0.552 | -0.552 | -0.552 | -0.552 | -12.716 | -12.716 | -12.716 | -12.716 | -0.072 | -0.072 | -0.072 | -0.072 | -0.347 | -0.347 | -0.347 | -0.347 | -127.027 | -127.027 | -127.027 | -127.027 | -64.415 | -64.415 | -64.415 | -64.415 |
Sales Maturities Of Investments
| 0 | 227.901 | 0 | -1.075 | 0 | -1 | 0 | 10.774 | 0 | 37.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.109 | 0.109 | 11.365 | 11.365 | 11.365 | 11.365 | 43.896 | 43.896 | 43.896 | 43.896 | 34.142 | 34.142 | 34.142 | 34.142 | 20.208 | 20.208 | 20.208 | 20.208 | 11.439 | 11.439 | 11.439 | 11.439 | 40.255 | 40.255 | 40.255 | 40.255 | 173.368 | 173.368 | 173.368 | 173.368 | 33.858 | 33.858 | 33.858 | 33.858 | 64.171 | 64.171 | 64.171 | 64.171 | 81.179 | 81.179 | 81.179 | 81.179 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 0.128 | -229 | 84.166 | -84 | 196.133 | -196 | 141.918 | -171 | 91.68 | -153 | 28.628 | 0 | 14.965 | -134 | -15.99 | -96 | 76.223 | -175 | -36.915 | -24 | 8.448 | -45.747 | 14.253 | 7.803 | 7.803 | 7.803 | 7.803 | -10.951 | -10.951 | -10.951 | -10.951 | -0.012 | -0.012 | -0.012 | -0.012 | 24.534 | 24.534 | 24.534 | 24.534 | 4.497 | 4.497 | 4.497 | 4.497 | -21.737 | -21.737 | -21.737 | -21.737 | -160.355 | -160.355 | -160.355 | -160.355 | -33.545 | -33.545 | -33.545 | -33.545 | -63.635 | -63.635 | -63.635 | -63.635 | 58.586 | 58.586 | 58.586 | 58.586 | 79.22 | 79.22 | 79.22 | 79.22 |
Investing Cash Flow
| -112.67 | 114.068 | -261 | -71.519 | -127 | 137.749 | -237 | 133.219 | -221 | 69.9 | -185 | -11.18 | -20 | -8.098 | -160 | -56.185 | -127 | 21.778 | -175 | -95.691 | -24 | -35.382 | -60 | -13.653 | -7.748 | -7.748 | -7.748 | -7.748 | 10.951 | 10.951 | 10.951 | 10.951 | 0.012 | 0.012 | 0.012 | 0.012 | -24.534 | -24.534 | -24.534 | -24.534 | -4.391 | -4.391 | -4.391 | -4.391 | 21.737 | 21.737 | 21.737 | 21.737 | 160.03 | 160.03 | 160.03 | 160.03 | 33.508 | 33.508 | 33.508 | 33.508 | 63.672 | 63.672 | 63.672 | 63.672 | -58.586 | -58.586 | -58.586 | -58.586 | -20.052 | -20.052 | -20.052 | -20.052 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -23.249 | 0 | -12.944 | -10 | -5.194 | -3 | -2.049 | -2 | -6.368 | -6 | 0 | -8 | 0 | -4 | 0 | -3 | 0 | 0 | 0 | 0 | -25 | -5.265 | -5.265 | -12.506 | -12.506 | -12.506 | -12.506 | -25.013 | -25.013 | -25.013 | -25.013 | -39.285 | -39.285 | -39.285 | -39.285 | -2.061 | -2.061 | -2.061 | -2.061 | -53.748 | -53.748 | -53.748 | -53.748 | -3.642 | -3.642 | -3.642 | -3.642 | -26.204 | -26.204 | -26.204 | -26.204 | -46.877 | -46.877 | -46.877 | -46.877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.588 | 0.646 | 0.646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.538 | 5.538 | 5.538 | 5.538 | 1.366 | 1.366 | 1.366 | 1.366 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.46 | 0 | 0 | -4 | -10.639 | 0 | -2.033 | 0 | -13.834 | -3.459 | -3.459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -74.873 | -74.873 | -74.873 | -74.873 | 0 | 0 | 0 | 0 | -35.643 | -35.643 | -35.643 | -35.643 | -17.13 | -17.13 | -17.13 | -17.13 | -64.09 | -64.09 | -64.09 | -64.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | -467.781 | 0 | -491.17 | 0 | -397.613 | 0 | -467.781 | 0 | -461.933 | 0 | -432.697 | 0 | -397.613 | 0 | -350.719 | 0 | -280.668 | 0 | -257.279 | 0 | -230.89 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Financing Activities
| -0.637 | -0.297 | -2 | -0.641 | -1 | -0.435 | 0 | 0.148 | -1 | 0.163 | -1 | -4.842 | -2 | 4.724 | 4 | 0.239 | -1 | 1.57 | 1 | -1.904 | -78 | -21.839 | -2 | 66.551 | 53.437 | 53.437 | 53.437 | 53.437 | 98.104 | 98.104 | 98.104 | 98.104 | 97.748 | 97.748 | 97.748 | 97.748 | 30.029 | 30.029 | 30.029 | 30.029 | 169.178 | 169.178 | 169.178 | 169.178 | 52.262 | 52.262 | 52.262 | 52.262 | 98.765 | 98.765 | 98.765 | 98.765 | 82.841 | 82.841 | 82.841 | 82.841 | 111.21 | 111.21 | 111.21 | 111.21 | 50.127 | 50.127 | 50.127 | 50.127 | 0.657 | 0.657 | 0.657 | 0.657 |
Financing Cash Flow
| -2.21 | -449.236 | -2 | -510.491 | 10 | -408.484 | 3 | -471.391 | -2 | -472.095 | 5 | -437.539 | -10 | -394.349 | -4 | -350.48 | -2 | -289.737 | 1 | -261.216 | -78 | -266.563 | -5 | -66.551 | -53.437 | -53.437 | -53.437 | -53.437 | -97.99 | -97.99 | -97.99 | -97.99 | -68.222 | -68.222 | -68.222 | -68.222 | -30.029 | -30.029 | -30.029 | -30.029 | -172.809 | -172.809 | -172.809 | -172.809 | -64.323 | -64.323 | -64.323 | -64.323 | -98.616 | -98.616 | -98.616 | -98.616 | -83.102 | -83.102 | -83.102 | -83.102 | -136.011 | -136.011 | -136.011 | -136.011 | -18.452 | -18.452 | -18.452 | -18.452 | -38.838 | -38.838 | -38.838 | -38.838 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | -5.646 | -2 | -3.135 | 111 | -1.869 | 5 | -3.498 | -5 | -3.308 | -1 | -4.219 | -1 | 8.749 | -2 | -0.193 | 1 | 5.515 | -13 | 4.675 | -2 | 9.59 | -8 | 1.97 | 2.941 | 2.941 | 2.941 | 2.941 | 25.068 | 25.068 | 25.068 | 25.068 | 1.767 | 1.767 | 1.767 | 1.767 | -0.355 | -0.355 | -0.355 | -0.355 | 2.856 | 2.856 | 2.856 | 2.856 | 0.196 | 0.196 | 0.196 | 0.196 | 1.534 | 1.534 | 1.534 | 1.534 | 1.335 | 1.335 | 1.335 | 1.335 | 1.808 | 1.808 | 1.808 | 1.808 | -12.653 | -12.653 | -12.653 | -12.653 | 161.206 | 161.206 | 161.206 | 161.206 |
Net Change In Cash
| 92.717 | 33.383 | -17.565 | 109.565 | 28.405 | -75.405 | 30.655 | -94.655 | -2.883 | -108.117 | 74 | -178.617 | 194 | -99.115 | -18 | -105.82 | 57 | 1.197 | -41 | -53.731 | 87 | -430.678 | 433.74 | -5.256 | 10.762 | 10.762 | 10.762 | 10.762 | -4.563 | -4.563 | -4.563 | -4.563 | -13.214 | -13.214 | -13.214 | -13.214 | 10.301 | 10.301 | 10.301 | 10.301 | -66.46 | -66.46 | -66.46 | -66.46 | -14.694 | -14.694 | -14.694 | -14.694 | 93.331 | 93.331 | 93.331 | 93.331 | 0.351 | 0.351 | 0.351 | 0.351 | -38.859 | -38.859 | -38.859 | -38.859 | -60.728 | -60.728 | -60.728 | -60.728 | 166.269 | 166.269 | 166.269 | 166.269 |
Cash At End Of Period
| 357.1 | 264.383 | 231 | 248.565 | 139 | 110.595 | 186 | 155.345 | 250 | 252.883 | 361 | 288.383 | 467 | 271.885 | 371 | 385.18 | 491 | 433.197 | 432 | 472.269 | 526 | 118.322 | 549 | 110.005 | 115.26 | 115.26 | 115.26 | 115.26 | 104.499 | 104.499 | 104.499 | 104.499 | 109.062 | 109.062 | 109.062 | 109.062 | 122.276 | 122.276 | 122.276 | 122.276 | 111.975 | 111.975 | 111.975 | 111.975 | 178.435 | 178.435 | 178.435 | 178.435 | 193.129 | 193.129 | 193.129 | 193.129 | 99.798 | 99.798 | 99.798 | 99.798 | 99.447 | 99.447 | 99.447 | 99.447 | 138.306 | 138.306 | 138.306 | 138.306 | 199.034 | 199.034 | 199.034 | 199.034 |