Macmahon Holdings Limited
ASX:MAH.AX
0.375 (AUD) • At close November 12, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
| 2024 Q4 | 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 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | 2006 Q4 | 2005 Q4 | 2004 Q4 | 2003 Q4 | 2002 Q4 | 2001 Q4 | 2000 Q4 | 1999 Q4 | 1998 Q4 | 1997 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 194.578 | 200.133 | 218.162 | 195.999 | 197.958 | 161.169 | 182.079 | 148.431 | 141.837 | 114.169 | 113.165 | 77.418 | 109.622 | 70.196 | 62.925 | 59.629 | 56.699 | 68.704 | 236.892 | 124.738 | 124.738 | 109.424 | 109.424 | 105.925 | 105.925 | 153.45 | 153.45 | 183.489 | 183.489 | 134.894 | 115.634 | 102.193 | 109.286 | 120.098 | 114.644 | 87.415 | 40.074 | 32.896 | -22.246 | 4.523 | 2.905 | 1.116 | 15.271 | 26.761 | 14.459 |
| Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.99 | 0 | 0 | 0 | 0.419 | 0 | -17.261 | -14.157 | -6.543 |
| Cash and Short Term Investments
| 194.578 | 200.133 | 218.162 | 195.999 | 197.958 | 161.169 | 182.079 | 148.431 | 141.837 | 114.169 | 113.165 | 77.418 | 109.622 | 70.196 | 62.925 | 59.629 | 56.699 | 68.704 | 236.892 | 124.738 | 124.738 | 109.424 | 109.424 | 105.925 | 105.925 | 153.45 | 153.45 | 183.489 | 183.489 | 134.894 | 115.634 | 102.193 | 109.286 | 120.098 | 114.644 | 87.415 | 41.064 | 32.896 | -22.246 | 4.523 | 3.324 | 1.116 | 15.271 | 26.761 | 14.459 |
| Net Receivables
| 392.256 | 347.32 | 265.337 | 328.419 | 292.195 | 278.91 | 241.732 | 206.225 | 197.304 | 226.915 | 170.869 | 160.767 | 123.53 | 85.992 | 53.423 | 59.181 | 59.578 | 52.462 | 66.842 | 130.309 | 0 | 138.98 | 0 | 153.333 | 0 | 169.398 | 0 | 0 | 0 | 348.671 | 134.463 | 84.442 | 158.644 | 180.999 | 128.976 | 103.613 | 75.519 | 42.512 | 36.786 | 53.975 | 59.207 | 40.72 | 46.168 | 43.632 | 34.341 |
| Inventory
| 105.43 | 105.207 | 92.252 | 89.711 | 89.949 | 84.39 | 68.498 | 58.603 | 57.277 | 55.788 | 45.818 | 45.799 | 41.984 | 31.753 | 32.086 | 35.436 | 37.264 | 32.289 | 50.908 | 67.286 | 67.286 | 87.485 | 87.485 | 88.773 | 88.773 | 77.689 | 77.689 | 61.234 | 61.234 | 45.311 | 78.694 | 37.047 | 38.694 | 33.452 | 34.144 | 22.263 | 11.411 | 7.944 | 10.259 | 11.67 | 10.973 | 50.29 | 49.845 | 65.235 | 41.648 |
| Other Current Assets
| 89.729 | 97.3 | 77.705 | 63.107 | 55.056 | 50.233 | 233.633 | 65.38 | 6.164 | 21.596 | 19.857 | 27.676 | 36.458 | 40.136 | 16.042 | 4.176 | 21.96 | 24.527 | 27.93 | 3.43 | 0 | 18.696 | 0 | 31.392 | 0 | 34.773 | 0 | 0 | 0 | 0 | 2.778 | 1.928 | 6.606 | 0.268 | 0 | 9.574 | 0.578 | 1.732 | 1.58 | 1.344 | 1.447 | 7.333 | 0 | 0 | 0 |
| Total Current Assets
| 699.903 | 664.917 | 653.456 | 624.683 | 590.775 | 533.253 | 497.652 | 419.597 | 402.582 | 403.263 | 349.709 | 311.66 | 311.594 | 228.077 | 164.476 | 158.422 | 175.501 | 177.982 | 382.572 | 325.763 | 325.763 | 354.585 | 354.585 | 379.423 | 379.423 | 435.31 | 435.31 | 531.755 | 531.755 | 528.876 | 331.569 | 225.61 | 313.23 | 334.817 | 277.764 | 222.865 | 128.572 | 85.084 | 48.625 | 71.512 | 74.951 | 99.459 | 111.284 | 135.628 | 90.448 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 671.912 | 729.777 | 720.057 | 679.382 | 672.576 | 645.783 | 582.664 | 508.791 | 456.996 | 463.095 | 399.607 | 408.242 | 380.14 | 310.826 | 122.679 | 123.349 | 117.653 | 133.236 | 141.479 | 332.016 | 332.016 | 442.875 | 442.875 | 454.905 | 454.905 | 471.083 | 471.083 | 386.687 | 386.687 | 417.754 | 311.201 | 286.307 | 268.734 | 257.937 | 255.667 | 245.388 | 155.627 | 126.032 | 100.636 | 125.373 | 146.748 | 207.352 | 241.796 | 244.617 | 241.36 |
| Goodwill
| 8.808 | 0 | 8.808 | 0 | 8.808 | 0 | 8.808 | 0 | 8.808 | 0 | 3.025 | 0 | 3.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.297 | 18.297 | 0 | 0 | 18.297 | 18.297 | 0 | 0 | 22.55 | 22.55 | 22.55 | 22.55 | 22.251 | 20.512 | 11.044 | 6.135 | 6.79 | 7.081 | 7.72 | 8.359 | 8.997 | 9.779 | 10.274 | 10.913 |
| Intangible Assets
| 1.571 | 10.919 | 10.56 | 12.436 | 15.993 | 19.538 | 37.482 | 23.108 | 21.33 | 19.41 | 7.22 | 9.633 | 2.783 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0.031 | 0.031 | 0.071 | 0.071 | 20.448 | 20.448 | 4.265 | 4.265 | 24.671 | 24.671 | 8.516 | 12.801 | 17.027 | 19.927 | 9.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 10.379 | 10.919 | 19.368 | 12.436 | 24.801 | 19.538 | 46.29 | 23.108 | 30.138 | 19.41 | 10.245 | 9.633 | 5.808 | 0 | 128.653 | 0 | 123.33 | 0 | 0.021 | 0.031 | 0.031 | 18.368 | 18.368 | 20.448 | 20.448 | 22.562 | 22.562 | 24.671 | 24.671 | 31.066 | 35.351 | 39.577 | 42.477 | 31.321 | 20.512 | 11.044 | 6.135 | 6.79 | 7.081 | 7.72 | 8.359 | 8.997 | 9.779 | 10.274 | 10.913 |
| Long Term Investments
| 46.167 | 51.301 | 56.119 | 29.9 | 23.438 | 14.112 | 6.729 | 15.3 | 19.056 | 37.55 | 10.954 | 11.228 | 9.273 | 7.634 | 6.891 | 6.173 | 6.294 | 3.681 | 0.171 | 0.156 | 0.156 | 0.22 | 0.22 | 0.705 | 0.705 | 0.96 | 0.96 | 0.632 | 0.632 | 11.127 | 4.237 | 27.431 | 7.457 | 5.886 | 4.658 | 6.524 | 30.811 | 28.991 | 14.311 | 3.516 | 0 | 0 | 17.314 | 14.35 | 7.287 |
| Tax Assets
| 22.989 | 23.277 | 24.523 | 29.275 | 35.496 | 38.308 | 29.02 | 35.542 | 23.058 | 16.613 | 11.843 | 0 | 2.114 | 0 | 0.917 | 0 | 0.617 | 0 | 0.066 | 0 | 0 | 1.644 | 0 | 0 | 0 | 6.243 | 0 | 0 | 0 | 0.173 | 3.367 | 0.118 | 0.876 | 0.359 | 1.204 | 0.893 | 0 | 0 | 0 | 0 | 0 | 9.004 | 2.793 | 3.53 | 0.753 |
| Other Non-Current Assets
| -0 | 0 | -8.808 | -0 | -8.808 | -0 | -8.808 | 0 | -8.808 | 0 | -11.843 | 50.418 | -2.114 | 11.081 | -129.57 | 0.618 | -123.947 | 0 | 0 | 2.728 | -332.203 | 6.056 | -461.463 | 11.289 | -476.058 | 8.36 | -494.605 | -411.99 | -411.99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.181 | 0 | 0 | 0.941 | 1.413 | 4.329 | 9.333 | 17.821 |
| Total Non-Current Assets
| 751.447 | 815.274 | 811.259 | 750.993 | 747.503 | 717.741 | 655.895 | 582.741 | 520.44 | 536.668 | 420.806 | 479.521 | 395.221 | 329.541 | 129.57 | 130.14 | 123.947 | 136.917 | 141.737 | 334.931 | 332.203 | 469.163 | 461.463 | 487.347 | 476.058 | 509.208 | 494.605 | 411.99 | 411.99 | 460.12 | 354.156 | 353.433 | 319.544 | 295.503 | 282.041 | 263.849 | 192.573 | 161.994 | 122.028 | 136.609 | 156.048 | 226.766 | 276.011 | 282.104 | 278.134 |
| Total Assets
| 1,451.35 | 1,480.191 | 1,464.715 | 1,375.676 | 1,338.278 | 1,250.994 | 1,153.547 | 1,002.338 | 923.022 | 939.931 | 824.905 | 791.181 | 723.349 | 557.618 | 294.963 | 288.562 | 300.065 | 314.899 | 524.309 | 660.694 | 660.694 | 823.748 | 823.748 | 866.77 | 866.77 | 944.518 | 944.518 | 959.424 | 959.424 | 988.996 | 685.725 | 579.043 | 632.774 | 630.32 | 559.805 | 486.714 | 321.145 | 247.078 | 170.653 | 208.121 | 230.999 | 326.225 | 387.295 | 417.732 | 368.582 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 138.504 | 300.305 | 157.541 | 263.957 | 111.135 | 234.557 | 95.046 | 147.17 | 64.882 | 177.431 | 57.92 | 175.043 | 68.26 | 112.073 | 28.313 | 63.265 | 24.36 | 55.182 | 19.602 | 84.379 | 84.379 | 54.653 | 54.653 | 116.189 | 116.189 | 54.462 | 54.462 | 174.555 | 174.555 | 237.002 | 200.759 | 110.53 | 135.843 | 160.291 | 126.17 | 119.843 | 26.212 | 17.152 | 10.806 | 29.297 | 24.913 | 40.906 | 44.106 | 68.081 | 38.28 |
| Short Term Debt
| 104.139 | 168.915 | 121.861 | 116.465 | 112.299 | 102.241 | 108.186 | 63.562 | 49.258 | 89.259 | 29.553 | 29.95 | 21.212 | 7.943 | 1.939 | 1.887 | 0.204 | 1.957 | 162.405 | 4.091 | 0 | 141.698 | 0 | 9.187 | 0 | 3.658 | 0 | 0 | 0 | 55.2 | 37.488 | 15.764 | 26.61 | 32.55 | 33.815 | 34.517 | 25.426 | 17.663 | 50.452 | 40.275 | 47.018 | 49.188 | 45.844 | 48.681 | 60.805 |
| Tax Payables
| 14.51 | 8.533 | 0 | 0 | 0 | 0.306 | 4.211 | 1.904 | 5.64 | 3.147 | 3.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue
| 14.51 | 8.533 | 0 | 0 | 0 | 0.306 | 4.211 | 1.904 | 5.64 | 3.147 | -29.553 | 0 | -21.212 | 0 | -1.939 | 0 | -0.204 | 0 | 116.148 | 0 | 0 | 146.013 | 0 | 0 | 0 | 196.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -40.275 | -46.599 | -49.188 | -45.844 | -48.681 | -60.805 |
| Other Current Liabilities
| 286.516 | 92.954 | 264.021 | 81.672 | 248.075 | 71.186 | 188.379 | 54.83 | 143.159 | 46.605 | 149.229 | 32.769 | 137.821 | 28.623 | 72.37 | 26.903 | 67.743 | 33.724 | 3.163 | 82.464 | 2.176 | 14.836 | 247.894 | 104.363 | -2.639 | 269.468 | 218.664 | 243.847 | 69.292 | 152.483 | 62.074 | 48.667 | 63.235 | 61.349 | 46.4 | 30.206 | 73.626 | 44.175 | 16.932 | 41.402 | 39.853 | 35.4 | 26.375 | 30.153 | 22.51 |
| Total Current Liabilities
| 558.179 | 579.24 | 543.423 | 462.094 | 471.509 | 408.596 | 400.033 | 269.37 | 268.579 | 319.589 | 240.649 | 237.762 | 227.293 | 148.639 | 102.622 | 92.055 | 92.307 | 90.863 | 301.318 | 170.934 | 170.934 | 357.2 | 357.2 | 229.739 | 229.739 | 327.588 | 327.588 | 418.402 | 418.402 | 444.685 | 300.321 | 174.961 | 225.688 | 254.19 | 206.385 | 184.566 | 125.264 | 78.99 | 78.19 | 110.974 | 111.784 | 125.494 | 116.325 | 146.915 | 121.595 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 237.026 | 243.648 | 298.247 | 326.093 | 301.171 | 301.44 | 204.246 | 213.857 | 166.513 | 148.407 | 136.295 | 128.688 | 85.06 | 34.36 | 6.909 | 7.893 | 0 | 0 | 0.28 | 165.876 | 165.876 | 28.716 | 24.914 | 211.011 | 211.011 | 211.523 | 203.676 | 194.203 | 194.203 | 162.274 | 38.653 | 42.653 | 84.524 | 116.771 | 135.6 | 127.878 | 76.155 | 66.706 | 41.107 | 46.804 | 76.034 | 124.327 | 62.546 | 70.138 | 90.912 |
| Deferred Revenue Non-Current
| 87.544 | 102.34 | 113.849 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75.647 | -70.138 | -90.912 |
| Deferred Tax Liabilities Non-Current
| 12.998 | 14.031 | 8.303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.125 | 19.915 | 18.97 | 9.318 | 6.434 | 5.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.223 | 11.813 | 7.083 |
| Other Non-Current Liabilities
| 9.632 | 23.009 | 5.893 | 10.222 | 6.098 | 4.28 | 3.341 | 2.54 | -9.901 | 4.439 | 0.343 | 0.305 | 1.162 | 0.437 | 0.441 | 0.441 | 0.383 | 0 | 0.901 | 1.578 | -165.876 | 5.665 | -24.914 | 2.256 | -211.011 | 4.206 | -203.676 | -194.203 | -194.203 | 4.101 | 3.713 | 2.721 | 2.24 | 1.925 | 1.041 | 2.351 | 1.857 | 1.991 | -6.582 | 0.905 | 0.816 | 1.204 | 0.5 | 45.232 | 4.739 |
| Total Non-Current Liabilities
| 259.656 | 266.657 | 312.443 | 336.315 | 307.269 | 305.72 | 207.587 | 216.397 | 156.612 | 152.846 | 136.638 | 128.993 | 86.222 | 34.797 | 7.35 | 8.334 | 0.383 | 0 | 1.181 | 167.454 | 165.876 | 34.381 | 24.914 | 213.267 | 211.011 | 215.729 | 203.676 | 194.203 | 194.203 | 187.5 | 62.281 | 64.344 | 96.082 | 125.13 | 142.271 | 130.229 | 78.012 | 68.697 | 34.525 | 47.709 | 76.85 | 125.531 | 149.916 | 127.183 | 102.734 |
| Total Liabilities
| 817.835 | 845.897 | 855.866 | 798.409 | 778.778 | 714.316 | 607.62 | 485.767 | 425.191 | 472.435 | 377.287 | 366.755 | 313.515 | 183.436 | 109.972 | 100.389 | 92.69 | 90.863 | 302.499 | 338.388 | 338.388 | 391.581 | 391.581 | 443.006 | 443.006 | 543.317 | 543.317 | 614.946 | 614.946 | 632.185 | 362.602 | 239.305 | 321.77 | 379.32 | 348.656 | 314.795 | 203.276 | 147.687 | 112.715 | 158.683 | 188.634 | 251.025 | 266.241 | 274.098 | 224.329 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.186 | 0 | 10.421 | 0 | 12.933 | 2.685 | 1.468 | 7.503 | 0 | 9.069 | 0 | 0 | 0 | 8.304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.997 |
| Common Stock
| 563.118 | 563.118 | 563.118 | 563.118 | 563.118 | 563.118 | 563.118 | 563.118 | 563.118 | 563.118 | 563.118 | 563.118 | 563.118 | 563.118 | 390.575 | 384.794 | 392.48 | 390.238 | 391.39 | 391.39 | 391.39 | 391.39 | 391.39 | 391.39 | 391.39 | 391.39 | 391.39 | 353.791 | 353.791 | 307.963 | 307.963 | 307.963 | 308.283 | 240.88 | 229.962 | 224.221 | 166.549 | 165.746 | 135.857 | 135.659 | 135.659 | 91.664 | 91.664 | 77.99 | 77.288 |
| Retained Earnings
| 275.236 | 268.56 | 47.359 | 19.44 | 2.283 | -15.619 | -2.533 | -26.942 | -65.432 | -96.392 | -113.496 | -136.155 | -157.126 | -181.818 | -189.93 | -189.226 | -165.649 | -164.418 | -168.112 | -61.581 | -61.581 | 49.846 | 49.846 | 38.52 | 38.52 | 18.115 | 18.115 | 9.298 | 9.298 | 64.422 | 24.25 | 30.331 | 0.192 | 9.654 | -19.576 | -52.528 | -44.225 | -61.9 | -73.464 | -81.766 | -88.839 | -56.012 | -10.158 | 13.089 | 9.758 |
| Accumulated Other Comprehensive Income/Loss
| -204.839 | -197.384 | 11.028 | 7.619 | 7.009 | 2.089 | -1.748 | -19.605 | 16.304 | 0.77 | 15.751 | 13.944 | 3.842 | -1.932 | -10.421 | -0.872 | -12.933 | -2.685 | -1.468 | -7.503 | 0 | -9.069 | 0 | -1.564 | 0 | -8.304 | 0 | 0 | 0 | -15.574 | -9.057 | -2.284 | -0.288 | -1.228 | -0.308 | -0.825 | -4.455 | -4.455 | -4.455 | -4.455 | -4.455 | -4.447 | -4.447 | 30.557 | 35.21 |
| Other Total Stockholders Equity
| -192.396 | -192.396 | -12.656 | -12.91 | -12.91 | -12.91 | -12.91 | -14.687 | -16.159 | -16.055 | -17.755 | -16.481 | -10.372 | -5.186 | -16.202 | -6.523 | -19.456 | -2.685 | -6.049 | -7.503 | -329.809 | -13.65 | -441.236 | -4.582 | -429.91 | -12.183 | -409.505 | -363.089 | -363.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.995 | 43.995 | 21.998 | 0 |
| Total Shareholders Equity
| 633.515 | 634.294 | 608.849 | 577.267 | 559.5 | 536.678 | 545.927 | 516.571 | 497.831 | 467.496 | 447.618 | 424.426 | 409.834 | 374.182 | 184.991 | 188.173 | 207.375 | 223.135 | 221.81 | 322.306 | 329.809 | 432.167 | 441.236 | 423.764 | 429.91 | 401.201 | 409.505 | 363.089 | 363.089 | 356.811 | 323.156 | 336.01 | 308.187 | 249.306 | 210.078 | 170.868 | 117.869 | 99.391 | 57.938 | 49.438 | 42.365 | 75.2 | 121.054 | 143.634 | 144.253 |
| Total Equity
| 633.515 | 634.294 | 608.849 | 577.267 | 559.5 | 536.678 | 545.927 | 516.571 | 497.831 | 467.496 | 447.618 | 424.426 | 409.834 | 374.182 | 184.991 | 188.173 | 207.375 | 223.135 | 221.81 | 322.306 | 329.809 | 432.167 | 441.236 | 423.764 | 429.91 | 401.201 | 409.505 | 363.089 | 363.089 | 356.811 | 323.123 | 339.738 | 311.004 | 251 | 211.149 | 171.919 | 117.869 | 99.391 | 57.938 | 49.438 | 42.365 | 75.2 | 121.054 | 143.634 | 144.253 |
| Total Liabilities & Shareholders Equity
| 1,451.35 | 1,480.191 | 1,464.715 | 1,375.676 | 1,338.278 | 1,250.994 | 1,153.547 | 1,002.338 | 923.022 | 939.931 | 824.905 | 791.181 | 723.349 | 557.618 | 294.963 | 288.562 | 300.065 | 314.899 | 524.309 | 660.694 | 0 | 823.748 | 0 | 866.77 | 0 | 944.518 | 0 | 0 | 0 | 988.996 | 685.725 | 579.043 | 632.774 | 630.32 | 559.805 | 486.714 | 321.145 | 247.078 | 170.653 | 208.121 | 230.999 | 326.225 | 387.295 | 417.732 | 368.582 |