Madrigal Pharmaceuticals, Inc.
NASDAQ:MDGL
350.7 (USD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 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 | 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 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 62.175 | 14.638 | 0 | 0.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.437 | 0 | 0 | 0.147 | 3.423 | 1.664 | 1.354 | 1.143 | 4.037 | 3.383 | 3.36 | 4.023 | 4.68 | 130.405 | 4.65 | 4.51 | 0.636 | 1.272 | 1.338 | 1.338 | 0.743 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.173 |
| Cost of Revenue
| 2.152 | 0.903 | 0.168 | 0.142 | 0.135 | 0.126 | 0.124 | 0.129 | 0.121 | 0.11 | 0.107 | 0.106 | 0.097 | 0.089 | 0.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.969 | 0 | 1.969 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit
| 60.023 | 13.735 | -0.168 | 0.628 | -0.135 | -0.126 | -0.124 | -0.129 | -0.121 | -0.11 | -0.107 | -0.106 | -0.097 | -0.089 | -0.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.437 | 0 | 0 | 0.147 | 3.423 | 1.664 | 1.354 | 1.143 | 4.037 | 3.383 | 3.36 | 4.023 | 4.68 | 130.405 | 4.65 | 4.51 | -1.333 | 1.272 | -0.631 | 1.338 | 0.743 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.173 |
| Gross Profit Ratio
| 0.965 | 0.938 | 0 | 0.816 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -2.096 | 1 | -0.472 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Reseach & Development Expenses
| 68.742 | 70.824 | 71.069 | 70.498 | 70.951 | 68.605 | 62.154 | 70.742 | 68.271 | 58.499 | 47.929 | 52.889 | 54.873 | 51.632 | 45.77 | 53.429 | 53.292 | 44.688 | 33.4 | 24.91 | 19.447 | 15.594 | 12.373 | 8.871 | 6.211 | 5.109 | 5.198 | 6.512 | 6.682 | 6.816 | 4.38 | 5.524 | 7.805 | -0.103 | 3.407 | 7.246 | 14.413 | 16.377 | 16.182 | 15.653 | 16.208 | 18.761 | 17.583 | 19.981 | 17.623 | 17.876 | 16.38 | 14.351 | 11.743 | 11.252 | 12.066 | 10.859 | 10.751 | 10.417 | 9.436 | 9.346 | 11.023 | 9.688 | 10.195 | 9.233 | 9.084 | 10.098 | 22.639 | 23.031 | 24.058 | 18.342 | 16.15 | 13.334 | 11.542 | 13.613 | 13.544 | 10.528 | 13.325 | 0 | 0 | 0 | 0 | 0 | 16.218 | 5.625 |
| General & Administrative Expenses
| 0 | 105.448 | 80.8 | 46.536 | 27.583 | 17.845 | 16.182 | 14.557 | 12.141 | 11.774 | 9.658 | 11.712 | 8.287 | 10.11 | 7.209 | 6.126 | 5.494 | 5.639 | 4.605 | 5.044 | 4.748 | 7.11 | 5.746 | 5.583 | 5.122 | 2.717 | 1.871 | 2.399 | 1.955 | 1.623 | 1.695 | 2.232 | 6.286 | 3.592 | 3.04 | 3.134 | 2.981 | 3.127 | 4.15 | 4.241 | 3.241 | 2.94 | 5.324 | 3.463 | 4.171 | 4.187 | 3.878 | 3.352 | 2.796 | 2.882 | 2.646 | 2.803 | 3.131 | 2.946 | 2.673 | 3.056 | 2.591 | 2.716 | 3.086 | 2.427 | 3.149 | 3.005 | 4.07 | 3.47 | 3.665 | 3.974 | 3.633 | 3.752 | 3.852 | 3.853 | 3.468 | 8.648 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 107.585 | 105.448 | 80.8 | 46.536 | 27.583 | 17.845 | 16.182 | 14.557 | 12.141 | 11.774 | 9.658 | 11.712 | 8.287 | 10.11 | 7.209 | 6.126 | 5.494 | 5.639 | 4.605 | 5.044 | 4.748 | 7.11 | 5.746 | 5.583 | 5.122 | 2.717 | 1.871 | 2.399 | 1.955 | 1.623 | 1.695 | 2.232 | 6.286 | 3.592 | 3.04 | 3.134 | 2.981 | 3.127 | 4.15 | 4.241 | 3.241 | 2.94 | 5.324 | 3.463 | 4.171 | 4.187 | 3.878 | 3.352 | 2.796 | 2.882 | 2.646 | 2.803 | 3.131 | 2.946 | 2.673 | 3.056 | 2.591 | 2.716 | 3.086 | 2.427 | 3.149 | 3.005 | 4.07 | 3.47 | 3.665 | 3.974 | 3.633 | 3.752 | 3.852 | 3.853 | 3.468 | 2.477 | 2.057 | 0 | 0 | 0 | 0 | 0 | 2.28 | 0 |
| Other Expenses
| 0.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.273 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0.25 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.236 | 0 | 0 | 1.236 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.928 | -14.928 | -15.492 | -26.686 | -26.686 | 0 | 0 |
| Operating Expenses
| 176.327 | 176.272 | 151.869 | 117.034 | 98.534 | 86.45 | 78.336 | 85.299 | 80.412 | 70.273 | 57.587 | 64.601 | 63.16 | 61.742 | 52.979 | 59.555 | 58.786 | 50.327 | 38.005 | 29.954 | 24.195 | 22.704 | 18.119 | 14.454 | 11.333 | 7.826 | 7.069 | 8.911 | 8.637 | 8.439 | 6.075 | 7.756 | 14.091 | 3.489 | 6.447 | 10.38 | 17.394 | 19.504 | 20.332 | 19.894 | 19.449 | 21.701 | 22.907 | 23.444 | 21.794 | 22.063 | 20.258 | 17.703 | 14.539 | 14.134 | 14.712 | 13.662 | 13.882 | 13.363 | 12.109 | 12.402 | 13.614 | 12.404 | 13.281 | 11.66 | 12.233 | 13.103 | 26.709 | 26.501 | 27.723 | 22.316 | 19.783 | 17.086 | 15.394 | 17.466 | 17.012 | 13.005 | 15.382 | -14.928 | -14.928 | -15.492 | -26.686 | -26.686 | 18.498 | 5.625 |
| Operating Income
| -116.304 | -162.537 | -152.037 | -117.176 | -98.534 | -86.45 | -78.336 | -85.299 | -80.412 | -70.273 | -57.449 | -64.601 | -63.16 | -61.742 | -52.979 | -59.555 | -58.786 | -50.327 | -38.005 | -29.954 | -24.195 | -22.704 | -18.119 | -14.454 | -11.333 | -7.826 | -7.069 | -8.911 | -8.637 | -8.439 | -6.075 | -7.756 | -14.091 | -3.489 | -6.447 | -10.38 | -17.394 | -19.504 | -20.332 | -19.894 | -19.449 | -21.701 | -22.907 | -23.444 | -21.794 | -22.063 | -20.258 | -17.703 | -14.539 | -14.134 | -14.565 | -10.239 | -12.218 | -12.009 | -10.966 | -8.365 | -10.231 | -9.044 | -9.258 | -6.98 | 118.172 | -8.453 | -23.435 | -25.865 | -26.451 | -22.947 | -18.445 | -16.343 | -15.394 | -17.466 | -17.012 | -13.005 | -15.382 | -14.928 | -14.928 | -15.492 | -26.686 | -26.686 | -18.498 | -8.969 |
| Operating Income Ratio
| -1.871 | -11.104 | 0 | -152.177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.38 | 0 | 0 | -99.082 | -2.991 | -7.343 | -8.869 | -9.594 | -2.072 | -3.024 | -2.692 | -2.301 | -1.491 | 0.906 | -1.818 | -5.196 | -40.668 | -20.795 | -17.15 | -13.786 | -21.996 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -51.844 |
| Total Other Income Expenses Net
| 9.34 | 10.566 | 4.496 | 4.982 | -0.206 | 0.65 | 1.44 | -0.606 | -0.785 | -0.457 | -0.069 | 0.052 | 0.06 | 0.091 | 0.273 | 0.432 | 0.823 | 0.1 | 1.87 | 2.214 | 2.766 | 3.005 | 3.039 | 2.979 | 2.821 | 0.2 | 0.705 | 0.25 | 0.1 | 0.092 | 0.076 | 0.007 | 0.042 | 0.091 | -0.077 | -0.156 | -0.234 | -0.296 | -0.375 | -0.458 | -0.517 | -0.585 | -0.65 | -0.718 | -0.721 | -0.724 | -0.47 | -45.186 | -0.457 | -0.486 | -0.486 | -37.141 | -0.516 | -0.493 | -0.435 | -29.102 | -0.031 | -0.03 | -0.05 | 86.068 | -0.053 | -42 | -1.236 | -66.753 | 0.13 | 0.253 | 0.795 | 0.819 | 0.519 | 0.725 | 0.657 | 0.518 | 0.454 | 0 | 0 | 0 | 0 | 0 | 0.641 | -1.583 |
| Income Before Tax
| -106.964 | -151.971 | -147.541 | -112.194 | -98.74 | -85.8 | -76.896 | -85.905 | -81.197 | -70.73 | -57.518 | -64.549 | -63.1 | -61.651 | -52.546 | -59.123 | -57.963 | -49.023 | -36.135 | -27.74 | -21.429 | -19.699 | -15.08 | -11.475 | -8.512 | -6.46 | -6.364 | -8.445 | -8.363 | -8.347 | -5.999 | -7.749 | -14.049 | -3.379 | -6.524 | -10.536 | -17.628 | -19.8 | -20.707 | -20.352 | -19.966 | -22.286 | -23.557 | -24.162 | -22.515 | -22.787 | -20.728 | -47.38 | -14.996 | -14.62 | -15.051 | -47.38 | -12.734 | -12.502 | -11.401 | -37.467 | -10.262 | -9.074 | -9.308 | 79.088 | 118.119 | -8,495 | -23.499 | -92.618 | -26.321 | -22.694 | -17.65 | -122.08 | -14.875 | -16.741 | -16.355 | -59.129 | -14.928 | 0 | 0 | 0 | 0 | 0 | -17.857 | -10.552 |
| Income Before Tax Ratio
| -1.72 | -10.382 | 0 | -145.706 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.371 | 0 | 0 | -102.388 | -13.842 | -7.653 | -9.233 | -9.975 | -9.281 | -3.033 | -2.701 | -2.314 | 16.899 | 0.906 | -1,826.882 | -5.21 | -145.626 | -20.693 | -16.961 | -13.191 | -164.307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -60.994 |
| Income Tax Expense
| -0.298 | 0 | 0 | 0.098 | -0.135 | 3.425 | 0.896 | 1.682 | 1.502 | 0.78 | 0.069 | -0.106 | 0 | 0 | -0.16 | -0.116 | 0 | -1.319 | 0 | -0.028 | 0 | 0 | 0 | -0.025 | 0 | -1.166 | 0 | -0.276 | 0.1 | 0 | 0 | 0.142 | -11.991 | -0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -44.667 | 0 | 0 | 0 | -36.637 | 0 | 0 | 0 | -28.644 | 0.031 | 0.03 | 0.05 | 86.125 | 0 | -41.958 | 1.3 | -66.665 | -0.13 | -0.253 | -0.795 | -47.971 | -0.519 | -0.725 | -0.657 | -44.784 | 0 | 14.928 | 14.928 | 15.492 | 26.686 | 26.686 | -0.641 | -1.795 |
| Net Income
| -106.964 | -151.971 | -147.541 | -112.194 | -98.74 | -85.8 | -77.792 | -87.587 | -82.699 | -71.51 | -57.587 | -64.549 | -63.1 | -61.651 | -52.546 | -59.123 | -57.963 | -49.023 | -36.135 | -27.74 | -21.429 | -19.699 | -15.08 | -11.475 | -8.512 | -6.46 | -6.364 | -8.445 | -8.363 | -8.347 | -5.999 | -7.749 | -14.049 | -3.379 | -6.524 | -10.536 | -17.628 | -19.8 | -20.707 | -20.352 | -19.966 | -22.286 | -23.557 | -24.162 | -22.515 | -22.787 | -20.728 | -18.123 | -14.996 | -14.62 | -15.051 | -10.743 | -12.734 | -12.502 | -11.401 | -8.823 | -10.262 | -9.074 | -9.308 | -7.037 | 118.119 | -8.495 | -23.499 | -25.953 | -26.321 | -22.694 | -17.65 | -15.524 | -14.875 | -16.741 | -16.355 | -12.487 | -14.928 | -14.928 | -14.928 | -15.492 | -26.686 | -26.686 | -17.857 | -8.757 |
| Net Income Ratio
| -1.72 | -10.382 | 0 | -145.706 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.437 | 0 | 0 | -102.388 | -3.138 | -7.653 | -9.233 | -9.975 | -2.186 | -3.033 | -2.701 | -2.314 | -1.504 | 0.906 | -1.827 | -5.21 | -40.807 | -20.693 | -16.961 | -13.191 | -20.894 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -50.618 |
| EPS
| -4.92 | -7.1 | -7.38 | -5.68 | -5.34 | -4.69 | -4.28 | -5.08 | -4.84 | -4.18 | -3.37 | -3.78 | -3.79 | -3.72 | -3.32 | -3.82 | -3.75 | -3.18 | -2.34 | -1.8 | -1.39 | -1.28 | -0.98 | -0.75 | -0.56 | -0.45 | -0.45 | -0.67 | -0.68 | -0.69 | -0.5 | -0.67 | -1.59 | -19.18 | -37.03 | -2.68 | -102.46 | -5.24 | -6.69 | -6.57 | -6.61 | -8.29 | -9.65 | -9.9 | -11.41 | -11.55 | -10.52 | -9.19 | -8.65 | -8.88 | -9.35 | -6.67 | -9.02 | -9.15 | -9.5 | -7.48 | -8.89 | -7.87 | -8.26 | -6.24 | 122.15 | -8.78 | -24.28 | -26.92 | -27.31 | -23.55 | -18.31 | -16.11 | -15.47 | -17.55 | -20.09 | -19.63 | -23.51 | -23.47 | -23.47 | -24.37 | -41.97 | -41.97 | -19.32 | -11.65 |
| EPS Diluted
| -4.92 | -7.1 | -7.38 | -5.68 | -5.34 | -4.69 | -4.28 | -5.08 | -4.84 | -4.18 | -3.37 | -3.78 | -3.79 | -3.72 | -3.32 | -3.82 | -3.75 | -3.18 | -2.34 | -1.8 | -1.39 | -1.28 | -0.98 | -0.75 | -0.56 | -0.45 | -0.45 | -0.67 | -0.68 | -0.69 | -0.5 | -0.67 | -1.59 | -19.18 | -37.03 | -2.68 | -102.46 | -5.24 | -6.69 | -6.57 | -6.61 | -8.29 | -9.65 | -9.9 | -11.41 | -11.55 | -10.52 | -9.19 | -8.65 | -8.88 | -9.35 | -6.67 | -9.02 | -9.15 | -9.5 | -7.35 | -8.89 | -7.87 | -8.26 | -6.24 | 121.8 | -8.78 | -24.28 | -26.82 | -27.31 | -23.55 | -18.31 | -16.11 | -15.47 | -17.55 | -20.09 | -19.63 | -23.51 | -23.47 | -23.47 | -24.37 | -41.97 | -41.97 | -19.32 | -11.65 |
| EBITDA
| -116.304 | -162.27 | -151.869 | -117.034 | -98.534 | -82.899 | -74.436 | -84.223 | -79.574 | -69.84 | -57.587 | -64.601 | -63.063 | -61.653 | -52.866 | -59.555 | -58.671 | -50.327 | -37.88 | -29.954 | -24.167 | -22.676 | -18.091 | -14.454 | -11.309 | -7.802 | -7.046 | -8.911 | -8.354 | -8.347 | -5.999 | -7.756 | -14.091 | -3.484 | -6.401 | -10.221 | -17.228 | -19.336 | -20.163 | -19.725 | -19.282 | -21.532 | -22.739 | -23.301 | -21.646 | -21.938 | -20.158 | -17.588 | -14.369 | -13.911 | -14.335 | -9.948 | -11.868 | -11.625 | -10.527 | -8.013 | -9.727 | -8.532 | -8.693 | -6.465 | 118.776 | -7.802 | -20.27 | -25.183 | -25.852 | -22.572 | -18.562 | -16.283 | -15.087 | -17.343 | -16.871 | -12.696 | -15.836 | -14.928 | -14.928 | -15.492 | -26.686 | -26.686 | -18.709 | -3.869 |
| EBITDA Ratio
| -1.871 | -11.086 | 0 | -151.992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.365 | 0 | 0 | -97.517 | -2.906 | -7.132 | -8.586 | -9.21 | -1.985 | -2.875 | -2.539 | -2.161 | -1.381 | 0.911 | -1.678 | -4.494 | -39.596 | -20.324 | -16.87 | -13.873 | -21.915 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22.364 |