Otter Tail Corporation
NASDAQ:OTTR
79.06 (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 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 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | 1988 Q3 | 1988 Q2 | 1988 Q1 | 1987 Q4 | 1987 Q3 | 1987 Q2 | 1987 Q1 | 1986 Q4 | 1986 Q3 | 1986 Q2 | 1986 Q1 | 1985 Q4 | 1985 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 338.033 | 342.336 | 347.068 | 314.313 | 358.056 | 337.716 | 339.081 | 301.409 | 383.856 | 400.04 | 374.904 | 333.233 | 316.294 | 285.608 | 261.71 | 226.849 | 235.755 | 192.756 | 234.747 | 215.676 | 228.652 | 229.203 | 245.972 | 221.171 | 227.662 | 226.348 | 241.266 | 206.69 | 216.457 | 212.086 | 214.117 | 196.64 | 197.175 | 203.482 | 206.242 | 188.787 | 200.023 | 188.153 | 202.841 | 193.407 | 242.371 | 234.611 | 240.472 | 233.202 | 229.768 | 212.389 | 217.954 | 212.632 | 277.143 | 283.709 | 277.589 | 263.031 | 315.758 | 316.975 | 286.681 | 306.036 | 280.667 | 270.195 | 262.186 | 257.976 | 257.44 | 246.857 | 277.239 | 334.441 | 352.919 | 323.6 | 300.237 | 329.687 | 302.235 | 305.844 | 301.121 | 286.701 | 280.542 | 279.904 | 278.778 | 285.239 | 272.658 | 256.378 | 233.838 | 242.268 | 222.263 | 211.208 | 206.585 | 115.869 | 240.702 | 198.548 | 198.12 | 190.061 | 185.75 | 176.572 | 157.733 | 159.472 | 177.672 | 152.896 | 155.509 | 147.327 | 143.634 | 133.729 | 134.755 | 116.7 | 123.8 | 111.6 | 111.3 | 115.1 | 112.2 | 106.9 | 96.9 | 107.1 | 101.9 | 91.1 | 91.8 | 90.9 | 92.9 | 89.6 | 88.4 | 89.8 | 81 | 73.8 | 83.9 | 74 | 71.1 | 68.9 | 73.4 | 67.4 | 67.1 | 71.7 | 59 | 58.8 | 48.1 | 50 | 52.6 | 46.1 | 41.9 | 41.5 | 50.3 | 41.5 | 41.9 | 39.8 | 49.3 | 43.2 | 39.3 | 39.5 | 50.7 | 43.8 | 42.4 | 42.4 | 49.7 | 41.1 | 39.9 | 40.7 | 47.8 | 44 | 40.2 | 38.6 | 49.4 | 44.4 | 38.3 |
Cost of Revenue
| -45.054 | 227.806 | 247.726 | 194.222 | 192.335 | 186.225 | 211.235 | 200.524 | 224.045 | 233.721 | 231.419 | 214.544 | 198.253 | 182.606 | 177.372 | 154.876 | 158.298 | 140.243 | 170.959 | 160.621 | 167.775 | 179.043 | 183.313 | 161.077 | 154.051 | 161.576 | 168.559 | 140.169 | 152.267 | 150.716 | 149.226 | 136.301 | 137.874 | 145.047 | 145.243 | 135.034 | 144.485 | 139.869 | 150.818 | 140.172 | 185.506 | 186.299 | 177.709 | 176.291 | 176.74 | 169.599 | 162.017 | 160.139 | 187.463 | 192.395 | 192.572 | 184.931 | 211.532 | 251.569 | 223.289 | 238.523 | 180.919 | 177.038 | 164.877 | 197.104 | 165.602 | 191.36 | 219.627 | 35.217 | 29.188 | 24.964 | 38.89 | 44.145 | 23.493 | 25.098 | 42.436 | 29.912 | 24.436 | 29.12 | 33.542 | 29.807 | 27.78 | 30.453 | 26.715 | 23.012 | 22.527 | 21.096 | 25.519 | -59.693 | 59.41 | 38.888 | 48.56 | 34.985 | 38.81 | 34.57 | 30.451 | 28.848 | 42.906 | 31.617 | 37.896 | 35.034 | 25.441 | 21.85 | 22.342 | 16.6 | 21.8 | 21 | 21.7 | 21.1 | 18.5 | 18 | 17.1 | 15.7 | 12.4 | 12.3 | 15.4 | 15.7 | 12.5 | 12.4 | 15.7 | 14.8 | 14.9 | 15.5 | 17 | 16.3 | 13.9 | 15.4 | 15.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 383.087 | 114.53 | 99.342 | 120.091 | 165.721 | 151.491 | 127.846 | 100.885 | 159.811 | 166.319 | 143.485 | 118.689 | 118.041 | 103.002 | 84.338 | 71.973 | 77.457 | 52.513 | 63.788 | 55.055 | 60.877 | 50.16 | 62.659 | 60.094 | 73.611 | 64.772 | 72.707 | 66.521 | 64.19 | 61.37 | 64.891 | 60.339 | 59.301 | 58.435 | 60.999 | 53.753 | 55.538 | 48.284 | 52.023 | 53.235 | 56.865 | 48.312 | 62.763 | 56.911 | 53.028 | 42.79 | 55.937 | 52.493 | 89.68 | 91.314 | 85.017 | 78.1 | 104.226 | 65.406 | 63.392 | 67.513 | 99.748 | 93.157 | 97.309 | 60.872 | 91.838 | 55.497 | 57.612 | 299.224 | 323.731 | 298.636 | 261.347 | 285.542 | 278.742 | 280.746 | 258.685 | 256.789 | 256.106 | 250.784 | 245.236 | 255.432 | 244.878 | 225.925 | 207.123 | 219.256 | 199.736 | 190.112 | 181.066 | 175.562 | 181.292 | 159.66 | 149.56 | 155.076 | 146.94 | 142.002 | 127.282 | 130.624 | 134.766 | 121.279 | 117.613 | 112.293 | 118.193 | 111.879 | 112.413 | 100.1 | 102 | 90.6 | 89.6 | 94 | 93.7 | 88.9 | 79.8 | 91.4 | 89.5 | 78.8 | 76.4 | 75.2 | 80.4 | 77.2 | 72.7 | 75 | 66.1 | 58.3 | 66.9 | 57.7 | 57.2 | 53.5 | 58 | 67.4 | 67.1 | 71.7 | 59 | 58.8 | 48.1 | 50 | 52.6 | 46.1 | 41.9 | 41.5 | 50.3 | 41.5 | 41.9 | 39.8 | 49.3 | 43.2 | 39.3 | 39.5 | 50.7 | 43.8 | 42.4 | 42.4 | 49.7 | 41.1 | 39.9 | 40.7 | 47.8 | 44 | 40.2 | 38.6 | 49.4 | 44.4 | 38.3 |
Gross Profit Ratio
| 1.133 | 0.335 | 0.286 | 0.382 | 0.463 | 0.449 | 0.377 | 0.335 | 0.416 | 0.416 | 0.383 | 0.356 | 0.373 | 0.361 | 0.322 | 0.317 | 0.329 | 0.272 | 0.272 | 0.255 | 0.266 | 0.219 | 0.255 | 0.272 | 0.323 | 0.286 | 0.301 | 0.322 | 0.297 | 0.289 | 0.303 | 0.307 | 0.301 | 0.287 | 0.296 | 0.285 | 0.278 | 0.257 | 0.256 | 0.275 | 0.235 | 0.206 | 0.261 | 0.244 | 0.231 | 0.201 | 0.257 | 0.247 | 0.324 | 0.322 | 0.306 | 0.297 | 0.33 | 0.206 | 0.221 | 0.221 | 0.355 | 0.345 | 0.371 | 0.236 | 0.357 | 0.225 | 0.208 | 0.895 | 0.917 | 0.923 | 0.87 | 0.866 | 0.922 | 0.918 | 0.859 | 0.896 | 0.913 | 0.896 | 0.88 | 0.896 | 0.898 | 0.881 | 0.886 | 0.905 | 0.899 | 0.9 | 0.876 | 1.515 | 0.753 | 0.804 | 0.755 | 0.816 | 0.791 | 0.804 | 0.807 | 0.819 | 0.759 | 0.793 | 0.756 | 0.762 | 0.823 | 0.837 | 0.834 | 0.858 | 0.824 | 0.812 | 0.805 | 0.817 | 0.835 | 0.832 | 0.824 | 0.853 | 0.878 | 0.865 | 0.832 | 0.827 | 0.865 | 0.862 | 0.822 | 0.835 | 0.816 | 0.79 | 0.797 | 0.78 | 0.805 | 0.776 | 0.79 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 32.238 | 15.766 | 16.472 | 69.188 | -2.289 | -2.421 | -2.412 | -0.251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| -8.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 23.658 | 15.766 | 16.472 | 69.188 | -2.289 | -2.421 | -2.412 | -0.251 | 0.052 | 0.751 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Expenses
| 104.723 | -3.619 | -4.367 | 4.809 | 4.76 | 5.674 | 47.176 | 45.944 | 43.678 | -0.138 | 0.282 | 0.298 | -0.302 | 0.11 | 0.777 | 1.466 | 0.87 | 1.542 | -1.26 | 0.87 | -0.035 | -0.225 | 0.209 | -1.054 | -0.081 | -0.679 | -0.234 | 0.935 | 0.592 | 0.552 | 0.553 | 0.474 | 0.499 | 1.532 | 0.4 | 0.704 | 0.334 | 0.567 | 0.572 | 0.684 | 0.494 | 0.858 | 1.823 | 1.138 | 1.401 | 0.696 | 0.861 | 1.806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 128.381 | 3.619 | 4.367 | 46.536 | 44.605 | 45.438 | 47.176 | 45.944 | 43.678 | 45.253 | 45.186 | 47.53 | 43.513 | 43.18 | 40.139 | 44.014 | 24.728 | 24.604 | 24.499 | 23.818 | 23.622 | 23.341 | 23.09 | 36.687 | 35.349 | 34.667 | 35.092 | 34.386 | 32.581 | 31.781 | 32.09 | 31.183 | 32.017 | 31.352 | 33.423 | 23.99 | 25.912 | 23.484 | 26.998 | 28.379 | 28.543 | 30.073 | 28.341 | 28.21 | 27.896 | 27.011 | 28.698 | 28.34 | 68.339 | 69.384 | 67.174 | 69.173 | 87.024 | 50.829 | 50.23 | 50.656 | 84.94 | 86.56 | 81.318 | 49.533 | 74.342 | 49.317 | 47.237 | 275.673 | 303.102 | 288.333 | 244.25 | 261.36 | 253.195 | 250.475 | 237.911 | 232.672 | 231.936 | 228.648 | 217.639 | 232.129 | 212.522 | 205.057 | 186.093 | 197.219 | 179.025 | 174.813 | 165.005 | 159.918 | 158.998 | 144.74 | 131.258 | 134.885 | 123.932 | 126.501 | 108.347 | 111.608 | 114.456 | 106.211 | 96.074 | 96.497 | 98.999 | 94.15 | 92.642 | 84.3 | 83 | 76.7 | 72.1 | 74.8 | 75.8 | 74.3 | 74.2 | 75.7 | 75.7 | 69 | 57.1 | 60.3 | 68.1 | 65 | 53.9 | 60.8 | 50.9 | 46.4 | 48.8 | 42.6 | 45 | 42.5 | 39.9 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Income
| 107.54 | 110.911 | 94.975 | 70.08 | 121.116 | 106.053 | 80.67 | 54.941 | 116.133 | 121.066 | 98.299 | 71.159 | 74.528 | 59.822 | 44.199 | 27.959 | 52.729 | 27.909 | 39.289 | 31.237 | 37.255 | 26.819 | 39.569 | 23.407 | 38.262 | 30.105 | 37.615 | 32.135 | 31.609 | 29.589 | 32.801 | 29.156 | 27.284 | 27.083 | 27.576 | 29.763 | 29.626 | 24.8 | 25.025 | 24.856 | 28.322 | 18.239 | 34.422 | 28.701 | 25.132 | 15.779 | 27.239 | 24.153 | 21.341 | -23.643 | 17.411 | 5.314 | 17.202 | 14.577 | 13.162 | 16.857 | 14.808 | -13.143 | 15.991 | 13.105 | 17.496 | 6.18 | 8.609 | 23.551 | 20.629 | 10.303 | 17.097 | 24.182 | 25.547 | 30.271 | 20.774 | 24.117 | 24.17 | 22.136 | 27.597 | 23.303 | 32.356 | 20.868 | 21.03 | 22.037 | 20.711 | 15.299 | 16.061 | 15.644 | 22.294 | 14.92 | 18.302 | 20.191 | 23.008 | 15.501 | 18.935 | 19.016 | 20.31 | 15.068 | 21.539 | 15.796 | 19.194 | 17.729 | 19.771 | 15.8 | 19 | 13.9 | 17.5 | 19.2 | 17.9 | 14.6 | 5.6 | 15.7 | 13.8 | 9.8 | 19.3 | 14.9 | 12.3 | 12.2 | 18.8 | 14.2 | 15.2 | 11.9 | 18.1 | 15.1 | 12.2 | 11 | 18.1 | 67.4 | 67.1 | 71.7 | 59 | 58.8 | 48.1 | 50 | 52.6 | 46.1 | 41.9 | 41.5 | 50.3 | 41.5 | 41.9 | 39.8 | 49.3 | 43.2 | 39.3 | 39.5 | 50.7 | 43.8 | 42.4 | 42.4 | 49.7 | 41.1 | 39.9 | 40.7 | 47.8 | 44 | 40.2 | 38.6 | 49.4 | 44.4 | 38.3 |
Operating Income Ratio
| 0.318 | 0.324 | 0.274 | 0.223 | 0.338 | 0.314 | 0.238 | 0.182 | 0.303 | 0.303 | 0.262 | 0.214 | 0.236 | 0.209 | 0.169 | 0.123 | 0.224 | 0.145 | 0.167 | 0.145 | 0.163 | 0.117 | 0.161 | 0.106 | 0.168 | 0.133 | 0.156 | 0.155 | 0.146 | 0.14 | 0.153 | 0.148 | 0.138 | 0.133 | 0.134 | 0.158 | 0.148 | 0.132 | 0.123 | 0.129 | 0.117 | 0.078 | 0.143 | 0.123 | 0.109 | 0.074 | 0.125 | 0.114 | 0.077 | -0.083 | 0.063 | 0.02 | 0.054 | 0.046 | 0.046 | 0.055 | 0.053 | -0.049 | 0.061 | 0.051 | 0.068 | 0.025 | 0.031 | 0.07 | 0.058 | 0.032 | 0.057 | 0.073 | 0.085 | 0.099 | 0.069 | 0.084 | 0.086 | 0.079 | 0.099 | 0.082 | 0.119 | 0.081 | 0.09 | 0.091 | 0.093 | 0.072 | 0.078 | 0.135 | 0.093 | 0.075 | 0.092 | 0.106 | 0.124 | 0.088 | 0.12 | 0.119 | 0.114 | 0.099 | 0.139 | 0.107 | 0.134 | 0.133 | 0.147 | 0.135 | 0.153 | 0.125 | 0.157 | 0.167 | 0.16 | 0.137 | 0.058 | 0.147 | 0.135 | 0.108 | 0.21 | 0.164 | 0.132 | 0.136 | 0.213 | 0.158 | 0.188 | 0.161 | 0.216 | 0.204 | 0.172 | 0.16 | 0.247 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Other Income Expenses Net
| -3.384 | -3.324 | -2.829 | 4.809 | 4.76 | 5.674 | -4.885 | -5.728 | -9.381 | -0.138 | 0.282 | 0.298 | -0.302 | 0.11 | 0.777 | 1.466 | 0.87 | 1.542 | -1.26 | 0.87 | -0.035 | -0.225 | 0.209 | -1.054 | -0.081 | -0.679 | -0.234 | 0.935 | 0.592 | 0.552 | 0.553 | 0.474 | 0.499 | 1.532 | 0.4 | 0.704 | 0.334 | 0.567 | 0.572 | 0.684 | 0.494 | 0.858 | 1.823 | -9.114 | 1.401 | 0.696 | 0.861 | 1.806 | -12.417 | -44.832 | 0.561 | -2.421 | 0.489 | 1.107 | 0.675 | 1.997 | 1.205 | -17.952 | 0.136 | 2.689 | 1.609 | 1.351 | -1.099 | 3.678 | 0.274 | 0.626 | 0.962 | 0.78 | 0.619 | 0.34 | 0.273 | -2.587 | 1.06 | 0.659 | 0.429 | 0.304 | 1.073 | 0.215 | 0.194 | -0.124 | 0.125 | 0.781 | 0.037 | 0.004 | 0.025 | 0.933 | 0.33 | 0.902 | 0.746 | 0.358 | 0.051 | 0.666 | 0.332 | 0.876 | 0.318 | 0.267 | 0.358 | 0.523 | 0.684 | 15.3 | 0.5 | 1.1 | 0.3 | 1.6 | 0.9 | 1.3 | 0.4 | 0.7 | 2.6 | 1.7 | 1.1 | 0.5 | 0.6 | 0.6 | 0.7 | 0.5 | -0.1 | 0.4 | -0.2 | 0.4 | 0.4 | 0.4 | 0.3 | 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 |
Income Before Tax
| 104.156 | 107.587 | 92.146 | 68.972 | 116.701 | 102.031 | 75.785 | 49.213 | 106.752 | 111.937 | 89.633 | 62.288 | 64.578 | 50.377 | 35.578 | 20.331 | 45.031 | 20.789 | 29.906 | 23.886 | 29.681 | 18.769 | 31.952 | 14.542 | 30.632 | 21.75 | 30.009 | 25.848 | 24.808 | 22.614 | 25.892 | 21.74 | 19.757 | 20.639 | 19.982 | 22.482 | 22.23 | 17.665 | 17.854 | 17.801 | 21.129 | 11.47 | 29.65 | 13.04 | 19.959 | 9.598 | 21.12 | 19.024 | 1.02 | -31.379 | 9.788 | -2.002 | 8.983 | 6.535 | 4.348 | 9.551 | 6.719 | -20.76 | 7.097 | 5.794 | 11.747 | 0.879 | 3.006 | 21.294 | 13.634 | 3.886 | 11.348 | 18.926 | 21.239 | 25.585 | 16.179 | 16.651 | 20.152 | 17.695 | 23.532 | 19.113 | 28.772 | 16.242 | 16.639 | 17.08 | 16.196 | 11.71 | 11.669 | 11.126 | 17.791 | 11.429 | 14.24 | 16.432 | 19.236 | 15.859 | 14.662 | 15.741 | 16.782 | 11.872 | 17.772 | 11.989 | 15.287 | 13.963 | 16.5 | 27.5 | 15.8 | 11.1 | 14.4 | 17 | 14.9 | 11.8 | 2 | 11.7 | 11.6 | 6.9 | 15.8 | 10.5 | 8.7 | 9 | 15.9 | 11 | 11.2 | 8.8 | 14.3 | 12 | 9.1 | 8.2 | 15.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.308 | 0.314 | 0.265 | 0.219 | 0.326 | 0.302 | 0.224 | 0.163 | 0.278 | 0.28 | 0.239 | 0.187 | 0.204 | 0.176 | 0.136 | 0.09 | 0.191 | 0.108 | 0.127 | 0.111 | 0.13 | 0.082 | 0.13 | 0.066 | 0.135 | 0.096 | 0.124 | 0.125 | 0.115 | 0.107 | 0.121 | 0.111 | 0.1 | 0.101 | 0.097 | 0.119 | 0.111 | 0.094 | 0.088 | 0.092 | 0.087 | 0.049 | 0.123 | 0.056 | 0.087 | 0.045 | 0.097 | 0.089 | 0.004 | -0.111 | 0.035 | -0.008 | 0.028 | 0.021 | 0.015 | 0.031 | 0.024 | -0.077 | 0.027 | 0.022 | 0.046 | 0.004 | 0.011 | 0.064 | 0.039 | 0.012 | 0.038 | 0.057 | 0.07 | 0.084 | 0.054 | 0.058 | 0.072 | 0.063 | 0.084 | 0.067 | 0.106 | 0.063 | 0.071 | 0.071 | 0.073 | 0.055 | 0.056 | 0.096 | 0.074 | 0.058 | 0.072 | 0.086 | 0.104 | 0.09 | 0.093 | 0.099 | 0.094 | 0.078 | 0.114 | 0.081 | 0.106 | 0.104 | 0.122 | 0.236 | 0.128 | 0.099 | 0.129 | 0.148 | 0.133 | 0.11 | 0.021 | 0.109 | 0.114 | 0.076 | 0.172 | 0.116 | 0.094 | 0.1 | 0.18 | 0.122 | 0.138 | 0.119 | 0.17 | 0.162 | 0.128 | 0.119 | 0.207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 18.677 | 20.592 | 17.808 | 11.205 | 24.727 | 20.062 | 13.304 | 7.208 | 22.513 | 26 | 17.63 | 10.671 | 11.824 | 8.308 | 5.249 | 1.663 | 9.097 | 3.808 | 5.638 | 3.534 | 4.936 | 3.343 | 5.628 | 0.381 | 7.359 | 3.054 | 3.794 | 7.748 | 7.035 | 5.897 | 6.363 | 4.343 | 5.163 | 5.083 | 5.492 | 7.04 | 6.521 | 4.008 | 4.073 | 3.755 | 5.476 | 1.486 | 8.288 | 0.43 | 5.133 | 2.094 | 5.886 | 1.933 | -0.858 | -14.493 | 0.297 | -1.448 | 2.109 | 0.537 | 0.414 | 7.495 | 0.618 | -6.542 | 2.38 | -2.526 | 1.155 | -1.852 | -1.382 | 7.547 | 4.003 | 0.369 | 3.118 | 4.808 | 7.907 | 9.482 | 5.771 | 5.369 | 6.676 | 6.558 | 8.572 | 6.355 | 10.692 | 5.275 | 5.623 | 4.417 | 5.17 | 3.843 | 3.574 | 1.727 | 5.83 | 2.995 | 4.378 | 3.805 | 6.354 | 5.272 | 4.63 | 4.372 | 5.705 | 3.097 | 6.301 | 1.944 | 4.685 | 4.803 | 6.083 | 9.3 | 5.4 | 4 | 5.2 | 6.1 | 5 | 3.8 | 0.1 | 3.3 | 3.8 | 1.5 | 5.6 | 2.7 | 2.5 | 3 | 5.9 | 3.3 | 4.1 | 3.5 | 5.6 | 4.2 | 3.2 | 2.8 | 5.8 | -6.7 | -5.7 | -5.8 | -9.2 | -6.6 | -4.6 | -6.4 | -8.9 | -5.8 | -5.4 | -5.4 | -9.5 | -5.5 | -5.3 | -5.5 | -8.7 | -5 | -5.7 | -5.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income
| 85.479 | 86.995 | 74.338 | 57.767 | 91.974 | 81.969 | 62.481 | 42.005 | 84.239 | 85.937 | 72.003 | 51.617 | 52.754 | 42.069 | 30.329 | 18.668 | 35.934 | 16.981 | 24.268 | 20.352 | 24.745 | 15.426 | 26.324 | 14.161 | 23.273 | 18.696 | 26.215 | 18.342 | 17.734 | 16.778 | 19.585 | 17.51 | 14.616 | 15.675 | 14.52 | 14.582 | 15.392 | 11.436 | 17.935 | 10.475 | 15.825 | 9.993 | 21.43 | 12.663 | 15.138 | 7.701 | 15.363 | 2.967 | 1.873 | -17.356 | 7.243 | -44.135 | 6.368 | 18.828 | 5.696 | 2.056 | 6.101 | -14.218 | 4.717 | 8.32 | 10.592 | 2.731 | 4.388 | 13.747 | 9.631 | 3.517 | 8.23 | 14.118 | 13.332 | 16.103 | 10.408 | 11.282 | 13.476 | 11.394 | 14.96 | 12.673 | 17.603 | 22.304 | 9.971 | 14.878 | 11.026 | 7.867 | 8.095 | 9.399 | 11.961 | 8.434 | 9.862 | 12.627 | 12.882 | 10.587 | 10.032 | 11.369 | 11.077 | 8.775 | 11.471 | 10.045 | 10.602 | 9.16 | 10.417 | 18.2 | 10.4 | 7.1 | 9.2 | 10.9 | 9.9 | 8 | 5.7 | 8.4 | 7.8 | 5.4 | 10.2 | 7.8 | 6.2 | 6 | 10 | 7.7 | 7.1 | 5.3 | 8.7 | 7.8 | 5.9 | 5.4 | 9.4 | 6.7 | 5.7 | 5.8 | 9.2 | 6.6 | 4.6 | 6.4 | 8.9 | 5.8 | 5.4 | 5.4 | 9.5 | 5.5 | 5.3 | 5.5 | 8.7 | 5 | 5.7 | 5.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.253 | 0.254 | 0.214 | 0.184 | 0.257 | 0.243 | 0.184 | 0.139 | 0.219 | 0.215 | 0.192 | 0.155 | 0.167 | 0.147 | 0.116 | 0.082 | 0.152 | 0.088 | 0.103 | 0.094 | 0.108 | 0.067 | 0.107 | 0.064 | 0.102 | 0.083 | 0.109 | 0.089 | 0.082 | 0.079 | 0.091 | 0.089 | 0.074 | 0.077 | 0.07 | 0.077 | 0.077 | 0.061 | 0.088 | 0.054 | 0.065 | 0.043 | 0.089 | 0.054 | 0.066 | 0.036 | 0.07 | 0.014 | 0.007 | -0.061 | 0.026 | -0.168 | 0.02 | 0.059 | 0.02 | 0.007 | 0.022 | -0.053 | 0.018 | 0.032 | 0.041 | 0.011 | 0.016 | 0.041 | 0.027 | 0.011 | 0.027 | 0.043 | 0.044 | 0.053 | 0.035 | 0.039 | 0.048 | 0.041 | 0.054 | 0.044 | 0.065 | 0.087 | 0.043 | 0.061 | 0.05 | 0.037 | 0.039 | 0.081 | 0.05 | 0.042 | 0.05 | 0.066 | 0.069 | 0.06 | 0.064 | 0.071 | 0.062 | 0.057 | 0.074 | 0.068 | 0.074 | 0.068 | 0.077 | 0.156 | 0.084 | 0.064 | 0.083 | 0.095 | 0.088 | 0.075 | 0.059 | 0.078 | 0.077 | 0.059 | 0.111 | 0.086 | 0.067 | 0.067 | 0.113 | 0.086 | 0.088 | 0.072 | 0.104 | 0.105 | 0.083 | 0.078 | 0.128 | 0.099 | 0.085 | 0.081 | 0.156 | 0.112 | 0.096 | 0.128 | 0.169 | 0.126 | 0.129 | 0.13 | 0.189 | 0.133 | 0.126 | 0.138 | 0.176 | 0.116 | 0.145 | 0.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 2.05 | 2.08 | 1.78 | 1.39 | 2.21 | 1.97 | 1.5 | 1.01 | 2.02 | 2.07 | 1.73 | 1.24 | 1.27 | 1.01 | 0.73 | 0.45 | 0.88 | 0.42 | 0.6 | 0.51 | 0.62 | 0.39 | 0.66 | 0.36 | 0.59 | 0.47 | 0.66 | 0.46 | 0.45 | 0.43 | 0.5 | 0.45 | 0.38 | 0.41 | 0.38 | 0.39 | 0.41 | 0.31 | 0.48 | 0.28 | 0.43 | 0.27 | 0.59 | 0.35 | 0.42 | 0.21 | 0.41 | 0.08 | 0.05 | -0.48 | 0.2 | -1.23 | 0.17 | 0.51 | 0.15 | 0.05 | 0.17 | -0.4 | 0.13 | 0.23 | 0.29 | 0.07 | 0.12 | 0.4 | 0.31 | 0.11 | 0.27 | 0.46 | 0.44 | 0.54 | 0.35 | 0.37 | 0.45 | 0.38 | 0.5 | 0.43 | 0.6 | 0.76 | 0.34 | 0.56 | 0.42 | 0.3 | 0.31 | 0.36 | 0.46 | 0.32 | 0.38 | 0.41 | 0.5 | 0.41 | 0.4 | 0.3 | 0.43 | 0.35 | 0.47 | 0.25 | 0.42 | 0.36 | 0.42 | 0.76 | 0.21 | 0.14 | 0.19 | 0.43 | 0.2 | 0.16 | 0.11 | 0.33 | 0.16 | 0.11 | 0.22 | 0.31 | 0.14 | 0.13 | 0.21 | 0.32 | 0.15 | 0.11 | 0.19 | 0.32 | 0.12 | 0.11 | 0.2 | 0.27 | 0.12 | 0.12 | 0.2 | 0.26 | 0.09 | 0.14 | 0.19 | 0.24 | 0.11 | 0.11 | 0.2 | 0.22 | 0.11 | 0.11 | 0.18 | 0.19 | 0.11 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS Diluted
| 2.03 | 2.07 | 1.77 | 1.37 | 2.19 | 1.95 | 1.49 | 1 | 2.01 | 2.05 | 1.72 | 1.23 | 1.26 | 1.01 | 0.73 | 0.45 | 0.87 | 0.42 | 0.6 | 0.51 | 0.62 | 0.39 | 0.66 | 0.35 | 0.58 | 0.47 | 0.66 | 0.46 | 0.45 | 0.42 | 0.49 | 0.44 | 0.37 | 0.41 | 0.38 | 0.39 | 0.41 | 0.3 | 0.48 | 0.28 | 0.43 | 0.27 | 0.59 | 0.35 | 0.42 | 0.21 | 0.41 | 0.08 | 0.05 | -0.48 | 0.2 | -1.23 | 0.17 | 0.51 | 0.15 | 0.05 | 0.16 | -0.4 | 0.13 | 0.23 | 0.29 | 0.07 | 0.12 | 0.4 | 0.31 | 0.11 | 0.27 | 0.46 | 0.44 | 0.53 | 0.34 | 0.37 | 0.45 | 0.38 | 0.5 | 0.43 | 0.59 | 0.76 | 0.33 | 0.55 | 0.42 | 0.3 | 0.31 | 0.36 | 0.46 | 0.32 | 0.38 | 0.41 | 0.5 | 0.41 | 0.4 | 0.29 | 0.43 | 0.35 | 0.47 | 0.25 | 0.42 | 0.36 | 0.42 | 0.76 | 0.21 | 0.14 | 0.19 | 0.43 | 0.2 | 0.16 | 0.11 | 0.33 | 0.16 | 0.11 | 0.22 | 0.31 | 0.14 | 0.13 | 0.21 | 0.32 | 0.15 | 0.11 | 0.19 | 0.32 | 0.12 | 0.11 | 0.2 | 0.27 | 0.12 | 0.12 | 0.2 | 0.26 | 0.09 | 0.14 | 0.19 | 0.24 | 0.11 | 0.11 | 0.2 | 0.22 | 0.11 | 0.11 | 0.18 | 0.19 | 0.11 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITDA
| 79.929 | 137.543 | 120.872 | 103.682 | 150.424 | 135.96 | 109.056 | 80.799 | 138.727 | 144.494 | 122.129 | 94.706 | 97.041 | 83.101 | 67.102 | 50.232 | 73.994 | 49.887 | 58.428 | 51.964 | 56.877 | 46.035 | 58.909 | 40.803 | 56.889 | 48.171 | 56.144 | 51.926 | 50.128 | 48.049 | 51.208 | 47.947 | 46.097 | 47.14 | 46.265 | 46.493 | 45.101 | 40.028 | 40.132 | 40.318 | 43.938 | 34.066 | 51.025 | 44.93 | 41.572 | 31.31 | 43.02 | 40.983 | 37.292 | 39.048 | 34.896 | 26.665 | 37.139 | 34.302 | 32.275 | 37.562 | 35.165 | 26.48 | 35.742 | 30.682 | 35.841 | 24.283 | 28.192 | 37.333 | 36.918 | 25.801 | 31.048 | 36.826 | 38.294 | 42.878 | 33.594 | 39.532 | 35.662 | 33.856 | 39.392 | 34.799 | 43.003 | 32.206 | 32.271 | 32.515 | 32.171 | 25.75 | 27.197 | 27.394 | 33.987 | 25.321 | 29.128 | 30.332 | 33.142 | 25.649 | 29.068 | 29.302 | 30.732 | 24.48 | 31.327 | 26.181 | 27.599 | 26.714 | 28.413 | 8.7 | 27.4 | 21.6 | 26.1 | 26 | 25.8 | 22.1 | 14.2 | 24.4 | 21.2 | 18.1 | 28.1 | 23.6 | 21.1 | 20.2 | 25.7 | 21.1 | 22.4 | 18.6 | 25.3 | 21.7 | 18.1 | 16.8 | 24.2 | 67.4 | 67.1 | 71.7 | 59 | 58.8 | 48.1 | 50 | 52.6 | 46.1 | 41.9 | 41.5 | 50.3 | 41.5 | 41.9 | 39.8 | 49.3 | 43.2 | 39.3 | 39.5 | 50.7 | 43.8 | 42.4 | 42.4 | 49.7 | 41.1 | 39.9 | 40.7 | 47.8 | 44 | 40.2 | 38.6 | 49.4 | 44.4 | 38.3 |
EBITDA Ratio
| 0.236 | 0.402 | 0.348 | 0.33 | 0.42 | 0.403 | 0.322 | 0.268 | 0.361 | 0.361 | 0.326 | 0.284 | 0.307 | 0.291 | 0.256 | 0.221 | 0.314 | 0.259 | 0.249 | 0.241 | 0.249 | 0.201 | 0.239 | 0.184 | 0.25 | 0.213 | 0.233 | 0.251 | 0.232 | 0.227 | 0.239 | 0.244 | 0.234 | 0.232 | 0.224 | 0.246 | 0.225 | 0.213 | 0.198 | 0.208 | 0.181 | 0.145 | 0.212 | 0.193 | 0.181 | 0.147 | 0.197 | 0.193 | 0.135 | 0.138 | 0.126 | 0.101 | 0.118 | 0.108 | 0.113 | 0.123 | 0.125 | 0.098 | 0.136 | 0.119 | 0.139 | 0.098 | 0.102 | 0.112 | 0.105 | 0.08 | 0.103 | 0.112 | 0.127 | 0.14 | 0.112 | 0.138 | 0.127 | 0.121 | 0.141 | 0.122 | 0.158 | 0.126 | 0.138 | 0.134 | 0.145 | 0.122 | 0.132 | 0.236 | 0.141 | 0.128 | 0.147 | 0.16 | 0.178 | 0.145 | 0.184 | 0.184 | 0.173 | 0.16 | 0.201 | 0.178 | 0.192 | 0.2 | 0.211 | 0.075 | 0.221 | 0.194 | 0.235 | 0.226 | 0.23 | 0.207 | 0.147 | 0.228 | 0.208 | 0.199 | 0.306 | 0.26 | 0.227 | 0.225 | 0.291 | 0.235 | 0.277 | 0.252 | 0.302 | 0.293 | 0.255 | 0.244 | 0.33 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |