Sanofi India Limited
NSE:SANOFI.NS
6451.9 (INR) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
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 | 2011 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2,602 | -3,945 | 4,065 | -4,481 | 4,341 | -10,049 | 10,049 | -6,990 | 6,856 | -15,380 | 15,380 | -9,364 | 9,236 | -11,974 | 11,974 | -16,887 | 16,789 | -11,295 | 11,199 | -8,307 | 8,239 | -8,251 | 8,251 | -7,104 | 7,019 | -7,215 | 7,215 | -6,881 | 6,762 | -5,585 | 5,510 | -5,962 | 5,962 | -5,715 | 5,659.1 | -3,310 | 3,310 | -4,688.4 | 4,646 | -2,876 | 2,876 | -2,644 | 2,598.1 | -1,573 | 1,573 | -4,288.5 | 4,278.6 | 0 | 2,345 | 2,342.412 |
Short Term Investments
| 147 | 7,890 | 198 | 8,962 | 156 | 20,098 | 190 | 13,980 | 135 | 30,760 | 123 | 18,728 | 128 | 23,948 | 281 | 33,774 | 98 | 22,590 | 0 | 16,614 | 68 | 16,502 | 68 | 14,208 | 85 | 14,430 | 84 | 13,762 | 119 | 11,170 | 0 | 11,924 | 0 | 11,430 | 0.4 | 6,620 | 0 | 9,376.8 | 0 | 5,752 | 0 | 5,288 | 0 | 3,146 | 0 | 8,577 | 0 | 0 | 0 | 1,670.873 |
Cash and Short Term Investments
| 2,602 | 3,945 | 4,065 | 4,481 | 4,497 | 10,049 | 10,239 | 6,990 | 6,991 | 15,380 | 15,380 | 9,364 | 9,364 | 11,974 | 11,974 | 16,887 | 16,887 | 11,295 | 11,199 | 8,307 | 8,307 | 8,251 | 8,319 | 7,104 | 7,104 | 7,215 | 7,215 | 6,881 | 6,881 | 5,585 | 5,510 | 5,962 | 5,962 | 5,715 | 5,659.1 | 3,310 | 3,310 | 4,688.4 | 4,646 | 2,876 | 2,876 | 2,644 | 2,598.1 | 1,573 | 1,573 | 4,288.5 | 4,278.6 | 2,345 | 2,345 | 4,013.285 |
Net Receivables
| 1,800 | 0 | 1,336 | 0 | 1,261 | 0 | 1,291 | 0 | 1,205 | 0 | 2,041 | 0 | 1,092 | 0 | 2,651 | 0 | 1,506 | 0 | 2,240 | 0 | 2,003 | 0 | 1,994 | 0 | 2,087 | 0 | 1,951 | 0 | 1,609 | 0 | 1,448 | 0 | 2,233 | 0 | 1,441 | 0 | 3,662 | 0 | 1,152.2 | 0 | 3,128 | 0 | 1,183.1 | 0 | 2,681 | 0 | 989 | 0 | 1,497 | 729.718 |
Inventory
| 3,562 | 0 | 6,638 | 0 | 4,116 | 0 | 4,080 | 0 | 3,951 | 0 | 3,924 | 0 | 3,630 | 0 | 3,680 | 0 | 3,422 | 0 | 4,719 | 0 | 4,833 | 0 | 4,916 | 0 | 4,379 | 0 | 4,272 | 0 | 4,250 | 0 | 4,988 | 0 | 4,490 | 0 | 4,843.8 | 0 | 5,025 | 0 | 4,812 | 0 | 3,347 | 0 | 3,445.9 | 0 | 3,537 | 0 | 2,765.5 | 0 | 2,996 | 2,542.721 |
Other Current Assets
| 804 | 0 | 441 | 0 | 455 | 0 | 463 | 0 | 476 | 0 | 34 | 0 | 527 | 0 | 28 | 0 | 1,595 | 0 | 23 | 0 | 1,342 | 0 | 693 | 0 | 1,100 | 0 | 541 | 0 | 512 | 0 | 3,782 | 0 | 22 | 0 | 438 | 0 | 99 | 0 | 1,975.6 | 0 | 57 | 0 | 2,198.4 | 0 | 60 | 0 | 230 | 0 | 62 | 64.219 |
Total Current Assets
| 8,768 | 3,945 | 12,480 | 4,481 | 10,329 | 10,049 | 16,103 | 6,990 | 17,102 | 15,380 | 21,379 | 9,364 | 14,613 | 11,974 | 18,333 | 16,887 | 23,410 | 11,295 | 21,293 | 8,307 | 16,485 | 8,251 | 15,922 | 7,104 | 14,670 | 7,215 | 14,432 | 6,881 | 13,252 | 5,585 | 15,673 | 5,962 | 12,707 | 5,715 | 12,436.8 | 3,310 | 12,096 | 4,688.4 | 12,628.2 | 2,876 | 9,408 | 2,644 | 9,471.4 | 1,573 | 7,851 | 4,288.5 | 8,273 | 2,345 | 6,900 | 7,349.943 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3,299 | 0 | 3,233 | 0 | 3,189 | 0 | 3,240 | 0 | 3,286 | 0 | 3,417 | 0 | 3,534 | 0 | 3,629 | 0 | 3,508 | 0 | 3,654 | 0 | 5,637 | 0 | 5,643 | 0 | 5,707 | 0 | 5,705 | 0 | 5,738 | 0 | 5,905 | 0 | 8,717 | 0 | 5,753.1 | 0 | 9,204 | 0 | 4,740.2 | 0 | 8,616 | 0 | 3,885.6 | 0 | 7,977 | 0 | 2,348.8 | 0 | 0 | 1,975.989 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 731 | 0 | 731 | 0 | 731 | 0 | 731 | 0 | 731 | 0 | 731 | 0 | 731 | 0 | 731 | 0 | 731 | 0 | 1,900 | 0 | 0 | 0 | 1,775.3 | 0 | 0 | 0 | 1,649.9 | 0 | 0 | 0 | 1,524.5 | 0 | 0 | 0 | 1,399.1 | 0 | 0 | 1,252.9 |
Intangible Assets
| 16 | 0 | 75 | 0 | 69 | 0 | 51 | 0 | 47 | 0 | 52 | 0 | 192 | 0 | 381 | 0 | 574 | 0 | 776 | 0 | 972 | 0 | 1,165 | 0 | 1,336 | 0 | 1,555 | 0 | 1,741 | 0 | 1,923 | 0 | 0 | 0 | 2,508.3 | 0 | 0 | 0 | 2,986.3 | 0 | 0 | 0 | 3,480.6 | 0 | 0 | 0 | 3,972.8 | 0 | 0 | 5,696.014 |
Goodwill and Intangible Assets
| 16 | 0 | 75 | 0 | 69 | 0 | 51 | 0 | 47 | 0 | 52 | 0 | 923 | 0 | 1,112 | 0 | 1,305 | 0 | 1,507 | 0 | 1,703 | 0 | 1,896 | 0 | 2,067 | 0 | 2,286 | 0 | 2,472 | 0 | 3,823 | 0 | 0 | 0 | 4,283.6 | 0 | 0 | 0 | 4,636.2 | 0 | 0 | 0 | 5,005.1 | 0 | 0 | 0 | 5,371.9 | 0 | 0 | 5,696.014 |
Long Term Investments
| 83 | 0 | 111 | 0 | -17 | 0 | -43 | 0 | -9 | 0 | -91 | 0 | -96 | 0 | -249 | 0 | 165 | 0 | 0 | 0 | -11 | 0 | -66 | 0 | 60 | 0 | 2 | 0 | 23 | 0 | 2 | 0 | 2 | 0 | 2 | 0 | 2 | 0 | 2.4 | 0 | 2 | 0 | 2.4 | 0 | 4 | 0 | 3.6 | 0 | 0 | -1,667.242 |
Tax Assets
| 73 | 0 | 374 | 0 | 1,329 | 0 | 408 | 0 | 0 | 0 | 5,808 | 0 | 5,874 | 0 | 6,316 | 0 | 6,416 | 0 | 0 | 0 | 6,021 | 0 | 0 | 0 | 5,724 | 0 | -2 | 0 | 4,476 | 0 | -2 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -2.4 | 0 | 0 | 0 | -2.4 | 0 | 0 | 0 | -3.6 | 0 | 0 | 0 |
Other Non-Current Assets
| 1,364 | -3,945 | 875 | -4,481 | 77 | -10,049 | 958 | -6,990 | 1,340 | -15,380 | 45 | -9,364 | 45 | -11,974 | 44 | -16,887 | 44 | -11,295 | 5,990 | -8,307 | 71 | -8,251 | 6,444 | -7,104 | 79 | -7,215 | 5,347 | -6,881 | 46 | -5,585 | -1 | -5,962 | 2,891 | -5,715 | 1,572.6 | -3,310 | 928 | -4,688.4 | 271.5 | -2,876 | 668 | -2,644 | 85.8 | -1,573 | 696 | -4,288.5 | 319.4 | 0 | 8,164 | 1,670.873 |
Total Non-Current Assets
| 4,835 | -3,945 | 4,668 | -4,481 | 4,647 | -10,049 | 4,614 | -6,990 | 4,664 | -15,380 | 9,231 | -9,364 | 10,280 | -11,974 | 10,852 | -16,887 | 11,438 | -11,295 | 11,151 | -8,307 | 13,421 | -8,251 | 13,917 | -7,104 | 13,637 | -7,215 | 13,338 | -6,881 | 12,755 | -5,585 | 9,727 | -5,962 | 11,610 | -5,715 | 11,609.3 | -3,310 | 10,134 | -4,688.4 | 9,647.9 | -2,876 | 9,286 | -2,644 | 8,976.5 | -1,573 | 8,677 | -4,288.5 | 8,040.1 | 0 | 8,164 | 7,675.634 |
Total Assets
| 13,603 | 0 | 17,148 | 0 | 14,976 | 0 | 20,717 | 0 | 21,766 | 0 | 30,610 | 0 | 24,893 | 0 | 29,185 | 0 | 34,848 | 0 | 32,444 | 0 | 29,906 | 0 | 29,839 | 0 | 28,307 | 0 | 27,770 | 0 | 26,007 | 0 | 25,400 | 0 | 24,317 | 0 | 24,046.1 | 0 | 22,230 | 0 | 22,276.1 | 0 | 18,694 | 0 | 18,447.9 | 0 | 16,528 | 0 | 16,313.1 | 0 | 15,064 | 15,025.577 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2,323 | 0 | 2,915 | 0 | 3,302 | 0 | 3,564 | 0 | 2,992 | 0 | 3,767 | 0 | 3,764 | 0 | 3,183 | 0 | 3,471 | 0 | 3,689 | 0 | 3,231 | 0 | 3,438 | 0 | 3,213 | 0 | 3,269 | 0 | 2,970 | 0 | 2,424 | 0 | 2,193 | 0 | 2,256.1 | 0 | 2,591 | 0 | 3,268.6 | 0 | 1,830 | 0 | 1,871 | 0 | 1,637 | 0 | 1,541.7 | 0 | 1,459 | 1,633.528 |
Short Term Debt
| 57 | 0 | 51 | 0 | 85 | 0 | 87 | 0 | 76 | 0 | 70 | 0 | 70 | 0 | 47 | 0 | 38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 1,025 | 0 | 1,015 | 0 | 1,215 | 0 | 900 | 0 | 935 | 0 | 1,067 | 0 | 1,037 | 0 | 901 | 0 | 1,039 | 0 | 585 | 0 | 720 | 0 | 410 | 0 | 856 | 0 | 393 | 0 | 812 | 0 | 340 | 0 | 0 | 0 | 488 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 1,025 | 0 | 1,015 | 0 | 3,774 | 0 | 47 | 0 | 0 | 0 | 3,565 | 0 | 3,779 | 0 | 3,561 | 0 | 3,434 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Current Liabilities
| 2,991 | 0 | 2,532 | 0 | 86 | 0 | 3,708 | 0 | 3,430 | 0 | 94 | 0 | 151 | 0 | 77 | 0 | 187 | 0 | 3,345 | 0 | 3,015 | 0 | 2,797 | 0 | 2,975 | 0 | 2,741 | 0 | 2,934 | 0 | 4,254 | 0 | 3,150 | 0 | 3,913.4 | 0 | 2,700 | 0 | 3,289.6 | 0 | 1,848 | 0 | 2,482.8 | 0 | 1,637 | 0 | 2,324.6 | 0 | 1,284 | 2,141.232 |
Total Current Liabilities
| 6,396 | 0 | 6,513 | 0 | 7,247 | 0 | 7,406 | 0 | 6,498 | 0 | 7,496 | 0 | 7,764 | 0 | 6,868 | 0 | 7,130 | 0 | 7,034 | 0 | 6,246 | 0 | 6,235 | 0 | 6,188 | 0 | 6,010 | 0 | 5,904 | 0 | 6,678 | 0 | 5,343 | 0 | 6,169.5 | 0 | 5,291 | 0 | 6,558.2 | 0 | 3,678 | 0 | 4,353.8 | 0 | 3,274 | 0 | 3,866.3 | 0 | 2,743 | 3,774.76 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 164 | 0 | 139 | 0 | 110 | 0 | 149 | 0 | 149 | 0 | 176 | 0 | 198 | 0 | 179 | 0 | 201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Tax Liabilities Non-Current
| 0 | 0 | 37 | 0 | 34 | 0 | 49 | 0 | 95 | 0 | 63 | 0 | 219 | 0 | 302 | 0 | 323 | 0 | 446 | 0 | 857 | 0 | 921 | 0 | 989 | 0 | 1,031 | 0 | 987 | 0 | 966 | 0 | 1,150 | 0 | 1,202.8 | 0 | 858 | 0 | 538.8 | 0 | 409 | 0 | 366.9 | 0 | 308 | 0 | 212.8 | 0 | 88 | 84.558 |
Other Non-Current Liabilities
| 197 | 0 | 307 | 0 | 343 | 0 | 355 | 0 | 477 | 0 | 619 | 0 | 659 | 0 | 646 | 0 | 541 | 0 | 541 | 0 | 499 | 0 | 491 | 0 | 483 | 0 | 465 | 0 | 296 | 0 | 400 | 0 | 394 | 0 | 402.2 | 0 | 447 | 0 | 320.7 | 0 | 321 | 0 | 260.2 | 0 | 228 | 0 | 192.8 | 0 | 372 | 0 |
Total Non-Current Liabilities
| 361 | 0 | 483 | 0 | 487 | 0 | 553 | 0 | 721 | 0 | 858 | 0 | 1,076 | 0 | 1,127 | 0 | 1,065 | 0 | 987 | 0 | 1,356 | 0 | 1,412 | 0 | 1,472 | 0 | 1,496 | 0 | 1,283 | 0 | 1,366 | 0 | 1,544 | 0 | 1,605 | 0 | 1,305 | 0 | 859.5 | 0 | 730 | 0 | 627.1 | 0 | 536 | 0 | 405.6 | 0 | 460 | 84.558 |
Total Liabilities
| 6,757 | 0 | 6,996 | 0 | 7,734 | 0 | 7,959 | 0 | 7,219 | 0 | 8,354 | 0 | 8,840 | 0 | 7,995 | 0 | 8,195 | 0 | 8,021 | 0 | 7,602 | 0 | 7,647 | 0 | 7,660 | 0 | 7,506 | 0 | 7,187 | 0 | 8,044 | 0 | 6,887 | 0 | 7,774.5 | 0 | 6,596 | 0 | 7,417.7 | 0 | 4,408 | 0 | 4,980.9 | 0 | 3,810 | 0 | 4,271.9 | 0 | 3,203 | 3,859.318 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 230 | 0 | 230 | 0 | 230 | 0 | 230 | 0 | 230 | 0 | 230 | 0 | 230 | 0 | 230 | 0 | 230 | 0 | 230 | 0 | 230 | 0 | 230 | 0 | 230 | 0 | 230 | 0 | 230 | 0 | 230 | 0 | 230 | 0 | 230.3 | 0 | 230 | 0 | 230.3 | 0 | 230 | 0 | 230.3 | 0 | 230 | 0 | 230.3 | 0 | 230 | 230.306 |
Retained Earnings
| 6,616 | 0 | 6,016 | 0 | 0 | 0 | 8,432 | 0 | 0 | 0 | 17,951 | 0 | 0 | 0 | 16,946 | 0 | 0 | 0 | 20,296 | 0 | 0 | 0 | 18,151 | 0 | 0 | 0 | 16,304 | 0 | 0 | 0 | 13,614 | 0 | 0 | 0 | 12,529.7 | 0 | 0 | 0 | 11,438 | 0 | 0 | 0 | 10,302.2 | 0 | 0 | 0 | 9,133.2 | 0 | 0 | 8,426.5 |
Accumulated Other Comprehensive Income/Loss
| 6,616 | 10,152 | 9,922 | 7,242 | 7,012 | 12,758 | 4,076 | 14,547 | 14,317 | 22,256 | 4,055 | 16,053 | 15,823 | 21,190 | 540 | 26,653 | 26,423 | 24,423 | 423 | 22,304 | 22,074 | 22,192 | 337 | 20,647 | 20,417 | 20,264 | 256 | 18,820 | 18,590 | 17,356 | 185 | 17,430 | 17,200 | 16,271 | 38 | 15,634 | 15,404 | 14,858.4 | 69.5 | 14,286 | 14,056 | 13,467 | 137.6 | 12,718 | 12,488 | 12,041.2 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -6,616 | 0 | -6,016 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 3,474 | 0 | 0 | 0 | 3,474 | 0 | 0 | 0 | 3,474 | 0 | 0 | 0 | 3,474 | 0 | 0 | 0 | 3,327 | 0 | 0 | 0 | 3,473.6 | 0 | 0 | 0 | 3,120.6 | 0 | 0 | 0 | 2,796.9 | 0 | 0 | 0 | 2,677.7 | 0 | 11,631 | 2,509.453 |
Total Shareholders Equity
| 6,846 | 10,152 | 10,152 | 7,242 | 7,242 | 12,758 | 12,758 | 14,547 | 14,547 | 22,256 | 22,256 | 16,053 | 16,053 | 21,190 | 21,190 | 26,653 | 26,653 | 24,423 | 24,423 | 22,304 | 22,304 | 22,192 | 22,192 | 20,647 | 20,647 | 20,264 | 20,264 | 18,820 | 18,820 | 17,356 | 17,356 | 17,430 | 17,430 | 16,271 | 16,271.6 | 15,634 | 15,634 | 14,858.4 | 14,858.4 | 14,286 | 14,286 | 13,467 | 13,467 | 12,718 | 12,718 | 12,041.2 | 12,041.2 | 0 | 11,861 | 11,166.259 |
Total Equity
| 6,846 | 10,152 | 10,152 | 7,242 | 7,242 | 12,758 | 12,758 | 14,547 | 14,547 | 22,256 | 22,256 | 16,053 | 16,053 | 21,190 | 21,190 | 26,653 | 26,653 | 24,423 | 24,423 | 22,304 | 22,304 | 22,192 | 22,192 | 20,647 | 20,647 | 20,264 | 20,264 | 18,820 | 18,820 | 17,356 | 17,356 | 17,430 | 17,430 | 16,271 | 16,271.6 | 15,634 | 15,634 | 14,858.4 | 14,858.4 | 14,286 | 14,286 | 13,467 | 13,467 | 12,718 | 12,718 | 12,041.2 | 12,041.2 | 0 | 11,861 | 11,166.259 |
Total Liabilities & Shareholders Equity
| 13,603 | 10,152 | 17,148 | 7,242 | 14,976 | 12,758 | 20,717 | 14,547 | 21,766 | 22,256 | 30,610 | 16,053 | 24,893 | 21,190 | 29,185 | 26,653 | 34,848 | 24,423 | 32,444 | 22,304 | 29,906 | 22,192 | 29,839 | 20,647 | 28,307 | 20,264 | 27,770 | 18,820 | 26,007 | 17,356 | 25,400 | 17,430 | 24,317 | 16,271 | 24,046.1 | 15,634 | 22,230 | 14,858.4 | 22,276.1 | 14,286 | 18,694 | 13,467 | 18,447.9 | 12,718 | 16,528 | 12,041.2 | 16,313.1 | 0 | 15,064 | 15,025.577 |