Page: Company Financials
Stadler Rail AG
$19.99
+0.59 (3.04%)
As of: 2026-01-28
Master Data Export
Enterprise Value
| Metric | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|
| Stock Price | 22.73 | 32.62 | 31.93 | 40.31 | 39.71 | 46.99 | 60.00 | 60.00 | 60.00 |
| Market Capitalization | 2,272.49M | 3,286.00M | 3,191.87M | 4,030.31M | 3,970.62M | 4,699.00M | 5,983.67M | 5,941.84M | 5,848.54M |
| (-) Cash & Equivalents | 1,034.33M | 993.07M | 859.87M | 1,043.01M | 803.10M | 625.81M | 347.32M | 529.01M | 267.00M |
| (+) Total Debt | 904.08M | 822.49M | 1,221.08M | 1,593.31M | 1,315.73M | 542.77M | 79.87M | 47.49M | 56.16M |
| Enterprise Value | 2,142.24M | 3,115.42M | 3,553.08M | 4,580.61M | 4,483.25M | 4,615.96M | 5,716.22M | 5,460.31M | 5,637.69M |
Income Statement
| Metric | TTM | TTM-1 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6,977M | 7,256M | 3,256M | 3,608M | 3,751M | 3,635M | 3,085M | 3,201M | 2,001M | 2,428M | 2,065M |
| Cost of Revenue | 6,196M | 6,454M | 2,885M | 3,204M | 3,365M | 3,233M | 2,770M | 2,845M | 1,712M | 2,118M | 1,771M |
| Gross Profit | 781M | 802M | 371M | 405M | 385M | 402M | 315M | 356M | 289M | 310M | 294M |
| Gross Profit Margin | 11.2% | 11.0% | 11.4% | 11.2% | 10.3% | 11.1% | 10.2% | 11.1% | 14.4% | 12.8% | 14.2% |
| R&D Expenses | 69M | 68M | 36M | 35M | 33M | 30M | 35M | 13M | 6M | 7M | 6M |
| SG&A Expenses | 422M | 331M | 218M | 182M | 172M | 154M | 140M | 143M | 135M | 119M | 106M |
| Operating Expenses | 505M | 399M | 270M | 221M | 210M | 178M | 161M | 163M | 146M | 128M | 112M |
| Operating Income (EBIT) | 276M | 403M | 100M | 183M | 175M | 224M | 154M | 193M | 142M | 183M | 182M |
| Operating Income Margin | 4.0% | 5.5% | 3.1% | 5.1% | 4.7% | 6.2% | 5.0% | 6.0% | 7.1% | 7.5% | 8.8% |
| Interest Income | 26M | 50M | 31M | 37M | 2M | 2M | 4M | 4M | 3M | 3M | 3M |
| Interest Expense | 52M | 184M | 29M | 60M | 67M | 77M | 23M | 31M | 16M | 4M | 4M |
| Net Interest Income | -25M | -134M | 2M | -23M | -65M | -75M | -19M | -27M | -13M | -1M | -1M |
| Unusual Items | 9M | -26M | 1M | -8M | -24M | 3M | 19M | -21M | 1M | 20M | -32M |
| EBT Excluding Unusual Items | 250M | 269M | 102M | 160M | 110M | 149M | 135M | 166M | 129M | 182M | 181M |
| Pre-Tax Income | 259M | 243M | 103M | 152M | 86M | 152M | 155M | 145M | 130M | 202M | 150M |
| Pre-Tax Margin | 3.7% | 3.3% | 3.2% | 4.2% | 2.3% | 4.2% | 5.0% | 4.5% | 6.5% | 8.3% | 7.2% |
| Income Tax Expense | 63M | 39M | 48M | 13M | 11M | 18M | 16M | 20M | 13M | 31M | 23M |
| Net Income | 154M | 206M | 38M | 124M | 73M | 134M | 138M | 127M | 118M | 171M | 125M |
| Net Income Margin | 2.2% | 2.8% | 1.2% | 3.4% | 1.9% | 3.7% | 4.5% | 4.0% | 5.9% | 7.1% | 6.1% |
| Depreciation & Amortization | 235M | 209M | 117M | 112M | 104M | 99M | 96M | 76M | 57M | 55M | 41M |
| EBITDA | 510M | 612M | 218M | 295M | 279M | 323M | 250M | 269M | 200M | 237M | 223M |
| EBITDA Margin | 7.3% | 8.4% | 6.7% | 8.2% | 7.4% | 8.9% | 8.1% | 8.4% | 10.0% | 9.8% | 10.8% |
| NOPAT | 209M | 337M | 54M | 167M | 154M | 198M | 138M | 166M | 128M | 155M | 154M |
| NOPAT Margin | 3.0% | 4.6% | 1.7% | 4.6% | 4.1% | 5.4% | 4.5% | 5.2% | 6.4% | 6.4% | 7.5% |
| Owner's Earnings | 60M | 26M | -85M | -8M | -8M | 56M | -55M | -45M | -13M | 150M | 111M |
| Owner's Earnings Margin | 0.9% | 0.4% | -2.6% | -0.2% | -0.2% | 1.5% | -1.8% | -1.4% | -0.6% | 6.2% | 5.4% |
| EPS (Basic) | 1.52 | 2.07 | 0.38 | 1.24 | 0.73 | 1.34 | 1.38 | 1.27 | 1.18 | 1.74 | 1.29 |
| EPS (Diluted) | 1.53 | 2.06 | 0.38 | 1.24 | 0.73 | 1.34 | 1.38 | 1.27 | 1.18 | 1.74 | 1.29 |
| Shares (Basic) | 101M | 100M | 100M | 100M | 100M | 100M | 100M | 100M | 100M | 98M | 97M |
| Shares (Diluted) | 101M | 100M | 100M | 100M | 100M | 100M | 100M | 100M | 100M | 98M | 97M |
Balance Sheet
| Metric | MRQ | MRQ-1 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | 517.71M | 1,260.85M | 1,260.85M | 1,087.04M | 831.68M | 1,148.72M | 928.90M | 752.69M | 694.64M | 1,058.02M | 801.01M |
| Short-Term Investments | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Cash & Short-Term Investments | 517.71M | 1,260.85M | 1,260.85M | 1,087.04M | 831.68M | 1,148.72M | 928.90M | 752.69M | 694.64M | 1,058.02M | 801.01M |
| Net Receivables | 1,429.48M | 1,297.25M | 1,297.25M | 1,142.71M | 1,227.38M | 1,145.18M | 1,310.38M | 0.00M | 531.51M | 306.98M | 400.39M |
| Inventory | 2,018.19M | 1,660.78M | 1,660.78M | 1,345.67M | 1,035.83M | 1,068.25M | 1,088.20M | 865.96M | 853.22M | 579.46M | 580.61M |
| Other Current Assets | 0.00M | 3.32M | 3.32M | 0.00M | 0.00M | 0.00M | 0.00M | 1,214.18M | 85.60M | 79.46M | 55.97M |
| Total Current Assets | 3,965.38M | 4,222.20M | 4,222.20M | 3,575.42M | 3,094.90M | 3,362.16M | 3,327.48M | 2,832.82M | 2,164.97M | 2,023.92M | 1,837.98M |
| Property, Plant & Equipment | 1,115.44M | 1,095.73M | 1,095.73M | 998.05M | 919.82M | 892.74M | 879.97M | 701.70M | 545.78M | 432.29M | 386.51M |
| Goodwill | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Intangible Assets | 283.18M | 265.90M | 265.90M | 229.87M | 190.65M | 164.95M | 123.33M | 104.82M | 18.28M | 35.89M | 36.11M |
| Long-Term Investments | 212.11M | 60.18M | 60.18M | 58.05M | 78.93M | 66.09M | 79.94M | 74.52M | 71.36M | 106.10M | 0.00M |
| Tax Assets | 0.00M | 151.49M | 151.49M | 113.17M | 88.58M | 77.21M | 68.41M | 52.89M | 40.18M | 34.85M | 34.19M |
| Other Non-Current Assets | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 11.34M | 44.06M | 30.03M | 62.13M |
| Other Assets | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Total Non-Current Assets | 1,610.73M | 1,573.30M | 1,573.30M | 1,399.14M | 1,277.98M | 1,200.98M | 1,151.64M | 945.26M | 719.66M | 639.15M | 518.94M |
| Total Assets | 5,576.10M | 5,795.50M | 5,795.50M | 4,974.56M | 4,372.88M | 4,563.14M | 4,479.12M | 3,778.08M | 2,884.63M | 2,663.08M | 2,356.93M |
| Accounts Payable | 249.72M | 230.22M | 230.22M | 159.34M | 239.94M | 215.29M | 298.31M | 250.12M | 173.78M | 91.70M | 147.80M |
| Short-Term Debt | 104.34M | 48.56M | 48.56M | 170.51M | 459.64M | 815.36M | 1,000.36M | 273.76M | 78.11M | 10.17M | 77.46M |
| Tax Payables | 0.00M | 130.59M | 130.59M | 75.34M | 20.68M | 20.20M | 21.52M | 26.22M | 13.28M | 85.15M | 32.48M |
| Deferred Revenue | 0.00M | 0.00M | 0.00M | 83.40M | 104.69M | 117.49M | 102.58M | 57.71M | 27.96M | 1,563.04M | 1,315.22M |
| Other Current Liabilities | 3,488.81M | 3,790.09M | 3,790.09M | 3,002.71M | 1,971.65M | 1,665.88M | 1,457.35M | 1,655.38M | 1,580.52M | 1,502.11M | 1,303.27M |
| Total Current Liabilities | 3,842.87M | 4,199.46M | 4,199.46M | 3,491.30M | 2,796.60M | 2,834.22M | 2,880.11M | 2,263.19M | 1,873.65M | 3,252.17M | 2,876.22M |
| Long-Term Debt | 820.17M | 820.67M | 820.67M | 492.82M | 576.04M | 642.54M | 491.10M | 427.40M | 43.79M | 38.56M | 40.92M |
| Capital Lease Obligations | 0.00M | 23.61M | 23.61M | 24.77M | 25.36M | 39.38M | 42.86M | 40.34M | 37.83M | 46.24M | 50.10M |
| Deferred Tax Liabilities | 0.00M | 0.00M | 0.00M | 14.82M | 6.74M | 11.04M | 0.00M | 8.47M | 5.53M | 0.00M | 0.00M |
| Other Non-Current Liabilities | 145.66M | 156.30M | 156.30M | 123.23M | 110.69M | 84.19M | 85.99M | 122.82M | 119.80M | 123.70M | 113.01M |
| Total Non-Current Liabilities | 965.83M | 1,000.57M | 1,000.57M | 655.64M | 718.83M | 777.15M | 619.96M | 599.02M | 206.96M | 208.50M | 204.02M |
| Total Liabilities | 4,808.70M | 5,200.03M | 5,200.03M | 4,146.94M | 3,515.42M | 3,611.36M | 3,500.07M | 2,862.21M | 2,080.61M | 3,460.67M | 3,080.24M |
| Preferred Stock | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 121.80M | 138.73M | 0.00M |
| Common Stock | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M |
| Retained Earnings | 687.87M | 701.68M | 701.68M | 752.90M | 735.81M | 839.57M | 819.65M | 806.79M | 764.10M | 724.45M | 603.44M |
| Accumulated OCI | 0.00M | -41.47M | -41.47M | 17.39M | 16.87M | 16.97M | 16.08M | 14.82M | -141.80M | -138.73M | 0.00M |
| Minority Interest | 43.18M | 34.84M | 34.84M | 28.98M | 6.52M | 5.06M | 5.33M | 5.34M | 5.22M | 7.44M | 2.60M |
| Total Shareholders’ Equity | 707.87M | 680.21M | 680.21M | 790.29M | 772.67M | 876.54M | 855.73M | 841.62M | 764.10M | 744.45M | 623.44M |
| Total Equity | 751.05M | 715.05M | 715.05M | 819.27M | 779.19M | 881.60M | 861.06M | 846.95M | 769.31M | 751.88M | 626.04M |
| Total Liabilities & Equity | 5,559.74M | 5,915.08M | 5,915.08M | 4,966.20M | 4,294.61M | 4,492.96M | 4,361.13M | 3,709.16M | 2,849.92M | 4,212.55M | 3,706.28M |
| Tangible Assets | 5,292.92M | 5,529.61M | 5,529.61M | 4,744.69M | 4,182.23M | 4,398.20M | 4,355.80M | 3,673.26M | 2,866.35M | 2,627.19M | 2,320.81M |
| Tangible Equity | 467.87M | 449.16M | 449.16M | 589.40M | 588.54M | 716.65M | 737.73M | 742.14M | 751.03M | 715.99M | 589.93M |
| Tangible Book Value | 467.87M | 449.16M | 449.16M | 589.40M | 588.54M | 716.65M | 737.73M | 742.14M | 751.03M | 715.99M | 589.93M |
| Total Investments | 212.11M | 60.18M | 60.18M | 58.05M | 78.93M | 66.09M | 79.94M | 74.52M | 71.36M | 106.10M | 62.10M |
| Net Debt | 406.80M | -391.63M | -391.63M | -423.71M | 203.99M | 309.18M | 562.57M | -51.53M | -572.73M | -1,009.29M | -682.64M |
Capital Metrics
| Metric | MRQ | MRQ-1 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Working Capital | 122.5M | 200.1M | 200.1M | 59.7M | 213.2M | 445.4M | 375.8M | 500.7M | 290.8M | 331.3M | 273.4M |
| Total Capital | 1,648.7M | 1,632.1M | 1,632.1M | 1,478.4M | 1,835.0M | 2,375.0M | 2,392.1M | 1,588.7M | 957.6M | 853.0M | 757.7M |
| Capital Employed | 1,733.2M | 1,773.4M | 1,773.4M | 1,458.9M | 1,491.2M | 1,646.4M | 1,527.4M | 1,446.0M | 1,010.5M | 970.5M | 792.4M |
| Invested Capital | 1,131.0M | 371.2M | 371.2M | 391.3M | 1,003.4M | 1,226.3M | 1,463.2M | 836.0M | 263.0M | -205.0M | -43.3M |
Cash Flow Statement
| Metric | TTM | TTM-1 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 154.23M | 206.06M | 54.97M | 138.56M | 72.90M | 133.66M | 137.61M | 127.18M | 117.78M | 171.90M | 126.21M |
| Depreciation & Amortization | 234.66M | 209.08M | 117.21M | 111.88M | 103.85M | 99.40M | 95.82M | 76.22M | 57.48M | 54.55M | 40.78M |
| Deferred Income Tax | 0.00M | 19.73M | 0.00M | 0.00M | -343.59M | -301.82M | -428.94M | 0.00M | 267.74M | -2.30M | 0.00M |
| Stock-Based Compensation | 2.60M | 4.00M | 0.00M | 0.00M | 2.00M | 2.00M | 1.20M | 0.00M | 2.60M | 2.30M | 0.00M |
| Change in Working Capital | -222.54M | 768.41M | 139.13M | 659.09M | 226.28M | 264.39M | -443.31M | -411.72M | -385.01M | 235.52M | 124.58M |
| Accounts Receivable | 14.91M | -22.96M | -459.53M | 139.19M | -163.55M | -9.90M | -45.15M | -612.07M | -243.19M | -36.46M | 0.00M |
| Inventory | -882.38M | 140.94M | -25.43M | -72.28M | -0.31M | -12.20M | -244.72M | -93.28M | -277.83M | -21.50M | -15.64M |
| Accounts Payable | 38.90M | -13.54M | 69.85M | -71.80M | 29.98M | -78.94M | 53.77M | 81.75M | 167.29M | 36.46M | 0.00M |
| Other Working Capital | 627.58M | 663.97M | 624.09M | 663.97M | 360.16M | 365.43M | -207.21M | 211.87M | -31.28M | 293.47M | 140.22M |
| Other Non-Cash Items | 45.73M | 409.18M | -24.91M | -4.25M | 379.91M | 306.34M | 433.69M | 22.72M | 485.17M | -12.47M | 24.89M |
| Net Cash from Operating Activities | 214.68M | 1,279.02M | 286.40M | 905.28M | 441.35M | 503.96M | -203.92M | -185.61M | -193.28M | 451.80M | 316.45M |
| Capital Expenditures (PPE) | -401.06M | -389.16M | -169.37M | -244.28M | -184.48M | -177.13M | -288.26M | -248.65M | -188.16M | -75.90M | -55.46M |
| Acquisitions (Net) | 2.17M | 11.40M | 0.00M | 43.72M | -25.34M | -6.78M | -1.72M | 1.86M | -4.16M | -10.27M | -40.66M |
| Purchases of Investments | -3.99M | -1.35M | -1.96M | -1.39M | -1.17M | -2.91M | -17.68M | -5.62M | -21.42M | -45.95M | -31.20M |
| Sales / Maturities of Investments | 4.29M | 1.82M | 4.29M | 45.19M | 1.54M | 32.49M | 16.66M | 4.26M | 62.72M | 14.61M | 4.60M |
| Other Investing Activities | -18.58M | -33.89M | -58.75M | 4.39M | 2.45M | 0.00M | 0.58M | 0.02M | 0.06M | 2.33M | 2.88M |
| Net Cash from Investing Activities | -417.17M | -373.59M | -225.80M | -152.37M | -207.00M | -154.33M | -290.41M | -248.14M | -150.95M | -115.17M | -119.83M |
| Net Debt Issuance | -51.02M | -862.67M | 200.56M | -354.05M | -434.56M | -21.97M | 799.00M | 579.22M | 67.87M | -73.83M | -18.36M |
| Long-Term Debt Issuance | 315.54M | -118.38M | 316.33M | -1.36M | -1.40M | 175.72M | 119.59M | 97.71M | 19.19M | 0.63M | -3.87M |
| Short-Term Debt Issuance | -328.73M | -744.29M | -115.77M | -352.68M | -433.16M | -197.69M | 679.42M | 181.52M | 48.68M | -74.47M | -14.50M |
| Net Stock Issuance | -5.08M | -5.76M | -2.79M | -2.53M | -1.52M | -2.42M | -1.16M | -2.72M | -1.94M | 45.44M | -3.54M |
| Common Stock Issuance | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Common Stock Repurchased | -5.08M | -5.76M | -2.79M | -2.53M | -1.52M | -2.42M | -1.16M | -2.72M | -1.94M | 0.00M | 0.00M |
| Preferred Stock Issuance | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Net Dividends Paid | -109.91M | -179.90M | -89.93M | -89.95M | -89.95M | -84.98M | -119.97M | -69.43M | -69.71M | -58.32M | -19.35M |
| Common Dividends Paid | -109.91M | -179.90M | -89.93M | -89.95M | -89.95M | -84.98M | -119.97M | -69.43M | -69.71M | -58.32M | -19.35M |
| Preferred Dividends Paid | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Other Financing Activities | 28.24M | 160.79M | -8.68M | -0.90M | -0.94M | -0.93M | -0.79M | -1.06M | 0.00M | 0.00M | 0.00M |
| Net Cash from Financing Activities | -137.77M | -887.78M | 99.16M | -447.43M | -526.98M | -110.29M | 677.08M | 506.02M | -3.78M | -86.71M | -41.25M |
| Effect of FX on Cash | -41.14M | -55.86M | 14.05M | -50.12M | -24.42M | -19.51M | -6.54M | -14.22M | -15.38M | 7.10M | -8.23M |
| Net Change in Cash | -381.39M | -38.21M | 173.81M | 255.36M | -317.04M | 219.83M | 176.21M | 58.05M | -363.39M | 257.01M | 147.15M |
| Cash at Beginning of Period | 4,054.80M | 3,805.76M | 1,087.04M | 831.68M | 1,148.72M | 928.90M | 752.69M | 694.64M | 1,058.02M | 801.01M | 653.87M |
| Cash at End of Period | 3,673.41M | 3,767.55M | 1,260.85M | 1,087.04M | 831.68M | 1,148.72M | 928.90M | 752.69M | 694.64M | 1,058.02M | 801.01M |
| Operating Cash Flow | 214.68M | 1,279.02M | 286.40M | 905.28M | 441.35M | 503.96M | -203.92M | -185.61M | -193.28M | 451.80M | 316.45M |
| Capital Expenditure | -328.87M | -389.16M | -240.31M | -244.28M | -184.48M | -177.13M | -288.26M | -248.65M | -188.16M | -75.90M | -55.46M |
| Free Cash Flow | -114.18M | 889.86M | 46.09M | 661.01M | 256.87M | 326.83M | -492.18M | -434.26M | -381.43M | 375.90M | 261.00M |
Free Cash Flow
| Metric | TTM | TTM-1 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA | 525.01M | 611.70M | 234.15M | 299.43M | 285.06M | 317.57M | 236.27M | 275.93M | 205.14M | 238.98M | 222.37M |
| (-) Tax Adjustment | 127.23M | 99.21M | 81.95M | 26.50M | 35.27M | 36.57M | 24.84M | 38.15M | 20.14M | 36.04M | 34.66M |
| (-) Change In Working Capital | -222.54M | 768.41M | 139.13M | 659.09M | 226.28M | 264.39M | -443.31M | -411.72M | -385.01M | 235.52M | 124.58M |
| (-) Capital Expenditure | -328.87M | -389.16M | -240.31M | -244.28M | -184.48M | -177.13M | -288.26M | -248.65M | -188.16M | -75.90M | -55.46M |
| Unlevered Free Cash Flow | 291.45M | -645.08M | -227.24M | -630.43M | -160.96M | -160.53M | 366.47M | 400.85M | 381.86M | -108.47M | 7.68M |
| (-) Net Interest Income After Taxes | -19.16M | -112.15M | 1.09M | -21.23M | -57.27M | -66.38M | -17.04M | -23.46M | -12.09M | -0.48M | -0.81M |
| Net Debt Issuance | -51.02M | -862.67M | 200.56M | -354.05M | -434.56M | -21.97M | 799.00M | 579.22M | 67.87M | -73.83M | -18.36M |
| Levered Free Cash Flow | 259.59M | -1,395.60M | -27.78M | -963.26M | -538.25M | -116.12M | 1,182.52M | 1,003.53M | 461.82M | -181.82M | -9.88M |