Page: Company Financials
Cosmo First Limited
$642.35
-5.15 (-0.80%)
As of: 2026-01-14
Master Data Export
Enterprise Value
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock Price | 898.30 | 762.44 | 650.39 | 944.96 | 748.46 | 231.51 | 145.14 | 155.94 | 256.69 | 225.17 | 107.45 | 53.94 | 38.97 | 59.01 |
| Market Capitalization | 23,227.87M | 19,820.35M | 17,009.84M | 25,635.00M | 20,116.87M | 6,589.87M | 4,172.78M | 4,498.23M | 7,381.30M | 6,518.15M | 3,132.67M | 1,569.86M | 1,138.05M | 1,735.86M |
| (-) Cash & Equivalents | 94.60M | 164.60M | -2,210.53M | -2,198.73M | -1,616.50M | -1,091.25M | -625.08M | -203.73M | -139.93M | -14.88M | 0.00M | 0.00M | 0.00M | 299.73M |
| (+) Total Debt | 7,190.85M | 5,578.83M | 4,960.43M | 4,205.43M | 4,043.30M | 3,693.93M | 3,801.18M | 3,727.15M | 3,142.10M | 2,169.70M | 2,129.88M | 2,474.95M | 2,563.65M | 1,058.13M |
| Enterprise Value | 30,324.12M | 25,234.58M | 24,180.79M | 32,039.15M | 25,776.67M | 11,375.05M | 8,599.03M | 8,429.11M | 10,663.32M | 8,702.72M | 5,262.54M | 4,044.81M | 3,701.70M | 2,494.26M |
Income Statement
| Metric | TTM | TTM-1 | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 | 2020-03-31 | 2019-03-31 | 2018-03-31 | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2014-03-31 | 2013-03-31 | 2012-03-31 | 2011-03-31 | 2010-03-31 | 2009-03-31 | 2008-03-31 | 2007-03-31 | 2006-03-31 | 2005-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 30,055M | 26,194M | 28,951M | 25,640M | 30,252M | 29,964M | 22,519M | 21,684M | 21,131M | 18,465M | 15,840M | 16,183M | 16,468M | 14,684M | 12,656M | 11,362M | 11,298M | 9,597M | 6,327M | 5,852M | 5,356M | 4,195M | 3,886M |
| Cost of Revenue | 19,366M | 19,739M | 18,811M | 18,596M | 21,667M | 19,916M | 14,888M | 19,137M | 15,769M | 13,247M | 13,466M | 10,262M | 14,694M | 10,026M | 8,311M | 9,534M | 10,463M | 8,702M | 5,478M | 4,981M | 4,583M | 3,592M | 3,717M |
| Gross Profit | 10,689M | 6,454M | 10,140M | 7,045M | 8,585M | 10,048M | 7,631M | 2,547M | 5,363M | 5,218M | 2,374M | 5,922M | 1,773M | 4,657M | 4,345M | 1,828M | 835M | 895M | 849M | 871M | 773M | 604M | 170M |
| Gross Profit Margin | 35.6% | 24.6% | 35.0% | 27.5% | 28.4% | 33.5% | 33.9% | 11.7% | 25.4% | 28.3% | 15.0% | 36.6% | 10.8% | 31.7% | 34.3% | 16.1% | 7.4% | 9.3% | 13.4% | 14.9% | 14.4% | 14.4% | 4.4% |
| R&D Expenses | 102M | 86M | 57M | 86M | 130M | 143M | 76M | 72M | 0M | 0M | 0M | 37M | 25M | 33M | 33M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M |
| SG&A Expenses | 708M | 2,789M | 477M | 507M | 2,318M | 2,335M | 245M | 222M | 237M | 208M | 899M | 770M | 141M | 653M | -3M | 933M | 0M | 720M | 0M | 743M | 0M | 0M | 0M |
| Operating Expenses | 8,610M | 5,113M | 8,258M | 5,796M | 2,448M | 4,859M | 637M | 5,879M | 4,297M | 4,023M | 5,096M | 4,366M | 4,940M | 4,657M | 3,741M | 1,177M | 164M | 895M | 165M | 871M | 458M | 360M | 2M |
| Operating Income (EBIT) | 2,080M | 1,341M | 1,882M | 1,248M | 6,138M | 5,188M | 6,994M | -3,333M | 1,066M | 1,195M | -2,722M | 1,556M | -3,166M | 0M | 605M | 651M | 671M | 0M | 684M | 0M | 315M | 244M | 167M |
| Operating Income Margin | 6.9% | 5.1% | 6.5% | 4.9% | 20.3% | 17.3% | 31.1% | -15.4% | 5.0% | 6.5% | -17.2% | 9.6% | -19.2% | 0.0% | 4.8% | 5.7% | 5.9% | 0.0% | 10.8% | 0.0% | 5.9% | 5.8% | 4.3% |
| Interest Income | 0M | 20M | 198M | 177M | 180M | 166M | 193M | 127M | 26M | 18M | 11M | 6M | 10M | 25M | 24M | 15M | 0M | 0M | 0M | 0M | 0M | 2M | 9M |
| Interest Expense | 1,081M | 772M | 988M | 882M | 443M | 398M | 365M | 356M | 477M | 407M | 308M | 302M | 399M | 432M | 248M | 285M | 218M | 183M | 140M | 128M | 0M | 115M | 98M |
| Net Interest Income | -1,081M | -752M | -791M | -705M | -263M | -232M | -172M | -230M | -452M | -389M | -297M | -296M | -389M | -407M | -224M | -269M | -218M | -183M | -140M | -128M | 0M | -113M | -89M |
| Unusual Items | 808M | 348M | 540M | 181M | -2,836M | 210M | -3,534M | 5,191M | 102M | -166M | 3,931M | -20M | 3,937M | 389M | -164M | 6M | -157M | 720M | -51M | 734M | 0M | 31M | 20M |
| EBT Excluding Unusual Items | 999M | 589M | 1,091M | 543M | 5,875M | 4,957M | 6,821M | -3,562M | 615M | 806M | -3,019M | 1,260M | -3,555M | -407M | 381M | 382M | 453M | -183M | 544M | -128M | 315M | 131M | 78M |
| Pre-Tax Income | 1,806M | 937M | 1,631M | 724M | 3,039M | 5,166M | 3,287M | 1,628M | 716M | 640M | 912M | 1,240M | 382M | -18M | 217M | 388M | 296M | 537M | 493M | 605M | 315M | 161M | 98M |
| Pre-Tax Margin | 6.0% | 3.6% | 5.6% | 2.8% | 10.0% | 17.2% | 14.6% | 7.5% | 3.4% | 3.5% | 5.8% | 7.7% | 2.3% | -0.1% | 1.7% | 3.4% | 2.6% | 5.6% | 7.8% | 10.3% | 5.9% | 3.8% | 2.5% |
| Income Tax Expense | 353M | 144M | 298M | 102M | 599M | 1,200M | 918M | 494M | 105M | -4M | 55M | 278M | 106M | 37M | 103M | 86M | -14M | -98M | -248M | 164M | 57M | 33M | -18M |
| Net Income | 1,453M | 792M | 1,334M | 622M | 2,440M | 3,966M | 2,369M | 1,134M | 611M | 644M | 857M | 962M | 277M | -55M | 113M | 315M | 348M | 635M | 741M | 442M | 258M | 130M | 125M |
| Net Income Margin | 4.8% | 3.0% | 4.6% | 2.4% | 8.1% | 13.2% | 10.5% | 5.2% | 2.9% | 3.5% | 5.4% | 5.9% | 1.7% | -0.4% | 0.9% | 2.8% | 3.1% | 6.6% | 11.7% | 7.6% | 4.8% | 3.1% | 3.2% |
| Depreciation & Amortization | 1,057M | 925M | 997M | 895M | 740M | 624M | 554M | 528M | 538M | 502M | 421M | 357M | 345M | 453M | 388M | 359M | 344M | 339M | 210M | 253M | 260M | 304M | 371M |
| EBITDA | 3,137M | 2,266M | 2,879M | 2,143M | 6,878M | 5,812M | 7,548M | -2,805M | 1,604M | 1,697M | -2,301M | 1,913M | -2,821M | 453M | 993M | 1,010M | 1,015M | 339M | 894M | 253M | 575M | 548M | 538M |
| EBITDA Margin | 10.4% | 8.6% | 9.9% | 8.4% | 22.7% | 19.4% | 33.5% | -12.9% | 7.6% | 9.2% | -14.5% | 11.8% | -17.1% | 3.1% | 7.8% | 8.9% | 9.0% | 3.5% | 14.1% | 4.3% | 10.7% | 13.1% | 13.9% |
| NOPAT | 1,673M | 1,135M | 1,538M | 1,072M | 4,928M | 3,983M | 5,040M | -2,322M | 909M | 1,203M | -2,559M | 1,207M | -2,291M | 0M | 316M | 507M | 702M | 0M | 1,027M | 0M | 258M | 194M | 197M |
| NOPAT Margin | 5.6% | 4.3% | 5.3% | 4.2% | 16.3% | 13.3% | 22.4% | -10.7% | 4.3% | 6.5% | -16.2% | 7.5% | -13.9% | 0.0% | 2.5% | 4.5% | 6.2% | 0.0% | 16.2% | 0.0% | 4.8% | 4.6% | 5.1% |
| Owner's Earnings | 2,510M | 1,717M | -2,690M | -1,458M | -624M | 1,761M | 2,178M | 1,162M | 242M | 380M | -961M | 437M | 145M | -490M | -1,157M | 118M | 357M | 399M | -602M | 431M | 261M | 206M | 326M |
| Owner's Earnings Margin | 8.4% | 6.6% | -9.3% | -5.7% | -2.1% | 5.9% | 9.7% | 5.4% | 1.1% | 2.1% | -6.1% | 2.7% | 0.9% | -3.3% | -9.1% | 1.0% | 3.2% | 4.2% | -9.5% | 7.4% | 4.9% | 4.9% | 8.4% |
| EPS (Basic) | 56.09 | 30.57 | 51.46 | 23.98 | 90.87 | 147.70 | 84.68 | 39.46 | 21.22 | 22.37 | 29.82 | 33.00 | 9.49 | -1.89 | 3.89 | 10.80 | 11.92 | 21.77 | 25.41 | 15.15 | 8.85 | 4.45 | 4.85 |
| EPS (Diluted) | 55.18 | 30.07 | 50.79 | 23.64 | 89.46 | 144.66 | 83.81 | 39.46 | 21.22 | 22.37 | 29.77 | 33.00 | 9.49 | -1.89 | 3.89 | 10.81 | 11.92 | 21.77 | 25.41 | 15.15 | 8.86 | 4.44 | 4.85 |
| Shares (Basic) | 26M | 26M | 26M | 26M | 27M | 27M | 28M | 29M | 29M | 29M | 29M | 29M | 29M | 29M | 29M | 29M | 29M | 29M | 29M | 29M | 29M | 29M | 26M |
| Shares (Diluted) | 26M | 26M | 26M | 26M | 27M | 27M | 28M | 29M | 29M | 29M | 29M | 29M | 29M | 29M | 29M | 29M | 29M | 29M | 29M | 29M | 29M | 29M | 26M |
Balance Sheet
| Metric | MRQ | MRQ-1 | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 | 2020-03-31 | 2019-03-31 | 2018-03-31 | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2014-03-31 | 2013-03-31 | 2012-03-31 | 2011-03-31 | 2010-03-31 | 2009-03-31 | 2008-03-31 | 2007-03-31 | 2006-03-31 | 2005-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | 0.00M | 189.20M | 189.20M | 247.50M | 329.40M | 456.50M | 634.60M | 264.80M | 572.50M | 400.10M | 189.20M | 323.50M | 250.10M | 599.70M | 340.70M | 614.20M | 689.70M | 437.50M | 450.60M | 73.10M | 185.27M | 15.24M | 4.27M |
| Short-Term Investments | 3,829.20M | 3,719.30M | 3,719.30M | 3,865.20M | 4,126.50M | 4,496.40M | 2,504.20M | 1,485.90M | 1,025.20M | 593.90M | 16.90M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 32.84M | 21.52M |
| Cash & Short-Term Investments | 3,829.20M | 3,908.50M | 3,908.50M | 4,112.70M | 4,455.90M | 4,952.90M | 3,138.80M | 1,750.70M | 1,597.70M | 994.00M | 206.10M | 323.50M | 250.10M | 599.70M | 340.70M | 614.20M | 689.70M | 437.50M | 450.60M | 73.10M | 185.27M | 48.09M | 25.80M |
| Net Receivables | 0.00M | 3,685.70M | 3,685.70M | 2,990.50M | 2,322.50M | 212.40M | 2,247.30M | 2,191.60M | 2,429.00M | 5.20M | 2,030.30M | 1,174.40M | 1,712.70M | 2,123.30M | 2,106.10M | 1,794.50M | 2,152.00M | 1,889.30M | 806.10M | 1,159.74M | 1,006.35M | 890.27M | 712.44M |
| Inventory | 0.00M | 6,040.70M | 6,040.70M | 5,103.70M | 5,349.30M | 5,540.80M | 3,747.90M | 2,753.40M | 2,777.70M | 2,820.50M | 2,374.40M | 1,720.40M | 1,795.40M | 2,024.40M | 1,513.30M | 1,739.50M | 1,620.50M | 1,348.90M | 855.70M | 704.30M | 559.57M | 743.61M | 576.38M |
| Other Current Assets | -3,829.20M | 1,943.90M | 1,943.90M | 134.20M | 232.30M | 2,414.60M | 211.40M | 560.60M | 456.90M | 2,425.70M | 289.70M | 466.40M | 246.40M | 754.90M | 822.70M | 9.80M | 2,234.70M | 55.70M | 60.00M | 1,433.00M | 68.52M | 42.49M | 10.16M |
| Total Current Assets | 0.00M | 15,578.80M | 15,578.80M | 12,341.10M | 12,360.00M | 13,120.70M | 9,345.40M | 7,256.30M | 7,261.30M | 6,245.40M | 4,900.50M | 3,684.70M | 4,004.60M | 5,502.30M | 4,782.80M | 4,158.00M | 6,696.90M | 3,731.40M | 2,172.40M | 3,370.14M | 1,819.71M | 1,724.45M | 1,324.77M |
| Property, Plant & Equipment | 0.00M | 23,780.80M | 23,780.80M | 19,203.10M | 15,933.00M | 12,570.20M | 10,227.60M | 10,171.30M | 10,129.80M | 10,033.40M | 9,678.60M | 6,557.60M | 6,050.10M | 6,327.60M | 5,905.80M | 4,455.20M | 4,359.00M | 4,391.00M | 4,159.90M | 2,148.80M | 2,094.53M | 2,109.87M | 2,193.62M |
| Goodwill | 0.00M | 1.00M | 1.00M | 1.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 6.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Intangible Assets | 0.00M | 186.70M | 186.70M | 143.20M | 63.80M | 26.20M | 24.70M | 27.20M | 31.00M | 30.90M | 22.10M | 35.10M | 38.90M | 57.90M | 65.50M | 71.60M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Long-Term Investments | 0.00M | 828.30M | 828.30M | 448.80M | -4,012.50M | -4,494.30M | -2,500.40M | -1,483.90M | -971.70M | -592.20M | 0.50M | 308.00M | 23.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 85.02M | 485.49M |
| Tax Assets | 0.00M | 213.40M | 213.40M | 155.50M | 177.70M | 68.00M | 49.50M | 49.70M | 46.80M | 31.40M | 8.20M | 360.50M | -6.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 35.15M | 35.16M |
| Other Non-Current Assets | 0.00M | 658.80M | 658.80M | 1,511.30M | 5,823.40M | 5,699.10M | 3,532.60M | 2,525.60M | 2,072.40M | 1,550.20M | 626.90M | 101.80M | 636.60M | 360.50M | 382.80M | 393.90M | 0.00M | 88.90M | 78.30M | 84.80M | 83.53M | 1.47M | 2.32M |
| Other Assets | 0.00M | 0.00M | 0.00M | 0.10M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 994.90M | 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 | 0.00M | 25,669.00M | 25,669.00M | 21,463.00M | 17,985.40M | 13,869.20M | 11,334.00M | 11,289.90M | 11,308.30M | 11,053.70M | 10,336.30M | 8,357.90M | 6,748.60M | 6,746.00M | 6,354.10M | 4,920.70M | 4,359.00M | 4,479.90M | 4,238.20M | 2,233.60M | 2,178.05M | 2,231.51M | 2,716.59M |
| Total Assets | 0.00M | 41,247.80M | 41,247.80M | 33,804.10M | 30,345.40M | 26,989.90M | 20,679.40M | 18,546.20M | 18,569.60M | 17,299.10M | 15,236.80M | 12,042.60M | 10,753.20M | 12,248.30M | 11,136.90M | 9,078.70M | 11,055.90M | 8,211.30M | 6,410.60M | 5,603.74M | 3,997.76M | 3,955.96M | 4,041.36M |
| Accounts Payable | 0.00M | 7,188.90M | 7,188.90M | 6,880.80M | 5,284.70M | 3,647.00M | 1,625.60M | 1,571.10M | 2,021.80M | 1,890.20M | 1,377.20M | 1,204.00M | 1,171.20M | 992.30M | 778.40M | 875.40M | 0.00M | 287.10M | 0.00M | 0.00M | 131.26M | 154.39M | 154.15M |
| Short-Term Debt | 0.00M | 3,191.60M | 3,191.60M | 2,973.40M | 3,432.70M | 3,304.00M | 4,227.20M | 4,341.50M | 3,793.40M | 3,828.50M | 2,746.70M | 1,993.70M | 2,511.30M | 2,693.20M | 2,603.90M | 1,912.30M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 739.97M | 608.20M |
| Tax Payables | 0.00M | 6.70M | 6.70M | 22.30M | 16.50M | 39.80M | 0.00M | 0.00M | 13.80M | 11.30M | 27.80M | 8.40M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 54.67M | 20.41M |
| Deferred Revenue | 0.00M | 0.00M | 0.00M | 187.80M | 176.10M | 327.30M | 0.00M | 196.10M | 129.00M | 119.20M | 165.90M | 111.70M | 105.60M | 92.70M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Other Current Liabilities | 0.00M | 2,002.80M | 2,002.80M | 1,149.90M | 225.60M | 673.60M | 1,403.50M | 556.00M | 516.50M | 412.00M | 602.20M | 347.30M | 139.60M | 405.00M | 414.20M | 859.10M | 254.00M | 628.30M | 2,082.70M | 750.20M | 328.16M | 313.62M | 252.13M |
| Total Current Liabilities | 0.00M | 12,390.00M | 12,390.00M | 11,214.20M | 9,135.60M | 7,991.70M | 7,256.30M | 6,664.70M | 6,474.50M | 6,261.20M | 4,919.80M | 3,665.10M | 3,927.70M | 4,183.20M | 3,796.50M | 3,646.80M | 254.00M | 915.40M | 2,082.70M | 750.20M | 459.42M | 1,262.65M | 1,034.89M |
| Long-Term Debt | 0.00M | 10,381.90M | 10,381.90M | 6,804.80M | 5,465.80M | 4,796.50M | 3,375.70M | 3,553.00M | 4,319.40M | 4,053.10M | 3,486.60M | 2,230.20M | 2,386.20M | 3,175.60M | 2,486.80M | 1,769.60M | 4,027.80M | 3,563.90M | 2,663.70M | 1,505.00M | 1,729.24M | 1,045.06M | 1,329.60M |
| Capital Lease Obligations | 0.00M | 808.20M | 808.20M | 702.30M | 421.60M | 81.10M | 63.90M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 2.93M | 0.00M |
| Deferred Tax Liabilities | 0.00M | 1,588.90M | 1,588.90M | 1,557.50M | 1,599.10M | 1,432.00M | 984.20M | 613.50M | 468.80M | 404.90M | 568.40M | 788.10M | 0.00M | 514.70M | 536.60M | 529.50M | 573.50M | 706.20M | 630.30M | 319.70M | 334.40M | 381.50M | 407.87M |
| Other Non-Current Liabilities | -14,664.30M | 451.50M | 451.50M | 464.30M | 248.80M | 226.80M | 214.20M | 124.50M | 41.80M | 93.00M | 104.60M | 0.00M | 571.80M | 1.30M | 1.30M | 47.90M | 48.90M | 64.30M | 0.00M | -1.86M | -2.93M | -2.93M | 0.00M |
| Total Non-Current Liabilities | -14,664.30M | 13,230.50M | 13,230.50M | 9,528.90M | 7,735.30M | 6,536.40M | 4,638.00M | 4,291.00M | 4,830.00M | 4,551.00M | 4,159.60M | 3,018.30M | 2,958.00M | 3,691.60M | 3,024.70M | 2,347.00M | 4,650.20M | 4,334.40M | 3,294.00M | 1,822.84M | 2,060.72M | 1,426.56M | 1,737.46M |
| Total Liabilities | -14,664.30M | 25,620.50M | 25,620.50M | 20,743.10M | 16,870.90M | 14,528.10M | 11,894.30M | 10,955.70M | 11,304.50M | 10,812.20M | 9,079.40M | 6,683.40M | 6,885.70M | 7,874.80M | 6,821.20M | 5,993.80M | 4,904.20M | 5,249.80M | 5,376.70M | 2,573.04M | 2,520.14M | 2,689.21M | 2,772.35M |
| Preferred Stock | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 44.50M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Common Stock | 0.00M | 262.50M | 262.50M | 262.50M | 262.50M | 181.70M | 181.70M | 194.40M | 194.40M | 194.40M | 194.40M | 194.40M | 194.40M | 194.40M | 194.40M | 194.40M | 194.40M | 194.40M | 194.40M | 194.40M | 194.40M | 194.40M | 194.40M |
| Retained Earnings | 0.00M | 12,929.60M | 12,929.60M | 12,206.10M | 11,707.90M | 9,263.30M | 5,923.40M | 4,048.70M | 3,404.60M | 2,920.50M | 2,503.90M | 1,008.90M | 280.50M | 135.20M | 213.00M | 170.70M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Accumulated OCI | 14,664.30M | 0.00M | 0.00M | 0.00M | 1,246.50M | 2,548.10M | 2,491.10M | 0.00M | 2,975.40M | 2,853.70M | 22.40M | 265.70M | 3,018.70M | 2,957.60M | 4.70M | 2,841.40M | 0.00M | 0.00M | 1,942.60M | 0.00M | 989.58M | 819.99M | 779.70M |
| Minority Interest | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 58.20M | 89.70M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Total Shareholders’ Equity | 14,664.30M | 13,192.10M | 13,192.10M | 12,468.60M | 13,216.90M | 11,993.10M | 8,596.20M | 4,243.10M | 6,574.40M | 5,968.60M | 2,720.70M | 1,513.50M | 3,493.60M | 3,287.20M | 412.10M | 3,206.50M | 194.40M | 194.40M | 2,137.00M | 194.40M | 1,183.98M | 1,014.39M | 974.10M |
| Total Equity | 14,664.30M | 13,192.10M | 13,192.10M | 12,468.60M | 13,216.90M | 11,993.10M | 8,596.20M | 4,243.10M | 6,574.40M | 5,968.60M | 2,720.70M | 1,513.50M | 3,493.60M | 3,287.20M | 412.10M | 3,206.50M | 252.60M | 284.10M | 2,137.00M | 194.40M | 1,183.98M | 1,014.39M | 974.10M |
| Total Liabilities & Equity | 0.00M | 38,812.60M | 38,812.60M | 33,211.70M | 30,087.80M | 26,521.20M | 20,490.50M | 15,198.80M | 17,878.90M | 16,780.80M | 11,800.10M | 8,196.90M | 10,379.30M | 11,162.00M | 7,233.30M | 9,200.30M | 5,156.80M | 5,533.90M | 7,513.70M | 2,767.44M | 3,704.12M | 3,703.61M | 3,746.44M |
| Tangible Assets | 0.00M | 41,060.10M | 41,060.10M | 33,659.90M | 30,281.60M | 26,963.70M | 20,654.70M | 18,519.00M | 18,538.60M | 17,268.20M | 15,214.70M | 12,007.50M | 10,708.30M | 12,190.40M | 11,071.40M | 9,007.10M | 11,055.90M | 8,211.30M | 6,410.60M | 5,603.74M | 3,997.76M | 3,955.96M | 4,041.36M |
| Tangible Equity | 14,664.30M | 13,004.40M | 13,004.40M | 12,324.40M | 13,153.10M | 11,966.90M | 8,571.50M | 4,215.90M | 6,543.40M | 5,937.70M | 2,698.60M | 1,478.40M | 3,448.70M | 3,229.30M | 346.60M | 3,134.90M | 252.60M | 284.10M | 2,137.00M | 194.40M | 1,183.98M | 1,014.39M | 974.10M |
| Tangible Book Value | 14,664.30M | 13,004.40M | 13,004.40M | 12,324.40M | 13,153.10M | 11,966.90M | 8,571.50M | 4,215.90M | 6,543.40M | 5,937.70M | 2,698.60M | 1,478.40M | 3,448.70M | 3,229.30M | 346.60M | 3,134.90M | 252.60M | 284.10M | 2,137.00M | 194.40M | 1,183.98M | 1,014.39M | 974.10M |
| Total Investments | 0.00M | 4,468.30M | 4,468.30M | 4,314.00M | 114.00M | 2.10M | 3.80M | 2.00M | 53.50M | 1.70M | 1.80M | 308.00M | 23.00M | 42.10M | 42.10M | 118.20M | 0.00M | 88.90M | 78.30M | 84.60M | 82.89M | 117.87M | 507.02M |
| Net Debt | 0.00M | 13,384.30M | 13,384.30M | 9,530.70M | 8,569.10M | 7,644.00M | 6,968.30M | 7,629.70M | 7,540.30M | 7,481.50M | 6,044.10M | 3,900.40M | 4,647.40M | 5,269.10M | 4,750.00M | 3,067.70M | 3,338.10M | 3,126.40M | 2,213.10M | 1,431.90M | 1,543.97M | 1,769.79M | 1,933.53M |
Capital Metrics
| Metric | MRQ | MRQ-1 | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 | 2020-03-31 | 2019-03-31 | 2018-03-31 | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2014-03-31 | 2013-03-31 | 2012-03-31 | 2011-03-31 | 2010-03-31 | 2009-03-31 | 2008-03-31 | 2007-03-31 | 2006-03-31 | 2005-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Working Capital | 0.0M | 3,111.9M | 3,111.9M | 2,184.6M | 3,265.2M | 5,138.4M | 2,255.7M | 911.1M | 853.7M | 252.4M | 117.5M | -59.7M | 44.0M | 545.4M | 136.0M | 774.7M | 3,501.5M | 2,801.5M | 246.8M | 1,460.2M | 1,395.9M | 535.8M | 321.3M |
| Total Capital | 14,664.3M | 29,046.0M | 29,046.0M | 23,955.6M | 22,301.2M | 20,088.9M | 16,141.5M | 15,303.7M | 14,915.2M | 14,078.2M | 11,963.1M | 8,786.6M | 8,703.7M | 8,852.9M | 8,007.2M | 7,030.3M | 7,170.6M | 6,395.8M | 5,154.5M | 3,374.1M | 3,239.6M | 3,128.7M | 3,238.2M |
| Capital Employed | 0.0M | 28,780.9M | 28,780.9M | 23,647.6M | 21,250.6M | 19,007.6M | 13,589.7M | 12,201.0M | 12,162.0M | 11,306.1M | 10,445.6M | 8,298.2M | 6,798.6M | 7,291.4M | 6,490.1M | 5,695.4M | 7,860.5M | 7,281.4M | 4,485.0M | 3,693.8M | 3,574.0M | 2,767.3M | 3,037.9M |
| Invested Capital | 14,664.3M | 28,856.8M | 28,856.8M | 23,708.1M | 21,971.8M | 19,632.4M | 15,506.9M | 15,038.9M | 14,342.7M | 13,678.1M | 11,773.9M | 8,463.1M | 8,453.6M | 8,253.2M | 7,666.5M | 6,416.1M | 6,480.9M | 5,958.3M | 4,703.9M | 3,301.0M | 3,054.3M | 3,113.5M | 3,234.0M |
Cash Flow Statement
| Metric | TTM | TTM-1 | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 | 2020-03-31 | 2019-03-31 | 2018-03-31 | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2014-03-31 | 2013-03-31 | 2012-03-31 | 2011-03-31 | 2010-03-31 | 2009-03-31 | 2008-03-31 | 2007-03-31 | 2006-03-31 | 2005-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 1,452.80M | 792.40M | 1,631.40M | 621.90M | 3,038.90M | 5,166.20M | 3,287.40M | 1,628.40M | 716.40M | 644.30M | 911.90M | 1,240.40M | 382.20M | -18.00M | 216.70M | 387.80M | 452.90M | 536.90M | 493.30M | 605.40M | 315.10M | 129.61M | 124.62M |
| Depreciation & Amortization | 0.00M | 0.00M | 997.00M | 889.10M | 740.00M | 633.00M | 592.20M | 650.50M | 537.60M | 512.10M | 421.10M | 356.80M | 345.40M | 453.20M | 388.10M | 359.10M | 343.90M | 338.60M | 210.20M | 253.50M | 259.61M | 304.39M | 371.17M |
| Deferred Income Tax | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -967.20M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Stock-Based Compensation | 0.00M | 64.40M | 64.10M | 64.40M | 64.50M | 47.50M | 5.20M | 10.30M | 20.00M | 17.20M | 13.30M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Change in Working Capital | 0.00M | 0.00M | -944.00M | 719.30M | 1,562.00M | -208.40M | 48.30M | 293.00M | 70.90M | -451.40M | -984.10M | 706.70M | 225.20M | -224.20M | 268.60M | 29.00M | -395.90M | -1,326.80M | 307.10M | -277.49M | 33.33M | -336.28M | -263.24M |
| Accounts Receivable | 0.00M | 0.00M | -532.60M | -616.60M | 244.10M | -301.40M | 48.60M | 246.10M | -180.60M | -432.10M | -418.10M | 215.50M | 1.30M | -111.40M | 5.60M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -210.16M | -87.24M |
| Inventory | 0.00M | 0.00M | -915.60M | 244.70M | 199.00M | -1,785.10M | -996.50M | 25.20M | 40.80M | -392.70M | -654.00M | 75.10M | 229.00M | -511.10M | 226.20M | -119.00M | -271.60M | -493.20M | -151.40M | -144.70M | 184.04M | -167.23M | -156.58M |
| Accounts Payable | 0.00M | 0.00M | 329.60M | 1,578.10M | 1,744.90M | 1,621.70M | 461.90M | -431.00M | 134.00M | 437.60M | 246.50M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 41.11M | -19.42M |
| Other Working Capital | 0.00M | 0.00M | 174.60M | -486.90M | -626.00M | 256.40M | 534.30M | 452.70M | 76.70M | -64.20M | -158.50M | 416.10M | -5.10M | 398.30M | 36.80M | 148.00M | -124.30M | -833.60M | 458.50M | -132.79M | -150.71M | 0.00M | 0.00M |
| Other Non-Cash Items | -1,452.80M | -399.00M | -84.80M | 157.50M | -753.80M | 141.00M | -578.30M | -178.20M | 84.00M | 101.10M | 141.80M | -74.10M | 338.20M | 382.40M | 65.30M | -222.70M | -71.20M | 382.80M | 4.20M | -44.41M | 56.03M | -36.55M | -26.56M |
| Net Cash from Operating Activities | 0.00M | 895.60M | 1,663.70M | 2,452.20M | 4,651.60M | 4,812.10M | 3,354.80M | 2,404.00M | 1,428.90M | 823.30M | 504.00M | 2,229.80M | 1,291.00M | 593.40M | 938.70M | 553.20M | 329.70M | -68.50M | 1,014.80M | 537.00M | 664.07M | 61.18M | 205.99M |
| Capital Expenditures (PPE) | 0.00M | 0.00M | -5,020.30M | -2,975.10M | -3,804.00M | -2,829.70M | -745.70M | -500.20M | -906.80M | -766.50M | -2,239.70M | -882.40M | -477.80M | -888.30M | -1,658.10M | -556.40M | -334.60M | -574.70M | -1,552.50M | -263.80M | -257.11M | -227.61M | -170.27M |
| Acquisitions (Net) | 0.00M | 0.00M | 341.10M | 0.00M | 0.00M | 0.00M | 0.00M | 65.60M | 344.30M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 9.07M | 4.44M |
| Purchases of Investments | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -1,824.20M | -816.20M | -675.00M | -360.80M | -659.00M | -94.00M | -60.10M | -59.30M | 0.00M | -42.10M | -118.20M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -14.23M |
| Sales / Maturities of Investments | 0.00M | 0.00M | 288.70M | 0.00M | 0.00M | 0.00M | 209.40M | 13.80M | 0.00M | 118.00M | 82.80M | 101.10M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 400.47M | 0.00M |
| Other Investing Activities | 0.00M | 0.00M | 194.10M | 626.20M | 558.10M | 180.30M | 302.40M | 38.50M | 20.80M | 79.60M | 21.70M | 42.20M | 110.80M | 170.60M | 273.00M | 327.70M | 118.30M | -21.20M | 12.50M | 22.60M | 15.46M | 0.00M | 0.00M |
| Net Cash from Investing Activities | 0.00M | 0.00M | -4,196.40M | -2,348.90M | -3,245.90M | -4,473.60M | -1,050.10M | -1,057.30M | -902.50M | -1,227.90M | -2,229.20M | -799.20M | -426.30M | -717.70M | -1,427.20M | -346.90M | -216.30M | -595.90M | -1,540.00M | -241.20M | -241.66M | 181.92M | -180.07M |
| Net Debt Issuance | 0.00M | 0.00M | 3,774.20M | 906.70M | 478.80M | 563.20M | -215.80M | -599.00M | 349.60M | 1,364.80M | 2,038.20M | -786.00M | -861.80M | 644.10M | 728.80M | 199.10M | -138.60M | 900.20M | 1,158.70M | -224.20M | -55.80M | -152.77M | -232.99M |
| Long-Term Debt Issuance | 0.00M | 0.00M | 3,578.20M | 1,545.30M | 639.60M | 1,450.80M | -85.10M | -947.90M | 504.90M | 612.00M | 1,224.40M | -263.20M | -516.30M | 621.70M | 586.10M | -27.10M | -138.60M | 780.70M | 1,158.70M | -353.98M | -55.80M | -201.99M | 165.68M |
| Short-Term Debt Issuance | 0.00M | 0.00M | 196.00M | -638.60M | -160.80M | -887.60M | -130.70M | 348.90M | -155.30M | 752.80M | 813.80M | -522.80M | -345.50M | 22.40M | 142.70M | 226.20M | 3.60M | 119.50M | 0.00M | 129.78M | -37.80M | 49.22M | -398.67M |
| Net Stock Issuance | 0.00M | 0.00M | -190.40M | -28.00M | -1,448.40M | -53.00M | -856.90M | -45.20M | 0.00M | 0.00M | -28.70M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 33.20M | 0.00M | 0.00M | 185.00M |
| Common Stock Issuance | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 48.60M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 33.20M | 0.00M | 0.00M | 185.00M |
| Common Stock Repurchased | 0.00M | 0.00M | -190.40M | -28.00M | -1,448.40M | -53.00M | -905.50M | -45.20M | 0.00M | 0.00M | -28.70M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 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 | 0.00M | 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 | 0.00M | 0.00M | -77.70M | -129.70M | 0.00M | -627.00M | -445.30M | -486.40M | -139.00M | -231.20M | 0.00M | -315.80M | -19.40M | -48.60M | -97.20M | -97.20M | -97.20M | -97.20M | -97.20M | -77.80M | -77.76M | -68.04M | -76.38M |
| Common Dividends Paid | 0.00M | 0.00M | -77.70M | -129.70M | 0.00M | -627.00M | -445.30M | -486.40M | -139.00M | -231.20M | 0.00M | -315.80M | -22.70M | -48.60M | -97.20M | -97.20M | -97.20M | -97.20M | -97.20M | -77.76M | -77.76M | -68.04M | -76.38M |
| 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 | 0.00M | 3.30M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.04M | 0.00M | 0.00M | 0.00M |
| Other Financing Activities | 0.00M | 0.00M | -1,031.70M | -934.20M | -563.20M | -399.80M | -416.90M | -523.80M | -564.60M | -518.10M | -359.10M | -273.70M | -331.90M | -401.70M | -272.20M | -276.80M | 592.60M | -151.70M | -158.80M | -139.20M | -151.67M | 0.00M | 0.00M |
| Net Cash from Financing Activities | 0.00M | 0.00M | 2,474.40M | -185.20M | -1,532.80M | -516.60M | -1,934.90M | -1,654.40M | -354.00M | 615.50M | 1,650.40M | -1,375.50M | -1,213.10M | 193.80M | 359.40M | -174.90M | 356.80M | 651.30M | 902.70M | -408.00M | -285.23M | -220.81M | -124.37M |
| Effect of FX on Cash | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 9.60M | -10.10M | 206.70M | 38.60M | 10.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Net Change in Cash | 0.00M | 895.60M | -58.30M | -81.90M | -127.10M | -178.10M | 369.80M | -307.70M | 172.40M | 210.90M | -74.80M | 64.70M | -358.10M | 276.20M | -90.50M | 41.40M | 252.20M | -13.10M | 377.50M | -112.20M | 137.18M | 0.00M | 0.00M |
| Cash at Beginning of Period | 0.00M | 1,326.60M | 247.50M | 329.40M | 456.50M | 634.60M | 264.80M | 572.50M | 400.10M | 189.20M | 264.00M | 183.20M | 541.30M | 265.10M | 364.20M | 322.80M | 437.50M | 450.60M | 73.10M | 185.30M | 48.09M | 4.27M | 0.00M |
| Cash at End of Period | 0.00M | 1,574.10M | 189.20M | 247.50M | 329.40M | 456.50M | 634.60M | 264.80M | 572.50M | 400.10M | 189.20M | 247.90M | 183.20M | 549.70M | 273.70M | 364.20M | 689.70M | 437.50M | 450.60M | 73.10M | 185.27M | 15.24M | 4.27M |
| Operating Cash Flow | 0.00M | 895.60M | 1,663.70M | 2,452.20M | 4,651.60M | 4,812.10M | 3,354.80M | 2,404.00M | 1,428.90M | 823.30M | 504.00M | 2,229.80M | 1,291.00M | 593.40M | 938.70M | 553.20M | 111.70M | -68.50M | 1,014.80M | 537.00M | 664.07M | 61.18M | 205.99M |
| Capital Expenditure | 0.00M | 0.00M | -5,020.30M | -2,975.10M | -3,804.00M | -2,829.70M | -745.70M | -500.20M | -906.80M | -766.50M | -2,239.70M | -882.40M | -476.90M | -888.30M | -1,658.10M | -556.40M | -334.60M | -574.70M | -1,552.50M | -263.76M | -257.11M | -227.61M | -170.27M |
| Free Cash Flow | 0.00M | 895.60M | -3,356.60M | -522.90M | 847.60M | 1,982.40M | 2,609.10M | 1,903.80M | 522.10M | 56.80M | -1,735.70M | 1,347.40M | 814.10M | -294.90M | -719.40M | -3.20M | -270.90M | -643.20M | -537.70M | 273.20M | 406.96M | -166.43M | 35.72M |
Free Cash Flow
| Metric | TTM | TTM-1 | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 | 2020-03-31 | 2019-03-31 | 2018-03-31 | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2014-03-31 | 2013-03-31 | 2012-03-31 | 2011-03-31 | 2010-03-31 | 2009-03-31 | 2008-03-31 | 2007-03-31 | 2006-03-31 | 2005-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA | 10,936.30M | 4,503.60M | 10,603.40M | 7,346.10M | 6,877.50M | 8,193.40M | 7,864.80M | 2,781.50M | 5,663.50M | 5,512.90M | 1,896.70M | 5,471.20M | 1,953.60M | 4,424.40M | 4,703.10M | 1,253.70M | 1,178.90M | 513.40M | 1,058.90M | 381.40M | 1,032.20M | 908.09M | 540.79M |
| (-) Tax Adjustment | 2,139.79M | 693.31M | 1,934.92M | 1,035.09M | 1,355.63M | 1,903.31M | 2,197.19M | 843.81M | 832.45M | 0.00M | 113.36M | 1,226.21M | 539.77M | 0.00M | 1,646.09M | 278.03M | 0.00M | 0.00M | 0.00M | 103.07M | 186.20M | 185.38M | 0.00M |
| (-) Change In Working Capital | 0.00M | 0.00M | -944.00M | 719.30M | 1,562.00M | -208.40M | 48.30M | 293.00M | 70.90M | -451.40M | -984.10M | 706.70M | 225.20M | -224.20M | 268.60M | 29.00M | -395.90M | -1,326.80M | 307.10M | -277.49M | 33.33M | -336.28M | -263.24M |
| (-) Capital Expenditure | 0.00M | 0.00M | -5,020.30M | -2,975.10M | -3,804.00M | -2,829.70M | -745.70M | -500.20M | -906.80M | -766.50M | -2,239.70M | -882.40M | -476.90M | -888.30M | -1,658.10M | -556.40M | -334.60M | -574.70M | -1,552.50M | -263.76M | -257.11M | -227.61M | -170.27M |
| Unlevered Free Cash Flow | 8,796.51M | 3,810.29M | 4,592.18M | 2,616.61M | 155.87M | 3,668.79M | 4,873.61M | 1,144.49M | 3,853.35M | 5,197.80M | 527.74M | 2,655.89M | 711.73M | 3,760.30M | 1,130.32M | 390.27M | 1,240.20M | 1,265.50M | -800.70M | 292.06M | 555.56M | 831.38M | 633.76M |
| (-) Net Interest Income After Taxes | -869.41M | -636.23M | -646.41M | -605.66M | -211.00M | -177.95M | -124.24M | -160.02M | -385.31M | -389.10M | -279.44M | -229.35M | -281.16M | -407.00M | -145.28M | -209.58M | -218.00M | -182.80M | -140.00M | -93.63M | 0.00M | -89.77M | -88.87M |
| Net Debt Issuance | 0.00M | 0.00M | 3,774.20M | 906.70M | 478.80M | 563.20M | -215.80M | -599.00M | 349.60M | 1,364.80M | 2,038.20M | -786.00M | -861.80M | 644.10M | 728.80M | 199.10M | -138.60M | 900.20M | 1,158.70M | -224.20M | -55.80M | -152.77M | -232.99M |
| Levered Free Cash Flow | 9,665.92M | 4,446.53M | 9,012.79M | 4,128.97M | 845.67M | 4,409.94M | 4,782.05M | 705.51M | 4,588.26M | 6,951.70M | 2,845.38M | 2,099.24M | 131.09M | 4,811.40M | 2,004.39M | 798.95M | 1,319.60M | 2,348.50M | 498.00M | 161.49M | 499.75M | 768.37M | 489.64M |