Page: Company Financials
TeamViewer AG
$5.69
+0.07 (1.25%)
As of: 2026-01-28
Master Data Export
Enterprise Value
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|
| Stock Price | 10.76 | 11.29 | 15.03 | 10.76 | 26.34 | 42.74 | 26.79 | 25.30 |
| Market Capitalization | 1,688.17M | 1,812.05M | 2,588.32M | 2,018.05M | 5,266.46M | 8,550.47M | 5,358.50M | 5,060.00M |
| (-) Cash & Equivalents | 87.18M | 40.35M | 75.81M | 264.41M | 488.98M | 98.02M | 8.37M | 8.88M |
| (+) Total Debt | 1,096.88M | 484.59M | 531.33M | 764.90M | 886.52M | 578.28M | 501.15M | 208.40M |
| Enterprise Value | 2,697.87M | 2,256.29M | 3,043.84M | 2,518.54M | 5,664.00M | 9,030.72M | 5,851.28M | 5,259.52M |
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 | 710M | 647M | 671M | 627M | 566M | 501M | 456M | 390M | 258M | 138M | 92M |
| Cost of Revenue | 85M | 88M | 81M | 82M | 81M | 71M | 64M | 50M | 47M | 41M | 40M |
| Gross Profit | 626M | 559M | 591M | 545M | 485M | 430M | 392M | 340M | 212M | 97M | 52M |
| Gross Profit Margin | 88.1% | 86.3% | 88.0% | 87.0% | 85.6% | 85.8% | 85.9% | 87.1% | 81.9% | 70.1% | 56.7% |
| R&D Expenses | 89M | 80M | 80M | 80M | 70M | 62M | 47M | 38M | 23M | 17M | 13M |
| SG&A Expenses | 295M | 295M | 284M | 295M | 281M | 237M | 39M | 51M | 75M | 56M | 48M |
| Operating Expenses | 387M | 381M | 384M | 378M | 328M | 297M | 213M | 171M | 96M | 71M | 59M |
| Operating Income (EBIT) | 239M | 177M | 206M | 167M | 156M | 133M | 179M | 169M | 115M | 26M | -7M |
| Operating Income Margin | 33.6% | 27.4% | 30.7% | 26.6% | 27.6% | 26.6% | 39.2% | 43.2% | 44.7% | 18.9% | -7.9% |
| Interest Income | 0M | 1M | 1M | 1M | 4M | 1M | 3M | 39M | 12M | 7M | 27M |
| Interest Expense | 28M | 17M | 17M | 16M | 26M | 19M | 23M | 84M | 94M | 160M | 75M |
| Net Interest Income | -27M | -16M | -17M | -15M | -22M | -19M | -20M | -45M | -82M | -153M | -48M |
| Unusual Items | -20M | -10M | -5M | -4M | -18M | -29M | 12M | -28M | -29M | 57M | -13M |
| EBT Excluding Unusual Items | 212M | 161M | 190M | 152M | 135M | 115M | 159M | 124M | 34M | -127M | -55M |
| Pre-Tax Income | 192M | 152M | 184M | 147M | 117M | 85M | 170M | 95M | 4M | -70M | -68M |
| Pre-Tax Margin | 27.1% | 23.4% | 27.5% | 23.5% | 20.6% | 17.0% | 37.4% | 24.4% | 1.7% | -50.7% | -74.4% |
| Income Tax Expense | 66M | 44M | 61M | 33M | 49M | 35M | 67M | -9M | 17M | -1M | -9M |
| Net Income | 126M | 106M | 123M | 114M | 68M | 50M | 103M | 104M | -12M | -69M | -59M |
| Net Income Margin | 17.8% | 16.3% | 18.3% | 18.2% | 11.9% | 10.0% | 22.6% | 26.6% | -4.8% | -49.9% | -64.2% |
| Depreciation & Amortization | 45M | 56M | 46M | 55M | 54M | 51M | 41M | 36M | 30M | 28M | 26M |
| EBITDA | 284M | 233M | 253M | 222M | 210M | 184M | 220M | 205M | 146M | 54M | 19M |
| EBITDA Margin | 40.0% | 36.1% | 37.6% | 35.4% | 37.1% | 36.8% | 48.2% | 52.5% | 56.4% | 38.9% | 20.8% |
| NOPAT | 157M | 126M | 138M | 129M | 90M | 78M | 108M | 184M | -318M | 21M | -6M |
| NOPAT Margin | 22.1% | 19.5% | 20.5% | 20.6% | 16.0% | 15.6% | 23.7% | 47.2% | -123.3% | 14.9% | -6.3% |
| Owner's Earnings | 165M | 158M | 164M | 164M | 112M | 86M | 118M | 124M | 6M | -49M | -38M |
| Owner's Earnings Margin | 23.3% | 24.5% | 24.4% | 26.1% | 19.9% | 17.1% | 25.9% | 31.7% | 2.4% | -35.6% | -41.4% |
| EPS (Basic) | 0.80 | 0.64 | 0.77 | 0.66 | 0.37 | 0.25 | 0.52 | 0.52 | -0.06 | -0.35 | -0.29 |
| EPS (Diluted) | 0.80 | 0.63 | 0.76 | 0.66 | 0.37 | 0.25 | 0.51 | 0.52 | -0.06 | -0.35 | -0.29 |
| Shares (Basic) | 157M | 166M | 160M | 173M | 185M | 200M | 200M | 200M | 200M | 200M | 200M |
| Shares (Diluted) | 158M | 167M | 162M | 173M | 185M | 201M | 200M | 200M | 200M | 200M | 200M |
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 | 2015-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | 40.52M | 133.85M | 55.27M | 72.82M | 161.00M | 550.53M | 83.53M | 71.15M | 79.94M | 35.15M | 86.88M | 54.69M |
| Short-Term Investments | 10.53M | 5.13M | 0.00M | 9.42M | 7.04M | 0.00M | 4.46M | 0.00M | 9.72M | 9.28M | 1.38M | 0.14M |
| Cash & Short-Term Investments | 51.05M | 138.98M | 55.27M | 82.25M | 168.04M | 550.53M | 87.99M | 71.15M | 89.65M | 44.43M | 88.25M | 54.83M |
| Net Receivables | 32.58M | 35.00M | 36.00M | 31.14M | 24.16M | 18.66M | 22.53M | 14.01M | 15.77M | 19.43M | 19.49M | 18.56M |
| Inventory | 0.00M | 0.00M | 0.24M | 0.40M | 0.39M | 0.32M | 0.35M | 0.00M | -8.26M | 0.00M | 0.00M | 0.00M |
| Other Current Assets | 49.28M | 50.75M | 18.84M | 40.50M | 8.14M | 2.53M | 0.00M | 10.83M | 1.49M | 2.73M | 2.84M | 0.00M |
| Total Current Assets | 132.91M | 224.72M | 110.34M | 154.29M | 200.72M | 572.04M | 110.87M | 95.99M | 98.65M | 66.59M | 110.58M | 73.39M |
| Property, Plant & Equipment | 43.38M | 40.57M | 41.46M | 43.26M | 50.27M | 45.48M | 40.47M | 26.48M | 2.24M | 2.92M | 2.78M | 2.12M |
| Goodwill | 1,121.38M | 1,163.87M | 668.09M | 667.66M | 667.93M | 667.22M | 646.79M | 590.45M | 584.31M | 584.31M | 584.31M | 584.31M |
| Intangible Assets | 363.63M | 387.45M | 149.01M | 175.74M | 212.87M | 248.16M | 255.33M | 235.83M | 252.56M | 270.51M | 290.50M | 312.05M |
| Long-Term Investments | 24.37M | 23.66M | 16.88M | 42.05M | 11.50M | 4.85M | 0.06M | 4.42M | -59.70M | 5.47M | 18.29M | 0.16M |
| Tax Assets | 0.77M | 0.60M | 28.75M | 18.60M | 2.13M | 0.50M | 0.16M | 6.27M | 59.70M | 9.28M | 1.38M | 0.14M |
| Other Non-Current Assets | 25.20M | 24.35M | 31.83M | 4.76M | 18.96M | 3.82M | 5.31M | 1.74M | 0.74M | 0.32M | 0.22M | 0.17M |
| Other Assets | 0.00M | 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 | 1,578.73M | 1,640.51M | 936.02M | 952.07M | 963.65M | 970.04M | 948.12M | 865.19M | 839.86M | 872.80M | 897.49M | 898.95M |
| Total Assets | 1,711.63M | 1,865.23M | 1,046.35M | 1,106.36M | 1,164.37M | 1,542.08M | 1,058.99M | 961.18M | 938.51M | 939.39M | 1,008.06M | 972.33M |
| Accounts Payable | 16.55M | 13.67M | 15.84M | 8.02M | 8.88M | 7.27M | 8.30M | 9.07M | 6.70M | 4.54M | 3.95M | 2.39M |
| Short-Term Debt | 509.88M | 482.48M | 103.24M | 87.84M | 101.66M | 26.38M | 75.96M | 30.19M | 154.82M | 140.37M | 349.77M | 316.50M |
| Tax Payables | 6.70M | 7.87M | 2.82M | 0.99M | 1.10M | 6.98M | 14.47M | 3.89M | 2.65M | 3.27M | 2.56M | 6.20M |
| Deferred Revenue | 0.00M | 0.00M | 336.39M | 314.80M | 288.14M | 244.48M | 255.62M | 234.08M | 233.41M | 160.12M | 94.18M | 86.88M |
| Other Current Liabilities | 435.89M | 439.62M | 35.34M | 52.09M | 27.77M | 21.50M | 5.67M | 13.93M | 14.65M | 10.26M | 17.02M | 80.68M |
| Total Current Liabilities | 969.01M | 943.65M | 493.63M | 463.73M | 427.54M | 306.61M | 360.02M | 291.16M | 412.23M | 318.56M | 467.48M | 492.65M |
| Long-Term Debt | 491.64M | 679.10M | 312.42M | 412.40M | 496.38M | 820.96M | 419.11M | 565.49M | 678.77M | 664.33M | 488.19M | 475.74M |
| Capital Lease Obligations | 30.65M | 0.00M | 28.98M | 29.19M | 34.60M | 30.13M | 27.18M | 21.12M | 0.00M | 0.00M | 0.00M | 0.00M |
| Deferred Tax Liabilities | 69.80M | 79.21M | 45.54M | 39.69M | 33.85M | 29.76M | 29.19M | 0.31M | 18.61M | 6.77M | 7.54M | 34.27M |
| Other Non-Current Liabilities | 14.94M | 12.41M | 2.39M | 2.89M | 5.73M | 11.17M | 2.05M | 0.23M | 3.07M | 0.76M | 1.35M | 7.75M |
| Total Non-Current Liabilities | 607.04M | 770.72M | 389.33M | 484.17M | 570.56M | 892.02M | 477.52M | 587.15M | 700.46M | 671.85M | 497.08M | 517.76M |
| Total Liabilities | 1,576.05M | 1,714.37M | 882.96M | 947.90M | 998.10M | 1,198.63M | 837.55M | 878.31M | 1,112.68M | 990.41M | 964.57M | 1,010.41M |
| Preferred Stock | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.40M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Common Stock | 170.00M | 170.00M | 170.00M | 174.00M | 186.52M | 201.07M | 201.07M | 200.00M | 0.03M | 0.03M | 0.03M | 0.03M |
| Retained Earnings | 80.14M | 57.52M | 27.89M | -95.19M | -209.20M | -276.80M | -326.85M | -429.88M | -332.88M | -316.23M | -247.07M | -188.25M |
| Accumulated OCI | -61.85M | 0.00M | 10.48M | 2.54M | 238.23M | 1.33M | -0.40M | 1.08M | -3.59M | -2.43M | -1.33M | -0.64M |
| 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 |
| Total Shareholders’ Equity | 188.29M | 227.52M | 208.37M | 81.36M | 215.55M | -74.40M | -125.78M | -228.80M | -336.44M | -318.63M | -248.38M | -188.87M |
| Total Equity | 188.29M | 227.52M | 208.37M | 81.36M | 215.55M | -74.40M | -125.78M | -228.80M | -336.44M | -318.63M | -248.38M | -188.87M |
| Total Liabilities & Equity | 1,764.34M | 1,941.89M | 1,091.32M | 1,029.26M | 1,213.65M | 1,124.23M | 711.76M | 649.51M | 776.25M | 671.78M | 716.18M | 821.54M |
| Tangible Assets | 226.63M | 313.91M | 229.26M | 262.96M | 283.57M | 626.70M | 156.87M | 134.90M | 101.63M | 84.57M | 133.25M | 75.97M |
| Tangible Equity | -1,296.71M | -1,323.80M | -608.73M | -762.04M | -665.25M | -989.78M | -1,027.91M | -1,055.08M | -1,173.31M | -1,173.45M | -1,123.19M | -1,085.23M |
| Tangible Book Value | -1,296.71M | -1,323.80M | -608.73M | -762.04M | -665.25M | -989.78M | -1,027.91M | -1,055.08M | -1,173.31M | -1,173.45M | -1,123.19M | -1,085.23M |
| Total Investments | 34.90M | 28.79M | 16.88M | 50.61M | 18.54M | 4.85M | 4.52M | 4.42M | 9.72M | 14.75M | 19.67M | 0.30M |
| Net Debt | 961.01M | 1,027.74M | 360.39M | 427.41M | 437.05M | 296.81M | 411.54M | 524.53M | 753.65M | 769.54M | 751.09M | 737.56M |
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 | 2015-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Working Capital | -850.1M | -718.9M | -413.6M | -352.3M | -265.3M | 239.6M | -235.7M | -187.7M | -308.7M | -254.0M | -359.3M | -331.5M |
| Total Capital | 1,122.0M | 1,267.6M | 545.1M | 613.1M | 747.9M | 1,197.6M | 763.0M | 708.7M | 617.0M | 603.0M | 705.4M | 718.5M |
| Capital Employed | 728.6M | 921.6M | 522.4M | 599.8M | 698.4M | 1,209.6M | 712.5M | 677.5M | 531.1M | 618.8M | 538.1M | 567.4M |
| Invested Capital | 1,081.5M | 1,133.8M | 489.9M | 540.3M | 586.9M | 647.0M | 679.4M | 637.5M | 537.1M | 567.9M | 618.6M | 663.8M |
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 | 171.66M | 119.38M | 184.45M | 114.02M | 116.69M | 85.39M | 170.39M | 95.14M | -12.41M | -69.15M | -58.82M |
| Depreciation & Amortization | 44.92M | 56.20M | 46.17M | 55.36M | 53.74M | 50.92M | 41.10M | 36.44M | 30.11M | 27.71M | 26.37M |
| Deferred Income Tax | 0.00M | -47.70M | 0.00M | -132.56M | 0.00M | -27.61M | -64.24M | -7.03M | 36.10M | -0.78M | -26.72M |
| Stock-Based Compensation | 15.63M | 17.06M | 16.81M | 23.67M | 27.63M | 27.59M | 47.31M | 36.83M | 1.80M | 0.00M | 0.00M |
| Change in Working Capital | 21.59M | 50.35M | 45.65M | 34.25M | 25.29M | 39.12M | 10.05M | -62.73M | -24.72M | 44.32M | 83.07M |
| Accounts Receivable | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -4.23M | 0.32M | -1.19M |
| Inventory | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Accounts Payable | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 3.04M | 1.61M | 1.95M |
| Other Working Capital | 22.73M | 50.35M | 45.65M | 34.25M | 25.29M | 39.12M | 10.05M | -62.73M | -23.31M | 42.67M | 82.80M |
| Other Non-Cash Items | -12.87M | 97.98M | -43.90M | 135.13M | -19.01M | 18.57M | 19.94M | 44.96M | 81.68M | 94.74M | 27.43M |
| Net Cash from Operating Activities | 240.45M | 225.49M | 249.18M | 229.87M | 204.34M | 193.97M | 224.54M | 143.61M | 112.56M | 97.61M | 78.04M |
| Capital Expenditures (PPE) | -6.15M | -3.44M | -5.37M | -5.61M | -8.85M | -15.23M | -26.17M | -16.64M | -11.48M | -7.85M | -5.50M |
| Acquisitions (Net) | -682.50M | -0.25M | 0.00M | -8.07M | -1.98M | -23.38M | 84.05M | 0.00M | 0.00M | 0.00M | 0.01M |
| Purchases of Investments | -3.88M | -17.89M | -7.45M | -15.88M | 0.00M | -0.31M | -0.05M | -4.33M | 0.00M | 0.00M | 0.00M |
| Sales / Maturities of Investments | 0.00M | 0.00M | 0.00M | 18.15M | 0.00M | 15.23M | 26.17M | 0.00M | 0.00M | 0.00M | 0.00M |
| Other Investing Activities | 0.00M | -6.32M | 0.00M | -18.15M | 0.00M | -15.23M | 26.25M | 0.09M | 0.31M | -7.91M | -0.82M |
| Net Cash from Investing Activities | -692.53M | -23.85M | -12.82M | -29.56M | -10.82M | -38.92M | 110.25M | -20.88M | -11.18M | -15.76M | -6.33M |
| Net Debt Issuance | 535.00M | -32.27M | -85.00M | -100.00M | -295.51M | 322.07M | -62.83M | -89.90M | -5.02M | -79.20M | -3.91M |
| Long-Term Debt Issuance | 535.00M | -32.27M | -85.00M | -100.00M | -295.51M | 322.07M | -67.70M | -89.90M | -5.02M | -79.20M | -3.91M |
| Short-Term Debt Issuance | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 4.86M | 0.00M | 0.00M | 0.00M | 0.00M |
| Net Stock Issuance | -43.43M | -178.77M | -137.73M | -161.90M | -300.09M | 0.00M | 0.00M | 0.03M | 0.00M | 0.00M | 0.00M |
| Common Stock Issuance | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.03M | 0.00M | 0.00M | 0.00M |
| Common Stock Repurchased | -43.43M | -178.77M | -137.73M | -161.90M | -300.09M | 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 |
| Net Dividends Paid | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Common Dividends Paid | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| 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 | -39.80M | -28.04M | -31.66M | -25.49M | -14.20M | -20.96M | -32.93M | -46.23M | -50.93M | -53.48M | -35.62M |
| Net Cash from Financing Activities | 451.77M | -227.11M | -254.39M | -287.39M | -609.80M | 301.10M | -95.77M | -136.10M | -55.95M | -132.68M | -39.53M |
| Effect of FX on Cash | -1.57M | -0.52M | 0.48M | -1.09M | 25.55M | 11.78M | -6.08M | 4.58M | 0.27M | -0.89M | 0.01M |
| Net Change in Cash | -5.38M | -26.00M | -17.56M | -88.18M | -389.54M | 467.00M | 12.38M | -8.79M | 44.79M | -51.72M | 32.19M |
| Cash at Beginning of Period | 259.46M | 260.39M | 72.82M | 161.00M | 550.53M | 83.53M | 71.15M | 79.94M | 35.15M | 86.88M | 54.69M |
| Cash at End of Period | 254.08M | 234.39M | 55.27M | 72.82M | 161.00M | 550.53M | 83.53M | 71.15M | 79.94M | 35.15M | 86.88M |
| Operating Cash Flow | 240.45M | 225.49M | 249.18M | 229.87M | 204.34M | 193.97M | 224.54M | 143.61M | 112.56M | 97.61M | 78.04M |
| Capital Expenditure | -6.15M | -3.44M | -5.37M | -5.61M | -8.85M | -15.23M | -26.17M | -16.64M | -11.48M | -7.85M | -5.50M |
| Free Cash Flow | 230.80M | 222.05M | 243.81M | 224.26M | 195.50M | 178.74M | 198.37M | 126.97M | 101.07M | 89.76M | 72.54M |
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 | 286.38M | 239.80M | 272.53M | 225.40M | 187.85M | 182.17M | 346.88M | 287.49M | 144.09M | 51.82M | 17.57M |
| (-) Tax Adjustment | 98.07M | 69.22M | 90.67M | 51.12M | 65.75M | 63.76M | 121.41M | 0.00M | 50.43M | 0.78M | 2.42M |
| (-) Change In Working Capital | 21.59M | 50.35M | 45.65M | 34.25M | 25.29M | 39.12M | 10.05M | -62.73M | -24.72M | 44.32M | 83.07M |
| (-) Capital Expenditure | -6.15M | -3.44M | -5.37M | -5.61M | -8.85M | -15.23M | -26.17M | -16.64M | -11.48M | -7.85M | -5.50M |
| Unlevered Free Cash Flow | 160.58M | 114.30M | 130.83M | 134.43M | 87.96M | 64.06M | 189.25M | 333.57M | 106.89M | -1.12M | -73.42M |
| (-) Net Interest Income After Taxes | -17.76M | -11.51M | -11.11M | -11.61M | -13.98M | -12.07M | -12.96M | -44.96M | -53.09M | -151.07M | -41.44M |
| Net Debt Issuance | 535.00M | -32.27M | -85.00M | -100.00M | -295.51M | 322.07M | -62.83M | -89.90M | -5.02M | -79.20M | -3.91M |
| Levered Free Cash Flow | 713.34M | 93.53M | 56.94M | 46.04M | -193.57M | 398.20M | 139.38M | 288.63M | 154.97M | 70.75M | -35.90M |