NOMD
Valuation Ratios
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Price to Earnings | 11.90 | 15.00 | 12.06 | 24.89 |
| Price to Sales | 0.87 | 0.95 | 1.02 | 1.73 |
| Book Value Per Common Share | 17.06 | 15.88 | 14.97 | 13.13 |
| Price to Book | 0.98 | 1.07 | 1.15 | 1.93 |
| Price to Operating Cash Flow | 6.22 | 6.71 | 9.91 | 14.76 |
| Price to Free Cash Flow | 7.63 | 8.30 | 13.40 | 19.91 |
| Enterprise Value to EBITDA | 51858.68 | 57562.05 | 60967.21 | 120198.75 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 |
|---|---|---|---|---|---|---|
| Price to Earnings | 33.72 | 45.92 | 93.57 | 43.32 | 38.33 | |
| Price to Sales | 2.58 | 3.47 | 4.00 | 3.30 | 4.00 | |
| Book Value Per Common Share | 17.42 | 17.06 | 17.03 | 17.06 | 16.65 | |
| Price to Book | 0.75 | 1.00 | 1.15 | 0.98 | 1.14 | |
| Price to Operating Cash Flow | 35.97 | 37.20 | 60.04 | 11.56 | 31.52 | |
| Price to Free Cash Flow | 61.65 | 50.57 | 95.25 | 12.96 | 37.70 | |
| Enterprise Value to EBITDA | 148581.48 | 200367.72 | 303792.33 | 232833.96 | 205325.54 |
Earnings Data
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Earning YoY | 24.78 | -20.98 | 40.20 | |
| Revenue YoY | 1.82 | 3.57 | 12.78 | |
| EBITDA YoY | 5.12 | -2.38 | 33.10 | |
| Net Profit YoY | 17.85 | -22.86 | 38.01 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 |
|---|---|---|---|---|---|---|
| Earning YoY | 5.41 | 76.19 | 2.33 | |||
| Revenue YoY | 0.74 | -1.74 | -4.20 | 3.09 | ||
| EBITDA YoY | 1.88 | 28.30 | -11.73 | -24.65 | ||
| Net Profit YoY | 0.88 | 74.62 | -36.38 | -26.88 |
Financial Strength
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Cash Per Common Share | 2.50 | 2.42 | 2.11 | 1.43 |
| Quick Ratio | 0.69 | 0.70 | 0.68 | 0.51 |
| Current Ratio | 1.10 | 1.13 | 1.19 | 0.96 |
| Debt to Equity | 1.42 | 1.48 | 1.43 | 1.68 |
| Long-Term Debt to Equity | 0.99 | 1.08 | 1.07 | 1.26 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 |
|---|---|---|---|---|---|---|
| Cash Per Common Share | 1.31 | 1.75 | 2.13 | 2.58 | 2.07 | |
| Quick Ratio | 0.58 | 0.62 | 0.66 | 0.69 | 0.72 | |
| Current Ratio | 1.02 | 1.02 | 1.06 | 1.10 | 1.20 | |
| Debt to Equity | 1.47 | 1.49 | 1.45 | 1.42 | 1.42 | |
| Long-Term Debt to Equity | 1.03 | 1.03 | 1.01 | 0.99 | 1.04 |
Profitability
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| ROA | 3.53 | 3.00 | 3.95 | 2.93 |
| ROE | 8.53 | 7.43 | 9.58 | 7.87 |
| Gross Margin | 29.61 | 28.21 | 27.73 | 28.55 |
| Operating Margin | 13.17 | 12.66 | 13.73 | 11.44 |
| EBITDA Margin | 16.29 | 15.78 | 16.74 | 14.19 |
| Net Profit Margin | 7.33 | 6.33 | 8.50 | 6.94 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 |
|---|---|---|---|---|---|---|
| ROA | 0.91 | 0.90 | 0.51 | 0.80 | 1.08 | |
| ROE | 2.26 | 2.23 | 1.25 | 1.93 | 2.62 | |
| Gross Margin | 27.57 | 27.62 | 27.84 | 28.47 | 32.25 | |
| Operating Margin | 13.32 | 13.54 | 9.91 | 10.97 | 16.14 | |
| EBITDA Margin | 17.25 | 17.06 | 13.06 | 14.18 | 19.40 | |
| Net Profit Margin | 7.66 | 7.64 | 4.30 | 6.48 | 9.13 |
Dividends
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Dividend Yield | 0.00 | |||
| Dividend Payout Ratio | 39.28 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 |
|---|---|---|---|---|---|---|
| Dividend Yield | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Dividend Payout Ratio | 36.98 | 40.46 | 77.37 | 42.41 | 31.72 |
Financial Statements
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Assets | 6,431,600.00 | 6,416,700.00 | 6,326,100.00 | 6,170,800.00 |
| Current Assets | 1,233,900.00 | 1,165,100.00 | 1,115,300.00 | 929,100.00 |
| Cash and Short-Term Investments | 403,000.00 | 412,700.00 | 369,400.00 | 254,000.00 |
| Cash and Cash Equivalents | 403,000.00 | 412,700.00 | 369,400.00 | 254,000.00 |
| Short-Term Investments | 0 | 0 | 0 | 0 |
| Net Receivables | 371,700.00 | 304,100.00 | 266,800.00 | 234,600.00 |
| Inventory | 441,500.00 | 446,400.00 | 457,100.00 | 410,600.00 |
| Other Current Assets | 17,700.00 | 1,900.00 | 22,000.00 | 29,900.00 |
| Non-Current Assets | 5,197,700.00 | 5,251,600.00 | 5,210,800.00 | 5,241,700.00 |
| Property, Plant, Equipment Net | 591,100.00 | 563,700.00 | 542,900.00 | 549,400.00 |
| Goodwill | 2,106,100.00 | 2,105,000.00 | 2,101,600.00 | 2,099,400.00 |
| Intangible Assets | 2,472,900.00 | 2,468,200.00 | 2,457,600.00 | 2,455,700.00 |
| Long-Term Investments | 0 | 0 | 0 | 0 |
| Non-Current Deferred Assets | 14,700.00 | 106,900.00 | 100,400.00 | 128,300.00 |
| Other Non-Current Assets | 12,900.00 | 7,800.00 | 8,300.00 | 8,900.00 |
| Liabilities | 3,769,100.00 | 3,824,800.00 | 3,719,900.00 | 3,871,800.00 |
| Current Liabilities | 1,123,300.00 | 1,028,000.00 | 940,800.00 | 966,200.00 |
| Payables and Expenses | 1,055,800.00 | 946,100.00 | 875,500.00 | 890,500.00 |
| Account Payables | 521,600.00 | 476,100.00 | 496,700.00 | 507,000.00 |
| Current Accrued Liabilities | 213,800.00 | 186,200.00 | 126,400.00 | 120,400.00 |
| Short-Term Debt | 26,000.00 | 34,600.00 | 25,500.00 | 29,100.00 |
| Other Current Liabilities | 41,500.00 | 47,300.00 | 39,800.00 | 46,600.00 |
| Non-Current Liabilities | 2,645,800.00 | 2,796,800.00 | 2,779,100.00 | 2,905,600.00 |
| Long-Term Debt | 2,151,400.00 | 2,113,700.00 | 2,142,300.00 | 2,198,300.00 |
| Other Non-Current Liabilities | 494,400.00 | 683,100.00 | 636,800.00 | 707,300.00 |
| Equity | 2,662,500.00 | 2,591,900.00 | 2,606,200.00 | 2,299,000.00 |
| Shareholders Equity | 2,662,500.00 | 2,591,900.00 | 2,606,200.00 | 2,299,000.00 |
| Capital Stock | 1,316,400.00 | 1,426,100.00 | 1,596,700.00 | 1,623,100.00 |
| Share Premium | 0 | 0 | 0 | 0 |
| Retained Earnings | 1,199,500.00 | 1,058,000.00 | 886,600.00 | 387,400.00 |
| Treasury Shares | 0 | 0 | 0 | 0 |
| Accumulated Other Comprehensive Income | 120,400.00 | 76,400.00 | 109,100.00 | 281,600.00 |
| Minority Interest | 0 | 0 | 0 | 0 |
| Debt | 2,177,400.00 | 2,148,300.00 | 2,167,800.00 | 2,227,400.00 |
| Net Debt | 1,680,300.00 | 1,656,800.00 | 1,731,800.00 | 1,892,500.00 |
| Common Shares Outstanding | 156,090.86 | 163,167.13 | 174,050.25 | 175,059.17 |
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Revenues | 3,099,800.00 | 3,044,500.00 | 2,939,700.00 | 2,606,600.00 |
| Cost Of Revenue | 2,182,000.00 | 2,185,800.00 | 2,124,400.00 | 1,862,300.00 |
| Gross Profit | 917,800.00 | 858,700.00 | 815,300.00 | 744,300.00 |
| Operating Expenses | 461,300.00 | 445,800.00 | 391,200.00 | 356,300.00 |
| Other Operating Expenses | 461,300.00 | 445,800.00 | 391,200.00 | 356,300.00 |
| Operating Income | 456,500.00 | 412,900.00 | 424,100.00 | 388,000.00 |
| Interest Income | 10,000.00 | 5,800.00 | 600.00 | 100.00 |
| Interest Expense | 130,300.00 | 131,900.00 | 82,600.00 | 61,500.00 |
| EBT | 277,900.00 | 253,600.00 | 321,000.00 | 236,700.00 |
| Income Tax | 50,800.00 | 60,900.00 | 71,200.00 | 55,700.00 |
| Net Income Including Non-Controlling Interests | 227,100.00 | 192,700.00 | 249,800.00 | 181,000.00 |
| Net Income | 227,100.00 | 192,700.00 | 249,800.00 | 181,000.00 |
| EBIT | 408,200.00 | 385,500.00 | 403,600.00 | 298,200.00 |
| Deprecation and Amortization | 96,900.00 | 95,000.00 | 88,600.00 | 71,600.00 |
| EBITDA | 505,100.00 | 480,500.00 | 492,200.00 | 369,800.00 |
| EPS | 0.00 | 0.00 | 0.00 | 0.00 |
| Diluted EPS | 0.00 | 0.00 | 0.00 | 0.00 |
| Average Shares Outstanding Basic | 161,502.02 | 170,573.00 | 174,685.32 | 178,100.00 |
| Average Shares Outstanding Diluted | 162,219.90 | 171,203.91 | 174,685.32 | 178,100.00 |
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Operating Cash Flow | 435,400.00 | 430,800.00 | 303,800.00 | 306,300.00 |
| Operating Net Income | 227,100.00 | 192,700.00 | 249,800.00 | 181,000.00 |
| Deprecation and Amortization | 96,900.00 | 95,000.00 | 88,600.00 | 71,600.00 |
| Deferred Income Tax | 50,800.00 | 60,900.00 | 71,200.00 | 55,700.00 |
| Share Based Compensation | 8,800.00 | 24,100.00 | 8,100.00 | 5,100.00 |
| Change in Working Capital | -11,600.00 | 58,000.00 | -96,800.00 | -23,500.00 |
| Other Operating Activities | 63,400.00 | 100.00 | -17,100.00 | 16,400.00 |
| Investing Cash Flow | -64,400.00 | -76,800.00 | -78,700.00 | -660,000.00 |
| Capital Expenditure | 0 | 0 | 0 | 0 |
| Net Purchase/Sale of PPE | -80,300.00 | -82,400.00 | -79,100.00 | -79,200.00 |
| Net Purchase/Sale of Investments Net | 5,700.00 | 300.00 | 0 | 16,500.00 |
| Net Purchase/Sale of Business | 0 | 0 | 400.00 | -597,300.00 |
| Other Investing Activities | 0 | 0 | 0 | 0 |
| Financing Cash Flow | -366,400.00 | -321,500.00 | -108,100.00 | 214,400.00 |
| Net Issuance/Repayment of Debt | -37,800.00 | -36,700.00 | -143,400.00 | 371,900.00 |
| Net Issuance/Repurchase of Equity | -124,500.00 | -178,000.00 | -29,700.00 | -100,200.00 |
| Dividends Paid | -89,200.00 | 0 | 0 | 0 |
| Other Financing Activities | -114,900.00 | -106,800.00 | 65,000.00 | -57,300.00 |
| Net Change in Cash | 4,600.00 | 32,500.00 | 117,000.00 | -139,300.00 |
| Cash at Beginning of Period | 399,700.00 | 366,800.00 | 254,200.00 | 382,500.00 |
| Cash at End of Period | 403,300.00 | 399,700.00 | 366,800.00 | 254,200.00 |
| Free Cash Flow | 355,100.00 | 348,400.00 | 224,700.00 | 227,100.00 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 |
|---|---|---|---|---|---|---|
| Assets | 6,313,100.00 | 6,376,100.00 | 6,400,700.00 | 6,431,600.00 | 6,480,000.00 | 0 |
| Current Assets | 1,139,700.00 | 1,190,100.00 | 1,219,500.00 | 1,233,900.00 | 1,224,000.00 | 0 |
| Cash and Short-Term Investments | 193,600.00 | 266,600.00 | 329,800.00 | 403,000.00 | 334,400.00 | 0 |
| Cash and Cash Equivalents | 193,600.00 | 266,600.00 | 329,800.00 | 403,000.00 | 334,400.00 | 0 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 5,700.00 |
| Net Receivables | 455,400.00 | 458,400.00 | 423,600.00 | 371,700.00 | 396,300.00 | 0 |
| Inventory | 485,300.00 | 461,100.00 | 462,500.00 | 441,500.00 | 491,400.00 | 0 |
| Other Current Assets | 5,400.00 | 4,000.00 | 3,600.00 | 17,700.00 | 1,900.00 | 0 |
| Non-Current Assets | 5,173,400.00 | 5,186,000.00 | 5,181,200.00 | 5,197,700.00 | 5,256,000.00 | 0 |
| Property, Plant, Equipment Net | 582,500.00 | 585,600.00 | 584,500.00 | 591,100.00 | 569,500.00 | 0 |
| Goodwill | 2,104,500.00 | 2,105,100.00 | 2,104,800.00 | 2,106,100.00 | 2,105,600.00 | 0 |
| Intangible Assets | 2,474,300.00 | 2,474,400.00 | 2,472,300.00 | 2,472,900.00 | 2,471,000.00 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-Current Deferred Assets | 2,800.00 | 11,700.00 | 11,300.00 | 14,700.00 | 102,100.00 | 0 |
| Other Non-Current Assets | 9,300.00 | 9,200.00 | 8,300.00 | 12,900.00 | 7,800.00 | 0 |
| Liabilities | 3,758,800.00 | 3,812,400.00 | 3,786,400.00 | 3,769,100.00 | 3,801,800.00 | 0 |
| Current Liabilities | 1,115,300.00 | 1,162,700.00 | 1,148,200.00 | 1,123,300.00 | 1,019,200.00 | 0 |
| Payables and Expenses | 1,042,400.00 | 1,083,800.00 | 1,078,000.00 | 1,055,800.00 | 946,000.00 | 0 |
| Account Payables | 844,700.00 | 870,500.00 | 856,600.00 | 521,600.00 | 742,800.00 | 0 |
| Current Accrued Liabilities | 0 | 0 | 0 | 213,800.00 | 0 | 0 |
| Short-Term Debt | 28,500.00 | 29,900.00 | 27,500.00 | 26,000.00 | 26,800.00 | 0 |
| Other Current Liabilities | 44,400.00 | 49,000.00 | 42,700.00 | 41,500.00 | 46,400.00 | 0 |
| Non-Current Liabilities | 2,643,500.00 | 2,649,700.00 | 2,638,200.00 | 2,645,800.00 | 2,782,600.00 | 0 |
| Long-Term Debt | 2,077,500.00 | 2,072,500.00 | 2,123,800.00 | 2,151,400.00 | 2,104,600.00 | 0 |
| Other Non-Current Liabilities | 566,000.00 | 577,200.00 | 514,400.00 | 494,400.00 | 678,000.00 | 0 |
| Equity | 2,554,300.00 | 2,563,700.00 | 2,614,300.00 | 2,662,500.00 | 2,678,200.00 | 0 |
| Shareholders Equity | 2,554,300.00 | 2,563,700.00 | 2,614,300.00 | 2,662,500.00 | 2,678,200.00 | 0 |
| Capital Stock | 1,178,500.00 | 1,227,700.00 | 1,268,500.00 | 1,316,400.00 | 1,392,200.00 | 0 |
| Share Premium | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | 1,283,000.00 | 1,243,900.00 | 1,213,000.00 | 1,199,500.00 | 1,166,900.00 | 0 |
| Treasury Shares | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated Other Comprehensive Income | 77,500.00 | 78,900.00 | 107,200.00 | 120,400.00 | 92,900.00 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 2,106,000.00 | 2,102,400.00 | 2,151,300.00 | 2,177,400.00 | 2,131,400.00 | 0 |
| Net Debt | 1,912,400.00 | 1,835,800.00 | 1,821,500.00 | 1,680,300.00 | 1,797,000.00 | 0 |
| Common Shares Outstanding | 146,646.11 | 150,235.50 | 153,510.21 | 156,090.86 | 160,825.32 | 0 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 |
|---|---|---|---|---|---|---|
| Revenues | 752,400.00 | 746,900.00 | 760,100.00 | 793,400.00 | 769,600.00 | 0 |
| Cost Of Revenue | 545,000.00 | 540,600.00 | 548,500.00 | 567,500.00 | 521,400.00 | 0 |
| Gross Profit | 207,400.00 | 206,300.00 | 211,600.00 | 225,900.00 | 248,200.00 | 0 |
| Operating Expenses | 96,900.00 | 103,900.00 | 120,700.00 | 115,100.00 | 111,500.00 | 0 |
| Other Operating Expenses | 96,900.00 | 103,900.00 | 120,700.00 | 115,100.00 | 111,500.00 | 0 |
| Operating Income | 110,500.00 | 102,400.00 | 90,900.00 | 110,800.00 | 136,700.00 | 0 |
| Interest Income | 6,600.00 | 13,600.00 | 1,500.00 | -15,700.00 | 1,800.00 | 0 |
| Interest Expense | 29,800.00 | 30,500.00 | 35,600.00 | 25,700.00 | 37,200.00 | 0 |
| EBT | 70,400.00 | 70,600.00 | 39,700.00 | 61,300.00 | 87,000.00 | 0 |
| Income Tax | 12,800.00 | 13,500.00 | 7,000.00 | 9,900.00 | 16,700.00 | 0 |
| Net Income Including Non-Controlling Interests | 57,600.00 | 57,100.00 | 32,700.00 | 51,400.00 | 70,300.00 | 0 |
| Net Income | 57,600.00 | 57,100.00 | 32,700.00 | 51,400.00 | 70,300.00 | 0 |
| EBIT | 100,200.00 | 101,100.00 | 75,300.00 | 87,000.00 | 124,200.00 | 0 |
| Deprecation and Amortization | 29,600.00 | 26,300.00 | 24,000.00 | 25,500.00 | 25,100.00 | 0 |
| EBITDA | 129,800.00 | 127,400.00 | 99,300.00 | 112,500.00 | 149,300.00 | 0 |
| EPS | 0.00 | 0.00 | 0.00 | 0 | 0.00 | 0.00 |
| Diluted EPS | 0.00 | 0.00 | 0.00 | 0 | 0.00 | 0.00 |
| Average Shares Outstanding Basic | 147,700.00 | 152,400.00 | 154,600.00 | 0 | 161,400.00 | 163,000.00 |
| Average Shares Outstanding Diluted | 147,900.00 | 152,600.00 | 154,800.00 | 0 | 161,500.00 | 163,100.00 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 |
|---|---|---|---|---|---|
| Operating Cash Flow | 54,000.00 | 69,600.00 | 50,600.00 | 226,500.00 | 97,600.00 |
| Operating Net Income | 57,600.00 | 57,100.00 | 32,700.00 | 51,400.00 | 70,300.00 |
| Deprecation and Amortization | 29,600.00 | 26,300.00 | 24,000.00 | 25,500.00 | 25,100.00 |
| Deferred Income Tax | 12,800.00 | 13,500.00 | 7,000.00 | 9,900.00 | 16,700.00 |
| Share Based Compensation | 2,600.00 | 500.00 | 3,600.00 | 300.00 | 3,500.00 |
| Change in Working Capital | -50,400.00 | -21,100.00 | -42,400.00 | 121,000.00 | -43,000.00 |
| Other Operating Activities | 1,800.00 | -6,700.00 | 25,700.00 | 18,400.00 | 25,000.00 |
| Investing Cash Flow | -20,400.00 | -17,200.00 | -17,500.00 | -19,900.00 | -8,300.00 |
| Capital Expenditure | 0 | 0 | 0 | 0 | 0 |
| Net Purchase/Sale of PPE | -22,500.00 | -18,400.00 | -18,700.00 | -24,400.00 | -16,000.00 |
| Net Purchase/Sale of Investments Net | 0 | 0 | 0 | 0 | 5,700.00 |
| Net Purchase/Sale of Business | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | 0 | 0 | 0 | 4,500.00 | 2,000.00 |
| Financing Cash Flow | -107,300.00 | -113,800.00 | -110,500.00 | -136,000.00 | -84,400.00 |
| Net Issuance/Repayment of Debt | -8,700.00 | -8,800.00 | -8,200.00 | -15,100.00 | -8,100.00 |
| Net Issuance/Repurchase of Equity | -51,000.00 | -58,200.00 | -48,900.00 | -76,400.00 | -24,300.00 |
| Dividends Paid | -21,300.00 | -23,100.00 | -25,300.00 | -21,800.00 | -22,300.00 |
| Other Financing Activities | -26,300.00 | -23,700.00 | -28,100.00 | -22,700.00 | -29,700.00 |
| Net Change in Cash | -73,700.00 | -61,400.00 | -77,400.00 | 70,600.00 | 4,900.00 |
| Cash at Beginning of Period | 266,600.00 | 329,800.00 | 403,300.00 | 334,400.00 | 327,700.00 |
| Cash at End of Period | 193,600.00 | 266,600.00 | 329,800.00 | 403,300.00 | 334,400.00 |
| Free Cash Flow | 31,500.00 | 51,200.00 | 31,900.00 | 202,100.00 | 81,600.00 |