WEN
Valuation Ratios
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Price to Earnings | 17.16 | 19.88 | 27.27 | 26.21 |
| Price to Sales | 1.48 | 1.87 | 2.31 | 2.78 |
| Book Value Per Common Share | 1.27 | 1.51 | 2.19 | 2.02 |
| Price to Book | 12.81 | 12.92 | 10.36 | 11.80 |
| Price to Operating Cash Flow | 9.37 | 11.81 | 18.61 | 15.27 |
| Price to Free Cash Flow | 12.77 | 15.67 | 27.74 | 19.72 |
| Enterprise Value to EBITDA | 59954.61 | 72484.83 | 96142.77 | 108317.42 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 |
|---|---|---|---|---|---|
| Price to Earnings | 39.83 | 39.38 | 73.15 | 70.87 | 70.08 |
| Price to Sales | 3.18 | 3.91 | 5.61 | 5.79 | 6.28 |
| Book Value Per Common Share | 0.57 | 0.59 | 0.67 | 1.27 | 1.28 |
| Price to Book | 15.96 | 19.36 | 22.00 | 12.81 | 13.69 |
| Price to Operating Cash Flow | 13.52 | 36.17 | 34.37 | 48.41 | 25.22 |
| Price to Free Cash Flow | 16.76 | 55.90 | 43.34 | 124.90 | 28.88 |
| Enterprise Value to EBITDA | 125986.75 | 147780.50 | 225442.61 | 239304.20 | 251495.19 |
Earnings Data
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Earning YoY | -3.06 | 18.07 | -8.79 | |
| Revenue YoY | 2.98 | 4.11 | 10.46 | |
| EBITDA YoY | 0.40 | 10.05 | 5.54 | |
| Net Profit YoY | -4.93 | 15.26 | -11.49 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 |
|---|---|---|---|---|---|
| Earning YoY | -20.69 | 45.00 | -13.04 | -8.00 | |
| Revenue YoY | -2.03 | 7.16 | -8.85 | 1.33 | |
| EBITDA YoY | -6.42 | 16.35 | -8.46 | -1.86 | |
| Net Profit YoY | -19.70 | 40.47 | -17.40 | -5.43 |
Financial Strength
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Cash Per Common Share | 2.20 | 2.46 | 3.49 | 1.13 |
| Quick Ratio | 1.38 | 1.67 | 2.22 | 0.86 |
| Current Ratio | 1.85 | 2.19 | 2.73 | 1.39 |
| Debt to Equity | 18.41 | 15.73 | 10.81 | 10.69 |
| Long-Term Debt to Equity | 16.88 | 14.50 | 9.98 | 9.71 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 |
|---|---|---|---|---|---|
| Cash Per Common Share | 1.53 | 1.47 | 1.67 | 2.21 | 2.37 |
| Quick Ratio | 0.53 | 0.95 | 1.01 | 1.38 | 1.59 |
| Current Ratio | 0.81 | 1.45 | 1.49 | 1.85 | 2.10 |
| Debt to Equity | 44.57 | 42.35 | 36.77 | 18.41 | 18.52 |
| Long-Term Debt to Equity | 37.30 | 38.68 | 33.44 | 16.88 | 17.09 |
Profitability
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| ROA | 3.86 | 3.94 | 3.23 | 3.93 |
| ROE | 74.94 | 66.00 | 38.09 | 45.92 |
| Gross Margin | 35.17 | 35.59 | 34.40 | 28.29 |
| Operating Margin | 17.64 | 18.49 | 17.46 | 18.44 |
| EBITDA Margin | 24.67 | 25.30 | 23.94 | 25.06 |
| Net Profit Margin | 8.65 | 9.37 | 8.46 | 10.56 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 |
|---|---|---|---|---|---|
| ROA | 0.89 | 1.13 | 0.80 | 0.94 | 0.99 |
| ROE | 40.53 | 48.82 | 30.12 | 18.31 | 19.33 |
| Gross Margin | 26.59 | 29.67 | 28.27 | 56.62 | 27.42 |
| Operating Margin | 17.25 | 19.05 | 16.50 | 17.69 | 17.81 |
| EBITDA Margin | 25.19 | 26.37 | 24.28 | 24.18 | 24.97 |
| Net Profit Margin | 8.05 | 9.82 | 7.49 | 8.27 | 8.86 |
Dividends
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Dividend Yield | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend Payout Ratio | 105.19 | 102.35 | 60.20 | 47.33 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 |
|---|---|---|---|---|---|
| Dividend Yield | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend Payout Ratio | 60.36 | 48.65 | 126.00 | 107.44 | 101.12 |
Financial Statements
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Assets | 5,034,843.00 | 5,182,826.00 | 5,499,344.00 | 5,101,391.00 |
| Current Assets | 736,140.00 | 837,653.00 | 1,058,283.00 | 592,849.00 |
| Cash and Short-Term Investments | 450,512.00 | 516,037.00 | 745,889.00 | 249,438.00 |
| Cash and Cash Equivalents | 450,512.00 | 516,037.00 | 745,889.00 | 249,438.00 |
| Short-Term Investments | 0 | 0 | 0 | 0 |
| Net Receivables | 99,926.00 | 121,683.00 | 116,426.00 | 119,540.00 |
| Inventory | 6,529.00 | 6,690.00 | 7,129.00 | 5,934.00 |
| Other Current Assets | 179,173.00 | 193,243.00 | 188,839.00 | 217,937.00 |
| Non-Current Assets | 4,298,703.00 | 4,345,173.00 | 4,441,061.00 | 4,508,542.00 |
| Property, Plant, Equipment Net | 1,832,518.00 | 1,825,631.00 | 1,884,846.00 | 1,963,766.00 |
| Goodwill | 771,468.00 | 773,727.00 | 773,088.00 | 775,278.00 |
| Intangible Assets | 1,192,264.00 | 1,219,129.00 | 1,248,800.00 | 1,280,791.00 |
| Long-Term Investments | 317,054.00 | 348,109.00 | 363,365.00 | 349,577.00 |
| Non-Current Deferred Assets | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 185,399.00 | 178,577.00 | 170,962.00 | 139,130.00 |
| Liabilities | 4,775,491.00 | 4,873,047.00 | 5,033,624.00 | 4,664,986.00 |
| Current Liabilities | 397,631.00 | 381,930.00 | 387,999.00 | 426,925.00 |
| Payables and Expenses | 56,952.00 | 55,504.00 | 74,155.00 | 69,305.00 |
| Account Payables | 28,455.00 | 27,370.00 | 43,996.00 | 41,163.00 |
| Current Accrued Liabilities | 0 | 0 | 0 | 0 |
| Short-Term Debt | 150,740.00 | 98,853.00 | 95,686.00 | 87,078.00 |
| Other Current Liabilities | 189,939.00 | 227,573.00 | 218,158.00 | 270,542.00 |
| Non-Current Liabilities | 4,377,860.00 | 4,491,117.00 | 4,645,625.00 | 4,238,061.00 |
| Long-Term Debt | 3,941,826.00 | 4,040,921.00 | 4,186,124.00 | 3,769,331.00 |
| Other Non-Current Liabilities | 436,034.00 | 450,196.00 | 459,501.00 | 468,730.00 |
| Equity | 259,352.00 | 309,779.00 | 465,720.00 | 436,405.00 |
| Shareholders Equity | 259,352.00 | 309,779.00 | 465,720.00 | 436,405.00 |
| Capital Stock | 47,042.00 | 47,042.00 | 47,042.00 | 47,042.00 |
| Share Premium | 2,982,102.00 | 2,960,035.00 | 2,937,885.00 | 2,898,633.00 |
| Retained Earnings | 399,700.00 | 409,863.00 | 414,749.00 | 344,198.00 |
| Treasury Shares | 3,094,739.00 | 3,048,786.00 | 2,869,780.00 | 2,805,268.00 |
| Accumulated Other Comprehensive Income | -74,753.00 | -58,375.00 | -64,176.00 | -48,200.00 |
| Minority Interest | 0 | 0 | 0 | 0 |
| Debt | 4,092,566.00 | 4,139,774.00 | 4,281,810.00 | 3,856,409.00 |
| Net Debt | 2,289,781.00 | 2,246,027.00 | 2,105,557.00 | 2,131,228.00 |
| Common Shares Outstanding | 203,834.00 | 205,397.00 | 213,101.00 | 215,849.00 |
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Revenues | 2,246,492.00 | 2,181,578.00 | 2,095,505.00 | 1,896,998.00 |
| Cost Of Revenue | 1,456,481.00 | 1,405,110.00 | 1,374,748.00 | 1,360,342.00 |
| Interest Expense | 123,881.00 | 124,061.00 | 122,319.00 | 109,185.00 |
| Non-Interest Expense | 255,208.00 | 249,964.00 | 254,979.00 | 81,400.00 |
| Gross Profit | 790,011.00 | 776,468.00 | 720,757.00 | 536,656.00 |
| Operating Expenses | 401,630.00 | 384,763.00 | 367,104.00 | 192,472.00 |
| Selling, General and Administrative Expenses | 255,208.00 | 249,964.00 | 254,979.00 | 81,400.00 |
| Other Operating Expenses | -11,513.00 | -13,768.00 | -23,683.00 | -14,468.00 |
| Operating Income | 388,381.00 | 391,705.00 | 353,653.00 | 344,184.00 |
| Net Non-Operating Income | 24,924.00 | 29,570.00 | 10,403.00 | 681.00 |
| EBT | 272,413.00 | 279,418.00 | 243,505.00 | 240,578.00 |
| Income Tax | 78,056.00 | 74,978.00 | 66,135.00 | 40,186.00 |
| Net Income Including Non-Controlling Interests | 194,357.00 | 204,440.00 | 177,370.00 | 200,392.00 |
| Net Income | 194,357.00 | 204,440.00 | 177,370.00 | 200,392.00 |
| EBIT | 396,294.00 | 403,479.00 | 365,824.00 | 349,763.00 |
| Deprecation and Amortization | 157,935.00 | 148,567.00 | 135,808.00 | 125,540.00 |
| EBITDA | 554,229.00 | 552,046.00 | 501,632.00 | 475,303.00 |
| EPS | 0.00 | 0.00 | 0.00 | 0.00 |
| Diluted EPS | 0.00 | 0.00 | 0.00 | 0.00 |
| Average Shares Outstanding Basic | 204,351.00 | 209,486.00 | 213,766.00 | 221,375.00 |
| Average Shares Outstanding Diluted | 205,614.00 | 211,534.00 | 215,839.00 | 224,405.00 |
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Operating Cash Flow | 355,307.00 | 345,416.00 | 259,904.00 | 345,772.00 |
| Operating Net Income | 194,357.00 | 204,440.00 | 177,370.00 | 200,392.00 |
| Deprecation and Amortization | 157,935.00 | 148,567.00 | 135,808.00 | 125,540.00 |
| Deferred Income Tax | -5,529.00 | -807.00 | 4,305.00 | -13,781.00 |
| Share Based Compensation | 23,019.00 | 23,747.00 | 24,538.00 | 22,019.00 |
| Change in Working Capital | -21,383.00 | -22,881.00 | -45,109.00 | 30,604.00 |
| Other Operating Activities | 6,908.00 | -7,650.00 | -37,008.00 | -19,002.00 |
| Investing Cash Flow | -129,305.00 | -86,546.00 | -77,776.00 | -154,669.00 |
| Capital Expenditure | -94,388.00 | -85,021.00 | -85,544.00 | -77,984.00 |
| Net Purchase/Sale of PPE | 0 | 0 | 0 | 0 |
| Net Purchase/Sale of Investments Net | -41,246.00 | -7,920.00 | -3,605.00 | -9,937.00 |
| Net Purchase/Sale of Business | 4,946.00 | 2,115.00 | 8,237.00 | -67,951.00 |
| Other Investing Activities | 1,383.00 | 4,280.00 | 3,136.00 | 1,203.00 |
| Financing Cash Flow | -303,098.00 | -504,303.00 | 288,674.00 | -242,742.00 |
| Net Issuance/Repayment of Debt | -49,654.00 | -116,290.00 | 455,938.00 | 116,016.00 |
| Net Issuance/Repurchase of Equity | -77,375.00 | -189,554.00 | -51,950.00 | -268,531.00 |
| Dividends Paid | -204,443.00 | -209,253.00 | -106,779.00 | -94,846.00 |
| Other Financing Activities | 28,374.00 | 10,794.00 | -8,535.00 | 4,619.00 |
| Net Change in Cash | -77,096.00 | -245,433.00 | 470,802.00 | -51,639.00 |
| Cash at Beginning of Period | 588,816.00 | 831,801.00 | 366,966.00 | 418,241.00 |
| Cash at End of Period | 503,608.00 | 588,816.00 | 831,801.00 | 366,966.00 |
| Free Cash Flow | 260,919.00 | 260,395.00 | 174,360.00 | 267,788.00 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 |
|---|---|---|---|---|---|
| Assets | 4,976,175.00 | 4,894,148.00 | 4,919,482.00 | 5,034,843.00 | 5,073,223.00 |
| Current Assets | 640,856.00 | 600,446.00 | 644,198.00 | 736,140.00 | 783,213.00 |
| Cash and Short-Term Investments | 291,408.00 | 281,226.00 | 335,259.00 | 450,512.00 | 482,224.00 |
| Cash and Cash Equivalents | 291,408.00 | 281,226.00 | 335,259.00 | 450,512.00 | 482,224.00 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 128,460.00 | 115,084.00 | 102,474.00 | 99,926.00 | 111,413.00 |
| Inventory | 6,935.00 | 6,314.00 | 6,200.00 | 6,529.00 | 6,251.00 |
| Other Current Assets | 214,053.00 | 197,822.00 | 200,265.00 | 179,173.00 | 183,325.00 |
| Non-Current Assets | 4,335,319.00 | 4,293,702.00 | 4,275,284.00 | 4,298,703.00 | 4,290,010.00 |
| Property, Plant, Equipment Net | 1,886,553.00 | 1,840,717.00 | 1,819,614.00 | 1,832,518.00 | 1,816,266.00 |
| Goodwill | 774,784.00 | 772,827.00 | 771,645.00 | 771,468.00 | 773,187.00 |
| Intangible Assets | 1,177,436.00 | 1,176,105.00 | 1,184,334.00 | 1,192,264.00 | 1,199,413.00 |
| Long-Term Investments | 309,780.00 | 313,770.00 | 312,706.00 | 317,054.00 | 317,469.00 |
| Non-Current Deferred Assets | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 186,766.00 | 190,283.00 | 186,985.00 | 185,399.00 | 183,675.00 |
| Liabilities | 4,866,982.00 | 4,781,260.00 | 4,789,243.00 | 4,775,491.00 | 4,813,370.00 |
| Current Liabilities | 793,726.00 | 415,220.00 | 433,505.00 | 397,631.00 | 373,072.00 |
| Payables and Expenses | 165,576.00 | 150,430.00 | 163,801.00 | 56,952.00 | 157,781.00 |
| Account Payables | 27,195.00 | 26,645.00 | 24,856.00 | 28,455.00 | 29,047.00 |
| Current Accrued Liabilities | 138,381.00 | 123,785.00 | 138,945.00 | 0 | 128,734.00 |
| Short-Term Debt | 502,480.00 | 154,032.00 | 151,717.00 | 150,740.00 | 101,780.00 |
| Other Current Liabilities | 125,670.00 | 110,758.00 | 117,987.00 | 189,939.00 | 113,511.00 |
| Non-Current Liabilities | 4,073,256.00 | 4,366,040.00 | 4,355,738.00 | 4,377,860.00 | 4,440,298.00 |
| Long-Term Debt | 3,615,765.00 | 3,934,184.00 | 3,924,396.00 | 3,941,826.00 | 3,996,298.00 |
| Other Non-Current Liabilities | 457,491.00 | 431,856.00 | 431,342.00 | 436,034.00 | 444,000.00 |
| Equity | 109,193.00 | 112,888.00 | 130,239.00 | 259,352.00 | 259,853.00 |
| Shareholders Equity | 109,193.00 | 112,888.00 | 130,239.00 | 259,352.00 | 259,853.00 |
| Capital Stock | 47,042.00 | 47,042.00 | 47,042.00 | 47,042.00 | 47,042.00 |
| Share Premium | 2,981,420.00 | 2,988,265.00 | 2,984,865.00 | 2,982,102.00 | 2,967,927.00 |
| Retained Earnings | 435,290.00 | 417,765.00 | 389,481.00 | 399,700.00 | 403,259.00 |
| Treasury Shares | 3,287,119.00 | 3,277,648.00 | 3,218,308.00 | 3,094,739.00 | 3,097,785.00 |
| Accumulated Other Comprehensive Income | -67,440.00 | -62,536.00 | -72,841.00 | -74,753.00 | -60,590.00 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 |
| Debt | 4,118,245.00 | 4,088,216.00 | 4,076,113.00 | 4,092,566.00 | 4,098,078.00 |
| Net Debt | 2,432,550.00 | 2,448,186.00 | 2,399,594.00 | 2,289,781.00 | 2,263,512.00 |
| Common Shares Outstanding | 190,311.00 | 191,345.00 | 195,846.00 | 203,834.00 | 203,089.00 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 |
|---|---|---|---|---|---|
| Revenues | 549,516.00 | 560,929.00 | 523,472.00 | 574,273.00 | 566,739.00 |
| Cost Of Revenue | 403,400.00 | 394,494.00 | 375,494.00 | 249,105.00 | 411,354.00 |
| Interest Expense | 31,543.00 | 30,945.00 | 31,477.00 | 31,081.00 | 31,270.00 |
| Non-Interest Expense | 14,900.00 | 22,600.00 | 29,700.00 | 185,608.00 | 25,100.00 |
| Gross Profit | 146,116.00 | 166,435.00 | 147,978.00 | 325,168.00 | 155,385.00 |
| Operating Expenses | 55,419.00 | 60,446.00 | 68,116.00 | 211,987.00 | 62,272.00 |
| Selling, General and Administrative Expenses | 14,900.00 | 22,600.00 | 29,700.00 | 185,608.00 | 25,100.00 |
| Other Operating Expenses | -3,100.00 | -3,200.00 | -2,300.00 | -10,913.00 | -3,400.00 |
| Operating Income | 90,697.00 | 105,989.00 | 79,862.00 | 113,181.00 | 93,113.00 |
| Net Non-Operating Income | 2,730.00 | 2,585.00 | 4,986.00 | 5,542.00 | 6,246.00 |
| EBT | 63,236.00 | 75,900.00 | 54,917.00 | 70,482.00 | 69,651.00 |
| Income Tax | 18,984.00 | 20,790.00 | 15,685.00 | 22,985.00 | 19,427.00 |
| Net Income Including Non-Controlling Interests | 44,252.00 | 55,110.00 | 39,232.00 | 47,497.00 | 50,224.00 |
| Net Income | 44,252.00 | 55,110.00 | 39,232.00 | 47,497.00 | 50,224.00 |
| EBIT | 94,779.00 | 106,845.00 | 86,394.00 | 101,563.00 | 100,921.00 |
| Deprecation and Amortization | 43,619.00 | 41,046.00 | 40,716.00 | 37,292.00 | 40,572.00 |
| EBITDA | 138,398.00 | 147,891.00 | 127,110.00 | 138,855.00 | 141,493.00 |
| EPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Diluted EPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Average Shares Outstanding Basic | 190,794.00 | 191,949.00 | 200,643.00 | 203,848.00 | 203,264.00 |
| Average Shares Outstanding Diluted | 191,253.00 | 192,714.00 | 201,617.00 | 205,045.00 | 204,254.00 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 |
|---|---|---|---|---|---|
| Operating Cash Flow | 129,255.00 | 60,593.00 | 85,415.00 | 68,626.00 | 141,218.00 |
| Operating Net Income | 44,252.00 | 55,110.00 | 39,232.00 | 47,497.00 | 50,224.00 |
| Deprecation and Amortization | 43,619.00 | 41,046.00 | 40,716.00 | 37,292.00 | 40,572.00 |
| Deferred Income Tax | 25,986.00 | 516.00 | 306.00 | -5,064.00 | -361.00 |
| Share Based Compensation | -934.00 | 5,132.00 | 5,572.00 | 4,528.00 | 6,814.00 |
| Change in Working Capital | 19,649.00 | -34,373.00 | -11,492.00 | -26,193.00 | 50,555.00 |
| Other Operating Activities | -3,317.00 | -6,838.00 | 11,081.00 | 10,566.00 | -6,586.00 |
| Investing Cash Flow | -48,295.00 | -30,776.00 | -21,488.00 | -60,509.00 | -24,838.00 |
| Capital Expenditure | -24,993.00 | -21,371.00 | -17,679.00 | -42,027.00 | -17,896.00 |
| Net Purchase/Sale of PPE | 0 | 0 | 0 | 0 | 0 |
| Net Purchase/Sale of Investments Net | -6,578.00 | -10,705.00 | -5,813.00 | -20,206.00 | -9,563.00 |
| Net Purchase/Sale of Business | -16,724.00 | 1,300.00 | 55.00 | 1,724.00 | 2,621.00 |
| Other Investing Activities | 0.00 | 0.00 | 1,949.00 | 0.00 | 0.00 |
| Financing Cash Flow | -56,945.00 | -93,367.00 | -179,320.00 | -52,529.00 | -88,187.00 |
| Net Issuance/Repayment of Debt | -14,710.00 | -4,240.00 | -6,051.00 | -12,296.00 | -12,397.00 |
| Net Issuance/Repurchase of Equity | -14,250.00 | -63,732.00 | -122,784.00 | -17,319.00 | -25,808.00 |
| Dividends Paid | -26,711.00 | -26,811.00 | -49,432.00 | -51,032.00 | -50,785.00 |
| Other Financing Activities | -1,274.00 | 1,416.00 | -1,053.00 | 28,118.00 | 803.00 |
| Net Change in Cash | 24,015.00 | -63,550.00 | -115,393.00 | -44,412.00 | 28,193.00 |
| Cash at Beginning of Period | 330,102.00 | 388,959.00 | 503,608.00 | 554,529.00 | 524,641.00 |
| Cash at End of Period | 352,015.00 | 330,102.00 | 388,959.00 | 503,608.00 | 554,529.00 |
| Free Cash Flow | 104,262.00 | 39,222.00 | 67,736.00 | 26,599.00 | 123,322.00 |