Canadian National Railway Company logo CNI - Canadian National Railway Company

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY 0
BUY 17
HOLD 31
SELL 3
STRONG
SELL 0
| PRICE TARGET: $131.75 DETAILS
HIGH: $143.00
LOW: $124.00
MEDIAN: $130.00
CONSENSUS: $131.75
UPSIDE: 6.67%
Annual Quarterly
Metric 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Revenue
Revenue 17,289.9 17,046 16,828 17,107 14,477 13,819 14,917 14,321 13,041 12,037 12,611 12,134 10,575 9,920 9,028 8,297 7,367 8,482 7,897 7,929 7,240 6,548 5,884 6,110 5,652 5,428 5,236 4,088.7 4,326.3 3,956.7 3,954
Cost of Revenue 9,532.2 10,079 9,677 9,711 8,408 8,048 8,832 8,359 7,366 6,642 6,951 7,142 6,407 5,897 5,456 4,905 2,131 2,802 2,318 1,930.6 1,738.2 1,272.4 1,354.3 2,970.0 1,066.3 1,204.6 836.7 932.3 1,140.1 1,189.0 1,559
Gross Profit 7,757.7 6,967 7,151 7,396 6,069 5,771 6,085 5,962 5,675 5,395 5,660 4,992 4,168 4,023 3,572 3,392 5,236 5,680 5,579 5,785.4 5,501.8 5,275.6 4,529.7 3,140.0 4,585.7 4,223.4 4,415.8 3,156.4 3,186.2 2,767.6 2,395
Operating Expenses
R&D Expenses 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
SG&A Expenses 1,176.0 0 (479) (498) (407) (292) (321) (302) (315) (280) 0 0 0 0 2,088 2,112 2,040 2,061 2,026 2,100.5 2,268.5 2,523.3 2,702.1 1,541.9 2,509.4 2,283.1 2,274.2 1,671.1 1,754.7 1,813.2 1,529
Other Expenses 0 720 1,033 1,054 860 1,286 492 469 432 363 394 368 295 338 (1,812) (1,744) 790 725 677 2,798.5 2,347.5 1,856.7 1,404.9 3,099.1 1,460.6 1,496.9 1,494.8 44.0 131.1 24.0 42
Operating Expenses 1,176.0 720 554 556 453 994 171 167 117 83 394 368 295 338 276 368 2,830 2,786 2,703 4,899 4,616 4,380 4,107 4,641 3,970 3,780 3,769 1,715.1 1,885.8 1,837.2 1,571
Operating Income
Operating Income 6,581.6 6,247 6,597 6,840 5,616 4,777 5,593 5,493 5,243 5,032 5,266 4,624 3,873 3,685 3,296 3,024 2,406 2,894 2,876 3,030 2,624 2,168 1,777 1,469 1,682 1,648 1,467 1,441.2 1,300.4 930.4 824
Interest Expense 912.3 891 722 548 610 554 538 489 481 480 439 371 357 342 341 360 412 375 336 0 0 0 0 0 0 0 0 0 0 0 0
Interest Income 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Profitability
EBITDA 9,109.2 8,635 9,027 9,040 8,550 6,664 7,529 7,500 6,851 6,632 6,471 5,781 4,926 4,924 4,581 4,070 3,463 3,645 3,720 3,683 3,254 2,770 2,337 2,060 2,220 2,181 1,963 1,654.2 1,617.6 1,125.4 1,058
EBIT 7,171.2 6,743 7,210 7,311 6,952 5,075 5,967 6,171 5,570 5,407 5,313 4,731 3,946 4,000 3,697 3,236 2,673 2,920 3,042 3,030 2,624 2,168 1,777 1,469 1,682 1,648 1,467 1,441.2 1,300.4 930.4 824
Income Before Tax 6,258.9 5,852 6,488 6,763 6,342 4,521 5,429 5,682 5,089 4,927 4,874 4,360 3,589 3,658 3,356 2,876 2,261 2,545 2,706 2,729 2,337 1,854 1,483 1,184 1,420 1,473 1,208 296.4 834.9 154.1 (1,111)
Income Tax Expense 1,542.7 1,404 863 1,645 1,443 976 1,213 1,354 (395) 1,287 1,336 1,193 977 978 899 772 407 650 548 642 781 596 517 384 380 536 462 73.7 365.3 (694.1) (19)
Net Income 4,716.2 4,448 5,625 5,118 4,899 3,545 4,216 4,328 5,484 3,640 3,538 3,167 2,612 2,680 2,457 2,104 1,854 1,895 2,158 2,087 1,556 1,258 1,014 800 1,040 937 751 264.2 1,041.1 846.1 (1,085)
Per Share Data
EPS (Basic) 7.57 7.02 8.53 10.02 8.81 5.00 5.86 5.89 7.24 4.67 4.39 3.86 3.10 6.23 5.53 4.56 1.98 2.00 4.29 1.99 1.41 1.10 0.89 0.68 0.90 0.80 0.64 0.24 0.92 0.84 -1.06
EPS (Diluted) 7.56 7.01 8.53 7.44 6.90 5.00 5.86 5.87 7.24 4.67 4.39 3.85 3.09 6.20 5.49 4.52 1.96 2.66 4.24 1.96 1.39 1.09 0.87 0.66 0.87 0.78 0.62 0.24 0.92 0.84 -1.06
Shares Outstanding 623.1 633.5 657.7 687.9 710 713 719.1 737.3 757.3 779.2 805.1 822.6 845.3 430.3 444.6 461.4 938.4 706 502.6 1,051.4 1,103.5 1,141.0 1,145.8 1,179.4 1,153.4 1,168.8 1,182.7 1,097.3 1,126.7 1,011.5 1,019.3
Metric 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Current Assets
Cash & Cash Equivalents 362.7 389 475 328 838 569 64 266 70 176 153 52 214 155 101 490 352 413 310 179 62 147 130 25 53 15 305.9 260.0 365.3 106.0 119
Short-Term Investments 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Net Receivables 1,116.1 1,307 1,300 1,417 1,074 1,139 1,432 1,169 984 875 878 928 815 831 942 775 797 913 370 692 623 793 529 722 645 726 800 396.0 667.7 798.1 902
Inventory 733.4 720 699 692 589 583 611 557 424 363 355 335 274 230 201 210 170 200 162 189 151 127 120 127 133 110 115.4 129.9 150.1 158.0 209
Other Current Assets 256.8 90 482 594 783 663 581 736 712 693 767 678 674 653 604 115 171 230 206 276 313 643 348 318 333 257 295.9 243.9 353.3 285.1 437
Total Current Assets 2,469.0 2,619 3,089 3,217 3,426 3,102 2,830 2,728 2,190 2,107 2,153 1,993 1,977 1,869 1,848 1,590 1,490 1,756 1,048 1,336 1,149 1,710 1,127 1,192 1,164 1,108 1,519.8 1,029.8 1,550.5 1,161.2 1,305
Non-Current Assets
Property, Plant & Equipment 49,547.6 48,445 45,041 44,007 41,623 40,504 40,189 37,773 34,189 33,755 32,624 28,514 26,227 24,541 23,917 22,917 22,630 23,203 20,413 21,053 20,078 19,715 18,305 19,681 19,145 15,638 14,666.1 6,750.0 5,127.1 4,869.9 4,650
Goodwill 522.6 71 70 70 70 70 77 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Intangible Assets 0 128 131 137 139 145 152 73 62 67 71 62 59 57 54 699 58 65 1,999 1,615 961 793 0 0 0 0 0 0 0 0 0
Long-Term Investments 0 428 402 94 119 83 84 70 73 68 69 58 57 30 31 0 22 24 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Non-Current Assets 5,357.6 4,687 3,251 3,137 3,161 900 452 570 1,115 1,060 1,485 1,060 1,843 162 176 0 130 1,672 0 0 0 0 905 865 914 568 295.9 4,079.1 404.5 205.9 219
Total Non-Current Assets 56,038.3 54,448 49,577 47,445 45,112 41,702 40,954 38,486 35,439 34,950 34,249 29,694 28,186 24,790 24,178 23,616 23,686 24,964 22,412 22,668 21,039 20,655 19,210 20,546 20,059 16,206 14,962.1 10,829.1 5,531.6 5,075.8 4,869
Total Assets 58,507.3 57,067 52,666 50,662 48,538 44,804 43,784 41,214 37,629 37,057 36,402 31,687 30,163 26,659 26,026 25,206 25,176 26,720 23,460 24,004 22,188 22,365 20,337 21,738 21,223 17,314 16,481.9 11,859.0 7,082.1 6,237.0 6,198
Current Liabilities
Account Payables 2,787.7 1,031 968 954 903 780 866 982 738 484 391 464 408 386 445 383 309 413 457 1,821.2 1,478 0 0 0 0 0 1,377.3 1,148.9 1,053.1 1,085.1 901
Short-Term Debt 905.3 1,166 2,340 1,057 508 910 1,930 1,184 2,080 1,489 1,442 544 1,021 577 135 540 88 525 1,590 218 408 578 483 574 163 434 271.8 131.9 43.1 27.0 288
Deferred Revenue 0 5 13 12 74 115 50 3 0 0 0 0 0 0 0 0 0 0 7.8 0 0 0 0 0 0 0 0 0 0 0 0
Other Current Liabilities 0 97 166 104 127 169 144 455 433 325 456 447 298 218 249 612 317 287 (464.8) 73 72 1,681 1,439 1,560 1,506 1,471 120.5 88.5 83.0 225.1 414
Total Current Liabilities 3,693.0 3,976 5,035 3,842 3,120 3,274 4,287 3,500 3,983 3,008 2,998 2,201 2,498 2,203 1,715 1,906 1,237 1,892 1,590 2,114 1,958 2,259 1,922 2,134 1,669 1,905 1,769.6 1,369.3 1,179.2 1,337.2 1,603
Non-Current Liabilities
Long-Term Debt 20,599.2 19,728 16,133 14,372 11,977 11,996 11,866 11,366 8,748 9,448 8,985 7,828 6,819 6,323 6,441 5,531 6,391 7,405 5,363 5,386 4,677 4,586 4,175 5,003 5,764 3,886 3,960.5 3,964.0 1,641.7 1,499.2 1,313
Deferred Tax Liabilities 11,213.9 10,874 10,066 9,796 9,303 8,271 7,844 0 0 0 0 0 0 5,555 5,333 5,152 5,119 5,511 4,908 5,215 4,817 4,723 4,550 4,826 4,591 3,375 2,984.4 324.4 0 0 0
Other Non-Current Liabilities 1,135.1 909 935 911 1,072 1,216 1,206 8,707 8,242 9,760 9,469 8,293 7,893 1,560 762 1,079 806 948 1,422 1,465 1,487 1,513 1,258 1,406 1,345 1,205 1,291.0 1,195.6 813.8 1,020.2 976
Total Non-Current Liabilities 33,263.9 32,040 27,514 25,436 22,674 21,879 21,456 20,073 16,990 19,208 18,454 16,121 14,712 13,438 13,631 12,016 12,706 14,269 11,693 12,066 10,981 10,822 9,983 11,235 12,066 8,811 8,235.9 5,483.9 2,455.5 2,519.4 2,289
Total Liabilities 36,956.9 36,016 32,549 29,278 25,794 25,153 25,743 23,573 20,973 22,216 21,452 18,217 17,210 15,641 15,346 13,922 13,943 16,161 13,283 14,180 12,939 13,081 11,905 13,369 13,735 10,716 10,005.5 6,853.2 3,661.7 3,856.6 3,892
Stockholders' Equity
Common Stock 3,451.2 3,474 3,512 3,613 3,704 3,698 3,650 3,634 3,613 3,730 3,705 3,718 3,795 4,108 4,141 0 0 0 0 4,459 4,580 4,706 4,664 4,785 4,442 4,349 0 0 0 0 0
Retained Earnings 18,902.6 18,354 18,655 19,529 20,987 19,161 17,634 16,623 15,561 13,242 12,637 11,740 10,788 10,167 9,378 8,741 7,915 6,535 5,925 5,409 4,891 4,726 3,897 3,487 2,988 2,098 1,531 891.0 731.7 178.0 104
Accumulated Other Comprehensive Income (1,066.1) (1,020) (2,279) (1,969) (2,241) (3,472) (3,483) (3,024) (2,952) (2,495) (1,867) (2,427) (1,850) 0 (2,839) (1,709) (948) (155) (31) (44) 0 0 (129) 97 58 151 (9) 7 0 0 0
Total Stockholders' Equity 21,550.4 21,051 20,117 21,384 22,744 19,651 18,041 17,641 16,656 14,841 14,950 13,470 12,953 11,018 10,680 11,284 11,233 10,559 10,177 9,824 9,249 9,284 8,432 8,369 7,488 6,598 6,122 5,005.8 4,014.0 2,380.4 2,306
Total Liabilities & Equity 58,507.3 57,067 52,666 50,662 48,538 44,804 43,784 41,214 37,629 37,057 36,402 31,687 30,163 26,659 26,026 25,206 25,176 26,720 23,460 24,004 22,188 22,365 20,337 21,738 21,223 17,314 16,481.9 11,859.0 7,082.1 6,237.0 6,198
Debt Metrics
Total Debt 21,820.2 21,371 18,888 15,895 12,915 13,324 14,297 12,569 10,828 10,937 10,427 8,372 7,840 6,900 6,576 6,089 6,479 9,297 6,953 5,604 5,085 5,164 4,658 5,577 5,927 4,320 4,232.4 4,095.9 1,684.7 1,526.2 1,601
Net Debt 21,457.5 20,982 18,413 15,567 12,077 12,755 14,233 12,303 10,758 10,761 10,274 8,320 7,626 6,745 6,475 5,599 6,127 8,884 6,643 5,425 5,023 5,017 4,528 5,552 5,874 4,305 3,926.4 3,835.9 1,319.4 1,420.3 1,482
Metric 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Operating Activities
Net Income 4,716.2 4,448 5,625 5,118 4,899 3,545 4,216 4,328 5,484 3,640 3,538 3,167 2,612 2,680 2,457 2,104 1,854 1,895 2,158 2,087 1,556 1,258 1,014 800 1,040 937 748.3 222.7 469.5 124.0 (1,091)
Depreciation & Amortization 1,938 1,892 1,817 1,729 1,598 1,589 1,562 1,329 1,281 1,225 1,158 1,050 980 924 884 834 790 725 678 653 630 602 560 591 538 533 496 (316.4) (317.3) (196.1) (234)
Stock-Based Compensation 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Change in Working Capital 466.6 92 (53) (411) 147 129 (560) 182 143 (35) (44) (105) (238) (50) (8) (205) (277) (545) (65.5) 202 (31) (197) 25 (252) (202) 118 (399.3) 91.7 (212.0) (203.7) (476)
Other Non-Cash Items (411.2) (58) (136) (173) (186) 421 136 (448) (197) (332) (112) (147) (137) (945) (888) (152) (226) (274) (271.5) 5 3 110 (34) 201 (50) (394) 16.0 1,173.8 606.2 842.8 1,935
Operating Cash Flow 7,043.3 6,699 6,965 6,667 6,971 6,165 5,923 5,918 5,516 5,202 5,140 4,381 3,548 3,060 2,976 2,999 2,279 2,031 2,417 2,950 2,705 2,139 1,976 1,612 1,621 1,506 1,282.1 1,227.4 642.7 567.0 134
Investing Activities
Capital Expenditure (3,655.0) (3,549) (3,187) (2,750) (2,891) (2,863) (3,865) (3,531) (2,673) (2,695) (2,706) (2,297) (1,973) (1,731) (1,625) (1,586) (1,402) (1,424) (1,387) (1,298) (1,185.7) (1,072) (1,043) (938) (1,058) (958) (939.0) (738.2) (609.6) (496.0) (326)
Acquisitions 0 0 (390) 0 (22) (8) (259) 0 0 0 0 0 0 0 0 0 (373) (50) 326 (84) 0 (1,531) 0 0 0 0 0 0 0 0 0
Purchases of Investments 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Sales/Maturities of Investments 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 114 0 0 0 0 0 0 0 0 0 0 0 0
Other Investing Activities (55.0) (58) 109 240 40 (75) (66) 127 (65) 40 (61) 121 121 310 (104) 203 338 74 52 33 110.7 192 (32) 14 (1,115) (23) 38.2 (2,535.2) 63.1 65.0 138
Investing Cash Flow (3,710.0) (3,607) (3,468) (2,510) (2,873) (2,946) (4,190) (3,404) (2,738) (2,655) (2,767) (2,176) (1,852) (1,421) (1,729) (1,383) (1,437) (1,400) (895) (1,349) (1,075) (2,411) (1,075) (924) (2,173) (981) (900.8) (3,273.4) (514.5) (431.1) (188)
Financing Activities
Net Debt Issuance 906.3 1,064 3,212 2,079 (392) (705) 1,392 974 454 691 89 (77) 437 353 278 (184) (483) 844 582 219 (137) 698 (32) (412) 679 (178) (1,052) 2,030.5 (67.1) (80.0) (811)
Stock Repurchased (2,118.3) (2,650) (4,583) (4,814) (1,608) (402) (1,744) (2,054) (2,096) (2,067) (1,844) (1,505) (1,400) (1,400) (1,420) (913) 0 (1,021) (1,584) (1,483) (1,418) (273) (656) (203) 0 (529) 0 0 0 0 (271)
Dividends Paid (2,206.2) (2,138) (2,071) (2,004) (1,740) (1,634) (1,544) (1,333) (1,239) (1,159) (996) (818) (724) (652) (585) (503) (474) (436) (418) (340) (275) (222) (191) (170) (150) (136) (118) (98.3) (78.1) (68.0) 0
Other Financing Activities (6.0) 104 36 72 (117) 34 (7) 105 (14) (4) 528 30 31 117 77 115 0 0 0 0 275 222 191 170 150 136 (1.3) 0 0.1 (11.9) (33)
Financing Cash Flow (3,368.3) (3,620) (3,406) (4,667) (3,857) (2,707) (1,903) (2,308) (2,895) (2,539) (2,223) (2,370) (1,656) (1,582) (1,650) (1,485) (884) (559) (1,343) (1,484) (1,440) 511 (605) (546) 740 (679) (392.3) 1,944.5 (129.1) (149.0) (82)
Cash Position
Net Change in Cash (19.6) (523) 90 (507) 241 512 (171) 206 (119) (4) 161 (162) 59 54 (389) 138 (61) 103 131 117 (85) 17 105 (28) 38 (290) (11) (101.4) 259.0 (13.0) (136)
Cash at Beginning 382.4 924 834 1,341 1,100 588 759 553 672 676 52 214 155 101 490 352 413 310 179 62 147 130 25 53 15 305 317.0 361.1 106.0 119.0 255
Cash at End 362.7 401 924 834 1,341 1,100 588 759 553 672 676 52 214 155 101 490 352 413 310 179 62 147 130 25 53 15 305.9 263 365 106 119
Free Cash Flow 3,388.2 3,150 3,778 3,917 4,080 3,302 2,058 2,387 2,843 2,507 2,434 2,084 1,575 1,329 1,351 1,413 877 607 1,030 1,652 1,519.3 1,067 933 674 563 548 343.1 489.2 292.2 315.1 (192)
Key Metrics 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Income Statement
Revenue 17,289.9 17,046 16,828 17,107 14,477 13,819 14,917 14,321 13,041 12,037 12,611 12,134 10,575 9,920 9,028 8,297 7,367 8,482 7,897 7,929 7,240 6,548 5,884 6,110 5,652 5,428 5,236 4,088.7 4,326.3 3,956.7 3,954
Gross Profit 7,757.7 6,967 7,151 7,396 6,069 5,771 6,085 5,962 5,675 5,395 5,660 4,992 4,168 4,023 3,572 3,392 5,236 5,680 5,579 5,785.4 5,501.8 5,275.6 4,529.7 3,140.0 4,585.7 4,223.4 4,415.8 3,156.4 3,186.2 2,767.6 2,395
Operating Income 6,581.6 6,247 6,597 6,840 5,616 4,777 5,593 5,493 5,243 5,032 5,266 4,624 3,873 3,685 3,296 3,024 2,406 2,894 2,876 3,030 2,624 2,168 1,777 1,469 1,682 1,648 1,467 1,441.2 1,300.4 930.4 824
Net Income 4,716.2 4,448 5,625 5,118 4,899 3,545 4,216 4,328 5,484 3,640 3,538 3,167 2,612 2,680 2,457 2,104 1,854 1,895 2,158 2,087 1,556 1,258 1,014 800 1,040 937 751 264.2 1,041.1 846.1 (1,085)
EPS (Diluted) 7.56 7.01 8.53 7.44 6.90 5.00 5.86 5.87 7.24 4.67 4.39 3.85 3.09 6.20 5.49 4.52 1.96 2.66 4.24 1.96 1.39 1.09 0.87 0.66 0.87 0.78 0.62 0.24 0.92 0.84 -1.06
Balance Sheet
Cash & Equivalents 362.7 389 475 328 838 569 64 266 70 176 153 52 214 155 101 490 352 413 310 179 62 147 130 25 53 15 305.9 260.0 365.3 106.0 119
Total Assets 58,507.3 57,067 52,666 50,662 48,538 44,804 43,784 41,214 37,629 37,057 36,402 31,687 30,163 26,659 26,026 25,206 25,176 26,720 23,460 24,004 22,188 22,365 20,337 21,738 21,223 17,314 16,481.9 11,859.0 7,082.1 6,237.0 6,198
Total Debt 21,820.2 21,371 18,888 15,895 12,915 13,324 14,297 12,569 10,828 10,937 10,427 8,372 7,840 6,900 6,576 6,089 6,479 9,297 6,953 5,604 5,085 5,164 4,658 5,577 5,927 4,320 4,232.4 4,095.9 1,684.7 1,526.2 1,601
Stockholders' Equity 21,550.4 21,051 20,117 21,384 22,744 19,651 18,041 17,641 16,656 14,841 14,950 13,470 12,953 11,018 10,680 11,284 11,233 10,559 10,177 9,824 9,249 9,284 8,432 8,369 7,488 6,598 6,122 5,005.8 4,014.0 2,380.4 2,306
Cash Flow
Operating Cash Flow 7,043.3 6,699 6,965 6,667 6,971 6,165 5,923 5,918 5,516 5,202 5,140 4,381 3,548 3,060 2,976 2,999 2,279 2,031 2,417 2,950 2,705 2,139 1,976 1,612 1,621 1,506 1,282.1 1,227.4 642.7 567.0 134
Capital Expenditure (3,655.0) (3,549) (3,187) (2,750) (2,891) (2,863) (3,865) (3,531) (2,673) (2,695) (2,706) (2,297) (1,973) (1,731) (1,625) (1,586) (1,402) (1,424) (1,387) (1,298) (1,185.7) (1,072) (1,043) (938) (1,058) (958) (939.0) (738.2) (609.6) (496.0) (326)
Free Cash Flow 3,388.2 3,150 3,778 3,917 4,080 3,302 2,058 2,387 2,843 2,507 2,434 2,084 1,575 1,329 1,351 1,413 877 607 1,030 1,652 1,519.3 1,067 933 674 563 548 343.1 489.2 292.2 315.1 (192)