HBNC - Horizon Bancorp, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$20.50
DETAILS
HIGH:
$21.00
LOW:
$20.00
MEDIAN:
$20.50
CONSENSUS:
$20.50
UPSIDE:
11.78%
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Revenue | 103.2 | 355.4 | 319.3 | 278.1 | 246.6 | 254.4 | 242.8 | 194.2 | 156.6 | 136.4 | 111.6 | 97.7 | 96.1 | 95.6 | 80.9 | 85.2 | 90.5 | 84.1 | 87.3 | 78.8 | 66.7 | 53.7 | 52.7 | 51.5 |
| Cost of Revenue | 133.6 | 173.3 | 139.0 | 34.7 | 16.2 | 55.2 | 49.5 | 34.5 | 18.9 | 22.4 | 17.0 | 16.3 | 15.4 | 17.8 | 21.8 | 32.4 | 41.5 | 40.5 | 45.3 | 38.0 | 27.5 | 18.6 | 18.8 | 19.8 |
| Gross Profit | (30.4) | 182.1 | 180.3 | 243.4 | 230.3 | 199.2 | 193.2 | 159.7 | 137.8 | 114.0 | 94.6 | 81.4 | 80.7 | 77.7 | 59.1 | 52.8 | 49.0 | 43.6 | 42.0 | 40.8 | 39.2 | 35.1 | 33.9 | 31.8 |
| 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 |
| SG&A Expenses | 108.4 | 93.3 | 84.7 | 82.8 | 76.4 | 72.9 | 65.5 | 58.1 | 52.4 | 45.6 | 39.2 | 33.9 | 32.1 | 29.5 | 24.1 | 23.7 | 27.0 | 22.3 | 17.2 | 16.4 | 16.5 | 14.8 | 13.9 | 12.8 |
| Other Expenses | 60.7 | 61.5 | 56.6 | 54.9 | 51.5 | 47.9 | 47.9 | 38.1 | 37.4 | 35.7 | 27.6 | 23.3 | 21.7 | 20.3 | 18.0 | 15.6 | 10.8 | 10.5 | 14.0 | 14.0 | 12.6 | 10.9 | 10.8 | 10.7 |
| Operating Expenses | 169.1 | 154.8 | 141.3 | 137.8 | 127.9 | 120.8 | 113.4 | 96.2 | 89.8 | 81.3 | 66.8 | 57.2 | 53.8 | 49.7 | 42.1 | 39.4 | 37.8 | 32.8 | 31.1 | 30.5 | 29.1 | 25.7 | 24.8 | 23.4 |
| Operating Income | ||||||||||||||||||||||||
| Operating Income | (199.5) | 27.4 | 39.0 | 105.6 | 102.4 | 78.4 | 79.8 | 63.6 | 48.0 | 32.7 | 27.8 | 24.3 | 26.9 | 28.0 | 17.0 | 13.4 | 11.2 | 10.8 | 10.9 | 10.3 | 10.0 | 9.4 | 9.2 | 8.4 |
| Interest Expense | 133.3 | 167.9 | 136.6 | 36.5 | 18.3 | 34.4 | 47.5 | 31.6 | 16.4 | 20.5 | 13.9 | 13.2 | 13.5 | 14.3 | 16.5 | 20.9 | 27.9 | 32.9 | 42.3 | 37.1 | 26.0 | 17.6 | 17.4 | 18.1 |
| Interest Income | 362.8 | 356.5 | 312.3 | 236.0 | 194.1 | 200.0 | 208.3 | 166.2 | 128.5 | 106.5 | 88.6 | 76.2 | 74.9 | 72.5 | 64.6 | 68.5 | 72.7 | 70.2 | 75.1 | 68.7 | 56.8 | 43.0 | 41.5 | 41.3 |
| Profitability | ||||||||||||||||||||||||
| EBITDA | (187.6) | 39.7 | 51.0 | 118.7 | 116.3 | 90.7 | 89.5 | 70.4 | 53.9 | 38.0 | 31.9 | 28.0 | 30.3 | 30.9 | 19.5 | 15.7 | 14.2 | 12.9 | 13.3 | 13.0 | 12.3 | 11.6 | 11.6 | 9.8 |
| EBIT | (199.5) | 27.4 | 39.0 | 105.6 | 102.4 | 78.4 | 79.8 | 63.6 | 48.0 | 32.7 | 27.8 | 24.3 | 26.9 | 28.0 | 17.0 | 13.4 | 11.2 | 10.8 | 10.9 | 10.3 | 10.0 | 9.4 | 9.2 | 8.4 |
| Income Before Tax | (201.2) | 27.4 | 39.0 | 105.6 | 102.4 | 78.4 | 79.8 | 63.6 | 48.0 | 32.7 | 27.8 | 24.3 | 26.9 | 28.0 | 17.0 | 13.4 | 11.2 | 10.8 | 10.9 | 10.3 | 10.0 | 9.4 | 9.2 | 8.4 |
| Income Tax Expense | (50.7) | (8.1) | 11.0 | 12.2 | 15.4 | 9.9 | 13.3 | 10.4 | 14.8 | 8.8 | 7.2 | 6.2 | 7.0 | 8.4 | 4.2 | 2.9 | 2.1 | 1.9 | 2.7 | 2.8 | 2.9 | 2.5 | 2.6 | 2.8 |
| Net Income | (150.5) | 35.4 | 28.0 | 93.4 | 87.1 | 68.5 | 66.5 | 53.1 | 33.1 | 23.9 | 20.5 | 18.1 | 19.9 | 19.5 | 12.8 | 10.5 | 9.1 | 9.0 | 8.1 | 7.5 | 7.1 | 6.9 | 6.5 | 5.7 |
| Per Share Data | ||||||||||||||||||||||||
| EPS (Basic) | -3.14 | 0.81 | 0.64 | 2.14 | 1.99 | 1.56 | 1.53 | 1.39 | 0.96 | 0.79 | 0.86 | 0.88 | 1.00 | 1.06 | 0.69 | 0.55 | 0.47 | 0.55 | 0.50 | 0.47 | 0.46 | 0.46 | 0.43 | 0.24 |
| EPS (Diluted) | -3.15 | 0.80 | 0.64 | 2.14 | 1.98 | 1.55 | 1.53 | 1.38 | 0.95 | 0.79 | 0.84 | 0.84 | 0.96 | 1.02 | 0.67 | 0.54 | 0.47 | 0.54 | 0.50 | 0.46 | 0.44 | 0.44 | 0.41 | 0.24 |
| Shares Outstanding | 51.0 | 43.7 | 43.6 | 43.6 | 43.8 | 44.0 | 43.5 | 38.3 | 34.6 | 30.0 | 23.6 | 20.4 | 19.4 | 17.9 | 16.7 | 16.6 | 16.4 | 16.2 | 16.2 | 16.1 | 15.5 | 15.1 | 15.1 | 15.0 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2009 | 2008 | 2004 | 2003 | 2002 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||
| Cash & Cash Equivalents | 66.8 | 294.2 | 526.5 | 126.3 | 598.3 | 258.7 | 107.3 | 74.2 | 76.4 | 70.8 | 68.7 | 38.7 | 19.2 | 37.6 | 36.0 |
| Short-Term Investments | 3.9 | 233.7 | 547.3 | 997.6 | 1,160.8 | 1,134.0 | 841.1 | 600.3 | 509.7 | 439.8 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 29.7 | 39.7 | 38.7 | 35.3 | 26.1 | 21.4 | 18.8 | 14.2 | 13.1 | 12.7 | 6.0 | 5.7 | 4.7 | 3.8 | 3.5 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 100.4 | 567.6 | 1,114.5 | 1,159.2 | 1,785.2 | 1,414.1 | 967.2 | 688.8 | 599.2 | 523.4 | 74.7 | 44.4 | 23.9 | 41.4 | 39.5 |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment | 92.8 | 93.9 | 94.6 | 92.7 | 93.4 | 92.4 | 92.2 | 74.3 | 75.5 | 66.4 | 30.5 | 28.3 | 17.6 | 16.5 | 15.8 |
| Goodwill | 155.2 | 155.2 | 155.2 | 155.2 | 154.6 | 151.2 | 151.2 | 119.9 | 119.9 | 77.1 | 5.8 | 5.8 | 0 | 0 | 0 |
| Intangible Assets | 7.2 | 10.2 | 13.6 | 17.2 | 20.9 | 23.0 | 26.7 | 10.4 | 12.4 | 9.4 | 1.4 | 1.8 | 0 | 0 | 0 |
| Long-Term Investments | 5,830.5 | 6,730.3 | 6,314.7 | 6,136.1 | 5,169.3 | 3,992.6 | 3,831.2 | 3,206.7 | 3,022.3 | 2,322.4 | 1,220.8 | 1,179.8 | 842.0 | 664.7 | 651.6 |
| Other Non-Current Assets | (5,830.5) | 243.9 | 247.9 | 312.1 | 188.4 | 213.3 | 184.7 | 146.6 | 135.0 | 142.7 | 53.8 | 46.9 | 30.4 | 34.9 | 13.2 |
| Total Non-Current Assets | 255.2 | 7,233.6 | 6,826.0 | 6,713.3 | 5,626.6 | 4,472.5 | 4,285.9 | 3,557.9 | 3,365.1 | 2,617.8 | 1,312.3 | 1,262.5 | 889.9 | 716.1 | 680.6 |
| Total Assets | 6,436.6 | 7,801.1 | 7,940.5 | 7,872.5 | 7,411.9 | 5,886.6 | 5,244.4 | 4,246.7 | 3,964.3 | 3,141.2 | 1,387.0 | 1,306.9 | 913.8 | 757.1 | 720.1 |
| Current Liabilities | |||||||||||||||
| Account Payables | 0 | 11.1 | 22.2 | 5.4 | 2.2 | 2.7 | 3.1 | 2.0 | 0.9 | 0.5 | 1.1 | 1.9 | 1.0 | 0.8 | 0.9 |
| Short-Term Debt | 88.5 | 89.9 | 136.0 | 272.6 | 130.8 | 109.5 | 158.9 | 193.8 | 216.8 | 143.5 | 0 | 142.2 | 82.3 | 20.2 | 24.4 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 0 | 5,600.7 | 5,664.9 | 5,857.8 | 5,803.0 | 4,531.1 | 3,931.0 | 3,139.4 | 2,881.0 | 2,471.2 | 951.7 | 841.2 | 612.2 | 546.2 | 489.3 |
| Total Current Liabilities | 88.5 | 5,701.7 | 5,823.2 | 6,135.8 | 5,936.0 | 4,643.3 | 4,093.0 | 3,335.2 | 3,098.7 | 2,615.1 | 952.8 | 985.3 | 695.5 | 567.2 | 514.5 |
| Non-Current Liabilities | |||||||||||||||
| Long-Term Debt | 316.0 | 1,255.6 | 899.8 | 742.3 | 697.5 | 480.7 | 447.1 | 394.4 | 386.5 | 181.0 | 311.9 | 352.2 | 162.4 | 138.3 | 159.1 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 5,343.9 | 80.3 | 498.7 | 317.1 | 55.2 | 70.4 | 50.7 | 25.1 | 22.0 | 4.2 | 7.7 | (134.0) | 5.5 | 5.7 | 5.1 |
| Total Non-Current Liabilities | 5,659.9 | 1,335.9 | 1,398.5 | 1,059.4 | 752.7 | 551.1 | 497.8 | 419.5 | 408.5 | 185.2 | 319.6 | 218.2 | 167.9 | 144.1 | 164.2 |
| Total Liabilities | 5,748.4 | 7,037.6 | 7,221.7 | 7,195.1 | 6,688.7 | 5,194.4 | 4,588.3 | 3,754.7 | 3,507.2 | 2,800.3 | 1,272.4 | 1,203.5 | 863.4 | 710.8 | 678.7 |
| Stockholders' Equity | |||||||||||||||
| Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 |
| Retained Earnings | 255.0 | 436.1 | 429.0 | 429.4 | 363.7 | 301.4 | 269.7 | 224.0 | 185.6 | 164.2 | 73.4 | 67.8 | 43.1 | 37.6 | 32.4 |
| Accumulated Other Comprehensive Income | (26.0) | (36.3) | (66.6) | (106.2) | 7.3 | 27.9 | 6.4 | (8.1) | (3.6) | (5.6) | 5.7 | 0.6 | (0.1) | 2.1 | 2.7 |
| Total Stockholders' Equity | 688.3 | 763.6 | 718.8 | 677.4 | 723.2 | 692.2 | 656.0 | 492.0 | 457.1 | 340.9 | 114.6 | 103.3 | 50.4 | 46.2 | 41.4 |
| Total Liabilities & Equity | 6,436.6 | 7,801.1 | 7,940.5 | 7,872.5 | 7,411.9 | 5,886.6 | 5,244.4 | 4,246.7 | 3,964.3 | 3,141.2 | 1,387.0 | 1,306.9 | 913.8 | 757.1 | 720.1 |
| Debt Metrics | |||||||||||||||
| Total Debt | 404.5 | 1,345.5 | 1,035.9 | 1,014.9 | 828.3 | 590.2 | 606.1 | 588.2 | 601.8 | 324.4 | 311.9 | 494.4 | 244.7 | 158.2 | 183.5 |
| Net Debt | 337.7 | 1,051.3 | 507.3 | 888.6 | 230.0 | 331.5 | 498.8 | 514.0 | 525.4 | 253.6 | 243.2 | 455.7 | 225.4 | 120.6 | 147.5 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2005 | 2004 | 2003 | 2002 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Net Income | (150.5) | 35.4 | 28.0 | 93.4 | 87.1 | 68.5 | 66.5 | 53.1 | 33.1 | 23.9 | 7.1 | 6.9 | 6.5 | 5.5 |
| Depreciation & Amortization | 12.4 | 12.3 | 12.0 | 13.1 | 13.9 | 12.3 | 9.7 | 6.8 | 5.9 | 5.3 | 2.3 | 2.2 | 2.4 | 1.4 |
| Stock-Based Compensation | 1.6 | 4.6 | 3.6 | 2.5 | 1.8 | 1.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0 | 0 | 0 | 0 |
| Change in Working Capital | 8.1 | (11.8) | 5.0 | (24.8) | 2.0 | (6.4) | 97.2 | 5.1 | (2.0) | (8.7) | (1.4) | 8.2 | (0.8) | 0.6 |
| Other Non-Cash Items | 293.1 | (17.2) | 43.7 | 8.0 | (0.7) | 12.6 | 0.7 | 7.0 | 11.7 | 4.7 | 3.0 | (2.5) | 5.4 | (2.9) |
| Operating Cash Flow | 79.2 | 6.4 | 88.9 | 94.4 | 106.3 | 78.8 | 174.4 | 72.3 | 49.1 | 25.5 | 11.2 | 14.3 | 13.0 | 4.0 |
| Investing Activities | ||||||||||||||
| Capital Expenditure | (5.0) | (5.1) | (7.8) | (6.4) | (1.4) | (5.9) | (4.6) | (3.4) | (2.7) | (1.4) | (1.4) | (2.6) | (2.2) | (1.5) |
| Acquisitions | 0 | 0 | 0 | 0 | 622.2 | 0 | 128.7 | 0 | 44.2 | 169.5 | (2.9) | 0 | 0 | 0 |
| Purchases of Investments | (591.8) | (0.3) | (11.7) | (610.7) | (1,768.7) | (590.3) | (425.9) | (243.1) | (181.2) | (271.4) | (39.1) | (171.2) | (216.3) | (76.9) |
| Sales/Maturities of Investments | 1,528.8 | 381.5 | 548.9 | 142.1 | 318.3 | 356.4 | 256.8 | 131.7 | 99.0 | 300.4 | 61.2 | 103.2 | 105.6 | 37.1 |
| Other Investing Activities | 47.4 | (428.9) | (199.9) | (544.9) | 484.9 | (238.7) | (49.2) | (188.9) | (238.2) | 25.1 | (91.5) | (121.5) | 79.3 | (69.8) |
| Investing Cash Flow | 979.5 | (52.8) | 329.5 | (1,019.9) | (344.9) | (478.5) | (94.1) | (303.8) | (278.9) | 222.3 | (73.7) | (192.0) | (33.7) | (111.2) |
| Financing Activities | ||||||||||||||
| Net Debt Issuance | (950.4) | (50.8) | 208.8 | 423.1 | 168.2 | (28.7) | (71.0) | (13.6) | 259.9 | (256.0) | (42.2) | 75.8 | (25.3) | 43.9 |
| Stock Repurchased | 0 | 0 | 0 | 0 | (7.6) | (19.6) | 0 | 0 | 0 | 0 | (0.7) | 0 | 0 | 0 |
| Dividends Paid | (29.5) | (28.3) | (28.3) | (27.8) | (24.8) | (21.2) | (20.8) | (15.4) | (11.7) | (8.4) | (1.7) | (1.5) | (1.3) | (1.2) |
| Other Financing Activities | (326.7) | (106.2) | (195.9) | 60.2 | 446.5 | 619.9 | 50.3 | 258.4 | (13.4) | 46.6 | 126.2 | 66.0 | 56.9 | 81.7 |
| Financing Cash Flow | (1,212.7) | (186.7) | (15.4) | 455.5 | 582.3 | 550.5 | (39.9) | 230.0 | 236.4 | (229.8) | 83.5 | 150.5 | 30.5 | 124.3 |
| Cash Position | ||||||||||||||
| Net Change in Cash | (154.0) | (233.1) | 403.0 | (470.0) | 343.8 | 150.9 | 40.3 | (1.5) | 6.6 | 18.1 | 21.0 | (27.2) | 9.8 | 17.1 |
| Cash at Beginning | 293.4 | 526.5 | 123.5 | 593.5 | 249.7 | 98.8 | 58.5 | 60.0 | 53.4 | 35.3 | 18.3 | 45.5 | 35.7 | 18.6 |
| Cash at End | 139.5 | 293.4 | 526.5 | 123.5 | 593.5 | 249.7 | 98.8 | 58.5 | 60.0 | 53.4 | 39.2 | 18.3 | 45.5 | 35.7 |
| Free Cash Flow | 74.3 | 1.3 | 81.2 | 88.0 | 104.9 | 72.9 | 169.8 | 68.9 | 46.4 | 24.2 | 9.8 | 11.7 | 10.8 | 2.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||
| Revenue | 103.2 | 355.4 | 319.3 | 278.1 | 246.6 | 254.4 | 242.8 | 194.2 | 156.6 | 136.4 | 111.6 | 97.7 | 96.1 | 95.6 | 80.9 | 85.2 | 90.5 | 84.1 | 87.3 | 78.8 | 66.7 | 53.7 | 52.7 | 51.5 |
| Gross Profit | (30.4) | 182.1 | 180.3 | 243.4 | 230.3 | 199.2 | 193.2 | 159.7 | 137.8 | 114.0 | 94.6 | 81.4 | 80.7 | 77.7 | 59.1 | 52.8 | 49.0 | 43.6 | 42.0 | 40.8 | 39.2 | 35.1 | 33.9 | 31.8 |
| Operating Income | (199.5) | 27.4 | 39.0 | 105.6 | 102.4 | 78.4 | 79.8 | 63.6 | 48.0 | 32.7 | 27.8 | 24.3 | 26.9 | 28.0 | 17.0 | 13.4 | 11.2 | 10.8 | 10.9 | 10.3 | 10.0 | 9.4 | 9.2 | 8.4 |
| Net Income | (150.5) | 35.4 | 28.0 | 93.4 | 87.1 | 68.5 | 66.5 | 53.1 | 33.1 | 23.9 | 20.5 | 18.1 | 19.9 | 19.5 | 12.8 | 10.5 | 9.1 | 9.0 | 8.1 | 7.5 | 7.1 | 6.9 | 6.5 | 5.7 |
| EPS (Diluted) | -3.15 | 0.80 | 0.64 | 2.14 | 1.98 | 1.55 | 1.53 | 1.38 | 0.95 | 0.79 | 0.84 | 0.84 | 0.96 | 1.02 | 0.67 | 0.54 | 0.47 | 0.54 | 0.50 | 0.46 | 0.44 | 0.44 | 0.41 | 0.24 |
| Balance Sheet | ||||||||||||||||||||||||
| Cash & Equivalents | 66.8 | 294.2 | 526.5 | 126.3 | 598.3 | 258.7 | 107.3 | 74.2 | 76.4 | 70.8 | 68.7 | 38.7 | 19.2 | 37.6 | 36.0 | |||||||||
| Total Assets | 6,436.6 | 7,801.1 | 7,940.5 | 7,872.5 | 7,411.9 | 5,886.6 | 5,244.4 | 4,246.7 | 3,964.3 | 3,141.2 | 1,387.0 | 1,306.9 | 913.8 | 757.1 | 720.1 | |||||||||
| Total Debt | 404.5 | 1,345.5 | 1,035.9 | 1,014.9 | 828.3 | 590.2 | 606.1 | 588.2 | 601.8 | 324.4 | 311.9 | 494.4 | 244.7 | 158.2 | 183.5 | |||||||||
| Stockholders' Equity | 688.3 | 763.6 | 718.8 | 677.4 | 723.2 | 692.2 | 656.0 | 492.0 | 457.1 | 340.9 | 114.6 | 103.3 | 50.4 | 46.2 | 41.4 | |||||||||
| Cash Flow | ||||||||||||||||||||||||
| Operating Cash Flow | 79.2 | 6.4 | 88.9 | 94.4 | 106.3 | 78.8 | 174.4 | 72.3 | 49.1 | 25.5 | 11.2 | 14.3 | 13.0 | 4.0 | ||||||||||
| Capital Expenditure | (5.0) | (5.1) | (7.8) | (6.4) | (1.4) | (5.9) | (4.6) | (3.4) | (2.7) | (1.4) | (1.4) | (2.6) | (2.2) | (1.5) | ||||||||||
| Free Cash Flow | 74.3 | 1.3 | 81.2 | 88.0 | 104.9 | 72.9 | 169.8 | 68.9 | 46.4 | 24.2 | 9.8 | 11.7 | 10.8 | 2.5 | ||||||||||