HOMB - Home Bancshares, Inc.
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$31.50
DETAILS
HIGH:
$33.00
LOW:
$30.00
MEDIAN:
$31.50
CONSENSUS:
$31.50
UPSIDE:
18.38%
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||
| Revenue | 1,374.4 | 1,452.0 | 1,326.4 | 1,036.0 | 752.0 | 778.0 | 808.9 | 779.7 | 608.8 | 516.6 | 444.6 | 400.0 | 262.7 | 214.1 | 204.3 | 174.5 | 162.9 | 168.2 | 167.6 | 142.9 | 101.1 | 54.8 | 0 | 15.1 | 18.2 |
| Cost of Revenue | 312 | 499.4 | 358.6 | 180.7 | 47.4 | 222.7 | 156.1 | 128.7 | 108.6 | 49.2 | 46.9 | 41.5 | 19.7 | 24.3 | 34.1 | 107.6 | 51.1 | 86.7 | 77.0 | 63.2 | 39.8 | 13.9 | 0 | 9.7 | 10.6 |
| Gross Profit | 1,062.4 | 952.6 | 967.8 | 855.3 | 704.5 | 555.3 | 652.8 | 651.0 | 500.2 | 467.4 | 397.8 | 358.4 | 243.0 | 189.9 | 170.2 | 67.0 | 111.8 | 81.5 | 90.6 | 79.6 | 61.3 | 40.9 | 0 | 5.4 | 7.6 |
| 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 |
| SG&A Expenses | 340.8 | 268.8 | 296.7 | 260.5 | 185.8 | 179.1 | 188.4 | 180.3 | 148.1 | 133.1 | 115.2 | 99.8 | 75.3 | 62.7 | 61.5 | 52.4 | 36.2 | 38.9 | 33.1 | 31.7 | 26.0 | 15.0 | 0 | 0 | 0 |
| Other Expenses | 120.3 | 161.5 | 159.2 | 200.2 | 101.9 | 98.5 | 78.7 | 75.2 | 81.0 | 51.7 | 64.1 | 81.5 | 63.2 | 28.7 | 24.4 | (9.0) | 36.6 | 30.6 | 28.5 | 24.8 | 19.0 | 11.7 | 3.8 | (0.6) | 5.5 |
| Operating Expenses | 461.1 | 430.3 | 455.9 | 460.7 | 287.8 | 277.6 | 267.2 | 255.5 | 229.1 | 184.7 | 179.3 | 181.3 | 138.5 | 91.4 | 85.9 | 43.3 | 72.9 | 69.5 | 61.6 | 56.5 | 44.9 | 26.7 | 3.8 | (0.6) | 5.5 |
| Operating Income | |||||||||||||||||||||||||
| Operating Income | 601.3 | 522.3 | 511.9 | 394.6 | 416.8 | 277.7 | 385.6 | 395.5 | 271.1 | 282.6 | 218.5 | 177.2 | 104.5 | 98.5 | 84.3 | 23.6 | 38.9 | 12.0 | 29.0 | 23.2 | 16.4 | 14.2 | 3.8 | 6.0 | 2.2 |
| Interest Expense | 408.8 | 451.0 | 348.1 | 119.1 | 52.2 | 93.4 | 154.8 | 124.4 | 64.3 | 30.6 | 21.7 | 18.9 | 14.5 | 21.5 | 30.6 | 34.7 | 39.9 | 59.7 | 73.8 | 60.9 | 36.0 | 11.6 | 0 | 7.5 | 8.9 |
| Interest Income | 1,278.8 | 1,299.8 | 1,175.1 | 877.8 | 625.2 | 676.0 | 718.0 | 685.4 | 520.3 | 436.5 | 377.4 | 335.9 | 217.1 | 177.1 | 171.8 | 151.1 | 132.3 | 145.7 | 141.8 | 123.8 | 85.5 | 36.7 | 0 | 20.4 | 18.2 |
| Profitability | |||||||||||||||||||||||||
| EBITDA | 617.6 | 551.5 | 542.8 | 426.4 | 436.3 | 297.8 | 405.0 | 414.7 | 287.8 | 297.2 | 250.6 | 222.9 | 110.5 | 111.1 | 91.5 | 28.3 | 47.1 | 19.9 | 35.4 | 30.2 | 22.6 | 18.2 | 3.8 | 6.0 | 2.2 |
| EBIT | 601.3 | 522.3 | 511.9 | 394.6 | 416.8 | 277.7 | 385.6 | 395.5 | 271.1 | 282.6 | 218.5 | 177.2 | 104.5 | 98.5 | 84.3 | 23.6 | 38.9 | 12.0 | 29.0 | 23.2 | 16.4 | 14.2 | 0 | 6.0 | 2.2 |
| Income Before Tax | 601.3 | 522.3 | 511.9 | 394.6 | 416.8 | 277.7 | 385.6 | 395.5 | 271.1 | 282.6 | 218.5 | 177.2 | 104.5 | 98.5 | 84.3 | 23.6 | 38.9 | 12.0 | 29.0 | 23.2 | 16.4 | 14.2 | 0 | 6.0 | 2.2 |
| Income Tax Expense | 125.9 | 120.1 | 119.0 | 89.3 | 97.8 | 63.3 | 96.1 | 95.1 | 136 | 105.5 | 80.3 | 64.1 | 38.0 | 35.4 | 29.6 | 6.0 | 12.1 | 1.9 | 8.5 | 7.2 | 4.9 | 5.0 | (3.8) | 2.1 | 0.8 |
| Net Income | 475.4 | 402.2 | 392.9 | 305.3 | 319.0 | 214.4 | 289.5 | 300.4 | 135.1 | 177.1 | 138.2 | 113.1 | 66.5 | 63.0 | 54.7 | 17.6 | 26.8 | 10.1 | 20.4 | 15.9 | 11.4 | 9.2 | 3.8 | 3.9 | 1.4 |
| Per Share Data | |||||||||||||||||||||||||
| EPS (Basic) | 2.41 | 2.01 | 1.94 | 1.57 | 1.94 | 1.30 | 1.73 | 1.73 | 0.90 | 1.26 | 1.01 | 0.86 | 0.57 | 0.56 | 0.47 | 0.13 | 0.26 | 0.12 | 0.25 | 0.23 | 0.19 | 0.23 | 0.05 | 0.16 | 0.06 |
| EPS (Diluted) | 2.41 | 2.01 | 1.94 | 1.57 | 1.94 | 1.30 | 1.73 | 1.73 | 0.89 | 1.26 | 1.01 | 0.85 | 0.57 | 0.56 | 0.46 | 0.13 | 0.25 | 0.11 | 0.25 | 0.21 | 0.17 | 0.20 | 0.05 | 0.16 | 0.06 |
| Shares Outstanding | 197.0 | 199.9 | 202.6 | 194.7 | 164.5 | 165.4 | 167.8 | 173.7 | 150.8 | 140.4 | 136.6 | 131.9 | 115.8 | 112.5 | 113.7 | 113.4 | 94.5 | 87.2 | 81.9 | 69.1 | 56.2 | 69.5 | 69.5 | 23.6 | 21.5 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2009 | 2008 | 2004 | 2002 | 2001 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||
| Cash & Cash Equivalents | 667.3 | 910.3 | 1,000.2 | 724.8 | 3,650.3 | 1,263.8 | 490.6 | 657.9 | 635.9 | 216.6 | 173.5 | 54.2 | 19.8 | 0 | 0 |
| Short-Term Investments | 1,571.5 | 1,739.2 | 3,507.8 | 4,041.6 | 3,119.8 | 2,473.8 | 2,083.8 | 1,785.9 | 1,663.5 | 1,072.9 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 108.9 | 120.1 | 119.0 | 103.2 | 46.7 | 60.5 | 45.1 | 48.9 | 45.7 | 30.8 | 13.1 | 13.1 | 4.2 | 0 | 0 |
| 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 | 2,347.8 | 2,769.7 | 4,627.0 | 4,869.6 | 6,816.9 | 3,798.1 | 2,619.5 | 2,492.7 | 2,345.2 | 1,320.4 | 186.6 | 67.3 | 24.0 | 0 | 0 |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment | 369.3 | 386.3 | 393.3 | 405.1 | 275.8 | 278.6 | 280.1 | 233.3 | 237.4 | 205.3 | 70.8 | 73.6 | 26.1 | 0 | 0 |
| Goodwill | 1,398.3 | 1,398.3 | 1,398.3 | 1,398.3 | 973.0 | 973.0 | 958.4 | 958.4 | 927.9 | 378.0 | 53.0 | 50.0 | 0 | 0 | 0 |
| Intangible Assets | 32.3 | 40.3 | 48.8 | 58.5 | 25.0 | 30.7 | 36.6 | 42.9 | 49.4 | 18.3 | 5.8 | 8.4 | 4.2 | 0 | 0 |
| Long-Term Investments | 17,948.3 | 17,097.3 | 15,418.5 | 15,407.5 | 9,599.4 | 10,975.2 | 10,767.6 | 11,155.9 | 10,445.7 | 7,591.9 | 2,230.9 | 2,272.5 | 690.8 | (5.7) | (3.8) |
| Other Non-Current Assets | 637.9 | 612.2 | 573.7 | 535.4 | 283.8 | 272.8 | 325.6 | 346.0 | 367.6 | 233.3 | 123.0 | 91.9 | 41.5 | 374.7 | 325.9 |
| Total Non-Current Assets | 20,534.1 | 19,721.1 | 18,029.6 | 18,014.0 | 11,235.3 | 12,600.7 | 12,412.5 | 12,809.7 | 12,104.6 | 8,488.1 | 2,498.2 | 2,512.8 | 781.2 | 369.0 | 322.0 |
| Total Assets | 22,881.9 | 22,490.7 | 22,656.7 | 22,883.6 | 18,052.1 | 16,398.8 | 15,032.0 | 15,302.4 | 14,449.8 | 9,808.5 | 2,684.9 | 2,580.1 | 805.2 | 369.0 | 322.0 |
| Current Liabilities | |||||||||||||||
| Account Payables | 0 | 0 | 194.7 | 196.9 | 113.9 | 128.0 | 102.4 | 67.9 | 42.0 | 51.2 | 10.6 | 5.2 | 8.2 | 0 | 0 |
| Short-Term Debt | 155.8 | 162.3 | 142.1 | 131.1 | 140.9 | 168.9 | 148.7 | 143.7 | 147.8 | 121.3 | 62 | 113.4 | 29.2 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 17,480.0 | 17,146.3 | 16,787.7 | 17,938.8 | 14,260.6 | 12,725.8 | 11,278.4 | 10,899.8 | 10,388.5 | 6,942.4 | 1,835.4 | 1,847.9 | 552.9 | 279.2 | 237.3 |
| Total Current Liabilities | 17,635.8 | 17,308.6 | 17,124.4 | 18,266.8 | 14,515.3 | 13,022.7 | 11,529.5 | 11,111.4 | 10,578.2 | 7,115.0 | 1,908.0 | 1,966.5 | 590.2 | 279.2 | 237.3 |
| Non-Current Liabilities | |||||||||||||||
| Long-Term Debt | 779.5 | 1,040.0 | 1,741.1 | 1,090.4 | 771.1 | 770.3 | 991.0 | 1,841.2 | 1,667.2 | 1,366.0 | 311.8 | 330.6 | 99.1 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 169.7 | 181.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.0 | 48.7 |
| Total Non-Current Liabilities | 949.2 | 1,221.1 | 1,741.1 | 1,090.4 | 771.1 | 770.3 | 991.0 | 1,841.2 | 1,667.2 | 1,366.0 | 311.8 | 330.6 | 99.1 | 43.0 | 48.7 |
| Total Liabilities | 18,585.0 | 18,529.7 | 18,865.6 | 19,357.2 | 15,286.4 | 13,793.0 | 12,520.5 | 12,952.6 | 12,245.5 | 8,481.0 | 2,219.9 | 2,297.0 | 689.3 | 322.2 | 286.0 |
| Stockholders' Equity | |||||||||||||||
| Common Stock | 2.0 | 2.0 | 2.0 | 2.0 | 1.6 | 1.7 | 1.7 | 1.7 | 1.7 | 1.4 | 0.3 | 0.2 | 0.3 | 0 | 0 |
| Retained Earnings | 2,258.9 | 1,942.3 | 1,690.1 | 1,443.1 | 1,266.2 | 1,039.4 | 956.6 | 752.2 | 530.7 | 455.9 | 51.7 | 32.6 | 17.3 | 0 | 0 |
| Accumulated Other Comprehensive Income | (165.9) | (256.1) | (249.1) | (305.5) | 10.5 | 44.1 | 16.2 | (13.8) | (3.4) | 0.4 | 0.2 | (3.4) | (0.9) | 0 | 0 |
| Total Stockholders' Equity | 4,296.9 | 3,961.0 | 3,791.1 | 3,526.4 | 2,765.7 | 2,605.8 | 2,511.5 | 2,349.9 | 2,204.3 | 1,327.5 | 465.0 | 283.0 | 106.6 | 46.8 | 36.0 |
| Total Liabilities & Equity | 22,881.9 | 22,490.7 | 22,656.7 | 22,883.6 | 18,052.1 | 16,398.8 | 15,032.0 | 15,302.4 | 14,449.8 | 9,808.5 | 2,684.9 | 2,580.1 | 805.2 | 369.0 | 322.0 |
| Debt Metrics | |||||||||||||||
| Total Debt | 935.3 | 1,202.3 | 1,883.2 | 1,221.6 | 912.0 | 939.3 | 1,139.7 | 1,984.9 | 1,815.0 | 1,487.3 | 373.8 | 443.9 | 128.3 | 0 | 0 |
| Net Debt | 268.0 | 292.0 | 883.0 | 496.8 | (2,738.3) | (324.5) | 649.1 | 1,326.9 | 1,179.1 | 1,270.7 | 200.4 | 389.8 | 108.5 | 0 | 0 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2005 | 2004 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||
| Net Income | 475.4 | 402.2 | 392.9 | 305.3 | 319.0 | 214.4 | 289.5 | 300.4 | 135.1 | 177.1 | 11.4 | 9.2 |
| Depreciation & Amortization | 29.2 | 29.2 | 30.9 | 31.9 | 19.5 | 20.1 | 19.4 | 19.2 | 16.7 | 14.5 | 6.2 | 4.0 |
| Stock-Based Compensation | 10.7 | 9.2 | 9.3 | 9.1 | 8.8 | 8.6 | 10.7 | 9.1 | 6.7 | 6.6 | 0 | 0 |
| Change in Working Capital | (25.1) | (37.5) | (18.1) | 7.5 | 6.2 | (20.0) | (33.0) | 21.4 | (75.9) | (2.2) | (0.2) | (15.1) |
| Other Non-Cash Items | (101.3) | 49.2 | (31.2) | 57.2 | 32.0 | 88.4 | (68.2) | (49.5) | 23.4 | (33.1) | 3.1 | (3.4) |
| Operating Cash Flow | 399.3 | 460.6 | 379.7 | 413.2 | 389.4 | 291.7 | 247.4 | 302.2 | 140.1 | 175.7 | 20.4 | (6.9) |
| Investing Activities | ||||||||||||
| Capital Expenditure | (22.3) | (38.5) | (22.5) | (19.6) | (10.3) | (11.5) | (14.9) | (8.0) | (5.2) | (3.1) | (6.0) | (7.2) |
| Acquisitions | 0 | 0 | 0 | 858.6 | 0 | (421.2) | 0 | (377.4) | 227.8 | 0 | (31.3) | (9.3) |
| Purchases of Investments | (118.8) | (64.1) | (13.3) | (2,043.4) | (1,413.5) | (1,162.9) | (609.5) | (502.4) | (692.8) | (279.4) | (157.4) | (84.3) |
| Sales/Maturities of Investments | 454.1 | 491.1 | 605.3 | 1,079.2 | 686.9 | 787.6 | 564.3 | 383.2 | 276.8 | 420.8 | 264.1 | 107.4 |
| Other Investing Activities | (783.3) | (382.9) | 8.9 | (899.0) | 1,361.5 | 156.1 | 281.7 | (275.0) | (125.3) | (697.0) | (154.1) | (27.0) |
| Investing Cash Flow | (470.3) | 5.7 | 578.5 | (1,024.3) | 624.7 | (651.9) | 221.7 | (779.6) | (318.6) | (558.7) | (84.8) | (20.5) |
| Financing Activities | ||||||||||||
| Net Debt Issuance | (258.5) | (700.5) | 651.3 | 168.0 | (28.0) | (221.4) | (851.0) | 173.2 | 201.8 | (100.7) | 74.9 | 32.9 |
| Stock Repurchased | (82.2) | (86.5) | (48.8) | (70.9) | (44.5) | (25.7) | (84.9) | (104.3) | (20.8) | (9.8) | 0 | (0.5) |
| Dividends Paid | (158.9) | (150.0) | (145.9) | (128.4) | (92.1) | (87.7) | (85.6) | (79.9) | (60.4) | (48.1) | (1.4) | (0.9) |
| Other Financing Activities | 327.1 | 380.9 | (1,139.3) | (2,186.6) | 1,537.2 | 1,468.2 | 385.1 | 508.6 | 477.2 | 502.5 | 15.3 | (2.3) |
| Financing Cash Flow | (172.0) | (556.2) | (682.7) | (2,314.4) | 1,372.5 | 1,133.4 | (636.4) | 497.7 | 597.8 | 343.8 | 89.3 | 29.2 |
| Cash Position | ||||||||||||
| Net Change in Cash | (243.0) | (89.9) | 275.4 | (2,925.5) | 2,386.5 | 773.2 | (167.3) | 22.0 | 419.3 | (39.2) | 24.9 | 1.8 |
| Cash at Beginning | 910.3 | 1,000.2 | 724.8 | 3,650.3 | 1,263.8 | 490.6 | 657.9 | 635.9 | 216.6 | 255.8 | 19.8 | 18.0 |
| Cash at End | 667.3 | 910.3 | 1,000.2 | 724.8 | 3,650.3 | 1,263.8 | 490.6 | 657.9 | 635.9 | 216.6 | 44.7 | 19.8 |
| Free Cash Flow | 377.0 | 422.1 | 357.2 | 393.6 | 379.1 | 280.2 | 232.5 | 294.3 | 134.9 | 172.6 | 14.4 | (14.1) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||||||||
| Revenue | 1,374.4 | 1,452.0 | 1,326.4 | 1,036.0 | 752.0 | 778.0 | 808.9 | 779.7 | 608.8 | 516.6 | 444.6 | 400.0 | 262.7 | 214.1 | 204.3 | 174.5 | 162.9 | 168.2 | 167.6 | 142.9 | 101.1 | 54.8 | 0 | 15.1 | 18.2 |
| Gross Profit | 1,062.4 | 952.6 | 967.8 | 855.3 | 704.5 | 555.3 | 652.8 | 651.0 | 500.2 | 467.4 | 397.8 | 358.4 | 243.0 | 189.9 | 170.2 | 67.0 | 111.8 | 81.5 | 90.6 | 79.6 | 61.3 | 40.9 | 0 | 5.4 | 7.6 |
| Operating Income | 601.3 | 522.3 | 511.9 | 394.6 | 416.8 | 277.7 | 385.6 | 395.5 | 271.1 | 282.6 | 218.5 | 177.2 | 104.5 | 98.5 | 84.3 | 23.6 | 38.9 | 12.0 | 29.0 | 23.2 | 16.4 | 14.2 | 3.8 | 6.0 | 2.2 |
| Net Income | 475.4 | 402.2 | 392.9 | 305.3 | 319.0 | 214.4 | 289.5 | 300.4 | 135.1 | 177.1 | 138.2 | 113.1 | 66.5 | 63.0 | 54.7 | 17.6 | 26.8 | 10.1 | 20.4 | 15.9 | 11.4 | 9.2 | 3.8 | 3.9 | 1.4 |
| EPS (Diluted) | 2.41 | 2.01 | 1.94 | 1.57 | 1.94 | 1.30 | 1.73 | 1.73 | 0.89 | 1.26 | 1.01 | 0.85 | 0.57 | 0.56 | 0.46 | 0.13 | 0.25 | 0.11 | 0.25 | 0.21 | 0.17 | 0.20 | 0.05 | 0.16 | 0.06 |
| Balance Sheet | |||||||||||||||||||||||||
| Cash & Equivalents | 667.3 | 910.3 | 1,000.2 | 724.8 | 3,650.3 | 1,263.8 | 490.6 | 657.9 | 635.9 | 216.6 | 173.5 | 54.2 | 19.8 | 0 | 0 | ||||||||||
| Total Assets | 22,881.9 | 22,490.7 | 22,656.7 | 22,883.6 | 18,052.1 | 16,398.8 | 15,032.0 | 15,302.4 | 14,449.8 | 9,808.5 | 2,684.9 | 2,580.1 | 805.2 | 369.0 | 322.0 | ||||||||||
| Total Debt | 935.3 | 1,202.3 | 1,883.2 | 1,221.6 | 912.0 | 939.3 | 1,139.7 | 1,984.9 | 1,815.0 | 1,487.3 | 373.8 | 443.9 | 128.3 | 0 | 0 | ||||||||||
| Stockholders' Equity | 4,296.9 | 3,961.0 | 3,791.1 | 3,526.4 | 2,765.7 | 2,605.8 | 2,511.5 | 2,349.9 | 2,204.3 | 1,327.5 | 465.0 | 283.0 | 106.6 | 46.8 | 36.0 | ||||||||||
| Cash Flow | |||||||||||||||||||||||||
| Operating Cash Flow | 399.3 | 460.6 | 379.7 | 413.2 | 389.4 | 291.7 | 247.4 | 302.2 | 140.1 | 175.7 | 20.4 | (6.9) | |||||||||||||
| Capital Expenditure | (22.3) | (38.5) | (22.5) | (19.6) | (10.3) | (11.5) | (14.9) | (8.0) | (5.2) | (3.1) | (6.0) | (7.2) | |||||||||||||
| Free Cash Flow | 377.0 | 422.1 | 357.2 | 393.6 | 379.1 | 280.2 | 232.5 | 294.3 | 134.9 | 172.6 | 14.4 | (14.1) | |||||||||||||