MKTX - MarketAxess Holdings Inc.
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$192.00
DETAILS
HIGH:
$215.00
LOW:
$170.00
MEDIAN:
$195.00
CONSENSUS:
$192.00
UPSIDE:
40.01%
| 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 | 849.2 | 817.9 | 750.9 | 718.7 | 701.0 | 689.1 | 511.4 | 435.6 | 397.5 | 369.9 | 303.1 | 261.9 | 238.7 | 198.2 | 181.1 | 146.2 | 114.4 | 93.1 | 93.6 | 83.3 | 78.6 | 75.8 | 58.5 | 0.7 | 6.6 |
| Cost of Revenue | 255.8 | 244.3 | 226.8 | 199.2 | 172.2 | 134.0 | 97.6 | 77.8 | 64.4 | 53.0 | 53 | 52.4 | 44.3 | 29.2 | 6.8 | 6.3 | 6.8 | 7.9 | 7.2 | 6.7 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 593.4 | 573.6 | 524.1 | 519.5 | 528.8 | 555.1 | 413.7 | 357.8 | 333.1 | 317.0 | 250.1 | 209.4 | 194.4 | 169.0 | 174.3 | 139.9 | 107.6 | 85.2 | 86.5 | 76.6 | 0 | 0 | 58.5 | 0.7 | 6.6 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.2 | 39.5 | 7.9 |
| Other Expenses | 243.4 | 234.7 | 205.4 | 192.7 | 191.5 | 180.4 | 162.9 | 145.2 | 131.3 | 125.4 | 102.2 | 91.8 | 86.8 | 82.3 | 95.6 | 89.0 | 77.6 | 72.4 | 69.2 | 68.0 | 0 | 0 | 11.9 | (2.6) | 63.8 |
| Operating Expenses | 243.4 | 234.7 | 205.4 | 192.7 | 191.5 | 180.4 | 162.9 | 145.2 | 131.3 | 125.4 | 102.2 | 91.8 | 86.8 | 82.3 | 95.6 | 89.0 | 77.6 | 72.4 | 69.2 | 68.0 | 0 | 0 | 54.1 | 36.8 | 71.7 |
| Operating Income | |||||||||||||||||||||||||
| Operating Income | 350.0 | 338.9 | 318.7 | 326.8 | 337.3 | 374.7 | 250.9 | 212.6 | 201.8 | 191.6 | 147.9 | 117.6 | 107.7 | 86.7 | 78.7 | 50.9 | 30.0 | 12.8 | 17.3 | 8.6 | 11.5 | 17.3 | 4.4 | (36.1) | (65.1) |
| Interest Expense | 1.5 | 1.6 | 2.0 | 0.7 | 0.8 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 24.4 | 26.0 | 22.4 | 5.0 | 0.4 | 2.4 | 8.1 | 6.1 | 3.6 | 2.1 | 0.9 | 0.5 | 0.4 | 1.1 | 1.2 | 1.2 | 1.2 | 3.5 | 5.2 | 4.6 | 0 | 0 | 0.4 | 0.7 | 0 |
| Profitability | |||||||||||||||||||||||||
| EBITDA | 452.7 | 442.6 | 411.1 | 406.1 | 395.0 | 418.3 | 290.1 | 241.2 | 221.0 | 209.4 | 166.4 | 135.9 | 121.4 | 94.9 | 85.5 | 57.3 | 36.8 | 20.7 | 24.4 | 15.3 | 16.1 | 20.8 | 9.1 | (30.1) | (60.0) |
| EBIT | 368.5 | 362.1 | 334.7 | 339.0 | 334.8 | 375.5 | 257.4 | 218.1 | 201.8 | 191.6 | 147.9 | 118.5 | 107.3 | 86.7 | 78.7 | 50.9 | 30.0 | 12.8 | 17.3 | 8.6 | 11.5 | 17.3 | 4.4 | (36.7) | (65.1) |
| Income Before Tax | 367.0 | 360.5 | 332.7 | 338.3 | 333.9 | 374.4 | 257.4 | 218.1 | 201.8 | 191.6 | 147.9 | 118.5 | 107.3 | 86.7 | 78.7 | 50.9 | 30.0 | 12.8 | 17.3 | 8.6 | 11.6 | 17.3 | 4.4 | (36.1) | (65.1) |
| Income Tax Expense | 120.1 | 86.4 | 74.6 | 88.1 | 76.0 | 75.0 | 52.5 | 45.2 | 53.7 | 65.4 | 51.9 | 43.7 | 38.7 | 26.6 | 31.0 | 19.5 | 13.9 | 4.9 | 6.9 | 3.2 | 3.4 | (40.3) | 0.2 | 0 | 0 |
| Net Income | 246.6 | 274.2 | 258.1 | 250.2 | 257.9 | 299.4 | 204.9 | 172.9 | 148.1 | 126.2 | 96.0 | 74.8 | 68.4 | 60.1 | 47.7 | 31.4 | 16.1 | 7.9 | 10.3 | 5.4 | 8.1 | 57.6 | 4.2 | (36.1) | (65.1) |
| Per Share Data | |||||||||||||||||||||||||
| EPS (Basic) | 6.66 | 7.29 | 6.87 | 6.68 | 6.88 | 8.01 | 5.53 | 4.68 | 4.02 | 3.42 | 2.62 | 2.03 | 2.06 | 1.65 | 1.29 | 0.86 | 0.44 | 0.23 | 0.32 | 0.18 | 0.29 | 6.76 | -2.20 | -10.92 | -21.01 |
| EPS (Diluted) | 6.66 | 7.28 | 6.85 | 6.65 | 6.77 | 7.85 | 5.40 | 4.57 | 3.89 | 3.34 | 2.55 | 1.97 | 2.01 | 1.59 | 1.20 | 0.80 | 0.42 | 0.22 | 0.30 | 0.15 | 0.23 | 1.88 | -2.20 | -1.21 | -21.01 |
| Shares Outstanding | 36.8 | 37.6 | 37.5 | 37.5 | 37.5 | 37.4 | 37.1 | 37.0 | 36.9 | 36.8 | 36.7 | 36.9 | 36.9 | 36.5 | 37.0 | 33.2 | 33.3 | 32.8 | 32.3 | 30.6 | 28.2 | 7.1 | 3.3 | 3.3 | 3.1 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2009 | 2008 | 2004 | 2003 | 2002 | 2001 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||||
| Cash & Cash Equivalents | 519.7 | 544.5 | 451.3 | 430.7 | 506.7 | 460.9 | 270.1 | 246.3 | 167.0 | 168.2 | 103.3 | 107.3 | 97.7 | 20.6 | 0 | 0 |
| Short-Term Investments | 48.7 | 104.8 | 71.0 | 34.0 | 11.2 | 18.3 | 120.8 | 0 | 0 | 0 | 71.0 | 35.2 | 9.6 | 15.6 | 14.6 | 0 |
| Net Receivables | 463.9 | 341.9 | 662.6 | 465.9 | 403.7 | 359.5 | 62.0 | 57.5 | 52.6 | 50.7 | 23.1 | 13.3 | 14.4 | 9.1 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (22.5) | (18.7) | (11.6) | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0 | 47.1 | 45.1 | 50.9 | 50.2 | 21.0 | (31.3) | 5.2 | 4.4 | 2.4 | 5.0 | 4.3 | 0 | 3.2 | 0 | 0 |
| Total Current Assets | 1,079.3 | 1,145.9 | 1,345.1 | 1,070.5 | 1,040.3 | 888.7 | 453.0 | 303.9 | 219.7 | 218.9 | 202.5 | 160.1 | 118.8 | 48.4 | 14.6 | 0 |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment | 112.4 | 165.4 | 165.7 | 166.4 | 167.0 | 161.1 | 153.2 | 63.0 | 38.5 | 31.1 | 6.9 | 3.4 | 5.1 | 3.0 | 3.5 | 0 |
| Goodwill | 283.7 | 236.7 | 236.7 | 154.8 | 154.8 | 147.4 | 146.9 | 59.7 | 59.7 | 59.7 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 110.6 | 98.1 | 119.1 | 98.1 | 116.4 | 95.4 | 61.0 | 3.0 | 3.3 | 3.7 | 41.0 | 44.1 | 14.4 | 4.4 | 0.3 | 0 |
| Long-Term Investments | 170.7 | 60.5 | 63.9 | 49.8 | 24.9 | 9.8 | 109.6 | 240.1 | 239.5 | 194.4 | 0 | (0.7) | 5.8 | 0 | 0 | 0 |
| Other Non-Current Assets | 51.9 | 82.6 | 84.5 | 68.3 | 27.1 | 29.0 | 30.8 | 22.5 | 18.7 | 11.6 | 3.0 | 3.2 | 0 | 1.3 | (3.8) | 0 |
| Total Non-Current Assets | 729.3 | 643.3 | 669.9 | 537.3 | 490.1 | 442.7 | 501.9 | 391.7 | 361.6 | 309.1 | 74.8 | 86.3 | 57.9 | 8.7 | 3.8 | 0 |
| Total Assets | 1,808.6 | 1,789.2 | 2,015.1 | 1,607.8 | 1,530.5 | 1,331.4 | 954.9 | 695.5 | 581.2 | 528.0 | 277.3 | 246.4 | 176.7 | 57.2 | 39.4 | 56.0 |
| Current Liabilities | ||||||||||||||||
| Account Payables | 199.7 | 37.3 | 37.0 | 55.3 | 71.2 | 44.4 | 22.8 | 29.4 | 14.2 | 15.1 | 0 | 0 | 5.8 | 4.8 | 5.0 | 0 |
| Short-Term Debt | 220 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 3.5 | 2.8 | 2.7 | 2.5 | 4.3 | 2.3 | 2.8 | 3.7 | 0 | 0 |
| Other Current Liabilities | 0 | 0 | 0 | (56.3) | (59.7) | (62.3) | (50.9) | (68.4) | (50.7) | (49.9) | 0 | 0 | (17.6) | 0 | (11.3) | 0 |
| Total Current Liabilities | 585.4 | 259.8 | 582.3 | 387.7 | 341.0 | 220.4 | 39.5 | 48.6 | 30.0 | 25.2 | 30.5 | 21.6 | 2.8 | 17.8 | 0 | 0 |
| Non-Current Liabilities | ||||||||||||||||
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (2.8) | (2.7) | (2.5) | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 68.1 | 60.1 | 56.3 | 59.7 | 62.3 | 43.9 | 65.6 | 48.1 | 47.4 | 30.3 | 30.3 | 0 | 159.7 | 0 | 0 |
| Total Non-Current Liabilities | 64.9 | 140.7 | 139.8 | 139.0 | 148.1 | 155.9 | 145.4 | 39.1 | 36.5 | 34.8 | 30.3 | 30.3 | 17.6 | 159.7 | 0 | 0 |
| Total Liabilities | 650.3 | 400.6 | 722.1 | 526.7 | 489.1 | 376.4 | 184.8 | 87.7 | 66.5 | 60.0 | 60.8 | 51.9 | 20.4 | 177.5 | 34.6 | 0 |
| Stockholders' Equity | ||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0 |
| Retained Earnings | 1,538.7 | 1,405.9 | 1,244.2 | 1,101.5 | 957.0 | 799.4 | 591.1 | 463.3 | 353.6 | 255.1 | (55.4) | (68.9) | (99.6) | (148.6) | (141.3) | 0 |
| Accumulated Other Comprehensive Income | (4.4) | (34.7) | (24.4) | (37.7) | (13.3) | (4.7) | (10.3) | (12.4) | (10.2) | (12.2) | (1.4) | (1.3) | (0.3) | 0.0 | 0 | 0 |
| Total Stockholders' Equity | 1,145.7 | 1,388.7 | 1,293.0 | 1,081.1 | 1,041.3 | 955.1 | 770.1 | 607.9 | 514.8 | 468.0 | 216.5 | 194.5 | 156.3 | (120.3) | 4.8 | (82.7) |
| Total Liabilities & Equity | 1,808.6 | 1,789.2 | 2,015.1 | 1,607.8 | 1,530.5 | 1,331.4 | 954.9 | 695.5 | 581.2 | 528.0 | 277.3 | 246.4 | 176.7 | 57.2 | 39.4 | 56.0 |
| Debt Metrics | ||||||||||||||||
| Total Debt | 284.9 | 72.7 | 79.7 | 82.7 | 88.4 | 93.6 | 98.0 | 22.5 | 17.5 | 10.5 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Debt | (234.8) | (471.8) | (371.6) | (348.1) | (418.3) | (367.2) | (172.1) | (223.9) | (149.5) | (157.7) | (103.3) | (107.3) | (97.7) | (20.6) | 0 | 0 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2005 | 2004 | 2003 | 2002 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Net Income | 246.9 | 274.2 | 258.1 | 250.2 | 257.9 | 299.4 | 204.9 | 172.9 | 148.1 | 126.2 | 8.1 | 58.6 | 4.2 | (36.1) |
| Depreciation & Amortization | 84.2 | 80.5 | 76.4 | 67.2 | 60.2 | 42.8 | 32.7 | 23.1 | 19.3 | 17.8 | 4.6 | 3.5 | 4.7 | 6.8 |
| Stock-Based Compensation | 30.9 | 29.7 | 29.2 | 29.9 | 27.3 | 25.6 | 25.3 | 15.8 | 14.4 | 14.5 | 0.6 | 0.0 | 1.5 | 0 |
| Change in Working Capital | (3.9) | (3.5) | (25.7) | (43.2) | (66.0) | 27.1 | 1.2 | 11.1 | (22.3) | (76.8) | (1.7) | (4.7) | 1.3 | 3.5 |
| Other Non-Cash Items | 2.0 | 8.3 | 1.6 | (8.2) | (0.5) | (0.6) | (0.8) | 2.3 | 2.0 | 1.2 | 4.7 | 4.3 | 5.3 | 8.2 |
| Operating Cash Flow | 382.1 | 385.2 | 333.8 | 289.2 | 282.1 | 404.5 | 265.9 | 223.9 | 168.0 | 80.3 | 16.9 | 20.4 | 17.2 | (17.6) |
| Investing Activities | ||||||||||||||
| Capital Expenditure | (8.2) | (9.9) | (52.4) | (51.9) | (50.6) | (45.6) | (34.7) | (47.6) | (25.6) | (18.5) | (6.2) | (10.4) | (4.7) | (1.1) |
| Acquisitions | (36.5) | 0 | (78.5) | (34.4) | (17.1) | (23.3) | (97.4) | 11.7 | (13.5) | (12.1) | (4.8) | (7.0) | 3.3 | 0 |
| Purchases of Investments | (13.0) | 0 | (28.8) | (83.9) | (7.9) | (32.9) | (160.8) | (336.5) | (215.8) | (81.4) | (152.6) | (55.9) | (45.3) | (45.7) |
| Sales/Maturities of Investments | 10.8 | 0 | 4.5 | 157.1 | 58.1 | 170.7 | 170.9 | 333.8 | 187.8 | 46.3 | 98.4 | 65.4 | 41.2 | 57.6 |
| Other Investing Activities | 0 | (77.0) | (43.1) | (73.1) | (50.2) | (30.6) | (0.0) | (11.7) | 13.4 | 12.5 | 6.2 | 10.4 | (3.3) | (1.4) |
| Investing Cash Flow | (96.7) | (86.9) | (155.3) | (86.3) | (67.7) | 68.9 | (122.1) | (50.3) | (53.7) | (53.2) | (59.0) | 2.5 | (8.9) | 9.5 |
| Financing Activities | ||||||||||||||
| Net Debt Issuance | 220 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | (420.0) | (75.5) | (25.8) | (87.5) | (63.2) | (16.1) | (17.3) | (25.2) | (42.5) | (23.9) | 0 | 0 | 0 | (0.0) |
| Dividends Paid | (115.2) | (112.7) | (109.7) | (105.9) | (99.8) | (90.6) | (76.2) | (62.4) | (48.9) | (38.5) | 0 | 0 | 0 | 0 |
| Other Financing Activities | 0 | (13.2) | (12.5) | (26.2) | (26.8) | (38.4) | (25.8) | 0 | (27.7) | 4.3 | 0 | (4.9) | 0.0 | (8.4) |
| Financing Cash Flow | (332.4) | (201.4) | (147.1) | (242.4) | (189.8) | (145.1) | (118.1) | (92.7) | (117.1) | (55.8) | 2.7 | 54.2 | 0.1 | 8.4 |
| Cash Position | ||||||||||||||
| Net Change in Cash | (23.1) | 88.8 | 39.0 | (52.9) | 17.5 | 333.8 | 26.8 | 79.3 | (1.2) | (31.5) | (39.5) | 77.1 | 8.4 | 0.3 |
| Cash at Beginning | 591.6 | 611.7 | 572.7 | 625.6 | 608.0 | 274.3 | 247.5 | 168.2 | 168.2 | 199.7 | 97.7 | 20.6 | 12.2 | 11.9 |
| Cash at End | 568.5 | 700.5 | 611.7 | 572.7 | 625.6 | 608.0 | 274.3 | 247.5 | 167.0 | 168.2 | 58.2 | 97.7 | 20.6 | 12.2 |
| Free Cash Flow | 373.9 | 375.3 | 281.3 | 237.4 | 231.5 | 358.9 | 231.2 | 176.3 | 142.5 | 61.8 | 10.7 | 10.0 | 12.4 | (18.7) |
| 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 | 849.2 | 817.9 | 750.9 | 718.7 | 701.0 | 689.1 | 511.4 | 435.6 | 397.5 | 369.9 | 303.1 | 261.9 | 238.7 | 198.2 | 181.1 | 146.2 | 114.4 | 93.1 | 93.6 | 83.3 | 78.6 | 75.8 | 58.5 | 0.7 | 6.6 |
| Gross Profit | 593.4 | 573.6 | 524.1 | 519.5 | 528.8 | 555.1 | 413.7 | 357.8 | 333.1 | 317.0 | 250.1 | 209.4 | 194.4 | 169.0 | 174.3 | 139.9 | 107.6 | 85.2 | 86.5 | 76.6 | 0 | 0 | 58.5 | 0.7 | 6.6 |
| Operating Income | 350.0 | 338.9 | 318.7 | 326.8 | 337.3 | 374.7 | 250.9 | 212.6 | 201.8 | 191.6 | 147.9 | 117.6 | 107.7 | 86.7 | 78.7 | 50.9 | 30.0 | 12.8 | 17.3 | 8.6 | 11.5 | 17.3 | 4.4 | (36.1) | (65.1) |
| Net Income | 246.6 | 274.2 | 258.1 | 250.2 | 257.9 | 299.4 | 204.9 | 172.9 | 148.1 | 126.2 | 96.0 | 74.8 | 68.4 | 60.1 | 47.7 | 31.4 | 16.1 | 7.9 | 10.3 | 5.4 | 8.1 | 57.6 | 4.2 | (36.1) | (65.1) |
| EPS (Diluted) | 6.66 | 7.28 | 6.85 | 6.65 | 6.77 | 7.85 | 5.40 | 4.57 | 3.89 | 3.34 | 2.55 | 1.97 | 2.01 | 1.59 | 1.20 | 0.80 | 0.42 | 0.22 | 0.30 | 0.15 | 0.23 | 1.88 | -2.20 | -1.21 | -21.01 |
| Balance Sheet | |||||||||||||||||||||||||
| Cash & Equivalents | 519.7 | 544.5 | 451.3 | 430.7 | 506.7 | 460.9 | 270.1 | 246.3 | 167.0 | 168.2 | 103.3 | 107.3 | 97.7 | 20.6 | 0 | 0 | |||||||||
| Total Assets | 1,808.6 | 1,789.2 | 2,015.1 | 1,607.8 | 1,530.5 | 1,331.4 | 954.9 | 695.5 | 581.2 | 528.0 | 277.3 | 246.4 | 176.7 | 57.2 | 39.4 | 56.0 | |||||||||
| Total Debt | 284.9 | 72.7 | 79.7 | 82.7 | 88.4 | 93.6 | 98.0 | 22.5 | 17.5 | 10.5 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||
| Stockholders' Equity | 1,145.7 | 1,388.7 | 1,293.0 | 1,081.1 | 1,041.3 | 955.1 | 770.1 | 607.9 | 514.8 | 468.0 | 216.5 | 194.5 | 156.3 | (120.3) | 4.8 | (82.7) | |||||||||
| Cash Flow | |||||||||||||||||||||||||
| Operating Cash Flow | 382.1 | 385.2 | 333.8 | 289.2 | 282.1 | 404.5 | 265.9 | 223.9 | 168.0 | 80.3 | 16.9 | 20.4 | 17.2 | (17.6) | |||||||||||
| Capital Expenditure | (8.2) | (9.9) | (52.4) | (51.9) | (50.6) | (45.6) | (34.7) | (47.6) | (25.6) | (18.5) | (6.2) | (10.4) | (4.7) | (1.1) | |||||||||||
| Free Cash Flow | 373.9 | 375.3 | 281.3 | 237.4 | 231.5 | 358.9 | 231.2 | 176.3 | 142.5 | 61.8 | 10.7 | 10.0 | 12.4 | (18.7) | |||||||||||