Shell plc logo SHEL - Shell plc

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY 0
BUY 9
HOLD 4
SELL 0
STRONG
SELL 0
| PRICE TARGET: $100.88 DETAILS
HIGH: $122.40
LOW: $89.00
MEDIAN: $98.00
CONSENSUS: $100.88
UPSIDE: 15.69%
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
Revenue
Revenue 266,886 284,312 316,620 381,314 261,504 180,543 344,877 388,379 305,179 233,591 264,960 421,105 451,235 467,153 470,171 368,056 285,129 465,807 355,782 318,845 306,731 266,386 198,362 166,601 135,211 149,146 105,366 93,692
Cost of Revenue 224,391 238,371 269,413 302,535 225,655 193,538 308,122 343,504 276,322 216,001 249,453 381,815 403,094 410,555 409,825 323,229 228,376 385,152 298,409 264,551 252,622 223,259 165,147 137,997 107,839 118,328 81,839 76,674
Gross Profit 42,495 45,941 47,207 78,779 35,849 (12,995) 36,755 44,875 28,857 17,590 15,507 39,290 48,141 56,598 60,346 44,827 56,753 80,655 57,373 54,294 54,109 43,127 33,215 28,604 27,372 30,818 23,527 17,018
Operating Expenses
R&D Expenses 1,170 1,099 1,287 1,075 815 907 962 986 922 1,014 1,093 1,222 1,318 1,314 1,125 1,019 1,125 3,225 1,712 1,562 588 553 584 0 1,269 389 1,591 2,402
SG&A Expenses 12,607 12,439 13,433 12,883 11,328 9,881 10,493 11,360 10,509 12,101 11,956 13,965 14,675 14,465 14,359 15,528 17,430 16,906 16,621 16,616 16,768 15,098.0 13,279 11,555 9,142 9,033 9,025 10,756
Other Expenses 1,136 2,411 1,750 1,712 1,423 1,747 2,354 1,340 1,945 2,108 5,719 4,224 5,278 3,104 2,266 2,036 16,636 15,651 0 0 0 (1,191.0) 0 (1,749) (3,041) (3,859) (1,235) 756
Operating Expenses 14,913 15,949 16,470 15,670 13,566 12,535 13,809 13,686 13,376 15,223 18,768 19,411 21,271 18,876 17,748 18,583 35,191 33,787 16,621 16,616 16,768 14,460.0 13,863 10,278 7,370 6,318 8,295 13,914
Operating Income
Operating Income 27,582 29,992 30,737 63,109 22,283 (25,530) 22,946 31,189 15,481 2,367 (3,261) 19,879 26,870 37,722 42,598 26,244 21,562 46,868 40,752 37,678 37,341 28,667.0 19,352 18,326 20,002 24,500 15,232 3,104
Interest Expense 4,741 4,858 4,628 5,346 3,606 4,210 4,558 3,576 3,928 3,501 1,925 1,799 1,560 1,547 1,462 1,009 542 1,181 0 0 0 755 0 0 0 0 0 0
Interest Income 1,960 2,372 2,572 1,046 539 679 1,078 876 904 451 402 218 276 378 209 485 1,965 5,133 0 0 0 463.0 0 0 0 0 0 0
Profitability
EBITDA 56,664 57,483 60,361 92,554 56,506 2,224 55,151 60,901 48,281 34,100 30,686 54,612 56,661 66,674 70,233 51,948 36,020 65,657 53,932 50,293 49,322 45,259.0 31,063 26,947 26,119 32,385 21,752 12,527
EBIT 34,497 34,780 37,255 70,161 33,435 (22,757) 30,043 39,197 22,058 9,107 3,972 30,113 35,152 52,059 57,005 36,353 21,562 52,001 40,752 37,678 37,341 32,414 19,352 18,326 20,002 24,500 15,232 3,104
Income Before Tax 29,756 29,922 32,627 64,815 29,829 (26,967) 25,485 35,621 18,130 5,606 2,047 28,314 33,592 50,512 55,543 35,344 21,020 50,820 50,576 44,628 44,567 31,659 21,735 17,697 19,898 24,036 14,521 2,405
Income Tax Expense 11,637 13,401 12,991 21,941 9,199 (5,433) 9,053 11,715 4,695 829 (153) 13,686 17,066 23,449 24,475 14,870 8,302 24,344 18,650 18,317 17,999 12,168 9,572 7,796 8,694 11,273 5,696 1,913
Net Income 17,837 16,094 19,359 42,309 20,101 (21,680) 15,843 23,352 12,977 4,575 1,939 15,052 16,371 26,592 30,918 20,127 12,518 26,277 31,331 25,442 25,311 18,540 12,313 9,722 10,852 12,719 8,584 350
Per Share Data
EPS (Basic) 6.06 5.10 5.76 11.52 5.18 -5.56 3.94 5.64 3.16 1.16 0.62 4.76 5.20 8.50 9.96 6.56 4.08 8.54 10.00 7.94 7.58 1.58 1.82 1.72 0.94 1.08 0.74 0.03
EPS (Diluted) 6.00 5.06 5.70 11.42 5.14 -5.56 3.90 5.60 3.12 1.16 0.60 4.76 5.20 8.48 9.94 6.56 4.08 8.52 9.98 7.90 7.56 1.58 1.82 1.72 0.92 1.08 0.74 0.03
Shares Outstanding 2,945.4 3,149.8 3,306.6 3,673.8 3,880.8 3,897.8 4,029.2 4,141.4 4,111.7 3,916.8 3,160.2 3,155.8 3,145.6 3,130.6 3,106.2 3,066.3 3,061.2 3,079.6 3,131.9 3,206.7 3,337.1 3,385.2 3,359.2 3,359.2 2,927.8 2,927.8 11,711.2 11,711.2
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
Current Assets
Cash & Cash Equivalents 30,216 39,110 38,774 40,246 36,970 31,830 18,055 26,741 20,312 19,130 31,752 21,607 9,696 18,550 11,292 13,444 9,719 15,188 9,656 9,002 11,730 9,201 1,952 1,556 6,670 11,431 4,043 2,717
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 4 8 19
Net Receivables 44,597 31,230 36,461 39,540 34,945 21,967 30,429 27,541 30,721 25,766 22,714 31,566 39,094 52,770 0 0 0 0 54,962 39,657 0 2,789 0 0 0 0 0 0
Inventory 22,216 23,426 26,019 31,894 25,258 19,457 24,071 21,117 25,223 21,775 15,822 19,701 30,009 30,781 28,976 29,348 27,410 19,342 31,503 23,215 19,776 15,375 12,690 11,338 6,341 7,884 7,738 5,976
Other Current Assets 10,144 28,447 26,705 39,747 22,617 15,019 15,852 16,728 15,208 15,688 19,808 23,005 24,544 9,191 79,509 70,102 59,328 82,040 71,050 57,297 66,386 35,768.0 28,969 28,761 17,467 26,611 18,603 13,887
Total Current Assets 107,173 127,926 134,115 165,938 128,765 91,954 92,689 97,482 95,404 86,569 93,358 99,778 103,343 114,734 119,777 112,894 96,457 116,570 115,397 91,885 97,892 64,838 43,611 41,655 30,478 45,930 30,392 22,599
Non-Current Assets
Property, Plant & Equipment 185,077 185,219 194,835 198,642 194,932 209,700 238,349 223,175 226,380 236,098 182,838 192,472 191,897 172,293 152,081 142,705 131,619 112,038 101,521 100,988 87,558 87,918 87,701 78,687 51,370 47,314 56,598 60,777
Goodwill 15,662 16,032 16,660 16,039 14,920 14,039 14,205 13,716 13,662 12,987 2,010 2,396 2,563 2,615 0 0 0 0 0 2,933 0 0 0 0 0 0 0 0
Intangible Assets 11,010 9,480 10,253 9,662 9,773 8,671 9,281 9,870 10,518 10,980 4,273 4,680 1,831 1,855 4,521 5,039 5,356 5,021 5,366 1,875 4,350 4,528 0 0 0 0 0 0
Long-Term Investments 29,332 25,700 27,703 27,226 27,212 25,673 25,797 28,403 35,149 39,207 33,566 35,673 39,328 0 0 47,591 45,058 38,590 38,173 29,159 0 30,162 0 0 0 21,407 19,282 19,353
Other Non-Current Assets 13,924 23,252 22,704 25,517 28,777 29,231 24,015 26,548 25,984 25,434 24,112 18,117 18,550 54,509 64,146 8,970 9,158 6,764 5,760 5,468 27,154 (2,789) 32,044 28,420 28,756 6,838 4,962 4,711
Total Non-Current Assets 263,178 259,683 272,155 277,086 275,614 287,314 311,647 301,712 311,693 324,706 246,799 253,338 254,169 235,560 225,480 209,666 195,724 165,831 154,073 143,391 121,624 122,608 124,480 111,803 81,065 76,568 83,491 87,469
Total Assets 370,351 387,609 406,270 443,024 404,379 379,268 404,336 399,194 407,097 411,275 340,157 353,116 357,512 350,294 345,257 322,560 292,181 282,401 269,470 235,276 219,516 187,446 168,091 153,458 111,543 122,498 113,883 110,068
Current Liabilities
Account Payables 57,770 29,767 34,591 42,632 34,136 22,664 29,497 30,351 33,196 28,069 23,795 32,131 41,927 42,448 81,846 76,550 67,161 85,091 36,349 26,509 69,013 18,693.0 26,420 27,204 18,884 26,613 18,108 15,875
Short-Term Debt 9,128 6,940 5,366 4,620 4,080 12,756 10,108 9,112 10,711 8,361 4,999 6,694 7,937 7,506 6,712 9,951 4,171 9,497 5,736 6,060 5,338 5,734 11,027 12,874 3,988 3,357 6,922 7,778
Deferred Revenue 0 0 0 0 0 0 0 0 0 0 0 0 0 0 10,993 13,674 12,996 13,408 10,487 0 0 (9,635.0) 5,927 4,985 4,494 6,116 5,092 4,053
Other Current Liabilities 15,517 38,672 34,309 51,132 38,234 22,186 21,123 23,017 20,568 21,264 27,384 30,450 43,394 24,244 3,495 3,745 4,268 2,834 41,812 44,179 10,613 15,318.0 11,050 10,138 6,101 6,612 3,341 3,434
Total Current Liabilities 82,415 95,034 95,467 121,311 95,547 73,708 79,624 77,813 79,767 73,825 70,948 86,212 93,258 96,979 102,659 100,552 84,789 105,529 94,384 76,748 84,964 52,701 54,424 55,201 33,467 42,698 33,463 31,140
Non-Current Liabilities
Long-Term Debt 66,515 41,500 48,564 51,532 57,499 66,838 55,779 53,686 59,430 69,256 47,195 32,144 36,218 26,054 30,463 34,381 30,862 13,772 12,363 9,713 7,578 8,858.0 9,100 6,817 1,832 4,070 6,009 6,032
Deferred Tax Liabilities 11,983 13,505 15,347 16,186 0 10,463 0 0 0 0 0 0 0 10,312 14,649 13,388 13,838 12,518 13,039 13,094 10,763 12,930 13,355 12,696 7,146 7,008 7,053 7,155
Other Non-Current Liabilities 5,185 33,221 35,249 37,883 52,638 45,445 52,889 52,157 55,648 65,947 52,239 55,786 46,888 36,900 4,921 4,250 4,586 21,716 23,716 20,776 18,287 10,783.0 11,508 11,136 5,984 8,755 8,345 8,078
Total Non-Current Liabilities 112,616 112,407 122,441 129,116 133,506 147,023 134,249 118,847 129,518 148,939 105,088 94,118 83,106 77,133 71,595 72,228 69,257 48,006 49,118 43,583 36,628 43,362 33,963 30,649 14,962 19,833 21,407 21,265
Total Liabilities 195,031 207,441 217,908 250,427 229,053 220,731 213,873 196,660 209,285 222,764 176,036 180,330 176,364 174,112 174,254 172,780 154,046 153,535 143,502 120,331 121,592 96,063 88,387 85,850 48,429 62,531 54,870 52,405
Stockholders' Equity
Common Stock 477 510 544 584 641 651 657 685 696 683 546 540 542 542 536 529 527 527 536 545 571 584.0 0 0 0 0 0 0
Retained Earnings 190,826 158,834 165,915 169,482 153,026 142,616 172,431 182,606 177,645 175,566 180,100 186,981 183,474 180,246 162,987 140,179 127,633 125,447 111,668 99,677 90,578 80,788.0 0 0 0 0 0 0
Accumulated Other Comprehensive Income (16,218) 18,809 19,994 20,252 18,145 11,889 13,234 15,201 15,861 10,243 (17,924) (15,709) (4,123) 0 0 0 0 0 0 0 0 20 0 0 0 0 0 0
Total Stockholders' Equity 174,392 178,307 186,607 190,472 171,966 155,310 186,476 198,646 194,356 186,646 162,876 171,966 180,047 174,749 169,517 148,013 136,431 127,285 123,960 105,726 90,924 86,070 76,276 64,026 59,637 57,086 56,171 54,962
Total Liabilities & Equity 370,351 387,609 406,270 443,024 404,379 379,268 404,336 399,194 407,097 411,275 340,157 353,116 357,512 350,294 345,257 322,560 292,181 282,401 269,470 235,276 219,516 187,446 168,091 153,458 111,543 122,498 113,883 110,068
Debt Metrics
Total Debt 104,576 77,142 81,639 83,795 89,086 108,014 96,424 76,824 85,665 92,476 58,379 45,540 44,155 37,754 37,175 44,332 35,033 23,269 18,099 15,773 12,916 14,592 20,127 19,691 5,820 7,427 12,931 13,810
Net Debt 74,360 38,032 42,865 43,549 52,116 76,184 78,369 50,083 65,353 73,346 26,627 23,933 34,459 19,204 25,883 30,888 25,314 8,081 8,443 6,771 1,186 5,391 18,175 18,135 (850) (4,004) 8,888 11,093
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
Operating Activities
Net Income 29,756 29,922 32,627 64,815 29,829 (26,967) 25,485 35,621 18,130 4,777 2,200 14,730 16,526 26,960 31,093 20,474 12,718 26,476 31,926 26,311 26,261 31,659 12,313 9,722 10,852 12,719 8,584 350
Depreciation & Amortization 22,167 26,872 23,106 22,393 23,071 24,981 25,108 21,704 26,223 24,993 26,714 24,499 21,509 14,615 13,228 15,595 14,458 13,656 13,180 12,615 11,981 12,845.0 11,711 8,621 6,117 7,885 6,520 9,423
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
Change in Working Capital (1,803) 2,062 7,838 (5,434) (10,367) 4,608 (4,779) 3,442 (2,250) (8,426) 5,521 6,405 2,988 3,391 (6,471) (5,929) (2,331) 7,935 (6,206) (4,052) (5,664) (5,069.0) 1,386 (920) 1,799 (1,534) (4,042) 3,565
Other Non-Cash Items (7,257) (4,169) (9,380) (13,360) 2,571 31,483 (3,636) (7,682) (6,453) (729) (4,625) (590) (583) 1,174 (1,079) (2,790) (3,357) (4,149) (4,439) (3,178) (2,465) (17,937.0) (3,691) (1,140) (1,835) (711) (3) 1,391
Operating Cash Flow 42,863 54,684 54,191 68,413 45,105 34,105 42,179 53,085 35,650 20,615 29,810 45,044 40,440 46,140 36,771 27,350 21,488 33,145 33,382 30,578 28,739 21,498.0 21,719 16,283 16,933 18,359 11,059 14,729
Investing Activities
Capital Expenditure (18,947) (19,601) (22,993) (22,600) (19,000) (16,585) (22,971) (23,011) (20,845) (22,116) (26,131) (31,854) (40,145) (32,576) (26,301) (26,940) (26,516) (35,065) (24,576) (22,922) (15,904) (13,566.0) (12,252) (12,102) (9,626) (6,209) (7,409) (12,859)
Acquisitions (681) (814) (728) (1,462) 105 216 1,856 714 9,198.6 (9,324.4) 4,712.4 9,872.4 0 6,379.0 7,019.9 3,324.1 1,332.5 177 8,586.9 1,624.2 2,306.5 5,142 (275) (9,713) (567) 1,122 (475) (920)
Purchases of Investments (82) (80) (197) (261) (218) (218) (205) 0 (601.4) (1,326.5) (894.6) (1,425.9) 0 (3,043.7) (1,886) (2,083.4) (3,077.3) (1,885) (1,852) (858.0) (705) (1,058) 0 0 0 0 (165) (142)
Sales/Maturities of Investments 33 582 51 117 296 281 469 0 0 0 0 4,162.8 0 701.6 468 3,590.0 1,642.3 224 2,067 306.5 4,667.8 3,055 0 0 0 0 0 0
Other Investing Activities 2,866 4,758 6,133 1,758 14,057 3,029 5,072 8,638 (644.8) 243.0 (93.8) (412.3) (1) 86.1 256.1 7.4 534.8 7,634 1,204.1 1,175.7 25.4 0 4,275 1,182 1,085 3,516 5,026 1,421
Investing Cash Flow (16,811) (15,155) (17,734) (22,448) (4,760) (13,277) (15,779) (13,659) (8,029) (30,963) (22,407) (19,657) (40,146) (28,453) (20,443) (22,101.9) (26,234) (28,915) (14,570) (20,861) (9,609.3) (6,427) (8,252) (20,633) (9,108) (1,571) (3,023) (12,500)
Financing Activities
Net Debt Issuance (9,148) (9,619) (9,832) (7,872) (19,729) 5,585 (3,415) (8,331) (11,829) 11,074 14,891 357 5,395 (17) (7,124) 9,256 10,701 4,826 1,314 2,106 (1,555) (4,328.0) (4,675) 6,715 (1,729) (3,602) (699) 1,890
Stock Repurchased (13,879) (14,687) (15,506) (19,030) (3,174) (2,084) (11,362) (5,062) (717) (160) (448) (3,328) (5,565) (1,526) (2,035) 0 0 (3,573) (4,387) (8,047) (4,988) (698) 0 0 0 0 0 0
Dividends Paid (8,472) (8,668) (8,393) (7,405) (6,253) (7,424) (15,198) (15,675) (10,877) (9,677) (9,370) (9,444) (7,198) (7,390) (6,877) (9,979) (10,717) (9,516) (9,001) (8,142) (10,556) (7,230) 0 0 0 0 0 0
Other Financing Activities (3,013) (5,460) (4,504) (7,647) (5,508) (3,301) (5,236) (3,480) (3,663) (2,008) (1,261) (607) (1,610) (1,697) (2,095) (1,326) (840) (1,656) (8,195) (151) (1,925) (374.0) (7,911) (6,768) (9,833) (5,523) (5,557) (5,472)
Financing Cash Flow (35,812) (38,434) (38,235) (41,954) (34,664) (7,224) (35,211) (32,548) (27,086) (771) 3,812 (12,790) (8,978) (10,630) (18,131) (1,467) (829) (8,023) (18,158) (12,445) (17,827) (4,263) (12,586) (53) (11,562) (9,125) (6,256) 2,411
Cash Position
Net Change in Cash (8,894) 336 (1,472) 3,276 5,141 13,775 (8,687) 6,429 1,182 (12,622) 10,145 11,911 (8,854) 7,258 (2,152) 3,725 (5,469) 5,532 654 (2,728) 2,529 7,093 396 (5,114) (4,761) 7,388 1,326 (1,589)
Cash at Beginning 39,110 38,774 40,246 36,970 31,830 18,055 26,741 20,312 19,130 31,752 21,607 9,696 18,550 11,292 13,444 9,719 15,188 9,656 9,002 11,730 9,201 2,108 1,556 6,670 11,431 4,043 2,717 4,306
Cash at End 30,216 39,110 38,774 40,246 36,971 31,830 18,054 26,741 20,312 19,130 31,752 21,607 9,696 18,550 11,292 13,444 9,719 15,188 9,656 9,002 11,730 9,201 1,952 1,556 6,670 11,431 4,043 2,717
Free Cash Flow 23,916 35,083 31,198 45,813 26,105 17,520 19,208 30,074 14,805 (1,501) 3,679 13,190 295 13,564 10,470 410 (5,028) (1,920) 8,806 7,656 12,835 7,932.0 9,467 4,181 7,307 12,150 3,650 1,870
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
Income Statement
Revenue 266,886 284,312 316,620 381,314 261,504 180,543 344,877 388,379 305,179 233,591 264,960 421,105 451,235 467,153 470,171 368,056 285,129 465,807 355,782 318,845 306,731 266,386 198,362 166,601 135,211 149,146 105,366 93,692
Gross Profit 42,495 45,941 47,207 78,779 35,849 (12,995) 36,755 44,875 28,857 17,590 15,507 39,290 48,141 56,598 60,346 44,827 56,753 80,655 57,373 54,294 54,109 43,127 33,215 28,604 27,372 30,818 23,527 17,018
Operating Income 27,582 29,992 30,737 63,109 22,283 (25,530) 22,946 31,189 15,481 2,367 (3,261) 19,879 26,870 37,722 42,598 26,244 21,562 46,868 40,752 37,678 37,341 28,667.0 19,352 18,326 20,002 24,500 15,232 3,104
Net Income 17,837 16,094 19,359 42,309 20,101 (21,680) 15,843 23,352 12,977 4,575 1,939 15,052 16,371 26,592 30,918 20,127 12,518 26,277 31,331 25,442 25,311 18,540 12,313 9,722 10,852 12,719 8,584 350
EPS (Diluted) 6.00 5.06 5.70 11.42 5.14 -5.56 3.90 5.60 3.12 1.16 0.60 4.76 5.20 8.48 9.94 6.56 4.08 8.52 9.98 7.90 7.56 1.58 1.82 1.72 0.92 1.08 0.74 0.03
Balance Sheet
Cash & Equivalents 30,216 39,110 38,774 40,246 36,970 31,830 18,055 26,741 20,312 19,130 31,752 21,607 9,696 18,550 11,292 13,444 9,719 15,188 9,656 9,002 11,730 9,201 1,952 1,556 6,670 11,431 4,043 2,717
Total Assets 370,351 387,609 406,270 443,024 404,379 379,268 404,336 399,194 407,097 411,275 340,157 353,116 357,512 350,294 345,257 322,560 292,181 282,401 269,470 235,276 219,516 187,446 168,091 153,458 111,543 122,498 113,883 110,068
Total Debt 104,576 77,142 81,639 83,795 89,086 108,014 96,424 76,824 85,665 92,476 58,379 45,540 44,155 37,754 37,175 44,332 35,033 23,269 18,099 15,773 12,916 14,592 20,127 19,691 5,820 7,427 12,931 13,810
Stockholders' Equity 174,392 178,307 186,607 190,472 171,966 155,310 186,476 198,646 194,356 186,646 162,876 171,966 180,047 174,749 169,517 148,013 136,431 127,285 123,960 105,726 90,924 86,070 76,276 64,026 59,637 57,086 56,171 54,962
Cash Flow
Operating Cash Flow 42,863 54,684 54,191 68,413 45,105 34,105 42,179 53,085 35,650 20,615 29,810 45,044 40,440 46,140 36,771 27,350 21,488 33,145 33,382 30,578 28,739 21,498.0 21,719 16,283 16,933 18,359 11,059 14,729
Capital Expenditure (18,947) (19,601) (22,993) (22,600) (19,000) (16,585) (22,971) (23,011) (20,845) (22,116) (26,131) (31,854) (40,145) (32,576) (26,301) (26,940) (26,516) (35,065) (24,576) (22,922) (15,904) (13,566.0) (12,252) (12,102) (9,626) (6,209) (7,409) (12,859)
Free Cash Flow 23,916 35,083 31,198 45,813 26,105 17,520 19,208 30,074 14,805 (1,501) 3,679 13,190 295 13,564 10,470 410 (5,028) (1,920) 8,806 7,656 12,835 7,932.0 9,467 4,181 7,307 12,150 3,650 1,870