TELUS Corporation logo TU - TELUS Corporation

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY 0
BUY 14
HOLD 8
SELL 1
STRONG
SELL 0
| PRICE TARGET: $11.00 DETAILS
HIGH: $11.00
LOW: $11.00
MEDIAN: $11.00
CONSENSUS: $11.00
UPSIDE: 24.15%
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 20,346 20,139 20,005 18,292 16,838 15,341 14,589 14,095 13,202 12,725 12,430 11,927 11,336 10,852 10,397 9,779 10,058.4 11,747.7 9,074.4 8,681 8,142.7 7,581.2 7,146 7,006.7 7,202.6 6,433.2 5,761.8 4,842.7
Cost of Revenue 7,706 13,062 12,974 11,774 10,808 9,726 8,971 8,964 8,387 8,097 8,041 7,714 7,342 7,056 4,726 6,062 6,204.1 7,076.9 3,048.5 2,742 2,652.9 2,407.2 4,301.9 4,488.1 4,673.0 3,968.4 3,544.9 3,451.6
Gross Profit 12,640 7,077 7,031 6,518 6,030 5,615 5,618 5,131 4,918 4,628 4,389 4,213 3,994 3,796 5,671 3,717 3,854.4 4,670.8 6,025.9 5,939 5,489.8 5,174 2,844.1 2,518.6 2,529.6 2,464.8 2,216.9 1,391.1
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
SG&A Expenses 5,878 0 0 0 0 0 0 0 0 0 0 0 0 0 1,893 2,682 2,647 2,580 2,416.2 2,280.9 2,140.6 2,030.8 0 0 0 0 0 0
Other Expenses 4,399 4,273 4,669 3,564 2,956 3,133 2,641 2,294 2,177 2,446 2,036 1,831 0 0 1,738 1,735 1,722 4,293 1,615 1,575.6 1,623.7 1,643.1 1,652.8 1,570.3 1,494.2 1,212.2 1,062.1 1,021.8
Operating Expenses 10,277 4,273 4,669 3,564 2,956 3,133 2,641 2,294 2,177 2,446 2,036 1,831 1,856 1,837 3,703 1,735 1,803.1 1,521.2 4,031.2 3,856.5 3,764.3 3,673.9 1,652.8 1,570.3 1,494.2 1,212.2 1,062.1 1,021.8
Operating Income
Operating Income 2,363 2,804 2,362 2,954 3,074 2,482 2,977 2,837 2,741 2,182 2,353 2,382 2,246 1,989 1,968 1,908 1,852.3 2,514.3 1,974.3 2,014.7 1,671.6 1,447.5 1,163 378.4 837.0 1,252.6 1,154.8 369.3
Interest Expense 1,211 1,414 1,293 867 805 746 709 642 585 508 497 455 434 357 377 510 505.7 563.5 464.5 510.6 643.7 655.5 671.7 715.6 708.9 0 0 0
Interest Income 56 39 29 21 20 11 11 12 7 2 26 5 10 15 3 4 49.2 14 37.4 12.3 58.7 39.1 43.3 25.9 12.8 0 0 0
Profitability
EBITDA 6,766 7,090 7,085 6,538 6,041 5,642 5,647 5,154 4,950 4,664 4,446 4,268 4,049 3,854 3,789 3,505 3,410 3,757 3,594 3,592.9 3,297.5 3,124.1 2,836.2 2,017.5 2,336.1 2,337.7 2,327.4 2,231
EBIT 2,725 3,133 3,016 3,086 2,825 2,630 3,070 2,887 2,781 2,617 2,537 2,434 2,246 1,989 1,980 1,770 1,787 2,044 1,975 2,017.3 1,673.8 1,481 1,183.4 447.2 667.1 1,132.3 1,265.3 1,209.1
Income Before Tax 1,202 1,228 1,089 2,322 2,278 1,711 2,244 2,176 2,032 1,662 1,906 1,926 1,768 1,775 1,591 1,366 1,261.8 1,907.0 1,498.1 1,482 1,030.1 825.5 511.7 (266.5) (45.4) 957.1 646.6 1,127
Income Tax Expense 425 290 222 604 580 451 468 552 553 426 524 501 474 457 376 328 212.6 530.6 233.6 351 322 255.1 176.9 (42.5) 93.4 496.1 296.9 524
Net Income 1,113 993 841 1,615 1,655 1,207 1,746 1,600 1,460 1,223 1,382 1,425 1,294 1,318 1,219 1,034 1,045.0 1,372.8 1,257.9 1,122.5 700.3 565.8 331.5 (229) 453.5 461.0 349.7 72.4
Per Share Data
EPS (Basic) 0.73 0.67 0.58 1.16 1.23 0.95 1.45 1.34 1.23 1.03 1.15 1.16 1.01 1.01 0.94 0.81 0.82 0.88 0.95 0.83 0.49 0.40 0.23 -0.18 0.38 0.46 0.37 0.07
EPS (Diluted) 0.73 0.67 0.58 1.15 1.23 0.94 1.45 1.34 1.23 1.03 1.15 1.16 1.00 1.01 0.94 0.81 0.82 0.88 0.94 0.83 0.49 0.39 0.23 -0.18 0.38 0.46 0.37 0.07
Shares Outstanding 1,531 1,492 1,451 1,396 1,346 1,275 1,204 1,194 1,186 1,184 1,206 1,232 1,280 1,304 1,296 1,280 1,272 1,280 1,328 1,375.2 1,428.4 1,421.2 1,397.2 1,271.6 1,176.8 989.2 948.5 939.3
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
Current Assets
Cash & Cash Equivalents 2,621 869 864 974 723 848 535 414 509 432 223 60 336 107 46 17 0 0 0 0 0 0 0 0 17.1 100.2 0 81.4
Short-Term Investments 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 42.4 110.2 0 0 0 0 0 0 0 0
Net Receivables 4,427 4,315 4,247 3,881 3,327 2,942 2,826 2,463 2,467 1,480 1,495 1,580 1,493 1,566 1,494 973 710 991 835.6 843 714 996 911.2 774.4 979.2 1,011.5 698.1 685.6
Inventory 482 629 484 537 448 407 437 376 378 318 360 320 326 350 353 283 282.7 405.3 243.3 196.4 138.8 133.3 123.5 96.5 118.6 151.7 56.3 0
Other Current Assets 421 65 36 83 13 2 8 49 0 11 66 0 0 324 46 0 1 10 2.8 15.9 226.4 438.4 310.2 196.2 147.0 290 491.9 389.4
Total Current Assets 8,372 6,647 6,313 6,092 5,032 4,683 4,353 3,841 2,884 2,474 2,331 2,186 2,329 2,210 2,051 1,390 1,180.1 1,896.1 1,340.7 1,344.9 1,242.5 2,647.6 1,517.3 1,173.2 1,442.6 1,748.8 1,246.3 1,156.4
Non-Current Assets
Property, Plant & Equipment 17,458 17,291 17,248 17,084 15,926 15,014 14,232 12,091 11,368 10,464 9,736 9,123 8,428 8,165 7,964 7,722 8,093.0 8,904.8 7,177.3 7,466.5 7,339.4 7,528.2 7,417.9 8,025.9 12,759.8 11,531.0 5,873.4 5,810.1
Goodwill 10,460 10,544 10,058 9,169 7,281 7,235 5,331 4,733 4,217 3,787 3,761 3,757 3,737 3,702 3,661 3,572 3,740.2 4,337.4 3,168 3,169.5 3,156.9 3,126.8 3,118 3,124.6 0 0 0 0
Intangible Assets 20,328 20,593 19,721 19,178 17,485 15,026 12,812 10,956 10,658 10,364 9,985 7,797 6,531 6,181 6,153 5,134 5,390.5 6,287.0 3,944.7 3,515.6 3,602.1 3,692.8 3,799.3 3,948.6 3,320.9 1,794.5 64.8 134.4
Long-Term Investments 1,164 1,058 826 609 497 306 113 75 56 92 94 21 11 69 21 37 42.9 51.1 38.9 35.2 31.2 38.4 41.9 48.1 0 0 0 0
Other Non-Current Assets 1,757 1,872 1,932 1,895 1,738 119 82 1,369 105 107 140 333 530 118 81 1,744 1,677.5 1,513 1,318 976.5 850.2 704.4 957.1 729.1 745.4 1,340.7 626.6 822.3
Total Non-Current Assets 51,241 51,376 49,823 47,954 42,962 38,649 33,622 29,224 26,664 25,255 24,075 21,031 19,237 18,235 17,880 18,209 18,944.1 21,421.6 15,646.9 15,163.3 14,979.8 15,190.4 15,960.2 17,046.6 17,823.0 14,666.2 6,564.8 6,766.8
Total Assets 59,613 58,023 56,136 54,046 47,994 43,332 37,975 33,065 29,548 27,729 26,406 23,217 21,566 20,445 19,931 19,599 20,124.2 23,317.7 16,987.6 16,508.2 16,222.3 17,838 17,477.5 18,219.8 19,265.6 16,415 7,811.1 7,923.2
Current Liabilities
Account Payables 982 1,126 996 1,382 1,213 855 892 686 717 578 476 458 458 423 435 448 382 441 440.9 480.4 394.4 313 377.2 1,198.8 1,276.1 1,295 915.8 709.2
Short-Term Debt 4,022 4,168 4,098 2,645 3,041 1,532 1,432 936 1,504 1,427 956 355 400 947 1,470 743 82 4 5.4 1,434.4 5 4.3 221.1 0 229.9 5,033.3 605.5 781.9
Deferred Revenue 1,053 838 736 679 652 592 545 561 541 25 35 38 0 676 631 0 654 665 0 0 0 0 53.5 0 0 0 0 0
Other Current Liabilities 330 2,847 2,848 2,811 2,602 2,241 2,151 1,942 1,775 2,424 2,291 2,247 1,062 1,040 997 1,986 1,098 978 1,307.1 1,336.1 1,239.5 1,116.4 444.6 930 308.6 341.2 273.2 280.2
Total Current Liabilities 9,689 9,831 9,478 8,281 8,273 5,909 5,574 4,841 5,190 4,951 4,276 3,499 3,299 3,520 3,845 3,949 3,103.6 3,720.4 2,686 3,738.2 2,027.6 1,969.1 2,154.7 2,181 1,860.1 6,669.5 1,794.5 1,771.3
Non-Current Liabilities
Long-Term Debt 24,703 23,305 21,211 20,156 16,419 17,415 15,736 13,163 12,256 11,604 11,182 9,055 7,493 5,711 5,508 5,306 6,090 6,348 4,577.4 3,465.5 4,630.6 6,333 6,469.4 8,197.4 8,651.4 3,047.3 1,555.5 1,608.7
Deferred Tax Liabilities 4,292 4,231 4,390 4,455 4,045 3,718 3,214 3,148 2,941 2,107 2,155 1,936 1,891 1,624 1,600 1,498 1,319 1,213 1,048.1 1,076.5 1,023.9 991.9 1,007 992.3 1,326.6 0 0 0
Other Non-Current Liabilities 1,479 1,438 1,521 1,084 1,588 2,150 1,301 1,359 1,259 1,107 1,091 1,220 868 1,791 1,326 546 1,153 1,146 1,546.8 1,070.3 295.5 280.4 1,173.7 405.3 440.6 205.5 141 159.7
Total Non-Current Liabilities 33,345 31,394 29,356 28,125 23,651 24,800 21,747 17,872 16,555 14,842 14,458 12,264 10,252 9,239 8,573 7,449 8,680 8,856 7,349.5 5,808.5 7,299.1 8,839 8,650.1 9,595 10,418.6 3,252.8 1,696.5 1,768.4
Total Liabilities 43,034 41,225 38,834 36,411 31,924 30,705 27,321 22,716 21,595 19,793 18,734 15,763 13,551 12,759 12,418 11,398 11,644 11,913 10,035.5 9,589.8 9,326.7 10,808.1 10,804.8 11,776 12,278.7 9,922.3 3,491 3,539.7
Stockholders' Equity
Common Stock 14,096 13,124 12,324 11,399 9,644 7,677 5,660 5,390 5,205 5,029 5,050 5,175 5,296 5,579 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Retained Earnings 98 1,520 2,835 4,104 4,256 3,712 4,371 4,474 3,794 2,474 2,428 2,100 2,539 1,904 1,780 2,551 2,159 1,762 1,457.5 1,200 849.7 1,008.1 741.7 630.4 1,654.8 1,563.4 1,457.5 1,526.8
Accumulated Other Comprehensive Income 4 (105) (44) 110 203 117 119 12 51 42 59 38 31 40 11 (18) (72) (130) (103.5) (1.5) (7.3) (2.2) (2.7) 0 149.6 7.4 7.4 0
Total Stockholders' Equity 15,775 15,620 16,112 16,569 15,116 12,040 10,548 10,259 9,416 7,917 7,672 7,454 8,015 7,686 7,513 8,179 7,554 7,085 6,926.2 7,048 6,870 7,016.8 6,662 6,432.6 6,986.9 6,418.4 4,307.7 4,373.9
Total Liabilities & Equity 59,613 58,023 56,136 54,069 47,983 43,273 37,980 33,057 31,053 27,729 26,406 23,217 21,566 20,445 19,931 19,599 19,219 19,021 16,987.6 16,661.4 16,222.3 17,838 17,477.5 18,219.8 19,265.6 16,415 7,811.1 7,923.2
Debt Metrics
Total Debt 31,459 29,776 27,453 25,141 20,966 20,388 18,574 14,201 13,760 13,031 12,138 9,410 7,893 6,658 6,978 6,056 7,233.4 7,730.4 4,588.9 4,928.1 4,644.9 6,336.5 6,690.5 8,197.4 8,881.3 8,080.6 2,161 2,390.6
Net Debt 28,838 28,907 26,589 24,167 20,243 19,540 18,039 13,787 13,251 12,599 11,915 9,350 7,557 6,551 6,978 6,056 6,131 6,348 4,569 4,908.2 4,636.3 5,448.8 6,690.5 8,197.4 8,864.2 7,980.4 2,161 2,309.2
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
Operating Activities
Net Income 777 938 841 1,718 1,698 1,260 1,776 1,624 1,479 1,236 1,382 1,425 1,294 1,318 1,215 1,038 1,049.2 1,372.8 1,257.9 1,122.5 700.3 565.8 331.5 (227.1) (138.8) 461.0 349.7 603
Depreciation & Amortization 4,041 3,957 4,069 3,452 3,216 3,012 2,577 2,267 2,169 2,047 1,909 1,834 1,803 1,865 1,810 1,735 1,811.5 2,088.4 1,615 1,575.6 1,623.7 1,643.1 1,652.8 1,570.3 1,669.0 1,212.2 1,062.1 1,021.8
Stock-Based Compensation 144 151 117 122 139 27 (2) 6 17 (2) (38) 74 24 9 (12) (30) (8.4) 6.1 95.8 25.1 24.3 23.8 0 0 0 0 0 0
Change in Working Capital (105) 21 (326) (193) (82) 270 (332) 256 (142) (71) 214 (64) 187 52 (255) (236) 355.0 (858.0) 25.1 (247.7) 353.7 52 23.3 213.2 31.9 (169.5) (90.4) 0
Other Non-Cash Items 81 (53) (62) (319) (630) (71) (207) (169) (6) 51 7 (50) (83) (188) (413) (174) (216.4) 6.8 (199) (81) (127.4) (127.5) (215.4) 263.4 77.8 (20.6) 329.5 (210)
Operating Cash Flow 4,866 4,847 4,499 4,811 4,388 4,574 3,927 4,058 3,947 3,219 3,542 3,407 3,246 3,219 2,550 2,546 3,040.8 3,430.7 3,171.7 2,803.7 2,914.6 2,538.1 2,144 1,742 1,398.6 1,635.1 1,645.1 1,496.3
Investing Activities
Capital Expenditure (2,515) (3,387) (3,211) (3,647) (5,316) (2,822) (3,894) (2,875) (3,081) (2,897) (4,570) (3,544) (2,102) (1,950) (1,847) (1,721) (2,202.1) (3,335.8) (1,770.3) (1,618.4) (1,319) (1,319) (1,252.7) (1,693.3) (2,249.4) (1,441.3) (1,199.2) (1,097.6)
Acquisitions (417) (338) (1,289) (1,531) 40 (3,119) (1,089) (280) (536) (87) 42 (42) (249) (33) (110) 0 (27.2) (847.0) 0 (49) (29.4) 0 0 0 (731.3) (2,464.0) 0 0
Purchases of Investments (106) (18) (132) (214) (148) (129) (35) 0 (26) (33) (50) 0 0 0 0 0 0 (9) (8.8) (22.7) (11.3) 0 0 0 (33.2) 0 0 0
Sales/Maturities of Investments 0 109 0 5 (2,219) 5 7 184 18 103 98 0 0 0 0 0 0 3,335.8 0 1,618.4 1,319 0 0 0 228.4 0 0 0
Other Investing Activities (2) (66) (145) (21) 2,177 (100) (33) (6) (26) 61 51 (82) (38) (75) (11) 14 101.3 (2,577.0) 7.5 (1,603.5) (1,314.5) 19.5 54.9 2.2 964.2 74.2 0.9 61.9
Investing Cash Flow (3,040) (3,700) (4,748) (5,408) (5,466) (6,165) (5,044) (2,977) (3,643) (2,923) (4,477) (3,668) (2,389) (2,058) (1,968) (1,707) (2,128) (3,433) (1,771.6) (1,675.2) (1,355.2) (1,299.5) (1,197.8) (1,691.1) (1,821.3) (3,831.1) (1,198.3) (1,035.7)
Financing Activities
Net Debt Issuance 1,155 462 1,531 2,205 (71) 1,011 2,443 56 865 883 2,719 1,523 1,242 (323) 126 (402) (132) 1,316 (93.7) 271.2 (1,453.7) (208.8) (828.7) (341.2) 540.5 2,582.5 (229.2) (427.9)
Stock Repurchased (40) 0 0 0 0 0 0 (100) 0 (179) (628) (615) (1,000) 0 0 0 0 (713) (749.9) (800.2) (892.1) (150.8) 0 0 0 0 (1.8) (47.6)
Dividends Paid (1,628) (1,562) (1,315) (1,188) (1,045) (930) (1,149) (1,141) (1,082) (1,070) (992) (913) (852) (774) (642) (473) (602) (433) (520.8) (411.7) (312.2) (248.7) (172) (135.6) (325.2) (353.0) (334.9) (309.7)
Other Financing Activities 439 (42) (77) (169) 769 328 (56) 9 (10) 279 (15) (10) (18) (4) (61) (3) (6) 428 (5.2) (312.4) (0.8) 111.2 (6.7) 307.6 12 67.3 1.9 1.5
Financing Cash Flow (74) (1,142) 139 848 953 1,904 1,238 (1,176) (227) (87) 1,084 (15) (628) (1,100) (553) (863) (739) 598 (1,368.7) (1,148.6) (2,447.3) (348.3) (931) (77) 339.6 2,328.5 (560.5) (775.9)
Cash Position
Net Change in Cash 1,752 5 (110) 251 (125) 313 121 (95) 77 209 163 (276) 229 61 29 (24) 37 (15.9) 31.4 (20.1) (887.9) 890.3 15.2 (26.1) (83.1) 132.5 (113.7) (315.3)
Cash at Beginning 869 864 974 723 848 535 414 509 432 223 60 336 107 46 17 41 4.2 24.3 (11.5) 8.6 896.5 6.2 (9) 17.1 100.2 (32.3) 81.4 396.7
Cash at End 2,621 869 864 974 723 848 535 414 509 432 223 60 336 107 46 17 42.9 4.9 19.9 (11.5) 8.6 896.5 6.2 (9) 17.1 100.2 (32.3) 81.4
Free Cash Flow 2,351 1,460 1,288 1,164 (928) 1,752 33 1,183 866 322 (1,028) (137) 1,144 1,269 703 825 838.7 94.9 1,401.4 1,185.3 1,595.6 1,219.1 891.3 48.7 (850.8) 193.8 445.9 398.7
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 2000 1999 1998
Income Statement
Revenue 20,346 20,139 20,005 18,292 16,838 15,341 14,589 14,095 13,202 12,725 12,430 11,927 11,336 10,852 10,397 9,779 10,058.4 11,747.7 9,074.4 8,681 8,142.7 7,581.2 7,146 7,006.7 7,202.6 6,433.2 5,761.8 4,842.7
Gross Profit 12,640 7,077 7,031 6,518 6,030 5,615 5,618 5,131 4,918 4,628 4,389 4,213 3,994 3,796 5,671 3,717 3,854.4 4,670.8 6,025.9 5,939 5,489.8 5,174 2,844.1 2,518.6 2,529.6 2,464.8 2,216.9 1,391.1
Operating Income 2,363 2,804 2,362 2,954 3,074 2,482 2,977 2,837 2,741 2,182 2,353 2,382 2,246 1,989 1,968 1,908 1,852.3 2,514.3 1,974.3 2,014.7 1,671.6 1,447.5 1,163 378.4 837.0 1,252.6 1,154.8 369.3
Net Income 1,113 993 841 1,615 1,655 1,207 1,746 1,600 1,460 1,223 1,382 1,425 1,294 1,318 1,219 1,034 1,045.0 1,372.8 1,257.9 1,122.5 700.3 565.8 331.5 (229) 453.5 461.0 349.7 72.4
EPS (Diluted) 0.73 0.67 0.58 1.15 1.23 0.94 1.45 1.34 1.23 1.03 1.15 1.16 1.00 1.01 0.94 0.81 0.82 0.88 0.94 0.83 0.49 0.39 0.23 -0.18 0.38 0.46 0.37 0.07
Balance Sheet
Cash & Equivalents 2,621 869 864 974 723 848 535 414 509 432 223 60 336 107 46 17 0 0 0 0 0 0 0 0 17.1 100.2 0 81.4
Total Assets 59,613 58,023 56,136 54,046 47,994 43,332 37,975 33,065 29,548 27,729 26,406 23,217 21,566 20,445 19,931 19,599 20,124.2 23,317.7 16,987.6 16,508.2 16,222.3 17,838 17,477.5 18,219.8 19,265.6 16,415 7,811.1 7,923.2
Total Debt 31,459 29,776 27,453 25,141 20,966 20,388 18,574 14,201 13,760 13,031 12,138 9,410 7,893 6,658 6,978 6,056 7,233.4 7,730.4 4,588.9 4,928.1 4,644.9 6,336.5 6,690.5 8,197.4 8,881.3 8,080.6 2,161 2,390.6
Stockholders' Equity 15,775 15,620 16,112 16,569 15,116 12,040 10,548 10,259 9,416 7,917 7,672 7,454 8,015 7,686 7,513 8,179 7,554 7,085 6,926.2 7,048 6,870 7,016.8 6,662 6,432.6 6,986.9 6,418.4 4,307.7 4,373.9
Cash Flow
Operating Cash Flow 4,866 4,847 4,499 4,811 4,388 4,574 3,927 4,058 3,947 3,219 3,542 3,407 3,246 3,219 2,550 2,546 3,040.8 3,430.7 3,171.7 2,803.7 2,914.6 2,538.1 2,144 1,742 1,398.6 1,635.1 1,645.1 1,496.3
Capital Expenditure (2,515) (3,387) (3,211) (3,647) (5,316) (2,822) (3,894) (2,875) (3,081) (2,897) (4,570) (3,544) (2,102) (1,950) (1,847) (1,721) (2,202.1) (3,335.8) (1,770.3) (1,618.4) (1,319) (1,319) (1,252.7) (1,693.3) (2,249.4) (1,441.3) (1,199.2) (1,097.6)
Free Cash Flow 2,351 1,460 1,288 1,164 (928) 1,752 33 1,183 866 322 (1,028) (137) 1,144 1,269 703 825 838.7 94.9 1,401.4 1,185.3 1,595.6 1,219.1 891.3 48.7 (850.8) 193.8 445.9 398.7