Intralot S.A. Integrated Lottery Systems and Services

Symboli: INLOT.AT

ATH

1.148

EUR

Markkinahinta tänään

103.3070
P/E-suhde
-1.8337
PEG-suhde
693.50M
MRK Cap
0.00%
DIV Tuotto

Intralot S.A. Integrated Lottery Systems and Services (INLOT-AT) Tilinpäätöstiedotteet

Q: Mikä on yrityksen voittomarginaali?

Yrityksen voittomarginaali on .

Download

Vuosittainen Neljännesvuosittain

Lineaarinen Log

Kaaviossa näet oletusarvot Intralot S.A. Integrated Lottery Systems and Services (INLOT.AT). Yrityksen liikevaihto näyttää NaN M keskiarvon, joka on NaN % gowth. Koko jakson keskimääräinen bruttovoitto on NaN M, joka on NaN %. Keskimääräinen bruttovoittosuhde on NaN %. Yrityksen viime vuoden tuloksen nettotuloksen kasvu on NaN %, joka on NaN % % keskimäärin koko yrityksen historian aikana.,

Vuosittainen Neljännesvuosittain

10Y 20Y 30Y 40Y

Tase

Intralot S.A. Integrated Lottery Systems and Services verotukselliseen kehitykseen sukeltamalla havaitsemme keskimääräisen varallisuuden kasvun. Tämä korko on mielenkiintoisesti , mikä heijastaa sekä yrityksen huippuja että matalimpia lukemia. Neljännesvuosittaisessa vertailussa tämä luku on . Kun tarkastellaan viime vuotta taaksepäin, kokonaisvarojen muutos on NaN. Osakkeenomistajien arvo, jota kuvaa osakepääoman kokonaismäärä, arvostetaan NaN raportointivaluutassa. Tämän näkökohdan vuosittainen muutos on NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
balance-sheet.row.cash-and-short-term-investments	111.9	102.4	107.4	100	171.1	163.1	239	164.4	276.6	417.3	146.9	139.7	142.5	150.1	233.9	305.4	284.8	467.9	157.3	119.3	118.4
balance-sheet.row.short-term-investments	0	0	0	0	0	0.6	0.9	0.9	6.4	0.3	3.6	4.7	0	8.6	14.8	0	0	0	0	0	0
balance-sheet.row.net-receivables	119.9	109.8	105	151.4	131.7	0	0	0	0	0	0	148.7	0	0	0	0	139.4	90.6	98.1	4.3	0.7
balance-sheet.row.inventory	24.4	23.9	18.7	25.7	35.6	45.6	31.5	32.3	42.6	52	48.3	43.5	47.1	41.2	52.1	47.8	48.7	25	13.3	93.1	83.9
balance-sheet.row.other-current-assets	62.9	59	25.1	16.2	55	0	0	0	0	0	0	24.1	0	0	0	0	139.4	90.6	98.1	-0.3	0.4
balance-sheet.row.total-current-assets	256.2	236.1	256.2	293.3	338.5	342.5	416	366.6	521.9	684.3	415.1	356	364.7	378.9	458.6	569.7	472.9	583.5	268.7	216.4	203.5
balance-sheet.row.property-plant-equipment-net	91.6	113.8	123.2	134.3	168.7	133.4	102.8	127	166.4	182.8	199.4	240.7	263.6	281.2	243.8	157.9	85.4	81.6	71.1	32.3	16.2
balance-sheet.row.goodwill	0	0.2	0.3	5	6.8	34.5	58	85	74.4	80.7	81.8	82.5	0	0	0	0	56.4	48	2.6	0.1	0
balance-sheet.row.intangible-assets	123.1	208.4	204	197	236	267.8	266.5	244.6	254.4	268.1	271.5	281.3	285.4	263.5	205.6	163	101.8	40.3	44.4	20.7	3.9
balance-sheet.row.goodwill-and-intangible-assets	123.1	208.6	204.3	202	242.9	302.3	324.5	329.6	328.8	348.9	353.3	363.8	285.4	263.5	205.6	163	158.2	88.3	47	20.9	3.9
balance-sheet.row.long-term-investments	44.8	13.3	13.5	13	37.7	148.6	156.4	201.8	60.6	69.2	65.7	40.4	0	41	38.2	117.2	-97.6	-92.5	-87.3	0	0
balance-sheet.row.tax-assets	13.8	13.2	5	0.8	5.6	7.7	4.7	6.8	9.1	9	14.7	21.3	12.3	13.8	18.7	11.5	12.2	10.9	16.2	0	0
balance-sheet.row.other-non-current-assets	59.2	32.1	3.2	5.4	4.1	9.5	34.9	58.8	164.8	121.7	173.7	185.3	160.1	238.1	181.1	120.7	128.7	28.9	22.3	47.7	35.1
balance-sheet.row.total-non-current-assets	332.5	381	349.3	355.6	459	601.5	605.9	694.5	647.4	670.7	720	758.9	721.5	718.6	596.9	453.1	384.5	209.6	156.6	100.9	55.2
balance-sheet.row.other-assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	588.7	617.1	605.5	648.9	797.5	944.1	1021.9	1061.1	1169.3	1355.1	1135.2	1114.8	1086.2	1097.5	1055.5	1022.8	857.4	793.1	425.3	317.3	247.3
balance-sheet.row.account-payables	27.8	42.8	55.6	40.8	41.8	43.2	50.1	48.3	52.7	75.8	78.7	38.1	130.7	148.1	138.9	129.3	47	45.5	42.7	63.9	19.7
balance-sheet.row.short-term-debt	251.9	22.5	16.5	274.9	37.9	40.7	19.3	14.7	36.2	232.3	176.9	185.9	279	28.9	18.3	44.3	37.5	44.8	21.1	7.9	19.5
balance-sheet.row.tax-payables	3.9	10.5	12.6	14.8	12.5	13.6	24.6	33.5	36.3	26.6	22.4	30.5	14.1	16.4	23.5	10.8	20.8	34.3	35.5	27.6	32.7
balance-sheet.row.long-term-debt-total	182.1	570.4	588	476.2	727.4	737.1	729.4	644.6	718.1	566.1	371.4	335.1	235.2	493.5	484.4	462.9	318.7	293.4	36.4	22.3	0
Deferred Revenue Non Current	0.1	0.4	0.7	0.9	1.2	1.6	13.4	16.3	15.2	13.1	20.6	21.1	22.3	21.4	27.8	22.5	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	34.9	35.3	35.1	40.9	41	62.5	103.7	107.4	106.2	121.4	121.6	123.4	19.9	20.8	36.1	22.8	68.7	102.7	112.3	63.9	55.5
balance-sheet.row.total-non-current-liabilities	225.9	599.1	607.1	497.6	754.9	763.3	758.9	694.2	766.8	608.1	412.2	383.6	281.3	538.7	531.1	488.6	335.2	310	48	81.3	66.2
balance-sheet.row.other-liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	11.1	16.1	12	10.4	16.7	3.5	2.8	2.1	8.8	20	30.5	7.6	7.2	16	16.1	13.5	1.5	0.7	0.1	0	0
balance-sheet.row.total-liab	546.5	704.8	720.9	868	890.6	909.6	932.1	864.6	961.9	1037.6	789.4	731	710.9	736.5	724.3	685	488.4	503.1	224	217	161
balance-sheet.row.preferred-stock	0	34.2	27.9	35.8	20.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	181.2	111.4	45.7	47.1	47.1	47.1	47.7	47.7	47.7	47.7	47.7	47.7	47.7	47.7	47.7	47.7	47.7	29.2	29	14.3	14.2
balance-sheet.row.retained-earnings	-237.1	-247.2	-138.2	-225.4	-111.3	-9.3	32.3	86.7	79.6	167.6	217.2	226.7	188.9	181.4	166.8	141.9	145.5	108.7	93.5	49.2	42.5
balance-sheet.row.accumulated-other-comprehensive-income-loss	-42.2	-34.2	-27.9	-35.8	-20.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	122.4	27.8	-30.9	-44.5	-29.1	-31.5	-22.2	-6.9	2.3	2.2	2.5	28.8	62.8	55	58.3	-2.3	82.7	66	31.9	-5.6	18.3
balance-sheet.row.total-stockholders-equity	24.3	-107.9	-123.5	-222.8	-93.4	6.3	57.8	127.5	129.6	217.5	267.5	303.2	299.4	284.1	272.8	187.3	275.8	203.9	154.4	57.9	75
balance-sheet.row.total-liabilities-and-stockholders-equity	588.7	617.1	605.5	648.9	797.5	944.1	1021.9	1061.1	1169.3	1355.1	1135.2	1114.8	1086.2	1097.5	1055.5	1022.8	857.4	793.1	425.3	317.3	247.3
balance-sheet.row.minority-interest	17.8	20.2	8	3.7	0.2	28.1	32	68.9	77.8	100.1	78.3	80.6	75.9	76.9	58.4	75.3	93.2	86.2	46.9	21.1	11.3
balance-sheet.row.total-equity	42.1	-87.7	-115.5	-219.1	-93.2	34.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	44.8	13.3	13.5	13	37.7	149.2	157.3	202.7	66.9	69.5	69.3	45.1	61.2	49.6	53	11.5	18	11.5	8.8	24.2	21.5
balance-sheet.row.total-debt	445.1	592.8	604.5	751.1	765.2	777.7	748.7	659.3	754.2	798.3	548.3	521	514.2	522.4	502.6	507.1	356.2	338.1	57.5	30.1	19.5
balance-sheet.row.net-debt	333.2	490.5	497.2	651.1	594.1	615.3	510.7	494.9	477.6	381.4	405	386	371.7	380.9	283.5	201.7	71.4	-129.8	-99.8	-89.1	-98.9

Kassavirtalaskelma

Intralot S.A. Integrated Lottery Systems and Services taloudessa on tapahtunut huomattava muutos vapaan kassavirran määrässä viimeisen ajanjakson aikana, ja se on muuttunut NaN suuntaan. Yhtiö on hiljattain laajentanut osakepääomaansa laskemalla liikkeeseen NaN, mikä merkitsee NaN eroa edelliseen vuoteen verrattuna. Yhtiön investointitoiminnasta aiheutui nettokassan käyttöä, joka oli NaN raportointivaluutassa. Tämä on NaN siirtymä edellisestä vuodesta. Samana ajanjaksona yhtiö kirjasi NaN, NaN ja NaN, jotka ovat merkittäviä yrityksen investointi-ja takaisinmaksustrategioiden ymmärtämisen kannalta. Yhtiön rahoitustoiminta johti siihen, että nettokassan käyttö oli NaN, ja ero edellisvuoteen oli {{year_over_year_net_cash_from_financing_activities_change_percentage}}. Lisäksi yhtiö osoitti NaN osingonjakoon osakkeenomistajilleen. Samaan aikaan se toteutti myös muita rahoitusmanöövereitä, joihin viitataan nimellä {{other-financing-activities}}, jotka myös vaikuttivat merkittävästi sen kassavirtaan kyseisenä ajanjaksona. Nämä osatekijät muodostavat yhdessä kattavan kuvan yrityksen taloudellisesta tilanteesta ja strategisesta lähestymistavasta kassavirran hallintaan.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006
cash-flows.row.net-income	5.8	35.3	29.2	-95.7	-63	50.1	25.4	89.3	25.7	36.5	53.6	58.4	57	80.7	104.5	0	208.5	223.6	150.5
cash-flows.row.depreciation-and-amortization	67.8	70.1	71.2	68.7	82.7	65.6	64.6	86.9	98.2	87.3	91.6	92.8	74	68.2	52.6	0	33.7	21	17.8
cash-flows.row.deferred-income-tax	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-62.9	-86.5	0
cash-flows.row.stock-based-compensation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	9.3	11.5	0
cash-flows.row.change-in-working-capital	-11.2	-16.7	-12.3	-8.1	-12.1	-33.9	2.2	4.8	-42	-0.6	-27.5	-10.4	-12.6	-38.4	-83.9	-31.6	-133.5	-5.7	-75.9
cash-flows.row.account-receivables	-18.5	-6.8	23.2	-19.2	0.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-1.7	-6.5	-2.4	7.2	-0.2	-10.3	-5.1	2.8	1.2	-5.2	-3.9	5.1	-5.2	16	-19.2	4.4	-23.3	-14.8	-5.5
cash-flows.row.account-payables	9	-3.4	-33.1	4	-12.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	0	0	0	0	0	-23.6	7.2	2	-43.2	4.6	-23.6	-15.5	-7.4	-54.4	-64.7	-36	-110.2	9	-70.4
cash-flows.row.other-non-cash-items	16.1	7.6	19.5	72.9	53.6	6.8	61.9	-12.8	31.9	-27.9	-36.3	-27.1	-36.7	-51.5	-40	85.8	-67.8	-78.3	-42.7
cash-flows.row.net-cash-provided-by-operating-activities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.investments-in-property-plant-an-equipment	-29.7	-26.6	-23.2	-36	-55.3	-103.7	-74.3	-65.4	-70.8	-67.3	-58.2	-119	-79.6	-107.6	-140	-141.7	-98.9	-21.8	-22.8
cash-flows.row.acquisitions-net	-3.7	-125.1	10.3	-3.5	98.4	6	18.3	4.5	-5.3	7.5	-22.9	0.9	4.3	6.4	-35.9	-0.6	0	0	0
cash-flows.row.purchases-of-investments	0	0	0	-3.5	0	0	0	0	0	0	0	0	0	0	0	0	-12.9	-76.2	-3.2
cash-flows.row.sales-maturities-of-investments	0	0	0	3.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-investing-activites	0	4.5	3.6	5.6	15	14	-64.6	11.3	16.3	14.9	11.6	17	10.7	14	19.5	50.2	-34	16.2	7.9
cash-flows.row.net-cash-used-for-investing-activites	-33.5	-147.2	-9.3	-33.8	58	-83.7	-46.3	-49.6	-59.8	-44.9	-69.5	-101.1	-64.6	-87.1	-156.5	-92.2	-145.7	-81.8	-18.1
cash-flows.row.debt-repayment	-142.2	-253.8	-13.2	-67.4	-103.9	-58.7	-509.5	-392.2	-99.7	-261.8	-472.3	-40.3	-67.3	-53.6	-30.1	-68.9	-56.4	-14.3	-9.1
cash-flows.row.common-stock-issued	130.1	128.9	0.1	0	0	0	0	213.5	0	0	0	0.2	0.9	0	1.1	0	7.6	9.6	0.2
cash-flows.row.common-stock-repurchased	0	179.2	-49.8	0	0	-8.6	-0.4	-1.2	0	-0.5	0	0	0	0	0	0	0	0	17.4
cash-flows.row.dividends-paid	-4.5	-3.7	-6.5	-8.5	-41.7	-36.3	-38.6	-42.2	-67.7	-23.7	-16.6	-20.3	-16.8	-53.3	-62.5	-101.3	-53.4	-58	-38.3
cash-flows.row.other-financing-activites	-4.5	-1	-17.7	6.2	33	30.4	532.3	210.2	-14.9	509.1	485.6	40.3	67.1	57.4	128.5	228.8	14.5	282.9	32.3
cash-flows.row.net-cash-used-provided-by-financing-activities	-22.6	49.6	-87.1	-69.7	-112.6	-73.2	-16.3	-225.3	-182.3	223.1	-3.4	-20.2	-16.1	-49.5	37	58.7	-87.7	220.2	-14.9
cash-flows.row.effect-of-forex-changes-on-cash	-12.9	-3.7	-3.8	-5.3	1.9	-7.3	-17.8	-5.4	-12	0	0	0	0	0	0	0	0	0	5.3
cash-flows.row.net-change-in-cash	9.5	-5	7.4	-71.1	8.7	-75.6	73.6	-112.2	-140.3	273.6	8.4	-7.5	1	-77.6	-86.3	20.7	-183.1	310.5	22.1
cash-flows.row.cash-at-end-of-period	111.9	102.4	107.3	100	171.1	162.5	238	164.4	276.6	416.9	143.3	135	142.5	141.5	219.1	305.4	284.8	467.9	157.3
cash-flows.row.cash-at-beginning-of-period	102.4	107.3	100	171.1	162.5	238	164.4	276.6	416.9	143.3	135	142.5	141.5	219.1	305.4	284.8	467.9	157.4	135.3
cash-flows.row.operating-cash-flow	78.5	96.3	107.6	37.7	61.3	88.6	154	168.1	113.8	95.4	81.3	113.8	81.7	58.9	33.1	54.2	50.3	172.1	49.7
cash-flows.row.capital-expenditure	-29.7	-26.6	-23.2	-36	-55.3	-103.7	-74.3	-65.4	-70.8	-67.3	-58.2	-119	-79.6	-107.6	-140	-141.7	-98.9	-21.8	-22.8
cash-flows.row.free-cash-flow	48.8	69.7	84.4	1.8	6	-15.1	79.8	102.7	43	28	23.1	-5.3	2.1	-48.6	-106.9	-87.5	-48.6	150.3	26.9

Tuloslaskelmarivi

Intralot S.A. Integrated Lottery Systems and Services liikevaihto muuttui NaN% edelliseen kauteen verrattuna. INLOT.AT:n bruttovoitto ilmoitetaan NaN. Yrityksen toimintakulut ovat NaN, ja niissä on tapahtunut NaN%:n muutos edelliseen vuoteen verrattuna. Poistojen ja arvonalentumisten kulut ovat NaN, mikä on NaN% muutos edellisestä tilikaudesta. Toimintakulujen ilmoitetaan olevan NaN, mikä osoittaa NaN%:n muutoksen edellisvuoteen verrattuna. Myynti- ja markkinointikulut ovat NaN, mikä on NaN% muutos edelliseen vuoteen verrattuna. Viimeisimpiin lukuihin perustuva käyttökate on NaN, mikä vastaa NaN%:n kasvua edellisvuoteen verrattuna. Liikevoitto on NaN, joka osoittaa NaN%:n muutosta edelliseen vuoteen verrattuna. Nettotuloksen muutos on NaN%. Viime vuoden nettotulos oli NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004
income-statement-row.row.total-revenue	364	392.8	414	364.8	720.6	870.8	1104.2	1323.6	1914.9	1853.2	1539.4	1374	1202.4	1115.7	903.6	1077.3	835.5	791.4	523	325.8	320.4
income-statement-row.row.cost-of-revenue	233.6	265.1	294.6	289.5	594.6	709.5	862.3	1090.5	1653.3	1582.9	1271.5	1131	990.1	910	690.2	817.4	508.5	452	295.4	191.9	206.2
income-statement-row.row.gross-profit	130.5	127.7	119.4	75.3	126	161.3	241.9	233.1	261.6	270.2	267.9	243	212.2	205.7	213.4	259.9	327	339.4	227.5	133.9	114.2
income-statement-row.row.gross-profit-ratio	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.research-development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-3.7	21.1	17.9	14.7	13.7	12.3	12.4	0	0	0	0	0	-0.6	11.1	3.9	0	-0.2	7.5	1.7	0	0
income-statement-row.row.operating-expenses	95.9	96	97.9	98.7	134.6	122.2	145.6	124.8	182	183.3	167.6	163.1	140.3	125	111.5	138.7	107.1	117.3	86.1	40.2	26.6
income-statement-row.row.cost-and-expenses	329.4	361.1	392.5	388.3	729.2	831.7	1007.9	1215.2	1835.4	1766.2	1439.1	1294.1	1130.5	1034.9	801.7	956.1	615.6	569.3	381.5	232.1	232.8
income-statement-row.row.interest-income	4.8	2.1	1.8	1.6	4.6	8.1	7.1	11.8	18	12.3	10.3	12.7	22.1	22.5	25.3	40.2	26.8	17.9	7.6	3.5	3.5
income-statement-row.row.interest-expense	41.8	37.9	44.2	48.3	50.7	48.9	66.7	81.9	61.7	59.3	38.7	19.3	35.9	35.2	27.9	32.2	21.6	7.1	3.8	0	0
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	-1.3	-24	-34.8	-75.1	-66.5	-54.3	-94.7	-109.4	-66.3	-61.2	-32	-17.2	-35.9	-0.1	2.6	-32.2	-11.4	1.5	8.3	0.6	-0.9
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-3.7	21.1	17.9	14.7	13.7	12.3	12.4	0	0	0	0	0	-0.6	11.1	3.9	0	-0.2	7.5	1.7	0	0
income-statement-row.row.total-operating-expenses	-1.3	-24	-34.8	-75.1	-66.5	-54.3	-94.7	-109.4	-66.3	-61.2	-32	-17.2	-35.9	-0.1	2.6	-32.2	-11.4	1.5	8.3	0.6	-0.9
income-statement-row.row.interest-expense	41.8	37.9	44.2	48.3	50.7	48.9	66.7	81.9	61.7	59.3	38.7	19.3	35.9	35.2	27.9	32.2	21.6	7.1	3.8	0	0
income-statement-row.row.depreciation-and-amortization	67.8	70.1	71.2	68.7	82.7	65.6	64.6	86.9	98.2	87.3	91.6	92.8	74	68.2	52.6	0	33.7	21	17.8	0.4	0.4
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	34.6	53.8	71.9	-18.9	-4.1	52.2	105	114.1	92	97.8	85.6	75.6	92.9	80.8	101.9	123.4	219.9	222.1	142.2	93.7	89.7
income-statement-row.row.income-before-tax	33.3	29.8	37.1	-94.1	-70.6	-2.2	10.3	4.8	25.7	36.5	53.6	58.4	57	80.7	104.5	91.2	208.5	223.6	150.5	94.3	88.7
income-statement-row.row.income-tax-expense	19.7	10.8	4.4	7.2	19.2	13.3	28.3	32.5	46.4	44.2	32.2	25.4	21.5	25.9	27	41.1	43.8	63.5	46.4	-27.3	-26.1
income-statement-row.row.net-income	5.8	11.9	17.5	-106.3	-104.2	-25.6	-53.4	0.9	-65.1	-49.5	-4.6	6.1	35.6	54.8	77.4	104.4	112.3	104.6	69.9	67	62.1