Page: Company Financials
Indian Metals and Ferro Alloys Limited
$1,134.60
+28.40 (2.57%)
As of: 2026-01-27
Master Data Export
Enterprise Value
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock Price | 840.25 | 737.84 | 385.43 | 295.95 | 336.24 | 97.32 | 103.49 | 193.68 | 316.74 | 63.16 | 81.81 | 138.87 | 116.50 | 148.46 | 255.34 | 354.10 | 354.20 | 354.20 | 354.20 | 354.20 |
| Market Capitalization | 45,335.54M | 39,809.79M | 20,792.47M | 15,977.28M | 18,141.53M | 5,250.12M | 5,583.17M | 10,294.83M | 16,504.56M | 3,281.42M | 4,250.50M | 7,214.61M | 6,052.39M | 7,767.03M | 12,844.19M | 16,178.70M | 15,097.98M | 15,101.24M | 15,105.91M | 7,552.95M |
| (-) Cash & Equivalents | 110.07M | -923.60M | -1,571.23M | -876.75M | -785.70M | -625.63M | -384.28M | -348.14M | 0.00M | 0.00M | 0.00M | 52.00M | 116.50M | 55.63M | 108.08M | 118.95M | 0.00M | 0.00M | 0.00M | 0.00M |
| (+) Total Debt | 2,746.47M | 1,201.78M | 1,783.83M | 2,328.60M | 3,338.35M | 3,296.83M | 3,720.65M | 0.00M | 0.00M | 0.00M | 0.00M | 2,719.70M | 2,753.03M | 2,418.00M | 1,585.03M | 1,188.40M | 0.00M | 0.00M | 0.00M | 0.00M |
| Enterprise Value | 47,971.94M | 41,935.17M | 24,147.52M | 19,182.63M | 22,265.58M | 9,172.57M | 9,688.10M | 10,642.97M | 16,504.56M | 3,281.42M | 4,250.50M | 9,882.31M | 8,688.92M | 10,129.40M | 14,321.14M | 17,248.15M | 15,097.98M | 15,101.24M | 15,105.91M | 7,552.95M |
Income Statement
| Metric | TTM | TTM-1 | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 | 2020-03-31 | 2019-03-31 | 2018-03-31 | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2014-03-31 | 2013-03-31 | 2012-03-31 | 2011-03-31 | 2010-03-31 | 2009-03-31 | 2008-03-31 | 2007-03-31 | 2006-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 25,706M | 27,400M | 25,646M | 27,434M | 26,394M | 25,649M | 18,077M | 16,034M | 16,241M | 17,665M | 16,711M | 12,113M | 13,448M | 13,179M | 12,733M | 11,927M | 10,680M | 5,926M | 9,941M | 7,299M | 6,844M | 5,796M |
| Cost of Revenue | 14,840M | 15,453M | 13,955M | 15,887M | 19,740M | 11,723M | 13,884M | 9,868M | 8,523M | 12,610M | 7,415M | 6,841M | 8,385M | 7,649M | 9,694M | 6,439M | 6,534M | 919M | 3,238M | 1,933M | 5,000M | 4,466M |
| Gross Profit | 10,866M | 11,948M | 11,691M | 11,546M | 6,654M | 13,926M | 4,194M | 6,165M | 7,718M | 5,056M | 9,297M | 5,272M | 5,063M | 5,530M | 3,039M | 5,488M | 4,147M | 5,007M | 6,703M | 5,365M | 1,844M | 1,330M |
| Gross Profit Margin | 42.3% | 43.6% | 45.6% | 42.1% | 25.2% | 54.3% | 23.2% | 38.5% | 47.5% | 28.6% | 55.6% | 43.5% | 37.6% | 42.0% | 23.9% | 46.0% | 38.8% | 84.5% | 67.4% | 73.5% | 26.9% | 23.0% |
| R&D Expenses | 0M | 0M | 57M | 0M | 25M | 10M | 4M | 0M | 0M | 0M | 6M | 4M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M | 0M |
| SG&A Expenses | 2,844M | 3,831M | 2,379M | 2,281M | 453M | 449M | 418M | 426M | 498M | 1,004M | 962M | 719M | 838M | 752M | 663M | 1,022M | 886M | 791M | 932M | 886M | 612M | 488M |
| Operating Expenses | 5,575M | 6,558M | 2,379M | 6,245M | 2,788M | 2,897M | 2,138M | 6,032M | 7,718M | 8,711M | 5,626M | 6,160M | 4,848M | 5,052M | 3,870M | 4,549M | 2,653M | 3,988M | 5,106M | 3,190M | 1,029M | 1,044M |
| Operating Income (EBIT) | 5,291M | 5,389M | 9,312M | 5,301M | 3,866M | 11,029M | 2,056M | 134M | 0M | -3,655M | 3,671M | -887M | 215M | 477M | -831M | 940M | 1,494M | 1,019M | 1,597M | 2,175M | 815M | 286M |
| Operating Income Margin | 20.6% | 19.7% | 36.3% | 19.3% | 14.6% | 43.0% | 11.4% | 0.8% | 0.0% | -20.7% | 22.0% | -7.3% | 1.6% | 3.6% | -6.5% | 7.9% | 14.0% | 17.2% | 16.1% | 29.8% | 11.9% | 4.9% |
| Interest Income | 0M | 0M | 0M | 51M | 64M | 17M | 26M | 18M | 41M | 46M | 90M | 71M | 64M | 50M | 54M | 19M | 36M | 444M | 0M | 0M | -3M | 0M |
| Interest Expense | 308M | 227M | 257M | 303M | 327M | 526M | 610M | 647M | 777M | 754M | 835M | 723M | 1,057M | 1,156M | 695M | 832M | 541M | 0M | 795M | 440M | 476M | 535M |
| Net Interest Income | -308M | -227M | -257M | -251M | -263M | -509M | -583M | -628M | -737M | -708M | -745M | -652M | -993M | -1,106M | -641M | -813M | -506M | 444M | -795M | -440M | -479M | -535M |
| Unusual Items | -546M | 542M | -3,914M | 112M | -364M | -3,944M | 812M | -413M | 928M | 7,191M | 768M | 807M | 1,043M | 1,128M | 2,495M | 813M | 1,517M | -888M | 2,702M | 440M | 175M | 48M |
| EBT Excluding Unusual Items | 4,983M | 5,163M | 9,055M | 5,050M | 3,603M | 10,521M | 1,473M | -495M | -737M | -4,363M | 2,927M | -1,540M | -778M | -628M | -1,472M | 127M | 988M | 1,463M | 802M | 1,735M | 337M | -249M |
| Pre-Tax Income | 4,437M | 5,705M | 5,141M | 5,161M | 3,239M | 6,577M | 2,285M | -908M | 191M | 2,828M | 3,695M | -733M | 265M | 499M | 1,023M | 940M | 2,505M | 575M | 3,503M | 2,175M | 511M | -201M |
| Pre-Tax Margin | 17.3% | 20.8% | 20.0% | 18.8% | 12.3% | 25.6% | 12.6% | -5.7% | 1.2% | 16.0% | 22.1% | -6.0% | 2.0% | 3.8% | 8.0% | 7.9% | 23.5% | 9.7% | 35.2% | 29.8% | 7.5% | -3.5% |
| Income Tax Expense | 1,129M | 1,594M | 1,348M | 1,718M | 981M | 1,500M | 615M | -248M | 197M | 962M | 1,208M | -296M | 223M | 150M | 495M | 324M | 882M | 165M | 897M | 1,128M | 313M | -385M |
| Net Income | 3,304M | 4,330M | 3,787M | 3,436M | 2,253M | 5,072M | 1,666M | -665M | -10M | 1,861M | 2,489M | -440M | 37M | 349M | 528M | 616M | 1,622M | 410M | 2,606M | 1,047M | 199M | 184M |
| Net Income Margin | 12.9% | 15.8% | 14.8% | 12.5% | 8.5% | 19.8% | 9.2% | -4.1% | -0.1% | 10.5% | 14.9% | -3.6% | 0.3% | 2.6% | 4.1% | 5.2% | 15.2% | 6.9% | 26.2% | 14.3% | 2.9% | 3.2% |
| Depreciation & Amortization | 573M | 544M | 546M | 778M | 1,070M | 1,100M | 1,042M | 1,039M | 982M | 1,008M | 1,087M | 1,142M | 1,219M | 1,490M | 817M | 560M | 419M | 404M | 379M | 405M | 417M | 556M |
| EBITDA | 5,863M | 5,933M | 9,858M | 6,079M | 4,936M | 12,129M | 3,098M | 1,173M | 982M | -2,647M | 4,758M | 255M | 1,434M | 1,968M | -14M | 1,500M | 1,912M | 1,423M | 1,976M | 2,581M | 1,232M | 842M |
| EBITDA Margin | 22.8% | 21.7% | 38.4% | 22.2% | 18.7% | 47.3% | 17.1% | 7.3% | 6.0% | -15.0% | 28.5% | 2.1% | 10.7% | 14.9% | -0.1% | 12.6% | 17.9% | 24.0% | 19.9% | 35.4% | 18.0% | 14.5% |
| NOPAT | 3,945M | 3,883M | 6,871M | 3,536M | 2,695M | 8,515M | 1,503M | 105M | 0M | -2,411M | 2,471M | -701M | 34M | 334M | -429M | 616M | 967M | 727M | 1,188M | 1,047M | 317M | 226M |
| NOPAT Margin | 15.3% | 14.2% | 26.8% | 12.9% | 10.2% | 33.2% | 8.3% | 0.7% | 0.0% | -13.6% | 14.8% | -5.8% | 0.3% | 2.5% | -3.4% | 5.2% | 9.1% | 12.3% | 11.9% | 14.3% | 4.6% | 3.9% |
| Owner's Earnings | 3,877M | 4,874M | 3,175M | 3,078M | 3,323M | 5,301M | 2,350M | -578M | -76M | 1,663M | 3,133M | -332M | 535M | 503M | -1,035M | -2,672M | -779M | -716M | 2,180M | 1,003M | 517M | 642M |
| Owner's Earnings Margin | 15.1% | 17.8% | 12.4% | 11.2% | 12.6% | 20.7% | 13.0% | -3.6% | -0.5% | 9.4% | 18.7% | -2.7% | 4.0% | 3.8% | -8.1% | -22.4% | -7.3% | -12.1% | 21.9% | 13.7% | 7.6% | 11.1% |
| EPS (Basic) | 61.25 | 70.81 | 70.19 | 63.68 | 41.75 | 94.01 | 30.87 | -12.32 | -0.19 | 34.54 | 47.35 | -8.47 | 0.71 | 6.72 | 10.16 | 12.31 | 31.23 | 8.41 | 61.13 | 24.57 | 4.67 | 4.31 |
| EPS (Diluted) | 61.24 | 80.26 | 70.19 | 63.68 | 41.75 | 94.01 | 30.87 | -12.32 | -0.19 | 34.49 | 47.35 | -8.47 | 0.71 | 6.72 | 10.17 | 11.86 | 30.81 | 8.41 | 61.13 | 24.57 | 4.66 | 4.31 |
| Shares (Basic) | 54M | 54M | 54M | 54M | 54M | 54M | 54M | 54M | 54M | 54M | 53M | 52M | 52M | 52M | 52M | 52M | 53M | 49M | 43M | 43M | 43M | 43M |
| Shares (Diluted) | 54M | 54M | 54M | 54M | 54M | 54M | 54M | 54M | 54M | 54M | 53M | 52M | 52M | 52M | 52M | 52M | 53M | 49M | 43M | 43M | 43M | 43M |
Balance Sheet
| Metric | MRQ | MRQ-1 | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 | 2020-03-31 | 2019-03-31 | 2018-03-31 | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2014-03-31 | 2013-03-31 | 2012-03-31 | 2011-03-31 | 2010-03-31 | 2009-03-31 | 2008-03-31 | 2007-03-31 | 2006-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | 257.60M | 0.00M | 72.60M | 517.60M | 80.60M | 74.10M | 74.60M | 53.60M | 164.40M | 168.60M | 73.90M | 57.40M | 855.30M | 344.00M | 740.00M | 361.00M | 432.30M | 475.80M | 70.50M | 421.38M | 785.23M | 307.19M |
| Short-Term Investments | 10,076.60M | 9,283.60M | 9,226.30M | 3,979.50M | 2,696.10M | 1,542.10M | 1,301.40M | 414.90M | 812.40M | 1,560.90M | 1,696.60M | 563.90M | 0.00M | 120.90M | 239.70M | 15.40M | 0.00M | 2,305.60M | 2,993.40M | 1,534.46M | 785.13M | 552.31M |
| Cash & Short-Term Investments | 10,334.20M | 9,283.60M | 9,298.90M | 4,497.10M | 2,776.70M | 1,616.20M | 1,376.00M | 468.50M | 976.80M | 1,729.50M | 1,770.50M | 621.30M | 855.30M | 464.90M | 979.70M | 376.40M | 432.30M | 2,781.40M | 3,063.90M | 1,955.84M | 1,570.36M | 859.50M |
| Net Receivables | 1,304.30M | 0.00M | 1,132.00M | 847.30M | 4,315.90M | 1,405.70M | 922.00M | 326.80M | 500.60M | 652.40M | 666.80M | 221.30M | 3,296.90M | 567.80M | 463.10M | 1,896.30M | 3,551.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Inventory | 6,365.80M | 0.00M | 7,361.50M | 7,118.30M | 6,474.70M | 6,222.00M | 4,453.30M | 4,315.50M | 5,449.20M | 4,280.70M | 3,401.40M | 3,309.10M | 4,050.90M | 3,727.10M | 3,191.80M | 3,297.40M | 3,312.10M | 2,540.90M | 2,178.90M | 2,174.15M | 1,389.67M | 1,585.54M |
| Other Current Assets | 1,275.90M | -9,283.60M | 1,556.20M | 4,039.40M | 878.70M | 1,945.70M | 2,141.60M | 1,543.80M | 2,116.90M | 2,151.40M | 1,822.70M | 1,555.10M | 95.10M | 2,091.80M | 1,528.40M | 6.70M | 2,919.10M | 205.00M | 337.30M | 303.42M | 265.19M | 419.87M |
| Total Current Assets | 19,280.20M | 0.00M | 19,348.60M | 16,502.10M | 14,446.00M | 11,189.60M | 8,892.90M | 6,654.60M | 9,043.50M | 8,814.00M | 7,661.40M | 5,706.80M | 8,298.20M | 6,851.60M | 6,163.00M | 5,576.80M | 10,214.50M | 5,527.30M | 5,580.10M | 4,433.41M | 3,225.23M | 2,864.91M |
| Property, Plant & Equipment | 12,156.40M | 0.00M | 10,921.60M | 10,403.20M | 10,238.00M | 13,463.50M | 13,723.50M | 14,481.30M | 14,485.90M | 14,462.90M | 14,230.90M | 14,750.40M | 14,891.70M | 14,846.70M | 15,102.00M | 13,426.60M | 9,953.00M | 7,554.50M | 4,496.40M | 4,073.80M | 4,031.01M | 4,350.71M |
| Goodwill | 0.00M | 0.00M | 0.00M | 0.00M | 205.00M | 205.00M | 205.00M | 205.00M | 205.00M | 731.20M | 730.90M | 746.10M | 715.30M | 693.60M | 647.70M | 0.00M | 177.40M | 177.40M | 0.00M | 0.00M | 0.00M | 0.00M |
| Intangible Assets | 96.40M | 0.00M | 106.90M | 122.90M | 54.90M | 7.60M | 0.00M | 8.60M | 17.60M | 26.60M | 35.60M | 44.60M | 42.50M | 39.00M | 0.00M | 597.90M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Long-Term Investments | 357.40M | 0.00M | 2.50M | 84.80M | 167.80M | 1,058.40M | -104.00M | -411.60M | -798.30M | -1,525.90M | -1,889.80M | -742.80M | 1.00M | -119.90M | -238.70M | -14.40M | -3,255.50M | -1,581.30M | -2,064.20M | -1,085.87M | -636.53M | -403.71M |
| Tax Assets | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -30.50M | 198.00M | 411.60M | 826.10M | 1,525.90M | 1,922.00M | 761.80M | 43.70M | 119.90M | 238.70M | 130.80M | -137.40M | 89.70M | 108.90M | 574.30M | 1,367.45M | 1,613.27M |
| Other Non-Current Assets | 2,069.20M | 0.00M | 1,394.80M | 1,107.20M | 849.90M | 2,220.60M | 2,382.20M | 2,589.90M | 3,441.60M | 3,898.00M | 4,171.20M | 3,400.30M | 1,538.80M | 1,468.80M | 1,258.60M | 1,292.60M | 3,763.80M | 2,355.00M | 3,011.20M | 1,534.49M | 785.13M | 552.31M |
| Other Assets | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -51.70M | 0.00M | 0.00M | 0.00M | 631.90M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Total Non-Current Assets | 14,679.40M | 0.00M | 12,425.80M | 11,718.10M | 11,515.60M | 16,924.60M | 16,404.70M | 17,284.80M | 18,177.90M | 19,118.70M | 19,200.80M | 18,960.40M | 17,181.30M | 17,048.10M | 17,008.30M | 15,433.50M | 11,133.20M | 8,595.30M | 5,552.30M | 5,096.73M | 5,547.06M | 6,112.57M |
| Total Assets | 33,959.60M | 0.00M | 31,774.40M | 28,220.20M | 25,961.60M | 28,114.20M | 25,297.60M | 23,939.40M | 27,221.40M | 27,932.70M | 26,862.20M | 24,667.20M | 25,479.50M | 23,899.70M | 23,171.30M | 21,010.30M | 21,347.70M | 14,122.60M | 11,132.40M | 9,530.14M | 8,772.29M | 8,977.48M |
| Accounts Payable | 2,200.00M | 0.00M | 1,943.20M | 2,811.50M | 1,640.70M | 882.10M | 1,590.00M | 1,510.70M | 2,720.20M | 1,964.30M | 1,178.30M | 1,389.20M | 1,673.40M | 1,632.40M | 1,241.10M | 1,575.10M | 773.30M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Short-Term Debt | 4,121.40M | 0.00M | 3,726.70M | 2,205.40M | 3,160.40M | 4,669.40M | 3,707.50M | 3,565.80M | 3,805.20M | 3,059.20M | 3,078.30M | 3,556.80M | 3,454.00M | 2,977.70M | 1,944.20M | 1,332.30M | 600.30M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Tax Payables | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Deferred Revenue | 0.00M | 0.00M | 28.20M | 7.40M | 30.90M | 41.80M | 15.00M | 14.40M | 0.00M | 1.80M | 0.00M | 6.30M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Other Current Liabilities | 1,191.60M | 0.00M | -65.80M | 1,482.40M | 944.20M | 1,852.10M | 1,476.70M | 1,640.90M | 1,691.70M | 99.50M | 1,170.60M | 130.40M | 768.40M | 497.30M | 3,539.40M | 3,114.90M | 2,447.60M | 3,073.00M | 3,024.50M | 1,985.41M | 1,221.21M | 1,320.22M |
| Total Current Liabilities | 7,513.00M | 0.00M | 5,632.30M | 6,506.70M | 5,776.20M | 7,445.40M | 6,789.20M | 6,731.80M | 8,217.10M | 5,124.80M | 5,427.20M | 5,082.70M | 5,895.80M | 5,107.40M | 6,724.70M | 6,022.30M | 3,821.20M | 3,073.00M | 3,024.50M | 1,985.41M | 1,221.21M | 1,320.22M |
| Long-Term Debt | 78.80M | 0.00M | 0.20M | 2.00M | 53.90M | 94.50M | 2,935.90M | 3,404.20M | 3,850.20M | 5,161.60M | 6,017.50M | 7,047.00M | 7,824.20M | 7,901.10M | 7,763.60M | 7,253.60M | 5,053.20M | 4,753.60M | 3,523.80M | 5,316.65M | 6,182.93M | 6,413.23M |
| Capital Lease Obligations | 0.00M | 0.00M | 159.30M | 160.50M | 191.00M | 137.10M | 150.20M | 159.90M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 3.80M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Deferred Tax Liabilities | 654.40M | 0.00M | 616.20M | 215.70M | 452.50M | 464.40M | 750.80M | 610.50M | 868.60M | 961.10M | 784.70M | 379.90M | 996.20M | 783.30M | 541.00M | 202.90M | 137.40M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Other Non-Current Liabilities | 228.00M | -23,571.30M | 246.50M | 178.80M | 164.40M | 1,494.20M | 1,461.90M | 1,470.30M | 1,532.70M | 1,532.90M | 1,527.70M | 1,659.20M | 956.00M | 1,153.00M | 1,127.70M | 1,038.10M | 924.70M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Total Non-Current Liabilities | 961.20M | -23,571.30M | 1,022.20M | 557.00M | 861.80M | 2,190.20M | 5,298.80M | 5,644.90M | 6,251.50M | 7,655.60M | 8,329.90M | 9,086.10M | 9,776.40M | 9,837.40M | 9,436.10M | 8,494.60M | 6,115.30M | 4,753.60M | 3,523.80M | 5,316.65M | 6,182.93M | 6,413.23M |
| Total Liabilities | 8,474.20M | -23,571.30M | 6,654.50M | 7,063.70M | 6,638.00M | 9,635.60M | 12,088.00M | 12,376.70M | 14,468.60M | 12,780.40M | 13,757.10M | 14,168.80M | 15,672.20M | 14,944.80M | 16,160.80M | 14,516.90M | 9,936.50M | 7,826.60M | 6,548.30M | 7,302.06M | 7,404.13M | 7,733.45M |
| Preferred Stock | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Common Stock | 539.60M | 0.00M | 539.60M | 539.60M | 539.60M | 539.60M | 269.80M | 269.80M | 130.60M | 130.60M | 269.80M | 259.80M | 259.80M | 259.80M | 259.80M | 259.80M | 263.30M | 263.40M | 213.30M | 213.26M | 213.26M | 213.26M |
| Retained Earnings | 0.00M | 0.00M | 18,704.90M | 16,148.70M | 13,683.20M | 12,112.10M | 7,380.90M | 5,804.90M | 6,673.10M | 7,194.00M | 5,669.10M | 3,520.90M | 4,058.00M | 4,092.80M | 3,878.80M | 3,556.90M | 3,627.60M | 5,802.90M | 4,370.10M | 2,013.91M | 1,166.19M | 1,029.39M |
| Accumulated OCI | 0.00M | 23,482.50M | 2,821.30M | 3,095.90M | 3,089.30M | 3,085.20M | 3,083.10M | 3,080.00M | 0.00M | 3,012.20M | 0.00M | 0.00M | 191.60M | 2,927.10M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Minority Interest | 87.40M | 0.00M | 88.80M | 78.00M | 303.40M | 304.00M | 304.70M | 305.90M | 304.70M | 304.30M | 305.40M | 313.20M | 309.60M | 305.40M | 304.40M | 224.80M | 229.70M | 229.70M | 0.70M | 0.91M | 1.14M | 1.37M |
| Total Shareholders’ Equity | 539.60M | 23,482.50M | 22,065.80M | 19,784.20M | 17,312.10M | 15,736.90M | 10,733.80M | 9,154.70M | 6,803.70M | 10,336.80M | 5,938.90M | 3,780.70M | 4,509.40M | 7,279.70M | 4,138.60M | 3,816.70M | 3,890.90M | 6,066.30M | 4,583.40M | 2,227.18M | 1,379.46M | 1,242.66M |
| Total Equity | 627.00M | 23,482.50M | 22,154.60M | 19,862.20M | 17,615.50M | 16,040.90M | 11,038.50M | 9,460.60M | 7,108.40M | 10,641.10M | 6,244.30M | 4,093.90M | 4,819.00M | 7,585.10M | 4,443.00M | 4,041.50M | 4,120.60M | 6,296.00M | 4,584.10M | 2,228.08M | 1,380.60M | 1,244.03M |
| Total Liabilities & Equity | 9,101.20M | -88.80M | 28,809.10M | 26,925.90M | 24,253.50M | 25,676.50M | 23,126.50M | 21,837.30M | 21,577.00M | 23,421.50M | 20,001.40M | 18,262.70M | 20,491.20M | 22,529.90M | 20,603.80M | 18,558.40M | 14,057.10M | 14,122.60M | 11,132.40M | 9,530.14M | 8,784.73M | 8,977.48M |
| Tangible Assets | 33,863.20M | 0.00M | 31,667.50M | 28,097.30M | 25,701.70M | 27,901.60M | 25,092.60M | 23,725.80M | 26,998.80M | 27,174.90M | 26,095.70M | 23,876.50M | 24,721.70M | 23,167.10M | 22,523.60M | 20,412.40M | 21,170.30M | 13,945.20M | 11,132.40M | 9,530.14M | 8,772.29M | 8,977.48M |
| Tangible Equity | 530.60M | 23,482.50M | 22,047.70M | 19,739.30M | 17,355.60M | 15,828.30M | 10,833.50M | 9,247.00M | 6,885.80M | 9,883.30M | 5,477.80M | 3,303.20M | 4,061.20M | 6,852.50M | 3,795.30M | 3,443.60M | 3,943.20M | 6,118.60M | 4,584.10M | 2,228.08M | 1,380.60M | 1,244.03M |
| Tangible Book Value | 530.60M | 23,482.50M | 22,047.70M | 19,739.30M | 17,355.60M | 15,828.30M | 10,833.50M | 9,247.00M | 6,885.80M | 9,883.30M | 5,477.80M | 3,303.20M | 4,061.20M | 6,852.50M | 3,795.30M | 3,443.60M | 3,943.20M | 6,118.60M | 4,584.10M | 2,228.08M | 1,380.60M | 1,244.03M |
| Total Investments | 10,434.00M | 0.00M | 9,087.10M | 4,077.50M | 3,045.40M | 2,600.50M | 3.50M | 3.30M | 14.10M | 35.00M | 8.70M | 75.90M | 1.00M | 1.00M | 1.00M | 1.00M | -3,255.50M | 724.30M | 929.20M | 448.60M | 148.60M | 148.60M |
| Net Debt | 3,942.60M | 0.00M | 3,654.30M | 1,689.80M | 3,133.70M | 4,689.80M | 6,568.80M | 6,916.40M | 7,491.00M | 8,052.20M | 9,021.90M | 10,546.40M | 10,422.90M | 10,534.80M | 8,967.80M | 8,224.90M | 5,221.20M | 4,277.80M | 3,453.30M | 4,895.27M | 5,397.69M | 6,106.04M |
Capital Metrics
| Metric | MRQ | MRQ-1 | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 | 2020-03-31 | 2019-03-31 | 2018-03-31 | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2014-03-31 | 2013-03-31 | 2012-03-31 | 2011-03-31 | 2010-03-31 | 2009-03-31 | 2008-03-31 | 2007-03-31 | 2006-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Working Capital | 11,624.8M | 0.0M | 12,161.9M | 9,437.9M | 8,367.5M | 2,709.9M | 1,596.1M | -513.4M | 906.7M | 2,527.8M | 1,996.8M | -472.1M | 2,150.4M | 2,025.5M | -98.6M | 1,285.9M | 2,842.3M | 2,454.3M | 2,555.6M | 2,448.0M | 2,004.0M | 1,544.7M |
| Total Capital | 29,455.8M | 23,571.3M | 27,368.7M | 23,568.8M | 22,134.1M | 22,054.6M | 19,211.9M | 17,969.1M | 19,357.5M | 20,381.3M | 19,730.7M | 18,902.2M | 19,976.1M | 18,316.6M | 18,218.7M | 16,455.8M | 13,059.2M | 10,819.9M | 8,107.2M | 7,543.8M | 7,549.9M | 7,655.9M |
| Capital Employed | 26,304.2M | 0.0M | 24,587.7M | 21,156.0M | 19,883.1M | 19,634.5M | 18,000.8M | 16,771.4M | 18,258.5M | 20,120.6M | 19,275.6M | 17,726.5M | 19,331.7M | 18,953.7M | 16,671.0M | 16,588.6M | 13,975.5M | 11,049.6M | 8,107.9M | 7,544.7M | 7,551.1M | 7,657.3M |
| Invested Capital | 29,198.2M | 23,571.3M | 27,296.1M | 23,051.2M | 22,053.5M | 21,980.5M | 19,137.3M | 17,915.5M | 19,193.1M | 20,212.7M | 19,656.8M | 18,844.8M | 19,120.8M | 17,972.6M | 17,478.7M | 16,094.8M | 12,626.9M | 10,344.1M | 8,036.7M | 7,122.4M | 6,764.7M | 7,348.7M |
Cash Flow Statement
| Metric | TTM | TTM-1 | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 | 2020-03-31 | 2019-03-31 | 2018-03-31 | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2014-03-31 | 2013-03-31 | 2012-03-31 | 2011-03-31 | 2010-03-31 | 2009-03-31 | 2008-03-31 | 2007-03-31 | 2006-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 3,579.50M | 3,971.90M | 3,787.20M | 3,945.30M | 3,238.70M | 6,576.50M | 2,284.60M | -904.90M | 191.20M | 2,827.60M | 3,694.50M | -732.80M | 264.70M | 499.10M | 1,023.20M | 939.90M | 2,504.60M | 574.80M | 3,503.10M | 2,174.96M | 511.47M | -127.20M |
| Depreciation & Amortization | 0.00M | 0.00M | 546.00M | 780.30M | 1,072.80M | 1,102.20M | 1,042.20M | 1,039.20M | 981.60M | 1,008.00M | 1,086.90M | 1,140.60M | 1,219.40M | 1,490.20M | 816.90M | 559.60M | 418.50M | 403.90M | 379.20M | 405.45M | 416.86M | 555.75M |
| Deferred Income Tax | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Stock-Based Compensation | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Change in Working Capital | 0.00M | 0.00M | 1,729.80M | 726.90M | -2,651.30M | -2,194.90M | -1,439.80M | 789.90M | -280.50M | -544.90M | -344.20M | 1,127.20M | -622.50M | -495.70M | 45.20M | -180.30M | -982.20M | 438.80M | -537.40M | -1,064.20M | -25.28M | -78.30M |
| Accounts Receivable | 0.00M | 0.00M | 2,894.80M | 740.70M | -595.70M | -648.70M | -1,266.00M | 482.20M | 25.90M | -377.90M | -791.40M | 371.90M | -909.90M | -588.50M | -419.80M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Inventory | 0.00M | 0.00M | -243.20M | -643.60M | -252.70M | -1,768.60M | -137.80M | 1,138.30M | -1,168.50M | -879.30M | -92.30M | 522.10M | -323.80M | -535.30M | 105.30M | 14.70M | -771.20M | -349.70M | -4.70M | -784.48M | 195.87M | -292.28M |
| Accounts Payable | 0.00M | 0.00M | -921.80M | 629.80M | -1,802.90M | 222.40M | -36.00M | -830.60M | 862.10M | 712.30M | 539.50M | 243.40M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Other Working Capital | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -10.20M | 611.20M | 628.10M | 359.70M | -195.00M | -211.00M | 788.50M | -532.70M | -279.72M | -221.15M | 213.98M |
| Other Non-Cash Items | -3,579.50M | -3,677.50M | -209.50M | -331.70M | -150.80M | -1,583.80M | 184.40M | 1,280.90M | 1,273.40M | -392.60M | 416.60M | 643.90M | 881.90M | 770.20M | -63.40M | -238.00M | -420.10M | 20.80M | 271.50M | 163.91M | 378.58M | 280.90M |
| Net Cash from Operating Activities | 0.00M | 294.40M | 5,853.50M | 5,120.80M | 1,509.40M | 3,900.00M | 2,071.40M | 2,205.10M | 2,165.70M | 2,898.10M | 4,853.80M | 2,178.90M | 1,743.50M | 2,263.80M | 1,821.90M | 1,081.20M | 1,520.80M | 1,438.30M | 3,616.40M | 1,680.12M | 1,281.62M | 631.15M |
| Capital Expenditures (PPE) | 0.00M | 0.00M | -1,158.00M | -1,135.50M | 0.00M | -871.00M | -357.80M | -952.00M | -1,047.40M | -1,206.10M | -443.70M | -1,033.60M | -721.50M | -1,336.30M | -2,379.70M | -3,848.20M | -2,819.70M | -1,529.70M | -805.40M | -449.30M | -98.85M | -97.16M |
| Acquisitions (Net) | 0.00M | 0.00M | 18.10M | 5.90M | 2,363.50M | 1.50M | 129.20M | 58.70M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Purchases of Investments | 0.00M | 0.00M | -8,691.00M | -3,766.50M | -5,944.80M | -7,612.80M | -5,389.40M | -2,461.60M | -708.90M | 0.00M | -1,349.10M | -229.00M | 0.00M | 0.00M | -534.90M | -536.90M | -481.50M | -446.90M | -480.60M | -300.00M | 0.00M | -0.50M |
| Sales / Maturities of Investments | 0.00M | 0.00M | 4,132.50M | 2,744.40M | 4,918.90M | 7,399.70M | 4,556.20M | 2,822.60M | 712.70M | 0.00M | 0.00M | 0.00M | 125.60M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Other Investing Activities | 0.00M | 0.00M | 79.20M | 59.60M | 64.30M | 22.30M | 0.00M | 35.50M | 733.70M | 321.20M | 178.50M | 245.00M | 160.30M | 257.80M | 465.20M | 27.80M | 47.10M | 83.10M | 111.20M | 47.38M | 1.70M | 0.90M |
| Net Cash from Investing Activities | 0.00M | 0.00M | -5,619.20M | -2,092.10M | 1,401.90M | -1,060.30M | -1,061.80M | -496.80M | -309.90M | -884.90M | -1,614.30M | -1,017.60M | -435.60M | -1,078.50M | -2,449.40M | -4,357.30M | -3,254.10M | -1,893.50M | -1,174.80M | -701.92M | -97.15M | -96.76M |
| Net Debt Issuance | 0.00M | 0.00M | 1,523.70M | -1,541.50M | -1,537.60M | -1,874.80M | -306.50M | -794.80M | -1,235.60M | -906.90M | -2,103.90M | -571.90M | -147.50M | -98.10M | 1,314.00M | 2,848.90M | 1,935.70M | 500.60M | -1,805.10M | -1,148.70M | -616.38M | -401.75M |
| Long-Term Debt Issuance | 0.00M | 0.00M | -13.70M | -78.50M | -44.30M | -2,841.40M | -449.70M | -781.30M | -1,235.60M | -1,013.60M | -1,285.90M | -489.80M | -147.50M | 210.00M | 677.90M | 2,409.10M | 1,746.80M | 649.30M | -1,763.50M | -972.11M | -536.65M | -521.14M |
| Short-Term Debt Issuance | 0.00M | 0.00M | 1,537.30M | -1,463.00M | -1,493.30M | 966.60M | 143.20M | -13.50M | 622.00M | 106.70M | -818.00M | -82.10M | 531.20M | -308.10M | 636.10M | 439.80M | 188.90M | -148.70M | -41.60M | -176.59M | -79.74M | 119.39M |
| Net Stock Issuance | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 163.30M | 0.00M | 0.00M | 0.00M | 533.40M | 981.20M | 553.50M | 965.30M | 0.00M | 0.00M | 0.00M | 0.00M |
| Common Stock Issuance | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 163.30M | 0.00M | 0.00M | 0.00M | 533.40M | 981.20M | 553.50M | 965.30M | 0.00M | 0.00M | 0.00M | 0.00M |
| Common Stock Repurchased | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Preferred Stock Issuance | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Net Dividends Paid | 0.00M | 0.00M | -1,927.40M | -679.40M | -680.20M | -329.30M | -86.40M | -166.60M | -489.80M | -239.50M | -329.90M | -50.50M | -91.20M | -152.00M | -151.00M | -151.00M | -307.00M | -249.40M | -199.50M | -62.37M | 0.00M | -34.23M |
| Common Dividends Paid | 0.00M | 0.00M | -1,927.40M | -679.40M | -680.20M | -329.30M | -86.40M | -166.60M | -489.80M | -239.50M | -329.90M | -50.50M | -91.20M | -152.00M | -151.00M | -151.00M | -307.00M | -249.40M | -199.50M | -62.30M | 0.00M | -34.23M |
| Preferred Dividends Paid | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -90.40M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.07M | 0.00M | 0.00M |
| Other Financing Activities | 0.00M | 0.00M | -275.60M | -370.80M | -687.50M | -636.30M | -600.10M | -861.70M | -149.50M | -762.80M | -949.60M | -984.70M | -890.30M | -1,371.60M | -1,001.30M | -488.90M | -492.40M | -357.30M | -787.90M | -130.99M | -90.04M | -133.79M |
| Net Cash from Financing Activities | 0.00M | 0.00M | -679.30M | -2,591.70M | -2,905.30M | -2,840.40M | -993.00M | -1,823.10M | -1,874.90M | -1,909.20M | -3,220.10M | -1,607.10M | -1,129.00M | -1,621.70M | 695.10M | 3,190.20M | 1,689.80M | 859.20M | -2,792.50M | -1,342.06M | -706.42M | -569.77M |
| Effect of FX on Cash | 0.00M | 0.00M | 3.40M | -1.00M | 0.50M | 0.20M | 4.40M | 4.00M | 3.70M | 0.10M | -2.90M | 6.70M | 4.80M | 9.20M | 9.70M | 14.60M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
| Net Change in Cash | 0.00M | 294.40M | -445.00M | 437.00M | 6.50M | -0.50M | 21.00M | -110.80M | -15.40M | 104.10M | 16.50M | -439.10M | 183.70M | -427.20M | 379.00M | -71.30M | -43.50M | 405.30M | -350.90M | -363.86M | 478.04M | -35.37M |
| Cash at Beginning of Period | 0.00M | 294.40M | 517.60M | 80.60M | 74.10M | 74.60M | 53.60M | 164.40M | 179.80M | 75.70M | 57.40M | 496.50M | 312.80M | 740.00M | 361.00M | 432.30M | 475.80M | 70.50M | 421.40M | 785.23M | 307.19M | 342.56M |
| Cash at End of Period | 0.00M | 812.00M | 72.60M | 517.60M | 80.60M | 74.10M | 74.60M | 53.60M | 164.40M | 179.80M | 73.90M | 57.40M | 496.50M | 312.80M | 740.00M | 361.00M | 432.30M | 475.80M | 70.50M | 421.38M | 785.23M | 307.19M |
| Operating Cash Flow | 0.00M | 294.40M | 5,853.50M | 5,120.80M | 1,509.40M | 3,900.00M | 2,071.40M | 2,205.10M | 2,165.70M | 2,898.10M | 4,853.80M | 2,178.90M | 1,743.50M | 2,263.80M | 2,123.60M | 1,081.20M | 1,520.80M | 1,438.30M | 3,616.40M | 1,680.12M | 1,281.62M | 631.15M |
| Capital Expenditure | 0.00M | 0.00M | -1,158.00M | -1,135.50M | 0.00M | -871.00M | -357.80M | -952.00M | -1,047.40M | -1,206.10M | -443.70M | -1,033.60M | -721.50M | -1,336.30M | -2,379.70M | -3,848.20M | -2,819.70M | -1,529.70M | -805.40M | -449.27M | -98.85M | -97.16M |
| Free Cash Flow | 0.00M | 294.40M | 4,695.50M | 3,985.30M | 1,509.40M | 3,029.00M | 1,713.60M | 1,253.10M | 1,118.30M | 1,692.00M | 4,410.10M | 1,145.30M | 1,022.00M | 927.50M | -256.10M | -2,767.00M | -1,298.90M | -91.40M | 2,811.00M | 1,230.85M | 1,182.77M | 534.00M |
Free Cash Flow
| Metric | TTM | TTM-1 | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 | 2020-03-31 | 2019-03-31 | 2018-03-31 | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2014-03-31 | 2013-03-31 | 2012-03-31 | 2011-03-31 | 2010-03-31 | 2009-03-31 | 2008-03-31 | 2007-03-31 | 2006-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA | 11,644.00M | 5,772.10M | 9,801.19M | 10,043.50M | 7,246.45M | 14,567.26M | 4,814.16M | 6,778.80M | 8,201.70M | 5,059.70M | 9,414.90M | 5,691.00M | 5,444.20M | 6,267.70M | 3,192.80M | 5,025.70M | 3,678.70M | 4,619.00M | 6,150.40M | 4,884.94M | 1,648.90M | 1,397.79M |
| (-) Tax Adjustment | 3,003.78M | 1,633.81M | 2,569.69M | 3,342.77M | 2,194.72M | 3,321.46M | 1,295.52M | 1,852.63M | 2,870.60M | 1,722.12M | 3,077.14M | 1,991.85M | 1,905.47M | 1,879.93M | 1,117.48M | 1,730.31M | 1,287.55M | 1,324.31M | 1,575.39M | 1,709.73M | 577.11M | 489.23M |
| (-) Change In Working Capital | 0.00M | 0.00M | 1,729.80M | 726.90M | -2,651.30M | -2,194.90M | -1,439.80M | 789.90M | -280.50M | -544.90M | -344.20M | 1,127.20M | -622.50M | -495.70M | 45.20M | -180.30M | -982.20M | 438.80M | -537.40M | -1,064.20M | -25.28M | -78.30M |
| (-) Capital Expenditure | 0.00M | 0.00M | -1,158.00M | -1,135.50M | 0.00M | -871.00M | -357.80M | -952.00M | -1,047.40M | -1,206.10M | -443.70M | -1,033.60M | -721.50M | -1,336.30M | -2,379.70M | -3,848.20M | -2,819.70M | -1,529.70M | -805.40M | -449.27M | -98.85M | -97.16M |
| Unlevered Free Cash Flow | 8,640.22M | 4,138.29M | 4,343.70M | 4,838.33M | 7,703.03M | 12,569.70M | 4,600.64M | 3,184.27M | 4,564.21M | 2,676.38M | 6,238.26M | 1,538.35M | 3,439.73M | 3,547.17M | -349.58M | -372.51M | 553.66M | 1,326.19M | 4,307.01M | 3,790.14M | 998.22M | 889.71M |
| (-) Net Interest Income After Taxes | -211.48M | -184.97M | -189.77M | -167.53M | -183.42M | -392.87M | -426.26M | -456.44M | -478.99M | -466.83M | -501.24M | -424.00M | -645.58M | -774.13M | -416.39M | -532.96M | -328.58M | 316.63M | -591.51M | -285.81M | -311.15M | -347.93M |
| Net Debt Issuance | 0.00M | 0.00M | 1,523.70M | -1,541.50M | -1,537.60M | -1,874.80M | -306.50M | -794.80M | -1,235.60M | -906.90M | -2,103.90M | -571.90M | -147.50M | -98.10M | 1,314.00M | 2,848.90M | 1,935.70M | 500.60M | -1,805.10M | -1,148.70M | -616.38M | -401.75M |
| Levered Free Cash Flow | 8,851.70M | 4,323.26M | 6,057.17M | 3,464.35M | 6,348.84M | 11,087.76M | 4,720.40M | 2,845.91M | 3,807.59M | 2,236.31M | 4,635.60M | 1,390.45M | 3,937.81M | 4,223.19M | 1,380.81M | 3,009.35M | 2,817.93M | 1,510.16M | 3,093.42M | 2,927.25M | 692.98M | 835.88M |