EVEREST RE GROUP, LTD. RE Cash Flow

Everest re group, ltd. (RE)

CashFlow / Quarterly

Mar'20	Dec'19	Sep'19	Jun'19	Mar'19	Dec'18	Sep'18	Jun'18	Mar'18	Dec'17	Sep'17	Jun'17	Mar'17	Dec'16	Sep'16	Jun'16	Mar'16	Dec'15	Sep'15	Jun'15	Mar'15	Dec'14	Sep'14	Jun'14	Mar'14	Dec'13	Sep'13	Jun'13	Mar'13	Dec'12	Sep'12	Jun'12	Mar'12	Dec'11	Sep'11	Jun'11	Mar'11	Dec'10	Sep'10	Jun'10	Mar'10	Sep'09	Jun'09
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest
16,612	217,644	100,062	337,204	354,551	-385,313	194,141	69,895	210,318	584,808	-639,374	245,674	291,643	373,572	295,394	155,692	171,686	357,281	88,553	209,057	322,978	297,956	301,253	297,925	302,022	366,748	238,527	275,642	384,343	58,777	250,922	214,551	304,704	41,042	63,054	131,312	-315,894	302,533	174,200	156,673	-22,652	228,618	272,588
Adjustments to reconcile net income to net cash provided by operating activities:
Decrease (increase) in premiums receivable
119,548	-157,619	41,318	9,942	168,377	125,696	130,936	69,529	56,826	-213,634	227,011	116,702	220,367	-169,904	205,727	-12,564	-7,604	-180,222	221,584	-44,879	101,728	-304,016	157,818	123,360	-25,533	-183,945	181,317	167,239	53,067	33,771	227,333	-70,139	-37,271	75,692	6,371	35,074	118,423	-61,327	-76,794	-2,624	7,759	10,974	-44,864
Increase in funds held by reinsureds, net
28,973	38,761	-38,219	65,533	-9,353	80,438	-4,605	173,210	-95,416	28,478	-3,238	9,191	-1,211	23,915	-478	14,936	-60,592	2,030	34,990	-5,272	12,027	-5,094	9,077	1,251	-3,399	323	-12,729	16,828	-4,584	3,791	-37,682	-10,673	2,266	-784	22,036	-22,645	-16,843	-25,182	10,024	11,156	2,429	7,458	-21,004
Decrease (increase) in reinsurance receivables
130,593	-110,335	23,572	53,875	-34,556	80,753	-36,172	467,247	-236	-6,790	253,545	-38,428	30,158	115,143	19,523	35,419	32,865	32,631	183,287	-40,843	90,028	-45,810	119,381	22,179	114,898	-196,128	11,187	-26,758	92,736	19,302	22,945	33,809	-20,782	10,061	-89,855	-537	-17,218	-16,729	17,392	29,147	33,144	34,620	75,952
Increase (Decrease) in Income Taxes Receivable
65,114	-69,119	11,925	-88,429	-91,856	322,981	-14,400	12,389	-55,905	-133,494	265,933	18,648	-37,010	-38,591	-26,359	6,541	3,883	-24,856	40,729	35,112	-14,214	-46,029	29,953	19,160	-34,417	-83,840	-73,279	7,498	-64,227	-16,692	-19,927	-4,768	3,309	-75,497	-14,638	-49,873	57,306	-	-	-	-	-	-
Decrease (increase) in deferred tax asset
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-14,935	-3,956	-30,005	120,471	75,216	17,582	-19,240	2,237	-29,324	11,853	-6,789	5,771	9,228
Increase (Decrease) in Prepaid Reinsurance Premiums
10,572	-50,639	8,754	125,415	11,677	-26,249	6,130	53,850	32,194	-23,864	22,822	63,387	23,704	-33,692	14,904	41,024	10,219	-45,587	27,843	26,695	12,868	-23,348	33,132	70,705	-2,359	-8,736	14,605	10,354	-3,446	-34,759	27,524	-3,130	-5,993	3,098	-10,126	-22,319	-17,027	-4,866	17,459	13,098	-410	-	-
Increase (decrease) in reserve for losses and loss adjustment expenses
406,257	-151,288	398,572	97,023	58,073	786,326	368,183	344,617	-121,415	-551,217	1,830,045	-1,602	99,095	75,407	118,413	301,650	50,497	46,438	234,162	168,901	-55,334	368,035	-164,456	-64,403	56,348	98,134	100,751	47,200	127,942	-235,945	138,310	95,066	172,164	-247,859	115,014	-146,938	-546,447	37,284	-8,642	-30,445	-418,945	26,614	-181,592
Decrease in future policy benefit reserve
-915	-1,684	-854	-1,751	103	-1,093	-974	-262	-1,907	-3,265	41	-919	83	-1,924	-829	-610	-473	-670	124	-237	-127	2,187	-735	279	-1,423	-5,743	-285	229	-796	374	-535	-574	-345	5,217	-638	-176	-218	-745	-220	-434	-135	-1,168	-2,013
Increase (decrease) in unearned premiums
158,744	133,112	169,334	84,106	135,157	177,724	212,771	65,930	85,598	11,443	228,722	35,395	125,614	-111,085	208,328	-93,199	-26,116	-98,405	162,304	-119,915	-40,934	-94,388	158,734	16,787	80,016	-42,769	178,193	72,212	54,323	-46,193	121,344	-186,162	12,593	39,179	34,686	-106,556	-7,131	-82,589	106,215	-28,341	41,598	103,568	-22,387
Increase (Decrease) in Reinsurance Payables
95,555	-93,829	27,832	69,148	63,326	-66,943	-22,751	77,560	24,410	-49,285	-6,573	52,263	13,666	-59,293	38,985	41,254	5,254	-26,376	53,391	-64,460	81,172	-73,676	1,438	99,370	1,176	-108,745	33,937	25,577	4,188	-64,576	138,239	30,025	-3,122	20,849	13,645	-6,899	-22,684	-	-	-	-	-	-
Increase Decrease In Losses In Course Of Payment
-1,422	-27,119	-42,176	102,452	-66,714	24,262	-63,126	116,154	45,919	-243,176	-150,752	174,742	113,815	-53,606	-3,515	-13,285	24,473	-186,382	47,415	23,435	71,568	-339,311	3,115	54,987	107,003	-262,644	174,701	81,362	148,773	85,895	76,527	-20,878	31,688	-	-	-	-	-	-	-	-	-	-
Change In Equity Adjustments In Limited Partnerships
8,512	3,345	47,956	48,952	8,079	13,675	42,479	21,302	24,596	28,558	23,123	20,034	10,998	4,650	16,771	22,699	-6,181	240	-115	6,078	6,762	15,026	21,238	5,513	-2,313	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change in equity adjustments in limited partnerships
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	21,238	5,513	-	-	4,343	18,994	17,356	-	18,274	15,972	12,520	-10,504	16,439	14,309	36,305	40,264	-1,026	16,091	16,164	-23,512	-19,809
Reimbursement from Limited Partnership Investment
11,108	18,941	21,038	26,522	14,799	15,545	26,809	26,745	15,524	13,966	13,867	17,608	5,384	9,095	11,617	25,381	15,915	11,359	24,293	9,732	8,600	9,955	27,735	4,830	8,600	8,249	5,638	9,409	33,686	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change in other assets and liabilities, net
45,259	16,727	-23,371	90,972	-30,152	70,635	140,252	-31,715	142,935	-49,622	54,857	74,762	-12,999	-109,160	180,867	-13,927	-12,175	19,323	10,734	-560	-32,168	110,521	-24,758	32,913	23,959	-10,900	-6,754	31,052	43,814	20,125	11,280	-113,547	5,354	18,180	-65,828	64,275	-125,238	43,367	34,701	-86,141	55,877	-56,631	52,725
Non-cash compensation expense
9,393	8,632	8,215	8,115	9,056	6,578	8,225	9,230	8,336	7,286	7,286	8,224	7,501	6,039	6,097	6,221	8,041	5,087	5,786	5,194	5,170	6,477	4,952	5,341	4,427	16,756	4,923	4,551	5,614	9,158	9,452	7,652	5,722	4,740	5,295	4,212	3,446	2,857	4,799	3,589	3,541	3,534	3,620
Amortization of bond premium
8,640	7,294	10,321	7,422	5,899	4,468	7,127	8,727	8,950	11,210	12,182	10,729	11,746	11,016	14,026	11,771	12,354	12,131	13,256	12,181	13,333	11,204	10,942	13,496	13,572	16,181	14,773	16,900	18,607	16,049	14,829	16,200	14,766	13,488	8,814	12,818	12,752	9,906	14,850	10,454	10,885	5,912	4,391
Amortization of underwriting discount on senior notes
-	-	-	-	-	-	-	-	-	-	-	-	-	-	1	1	1	-	1	1	1	3	15	14	14	13	14	14	13	14	13	12	13	13	12	12	12	11	12	11	42	48	48
Realized gain on debt repurchase
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0
Net realized capital (gains) losses
-210,588	75,443	-12,943	30,272	92,232	-172,815	54,804	15,776	-24,901	33,663	41,535	25,268	52,728	34,005	380	32,658	-74,259	10,507	-159,971	-24,178	-10,505	13,352	-9,448	59,016	21,126	94,629	44,958	33,905	126,735	19,518	62,743	-16,580	98,719	137,283	-137,671	-4,845	12,156	32,591	38,295	-41,693	72,718	31,063	23,462
Net cash provided by operating activities
505,989	365,139	633,352	393,709	459,802	66,440	410,981	-62,992	195,640	118,475	409,856	252,550	381,812	422,852	277,182	308,090	375,476	306,394	270,204	181,068	350,569	128,818	335,512	223,335	367,097	273,297	386,022	179,584	259,358	215,196	174,926	138,772	165,738	171,082	207,910	150,640	188,106	127,862	297,771	221,510	271,332	314,743	103,421
CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from fixed maturities matured/called - available for sale, at market value
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	420,404	503,428	-	515,378	577,404	594,807	504,415	590,769	556,764	490,745	502,752	594,260	706,674	612,044	535,686	503,303	381,216	410,377	-	537,715	372,401	-	-	-	-	-	-	-
Proceeds From Securities Matured Called Available For Sale Fixed Maturities At Fair Value
656,070	671,001	621,377	549,384	460,537	529,200	344,690	587,378	512,384	540,746	474,390	619,289	525,873	-	-	-	-	-	-	-	-	0	0	0	875	0	0	4,213	3,000	-	1,300	-	-	0	-431,364	5,875	438,264	-	424,326	369,775	413,390	364,585	318,283
The cash inflow associated with the sale of debt securities classified as available-for-sale securities, held at market value.
501,953	691,005	271,025	519,981	1,798,226	1,392,289	530,766	861,085	364,288	709,907	700,728	562,718	428,491	369,673	293,997	270,646	324,118	578,093	414,327	375,861	355,812	761,719	443,606	277,767	328,709	247,030	214,173	376,688	254,496	273,838	217,983	203,240	218,078	376,593	487,973	336,770	530,910	786,373	122,884	238,940	484,522	109,963	48,701
Proceeds From Sale Of Available For Sale Securities Debt
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	211	377	1,236	12,611	3,093	0	20,763	3,175	1,056	13,678	3,664	11,991	11,783	1,862	59,281	2,526	12,512	17,168	32,952	936	10,689	6,115	2,497	4,010	4,510
Proceeds From Sale Of Available-For-Sale Securities, Equity, Market Value
-	-	-	-	-	-	-	-	-	772	0	0	18,802	6,268	-71	23	203	6,816	17,521	4,516	83	5,727	2,502	8,138	534	393	326	44,194	1,229	150,015	76,000	34,549	20,243	0	1	110	27,096	-	3	712	-	23,067	34
Proceeds From Securities Sold Available For Sale Equity Securities At Fair Value
112,841	98,808	35,924	79,733	69,500	413,590	209,437	376,507	199,875	315,772	57,861	117,911	140,315	180,799	112,522	337,793	92,245	174,352	139,072	162,654	137,966	131,555	147,622	126,294	178,598	245,886	101,176	252,594	106,175	171,823	89,311	53,950	243,656	92,480	61,080	37,000	56,667	146,471	14,899	51,400	21,342	11,309	10,591
Distributions from other invested assets
104,085	68,758	72,048	89,060	54,692	40,080	83,073	1,916,971	1,061,894	2,023,102	1,079,542	1,310,494	1,165,905	1,222,897	1,338,905	1,149,972	1,111,710	15,419	14,077	16,908	10,797	56,218	36,744	5,443	17,077	20,392	5,236	24,437	50,016	704	32,015	12,798	8,219	-34,962	15,923	40,535	86,559	28,335	21,154	19,630	10,730	27,280	10,647
Proceeds from fixed maturities matured/called - available for sale, at fair value
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	6,900	-	-	-	-	-	0
The cash outflow to acquire debt securities classified as available-for-sale securities, because they are not classified as either held-to-maturity securities or trading securities, held at market value.
1,359,281	1,574,189	1,573,397	1,216,668	2,249,663	2,551,171	1,195,002	1,012,613	1,150,718	1,356,514	894,396	1,327,445	1,552,743	1,087,104	1,042,265	853,537	1,078,990	1,134,313	1,135,869	1,077,663	1,370,458	943,210	1,270,700	1,295,283	1,163,440	749,741	671,876	1,105,870	1,016,289	1,184,638	889,195	641,902	612,674	944,353	756,432	582,696	954,632	438,468	366,121	938,124	1,023,499	840,561	-550,863
Payments For Securities Acquired Available For Sale Fixed Maturities At Fair Value
-	-	-	-	-	0	0	2,545	1,836	-	-	-	-	-	-	-	-	-	-	-	-	414	22,375	0	1,309	1,398	2,092	1,411	1,295	791	1,658	2,382	3,124	2,456	9,801	7,148	8,076	53,706	56,938	9,486	14,194	2,548	-3,244
Payments To Acquire Available-For-Sale Securities, Equity, Market Value
-	-	-	-	-	-	-	-	-	2,837	16,586	1,328	1,282	8,344	1,801	1,288	1,105	4,269	1,040	1,077	4,464	6,143	1,254	2,073	8,546	5,172	1,097	51,921	1,566	6,445	7,472	6,202	6,452	7,254	4,772	28,683	87,128	-	857	1,426	-	-	0
Payments For Securities Acquired Available For Sale Equity Securities At Fair Value
76,513	59,448	40,899	82,635	146,435	101,013	98,127	412,371	310,426	87,421	92,677	191,641	66,902	77,385	75,501	97,746	96,297	95,924	143,315	146,239	171,411	183,586	79,557	90,985	92,329	196,786	180,308	121,327	122,617	121,461	111,767	79,934	113,345	70,867	342,567	213,658	128,642	409,748	23,927	38,095	42,322	12,948	-10,320
Payments to Acquire Interest In Subsidiaries and Affiliates
152,269	125,958	92,157	92,295	115,028	125,638	76,162	2,221,365	947,290	2,152,665	1,245,325	1,247,011	1,184,270	1,264,582	1,420,113	1,257,183	1,454,123	145,676	42,033	56,929	41,961	103,829	86,523	29,427	4,961	6,872	3,762	4,617	6,684	8,688	21,089	16,680	11,912	7,000	5,730	27,544	24,558	13,311	16,019	10,034	27,044	11,882	18,503
Cost of businesses acquired
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	63,100	-	-	-	-	-	-
Net change in short-term securities
27,882	-45,758	-286,935	145,595	354,388	-454,815	212,707	-43,537	-169,705	147,923	31,566	-150,744	45,178	119,070	-216,134	88,325	-360,238	157,169	-291,023	15,073	-222,952	-208,339	-138,855	270,962	152,715	350,043	139,544	-53,629	-78,507	-112,153	24,466	5,025	257,705	-149,585	51,333	130,222	-132,939	193,976	208,162	-209,878	-82,019	229,898	-78,140
Net change in unsettled securities transactions
17,185	12,393	102,301	-38,722	-49,809	54,599	-133,998	80,059	-46,708	-188,979	267,008	188,902	-236,702	35,106	15,125	-29,229	-30,390	4,477	22,717	-4,980	505	17,929	7,137	-19,069	-1,564	-11,710	70,186	-64,135	8,467	30,872	-59,991	32,856	-38,822	21,883	11,755	-175,061	127,860	-20,966	22,855	58,493	-47,298	-104,102	-49,629
Net cash used in investing activities
-258,181	-200,690	-521,445	-257,607	-432,750	-2,447	-279,348	57,590	-55,416	31,918	-235,037	-195,171	-334,287	-326,899	-34,366	-88,425	-208,183	-312,009	50,569	-154,515	-265,146	425,473	-104,355	-695,255	-384,435	-278,674	-152,638	255,096	-47,787	-96,685	-63,961	-97,366	-6,536	-112,998	-67,186	-5,031	-81,709	35,380	-100,924	-159,208	-45,261	-453,521	-62,395
CASH FLOWS FROM FINANCING ACTIVITIES:
Payments for Shares Issued for Share-Based Compensation, Net of Expense
12,573	-4,702	351	-803	8,288	394	-1,668	48	9,383	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Common shares issued during the period for share-based compensation, net of expense
-	-	-	-	-	-	-	-	-	-	197	782	-6,629	5,436	2,632	2,532	151	3,701	4,428	5,466	2	2,374	2,322	11,022	2,121	-172	5,103	19,651	26,918	1,605	1,913	15,344	2,611	3,761	951	5,879	1,678	1,617	600	128	721	1,114	256
Purchase of treasury shares
200,020	0	0	8,451	16,153	-	-	-	-	-	-	-	-	7,060	192,871	100,443	85,914	75,078	200,000	49,941	75,040	100,082	74,991	74,968	249,983	71,959	100,001	211,323	238,632	39,963	25,026	100,000	124,999	8,251	46,628	0	37,611	51,714	99,729	200,079	47,032	41,077	49,418
Net cost of junior subordinated debt securities redemption
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	329,897	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Proceeds from issuance of senior notes
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	400,000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Third party investment in redeemable noncontrolling interest
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	65,000	-53,000	-70,700	-	-87,500	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Subscription advances for third party redeemable noncontrolling interest
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	77,500	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Payments of Dividends, Common Stock
63,277	63,191	56,995	56,999	57,137	56,878	52,863	53,240	53,240	53,355	51,302	51,304	51,281	51,087	47,459	48,132	48,706	49,202	41,698	41,955	42,252	42,879	33,973	34,319	34,742	-	23,174	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net cost of debt repurchase
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0
Net cost of senior notes maturing
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	200,000	-	0
Revolving credit borrowings
50,000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-40,000	40,000	-	-	-	-	-	0	-40,000	0	-10,000	-	50,000	-133,000	-	-	0
Repayments Of Debt
1,198	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Payments Related to Tax Withholding for Share-based Compensation
13,982	1,154	725	305	11,443	1,653	400	614	14,245	199	300	890	11,517	578	927	759	8,331	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Dividends paid on third party investment in redeemable noncontrolling interest
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	10,334	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Dividends paid to shareholders
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	34,319	-	-	-	23,315	24,231	-	24,897	25,129	25,641	25,786	25,936	26,081	26,045	26,063	26,574	27,556	28,284	29,100	29,549
Net cash used in financing activities
-241,050	-59,643	-58,071	-64,952	-93,021	-58,925	-101,595	-79,206	-76,868	-103,214	-51,405	-51,412	-69,427	-53,289	-238,625	-146,802	-142,800	-132,180	-237,270	-86,430	-117,290	-516,453	-181,976	432,235	-211,904	34,908	-70,572	-504,884	-235,945	-63,093	-48,010	-109,785	-148,029	-30,276	-111,613	-20,202	-71,978	-109,160	-175,703	-94,507	-274,595	-69,063	-78,711
EFFECT OF EXCHANGE RATE CHANGES ON CASH
2,832	-13,942	1,969	6,243	-6,152	11,266	-9,770	3,515	2,163	2,493	-7,224	-5,002	8,220	3,463	2,317	27,481	20,792	20,227	-21,178	203	-7,032	-2,167	11,052	-4,149	3,264	-7,683	-12,414	-14,796	11,460	3,074	16,752	-4,817	12,223	-22,863	3,072	1,969	-8,680	3,186	-11,457	9,499	15,085	616	42,737
Net (decrease) increase in cash
9,590	90,864	55,805	77,393	-72,121	16,334	20,268	-81,093	65,519	49,672	116,190	965	-13,682	46,127	6,508	100,344	45,285	-117,568	62,325	-59,674	-38,899	35,671	60,233	-43,834	-225,978	21,848	150,398	-85,000	-12,914	58,492	79,707	-73,196	23,396	4,945	32,183	127,376	25,739	57,268	9,687	-22,706	-33,439	-207,225	5,052
SUPPLEMENTAL CASH FLOW INFORMATION:
Income taxes paid (recovered)
4,920	-68,041	3,451	6,851	-90,846	2,877	-23,790	7,102	-51,253	106,155	929	48,179	9,593	2,564	-1,833	36,905	5,000	41,622	29,882	69,086	24,266	6,895	49,319	80,981	16,260	4,384	-1,820	47,550	19,188	5,291	30,662	12,617	11,184	-38,617	6,627	-24,471	11,924	5,737	-877	-48,597	12,759	2,983	40,644
InterestPaidNet
2,817	12,611	3,094	12,830	3,154	12,706	2,987	12,332	2,422	15,875	2,280	17,713	105	17,783	35	17,822	370	17,934	132	17,775	132	24,274	132	14,844	174	14,866	243	17,280	6,001	21,072	5,851	20,387	5,698	20,262	5,607	20,259	5,519	20,177	5,660	20,160	14,201	14,194	19,806