Spire Inc SR Income Statement

Spire inc (SR)

Income statement / 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	Dec'09	Jun'09	Mar'09
Dividends on Laclede Gas Redeemable Preferred Stock
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	7
Net Income
133,600	67,000	-34,300	-3,000	154,600	67,300	-25,900	25,900	98,200	116,000	-13,300	21,700	108,000	45,200	-14,200	10,700	100,800	46,900	-18,700	14,100	94,400	47,100	-14,919	11,700	52,219	35,600	-9,610	6,600	30,242	25,568	-691	8,433	29,684	25,174	-2,827	15,390	27,893	23,369	-1,597	4,731	28,020	22,886	6,877	30,811
Net hedging loss arising during the period
-41,100	-	-	-	-7,700	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Amounts reclassified into net income
2,200	-	-	-	400	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net loss on cash flow hedging derivative instruments
-43,300	-	-	-	-8,100	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net (loss) gain on defined benefit pension and other postretirement plans
100	-	-	-	-100	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net unrealized gain on available for sale securities
-	-	-	-	100	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Comprehensive Loss, Before Tax
-43,400	-	-	-	-7,900	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income Tax Benefit Related to Items of Other Comprehensive Income (Loss)
-9,700	-	-	-	-1,900	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Comprehensive Loss, Net of Tax
-33,700	-	-	-	-6,000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Comprehensive Income
99,900	-	-	-	148,600	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating Revenues:
Gas Utility
679,100	530,600	207,300	301,400	776,700	573,800	220,700	334,800	790,600	541,900	241,500	305,100	641,100	472,300	193,700	253,200	611,500	398,800	203,200	260,200	847,000	581,400	178,958	214,000	634,442	435,200	111,492	131,500	354,097	250,111	97,519	116,459	298,620	250,902	95,949	151,423	388,375	277,443	83,103	124,745	373,520	282,929	160,332	440,468
Gas Marketing and other
-	36,300	-	19,900	-	28,200	18,500	15,800	22,800	19,900	17,200	18,400	22,300	22,800	85,600	-3,900	-2,200	600	1,000	15,000	30,400	38,200	43,589	27,800	59,811	33,400	39,496	33,800	41,255	55,249	73,964	70,014	59,434	158,588	173,547	174,309	155,111	166,408	200,477	199,307	261,473	197,525	148,442	217,589
Other
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	251	-	-	-	2,261	1,643	-	376	121	1,423	1,550	18,549	292	351	451	455	332	10,712	1,170	1,011
Total Operating Revenues
715,500	566,900	225,600	321,300	803,500	602,000	239,200	350,600	813,400	561,800	258,700	323,500	663,400	495,100	279,300	249,300	609,300	399,400	204,200	275,200	877,400	619,600	222,296	241,800	694,504	468,600	147,084	165,300	397,613	307,003	169,563	186,849	358,175	410,913	271,046	344,281	543,778	444,202	284,031	324,507	635,325	491,166	309,944	659,068
Operating Expenses:
Gas Utility
Natural and propane gas
249,000	214,600	33,600	75,500	337,400	251,700	38,400	107,200	383,700	240,800	45,700	76,700	254,300	193,800	28,500	54,100	261,100	148,500	37,600	57,700	482,800	304,300	35,241	49,300	405,359	241,800	23,245	43,200	230,440	136,515	32,744	46,641	171,164	146,751	39,244	76,632	260,706	173,365	30,352	57,315	250,238	182,000	87,841	313,506
Other operation and maintenance expenses
93,100	106,000	109,100	111,200	109,500	102,500	107,800	99,100	135,300	99,000	106,400	100,800	98,400	99,400	99,800	91,800	94,300	91,600	99,100	90,600	103,800	97,100	80,491	73,000	72,009	62,300	56,958	42,500	41,191	39,651	53,441	38,351	38,043	37,565	61,646	36,930	39,500	34,862	33,526	33,227	37,779	37,463	33,900	40,251
Maintenance
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	5,761	5,308	-	5,932	6,441	6,140	6,653	7,198	7,219	6,174	6,659	7,261
Depreciation and amortization
47,000	46,400	46,200	45,100	44,400	43,700	45,100	40,500	41,100	40,300	39,500	38,400	37,900	37,700	35,400	34,200	33,800	33,500	33,200	32,500	32,200	32,000	23,882	18,400	20,118	20,000	14,577	11,500	11,258	10,965	10,250	10,186	10,175	10,089	9,981	9,856	9,739	9,638	9,428	9,396	9,385	9,363	9,190	9,180
Taxes, other than income taxes
51,700	37,900	25,400	29,700	57,400	39,200	24,300	33,500	58,000	36,700	25,600	30,500	48,300	33,400	25,700	27,400	43,900	28,200	22,200	26,200	55,700	38,000	19,461	22,200	41,739	28,600	10,643	12,900	21,751	14,806	8,098	10,842	20,093	14,667	7,986	12,332	24,686	15,748	7,117	12,016	26,050	16,224	13,821	28,216
Total Gas Utility Operating Expenses
-	404,900	-	261,500	-	437,100	215,600	280,300	618,100	416,800	217,200	246,400	438,900	364,300	189,400	207,500	433,100	301,800	192,100	207,000	674,500	471,400	159,075	162,900	539,225	352,700	105,423	110,100	304,640	201,937	93,464	106,020	245,236	214,380	100,344	141,682	341,072	239,753	87,076	119,152	330,671	251,224	151,411	398,414
Gas Marketing and other
-	59,700	-	46,500	-	59,800	42,500	11,400	45,200	41,000	39,600	26,800	44,100	41,700	97,600	6,500	8,500	10,600	20,600	32,200	45,200	60,900	74,679	54,200	65,021	53,000	62,123	42,900	35,995	57,382	76,016	65,420	61,805	152,559	168,332	168,580	152,302	163,353	195,566	192,230	254,161	194,730	141,512	204,487
Other
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	3,079	-	-	2,300	5,129	5,599	-	364	551	869	571	8,265	461	345	324	258	223	4,548	818	927
Total Operating Expenses
505,000	464,600	251,200	308,000	594,000	496,900	258,100	291,700	663,300	457,800	256,800	273,200	483,000	406,000	287,000	214,000	441,600	312,400	212,700	239,200	719,700	532,300	230,675	217,100	607,325	405,700	156,818	153,000	345,764	264,918	167,696	171,804	307,592	367,808	269,247	318,527	493,835	403,451	282,966	311,640	585,055	450,502	293,741	603,828
Operating Income
210,500	102,300	-25,600	13,300	209,500	105,100	-18,900	58,900	150,100	104,000	1,900	50,300	180,400	89,100	-7,700	35,300	167,700	87,000	-8,500	36,000	157,700	87,300	-8,379	24,700	87,179	62,900	-9,734	12,300	51,849	42,085	1,867	15,045	50,583	43,105	1,799	25,754	49,943	40,751	1,065	12,867	50,270	40,664	16,203	55,240
Interest Charges:
Interest on long-term debt
-	-	-	20,500	-	-	-	20,800	21,000	20,700	19,500	19,000	19,200	19,100	17,400	16,600	16,700	16,900	16,600	16,300	16,500	17,200	12,370	8,600	8,630	9,700	8,073	6,300	5,689	5,438	5,782	5,739	5,740	5,739	5,740	5,739	5,740	5,942	6,146	6,146	6,145	6,146	6,146	6,145
Other interest charges
-	-	-	5,100	-	-	-	3,400	4,400	3,700	3,400	2,400	3,500	3,000	2,100	2,800	2,600	2,100	1,900	1,500	2,600	2,000	2,558	2,800	742	800	896	600	1,016	588	359	427	539	575	555	408	549	744	549	631	526	563	737	1,168
Interest Expense, Net
27,200	26,700	25,300	25,600	27,600	25,900	24,400	24,200	25,400	24,400	22,900	21,400	22,700	22,100	19,500	19,400	19,300	19,000	18,500	17,800	19,100	19,200	14,928	11,400	9,372	10,500	8,969	6,900	6,705	6,026	6,141	6,166	6,279	6,314	6,295	6,147	6,289	6,686	6,695	6,777	6,671	6,709	6,883	7,313
Other (Expense) Income, Net
-19,500	5,700	5,900	6,400	6,100	2,800	-600	-3,100	-7,600	3,300	1,000	1,500	3,600	500	4,800	1,600	800	1,400	-1,400	500	700	1,400	-2,352	-2,400	-248	1,700	476	-400	1,340	1,084	-571	451	1,381	1,939	-2,292	157	467	1,845	1,406	-191	318	1,587	1,331	247
Income Before Income Taxes
163,800	81,300	-45,000	-5,900	188,000	82,000	-43,900	31,600	117,100	82,900	-20,000	30,400	161,300	67,500	-22,400	17,500	149,200	69,400	-28,400	18,700	139,300	69,500	-25,659	10,900	77,559	54,100	-18,227	5,000	46,484	37,143	-4,845	9,330	45,685	38,730	-6,788	19,764	44,121	35,910	-4,224	5,899	43,917	35,542	10,651	48,174
Income Tax Expense
30,200	14,300	-10,700	-2,900	33,400	14,700	-18,000	5,700	18,900	-33,100	-6,700	8,700	53,300	22,300	-8,200	6,800	48,400	22,500	-9,700	4,600	44,900	22,400	-10,740	-800	25,340	18,500	-8,617	-1,600	16,242	11,575	-4,154	897	16,001	13,556	-3,961	4,374	16,228	12,541	-2,627	1,168	15,897	12,656	3,774	17,356
Other Comprehensive Loss, Net of Tax
-33,700	-	-	-	-6,000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Comprehensive Income
99,900	-	-	-	148,600	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Provision for preferred dividends
-	3,700	-	1,600	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income allocated to participating securities
-	100	-	-	-	100	-	100	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income Available to Common Shareholders
-	63,200	-	-4,600	-	67,200	-	25,800	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Basic
-	50,900	-	50,700	-	50,600	50,400	49,600	48,200	48,200	48,400	48,100	45,600	45,500	45,500	44,400	43,300	43,200	43,400	43,200	43,100	43,100	43,083	34,900	32,617	32,600	32,707	26,100	22,421	22,372	22,471	22,282	22,254	22,193	22,135	22,120	22,100	22,041	22,010	21,997	21,980	21,957	21,904	21,891
Diluted
-	51,100	-	50,900	-	50,800	50,700	49,700	48,400	48,400	48,400	48,200	45,700	45,700	45,700	44,600	43,500	43,400	43,500	43,300	43,200	43,200	43,344	35,000	32,656	32,600	32,868	26,200	22,498	22,434	22,244	22,357	22,336	22,263	22,204	22,188	22,172	22,120	22,080	22,048	22,027	22,001	21,950	21,969
Basic Earnings Per Share of Common Stock:
Basic Earnings Per Common Share
-	1.24	-	-0.09	-	1.33	-0.60	0.52	2.03	2.40	-0.36	0.45	2.36	0.99	-0.38	0.24	2.32	1.08	-0.43	0.32	2.18	1.09	-0.66	0.34	1.59	1.09	-0.70	0.25	1.34	1.14	-0.04	0.38	1.33	1.13	-0.12	0.69	1.25	1.05	-0.07	0.21	1.26	1.03	0.31	1.39
Diluted Earnings Per Share of Common Stock:
Diluted Earnings Per Common Share
-	1.24	-	-0.09	-	1.32	-0.61	0.52	2.03	2.39	-0.37	0.45	2.36	0.99	-0.39	0.24	2.31	1.08	-0.43	0.32	2.18	1.09	-0.66	0.33	1.59	1.09	-0.71	0.25	1.34	1.14	-0.03	0.38	1.32	1.12	-0.13	0.69	1.25	1.05	-0.07	0.21	1.26	1.03	0.31	1.39
Dividends Declared Per Share (in dollars per share)
-	-	-	-	-	-	-	-	-	-	-	0.52	0.52	0.52	-	0.49	0.49	0.49	-	0.46	0.46	0.46	-	0.44	0.44	0.44	-	0.42	0.42	0.42	-	0.41	0.41	0.41	-	0.40	0.40	0.40	-	0.39	0.39	0.39	0.38	0.38
Spire Missouri
Net Income
74,500	-	-	-	80,000	-	-	-	-	-	-	15,500	57,000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Comprehensive Loss, Net of Tax
-200	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Comprehensive Income
74,300	-	-	-	80,000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gas Utility
457,500	-	-	-	556,600	-	-	-	-	-	-	198,500	447,200	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Revenues
457,500	-	-	-	556,600	-	-	-	-	-	-	198,500	447,200	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Natural and propane gas
223,600	-	-	-	313,800	-	-	-	-	-	-	61,900	241,200	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other operation and maintenance expenses
50,800	-	-	-	70,700	-	-	-	-	-	-	61,200	57,500	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation and amortization
29,300	-	-	-	27,800	-	-	-	-	-	-	23,200	23,000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Taxes, other than income taxes
36,100	-	-	-	41,900	-	-	-	-	-	-	21,700	35,300	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses
339,800	-	-	-	454,200	-	-	-	-	-	-	168,000	357,000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating Income
117,700	-	-	-	102,400	-	-	-	-	-	-	30,500	90,200	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest on long-term debt
-	-	-	-	-	-	-	-	-	-	-	8,000	8,200	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other interest charges
-	-	-	-	-	-	-	-	-	-	-	1,500	1,500	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense, Net
12,700	-	-	-	13,200	-	-	-	-	-	-	9,500	9,700	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other (Expense) Income, Net
-20,900	-	-	-	2,500	-	-	-	-	-	-	700	1,900	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income Before Income Taxes
84,100	-	-	-	91,700	-	-	-	-	-	-	21,700	82,400	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income Tax Expense
9,600	-	-	-	11,700	-	-	-	-	-	-	6,200	25,400	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income
74,500	-	-	-	80,000	-	-	-	-	-	-	15,500	57,000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Comprehensive Loss, Net of Tax
-200	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Comprehensive Income
74,300	-	-	-	80,000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Spire Alabama
Net Income
-	13,200	-	5,600	-	10,300	-11,000	6,300	55,600	-49,600	-	7,400	47,600	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gas Utility
-	126,200	-	90,800	-	133,500	61,300	100,300	218,300	120,800	-	90,500	158,800	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Revenues
-	126,200	-	90,800	-	133,500	61,300	100,300	218,300	120,800	-	90,500	158,800	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Natural and propane gas
-	47,000	-	20,000	-	59,500	16,300	32,200	78,500	49,000	-	22,500	25,800	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other operation and maintenance expenses
-	35,200	-	37,300	-	34,400	37,600	33,200	35,200	32,800	-	32,900	31,500	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation and amortization
-	14,300	-	14,200	-	13,600	13,800	13,500	13,100	12,800	-	12,600	12,300	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Taxes, other than income taxes
-	8,800	-	8,200	-	8,900	5,400	8,100	14,400	8,200	-	7,000	10,300	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses
-	105,300	-	79,700	-	116,400	73,100	87,000	141,200	102,800	-	75,000	79,900	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating Income
-	20,900	-	11,100	-	17,100	-11,800	13,300	77,100	18,000	-	15,500	78,900	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest on long-term debt
-	-	-	4,600	-	-	-	3,600	3,500	2,900	-	2,800	2,800	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other interest charges
-	-	-	900	-	-	-	800	900	1,100	-	800	700	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense, Net
-	5,400	-	5,500	-	5,100	4,500	4,400	4,400	4,000	-	3,600	3,500	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Income, Net
-	2,200	-	1,900	-	1,800	1,100	-500	1,600	1,400	-	600	1,100	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income Before Income Taxes
-	17,700	-	7,500	-	13,800	-15,200	8,400	74,300	15,400	-	12,500	76,500	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income Tax Expense
-	4,500	-	1,900	-	3,500	-4,200	2,100	18,700	65,000	-	5,100	28,900	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-