1. United States of America Stocks

  2. •

    Consumer Defensive

  3. •

    Tobacco
Pyxus International, Inc.

Pyxus International, Inc.

PYYX
Pyxus International, Inc.US flagOther OTC
3.54
USD
+0.04
- -
87.11MMarket Cap

Income Statement (USD)

APIChatGPT
2012 Y
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
2026 Y
As of date
03/31/2012
03/31/2013
03/31/2014
03/31/2015
03/31/2016
03/31/2017
03/31/2018
03/31/2019
03/31/2020
03/31/2021
03/31/2022
03/31/2023
03/31/2024
03/31/2025
03/31/2026
Sales/Revenue/Turnover
2,151
2,241
2,355
2,067
1,905
1,715
1,846
1,802
1,527
- -
1,640
1,915
2,033
2,481
2,413
+ Sales & Services Revenue
2,151
2,241
2,355
2,067
1,905
1,715
1,846
1,802
1,527
- -
1,640
1,915
2,033
2,481
2,413
- Cost of Revenue
1,863
1,954
2,129
1,823
1,679
1,498
1,600
1,551
1,303
- -
1,413
1,654
1,720
2,138
2,065
+ Cost of Goods & Services
1,863
1,954
2,129
1,823
1,679
1,498
1,600
1,551
1,303
- -
1,413
1,654
1,720
2,138
2,065
Gross Profit
288
287
226
243
226
217
246
251
225
- -
227
261
312
343
348
+ Other Operating Income
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Operating Expenses
148
122
134
135
119
124
136
162
190
- -
142
152
161
171
163
+ Selling, General & Admin
148
146
134
137
124
133
148
173
199
- -
142
152
161
171
163
+ Research & Development
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Operating Expense
- -
-24
- -
-2
-4
-9
-12
-10
-9
- -
- -
- -
- -
- -
- -
Operating Income (Loss)
140
166
92
109
107
93
110
88
35
- -
85
109
151
172
185
- Non-Operating (Income) Loss
86
113
154
117
15
133
126
131
179
- -
164
132
136
139
156
+ Interest Expense, Net
101
108
110
107
110
127
131
132
129
- -
108
113
126
128
134
+ Interest Expense
107
115
117
113
117
135
134
136
133
- -
108
113
126
128
134
- Interest Income
6
7
7
6
7
8
3
4
4
- -
- -
- -
- -
- -
- -
+ Other Non-Op (Income) Loss
-15
5
44
10
-95
6
-5
-1
50
- -
56
19
10
10
22
Pretax Income
54
53
-62
-9
92
-40
-16
-43
-144
- -
-79
-23
15
33
29
- Income Tax Expense (Benefit)
25
30
41
22
32
23
-59
38
132
- -
13
34
27
25
30
- (Income) Loss from Affiliates
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Income (Loss) from Cont Ops
29
25
-103
-28
65
-63
52
-71
-270
- -
-82
-38
3
17
16
- Net Extraordinary Losses (Gains)
-1
1
-1
- -
- -
-1
-1
-1
-11
- -
- -
2
1
3
2
+ Discontinued Operations
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Extraord. & Accounting Changes
-1
1
-1
- -
- -
-1
-1
-1
-11
- -
- -
2
1
3
2
Income (Loss) Incl. MI
30
23
-102
-28
66
-63
53
-70
-259
- -
-82
-40
2
14
13
- Minority Interest
- -
-1
- -
- -
- -
- -
1
1
6
- -
- -
-1
-1
-1
-1
Net Income, GAAP
29
24
-103
-28
66
-63
52
-70
-265
- -
-82
-39
3
15
15
- Preferred Dividends
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Other Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Income Avail to Common, GAAP
29
24
-103
-28
66
-63
52
-70
-265
- -
-82
-39
3
15
15
EBIT
140
166
92
109
107
93
110
88
35
- -
85
109
151
172
185
EBITDA
173
199
124
138
135
128
143
124
71
- -
102
129
171
192
206
EBITDA Margin (%)
8.05
8.9
5.28
6.69
7.08
7.44
7.76
6.89
4.62
- -
6.2
6.72
8.4
7.75
8.52
EBITA
140
166
92
109
107
93
110
88
35
- -
85
109
151
172
185
Gross Margin (%)
13.37
12.82
9.6
11.78
11.86
12.66
13.34
13.92
14.71
- -
13.85
13.63
15.37
13.82
14.41
Operating Margin (%)
6.51
7.39
3.9
5.25
5.59
5.43
5.94
4.91
2.27
- -
5.19
5.72
7.45
6.93
7.66
Profit Margin (%)
1.37
1.07
-4.35
-1.35
3.44
-3.67
2.84
-3.91
-17.33
- -
-5.01
-2.04
0.13
0.61
0.6
Sales per Employee
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Depreciation Expense
33
34
32
30
28
34
34
36
36
- -
17
19
19
20
21
Basic Weighted Avg Shares
10
87
9
88
9
9
9
9
9
- -
25
25
25
26
26
Basic EPS, GAAP
3.09
0.27
-11.69
-0.32
7.38
-7.05
5.83
-7.78
-28.93
- -
-3.28
-1.57
0.11
0.59
0.56
Basic EPS from Cont Ops
3.07
0.28
-11.73
-0.32
7.37
-7.09
5.77
-7.86
-29.55
- -
-3.28
-1.53
0.13
0.64
0.61
Diluted Weighted Avg Shares
10
111
9
88
9
9
9
9
9
- -
25
25
25
26
26
Diluted EPS, GAAP
3.09
0.22
-11.69
-0.32
7.38
-7.05
5.83
-7.78
-28.93
- -
-3.28
-1.57
0.11
0.59
0.56
Diluted EPS from Cont Ops
3.07
0.22
-11.73
-0.32
7.37
-7.09
5.77
-7.86
-29.55
- -
-3.28
-1.53
0.13
0.64
0.6

Balance Sheet (USD)

APIChatGPT
2012 Y
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
2026 Y
As of date
03/31/2012
03/31/2013
03/31/2014
03/31/2015
03/31/2016
03/31/2017
03/31/2018
03/31/2019
03/31/2020
03/31/2021
03/31/2022
03/31/2023
03/31/2024
03/31/2025
03/31/2026
Total Current Assets
1,478
1,465
1,293
1,226
1,490
1,510
1,350
1,239
1,232
1,122
1,328
1,221
1,310
1,158
1,330
+ Cash, Cash Equivalents & STI
120
92
235
144
200
473
265
192
170
93
199
137
93
78
134
+ Cash & Cash Equivalents
120
92
235
144
200
473
265
192
170
93
199
137
93
78
134
+ ST Investments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Accounts & Notes Receiv
345
289
216
250
416
270
319
322
253
209
268
209
192
211
268
+ Accounts Receivable, Net
303
224
166
185
304
240
286
290
227
176
248
185
169
189
239
+ Notes Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
12
- -
- -
- -
- -
- -
+ Loans Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Receivable, Net
42
65
50
66
112
30
33
32
26
21
20
23
23
22
28
+ Inventories
840
904
744
740
791
678
698
668
730
728
749
775
932
762
818
+ Raw Materials
241
310
304
205
176
221
204
184
179
157
193
232
306
242
279
+ Work In Process
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Finished Goods
555
550
396
491
584
425
468
455
486
535
518
498
585
490
507
+ Inventory Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Inventory
44
44
44
44
31
33
26
29
65
36
38
45
40
30
31
+ Other ST Assets
173
180
99
92
83
89
68
56
79
93
111
100
94
107
110
+ Misc ST Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Prepaid Expenses
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Assets Held-for-Sale
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Noncurrent Assets
472
447
455
409
478
462
617
621
531
417
371
362
348
346
364
+ Property, Plant & Equip, Net
260
271
261
238
278
257
254
276
337
180
174
169
170
168
175
+ Property, Plant & Equip
417
433
416
366
422
414
429
439
516
186
189
195
207
212
229
- Accumulated Depreciation
157
162
155
128
144
157
175
162
179
6
15
26
37
44
55
+ LT Investments & Receivables
25
25
51
55
58
52
68
69
68
96
95
101
101
97
106
+ LT Investments
25
25
51
55
58
52
68
69
68
96
95
101
101
97
106
+ LT Receivables
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other LT Assets
188
151
142
116
142
153
295
275
125
140
102
92
77
81
83
+ Total Intangible Assets
36
31
35
32
67
63
98
106
66
88
45
39
34
29
24
+ Goodwill
3
3
3
3
16
16
28
34
- -
37
- -
- -
- -
- -
- -
+ Other Intangible Assets
33
29
32
29
51
46
71
72
66
51
45
39
34
29
24
+ LT Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Assets
152
119
108
84
75
90
196
169
59
52
57
53
43
52
59
Total Assets
1,950
1,912
1,748
1,634
1,968
1,972
1,967
1,859
1,763
1,539
1,699
1,582
1,658
1,504
1,695
+ Payables & Accruals
253
240
261
232
189
196
186
201
174
206
267
281
287
235
271
+ Accounts Payable
120
135
115
73
82
89
91
106
67
126
179
170
181
133
147
+ Accrued Taxes
16
9
10
13
12
5
7
4
5
8
6
18
9
11
9
+ Interest & Dividends Payable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Payables & Accruals
116
96
136
146
95
101
88
91
102
72
82
93
97
91
115
+ ST Debt
382
363
217
333
476
486
427
429
596
384
495
391
528
404
487
+ ST Borrowings
382
363
217
333
476
486
427
429
585
374
486
383
520
395
477
+ ST Finance Leases
- -
- -
- -
- -
- -
- -
- -
- -
11
10
8
9
8
9
10
+ Other ST Liabilities
15
17
22
19
10
31
24
16
19
12
53
42
91
136
175
+ Deferred Revenue
15
17
22
19
10
31
24
16
19
12
53
42
91
136
175
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc ST Liabilities
- -
1
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Current Liabilities
649
621
500
584
675
713
638
647
789
602
814
715
905
774
933
+ LT Debt
821
831
900
739
910
943
920
898
932
581
609
644
524
474
477
+ LT Borrowings
821
831
900
739
910
943
920
898
904
551
580
618
498
455
456
+ LT Finance Leases
- -
- -
- -
- -
- -
- -
- -
- -
28
30
29
26
26
20
21
+ Other LT Liabilities
149
118
99
117
108
109
126
122
118
103
94
82
82
90
104
+ Accrued Liabilities
9
6
5
2
17
18
29
27
23
13
12
10
8
9
12
+ Pension Liabilities
121
103
82
103
82
82
75
73
74
68
61
53
54
57
60
+ Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Liabilities
18
9
12
11
10
10
21
22
21
22
21
19
20
24
32
Total Noncurrent Liabilities
970
949
999
856
1,019
1,052
1,046
1,020
1,050
684
703
726
606
564
581
Total Liabilities
1,619
1,570
1,499
1,440
1,694
1,765
1,684
1,667
1,839
1,286
1,517
1,441
1,511
1,338
1,514
+ Preferred Equity and Hybrid Capital
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Share Capital & APIC
915
922
931
937
942
945
947
938
470
391
390
390
390
393
394
+ Common Stock
457
461
466
469
471
472
473
469
470
391
390
390
390
393
394
+ Additional Paid in Capital
457
461
466
469
471
472
473
469
- -
- -
- -
- -
- -
- -
- -
- Treasury Stock
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Retained Earnings
-91
-67
-182
-211
-146
-209
-156
-224
-489
-137
-219
-258
-255
-240
-226
+ Other Equity
-39
-55
-38
-66
-54
-60
-45
-61
-59
-7
4
6
8
7
6
Equity Before Minority Interest
327
338
245
191
271
204
272
184
-78
248
175
138
142
160
174
+ Minority/Non Controlling Interest
3
4
3
3
4
3
11
8
2
6
6
4
5
6
7
Total Equity
330
342
249
194
275
207
283
192
-76
254
181
142
147
166
181
Total Liabilities & Equity
1,950
1,912
1,748
1,634
1,968
1,972
1,967
1,859
1,763
1,539
1,699
1,582
1,658
1,504
1,695
Shares Outstanding
10
9
9
9
9
9
9
9
9
25
25
25
25
25
25
Number of Employees
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Capital Leases - Total
- -
- -
- -
- -
- -
- -
- -
- -
39
39
37
34
34
28
31
Net Debt
1,083
1,102
883
928
1,187
956
1,083
1,136
1,319
833
868
864
925
772
799
Net Debt to Equity
327.85
322.2
355.12
478.32
432.09
462.37
382.89
591.42
-1,728.93
327.96
478.67
609.4
629.85
465.49
440.93
Tangible Common Equity Ratio
15.39
16.52
12.48
10.12
10.92
7.55
9.88
4.9
-8.38
11.42
8.24
6.69
6.95
9.3
9.4
Current Ratio
2.28
2.36
2.58
2.1
2.21
2.12
2.12
1.91
1.56
1.87
1.63
1.71
1.45
1.5
1.43
Cash Conversion Cycle
190.36
182.73
148.32
160.55
196.9
214.37
188.56
195.41
234.49
- -
199.18
171.54
178.68
141.76
147.97

Cash Flow Statement (USD)

APIChatGPT
2012 Y
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
2026 Y
As of date
03/31/2012
03/31/2013
03/31/2014
03/31/2015
03/31/2016
03/31/2017
03/31/2018
03/31/2019
03/31/2020
03/31/2021
03/31/2022
03/31/2023
03/31/2024
03/31/2025
03/31/2026
+ Net Income
29
25
-103
-28
65
-63
52
-71
-270
- -
-82
-38
3
17
16
+ Depreciation & Amortization
33
34
32
30
28
34
34
36
36
- -
17
19
19
20
21
+ Non-Cash Items
9
24
72
37
-84
-1
5
13
80
- -
69
8
1
5
-1
+ Stock-Based Compensation
3
5
3
3
3
2
1
2
1
- -
- -
- -
- -
4
1
+ Deferred Income Taxes
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Asset Impairment Charge
- -
- -
- -
12
- -
-6
- -
8
43
- -
42
4
4
- -
- -
+ Other Non-Cash Adj
7
20
69
21
-87
3
3
4
35
- -
27
4
-2
1
-2
+ Chg in Non-Cash Work Cap
-13
-84
260
-93
-145
44
-397
-226
-204
- -
-203
-127
-239
-56
-244
+ (Inc) Dec in Accts Receiv
2
53
50
-52
-158
-70
-309
-260
-189
- -
-265
-112
-170
-213
-256
+ (Inc) Dec in Inventories
-49
-101
169
-4
-14
93
18
33
-83
- -
-31
-21
-136
156
-60
+ (Inc) Dec in Prepaid Assets
- -
- -
4
2
6
-10
-10
-2
-17
- -
5
5
-5
9
-2
+ Inc (Dec) in Accts Payable
48
-2
27
-23
47
13
-14
7
-16
- -
59
18
9
-46
29
+ Inc (Dec) in Other
-13
-35
11
-16
-26
19
-82
-4
100
- -
29
-17
63
39
45
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Operating Activities
59
-2
262
-55
-135
14
-307
-248
-359
- -
-199
-138
-215
-13
-208
+ Change in Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp in Fixed & Intang
6
2
9
17
2
2
3
5
10
- -
4
3
4
4
5
+ Disp of Fixed Prod Assets
6
2
9
17
2
2
3
5
10
- -
4
3
4
4
5
+ Disp of Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Acq of Fixed & Intang
-45
-41
-33
-26
-17
-14
-23
-51
-64
- -
-15
-16
-21
-23
-22
+ Acq of Fixed Prod Assets
-44
-40
-25
-25
-17
-14
-23
-48
-61
- -
-15
-16
-21
-23
-22
+ Acq of Intangible Assets
-1
-1
-8
-1
- -
- -
- -
-3
-3
- -
- -
- -
- -
- -
- -
+ Cash (Repurchase) of Equity
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Increase in Capital Stock
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Decrease in Capital Stock
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Net Change in LT Investment
- -
- -
- -
- -
- -
- -
-33
-9
- -
- -
- -
- -
- -
- -
- -
+ Dec in LT Investment
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Inc in LT Investment
- -
- -
- -
- -
- -
- -
-33
-9
- -
- -
- -
- -
- -
- -
- -
+ Net Cash From Acq & Div
- -
- -
- -
-2
- -
- -
-43
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash from Divestitures
- -
- -
4
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash for Acq of Subs
- -
- -
-4
-2
- -
- -
-43
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash for JVs
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Investing Activities
-27
26
3
-1
1
233
296
249
236
- -
192
168
176
190
208
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Investing Activities
-65
-13
-20
-12
-14
221
201
195
181
- -
181
155
159
171
191
+ Dividends Paid
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Net Cash From Debt
90
-7
-42
-17
198
58
-98
-2
167
- -
132
-180
37
-56
- -
+ Cash From Debt
493
357
1,076
446
231
483
- -
23
167
- -
242
854
453
363
281
+ Repayments of Debt
-403
-364
-1,118
-463
-33
-425
-98
-25
- -
- -
-111
-1,034
-416
-419
-281
+ Other Financing Activities
-9
-7
-59
-6
-5
-19
-5
-20
-8
- -
-9
97
-12
-111
73
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Financing Activities
81
-14
-100
-23
194
38
-103
-22
160
- -
123
-83
26
-167
73
Effect of Foreign Exchange Rates
1
1
1
-1
1
-1
2
4
-7
- -
-2
3
-9
-4
-3
Net Changes in Cash
75
-29
142
-90
45
274
-209
-75
-17
- -
106
-66
-30
-10
55
EBITDA
173
199
124
138
135
128
143
124
71
- -
102
129
171
192
206
EBITDA Margin (%)
8.05
8.9
5.28
6.69
7.08
7.44
7.76
6.89
4.62
- -
6.2
6.72
8.4
7.75
8.52
Free Cash Flow
14
-42
230
-81
-153
- -
-330
-299
-423
- -
-214
-154
-236
-36
-231
Net Cash Paid for Acquisitions
- -
- -
- -
2
- -
- -
43
- -
- -
- -
- -
- -
- -
- -
- -
Free Cash Flow to Firm
72
7
- -
- -
-77
- -
- -
- -
- -
- -
- -
- -
-332
-4
-239
Free Cash Flow to Equity
111
-46
205
-81
48
60
-424
-293
-243
- -
-78
-331
-195
-88
-225
Free Cash Flow per Basic Share
1.5
-0.49
26.19
-0.92
-17.17
0.05
-36.73
-33.02
-46.23
- -
-8.53
-6.17
-9.44
-1.42
-8.94
Price/Free Cash Flow
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-0.2
-0.25
-0.39
10.66
-0.38
Cash Flow to Net Income
2
-0.07
-2.56
1.98
-2.07
-0.23
-5.86
3.52
1.36
- -
2.42
3.52
-80.72
-0.88
-14.31
Capital Expenditures
-45
-41
-33
-26
-17
-14
-23
-51
-64
- -
-15
-16
-21
-23
-22