Del Monte Corporation

Del Monte Corporation

26.40
EUR
+0.20
(+0.76%)
1.30EPS
27.41P/E
1.65BMarket Cap
Oct 28Next Earn

Income Statement (USD)

2011 Y
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
As of date
12/31/2011
12/31/2012
12/31/2013
12/31/2014
12/31/2015
12/31/2016
12/31/2017
12/31/2018
12/31/2019
12/31/2020
12/31/2021
12/31/2022
12/31/2023
12/31/2024
12/31/2025
Sales/Revenue/Turnover
3,590
3,421
3,684
3,928
4,057
4,012
4,086
4,494
4,489
4,202
4,252
4,442
4,321
4,280
4,322
+ Sales & Services Revenue
3,590
3,421
3,684
3,928
4,057
4,012
4,086
4,494
4,489
4,202
4,252
4,442
4,321
4,280
4,322
- Cost of Revenue
3,270
3,080
3,393
3,563
3,714
3,550
3,754
4,208
4,183
3,951
3,948
4,102
3,970
3,922
3,923
+ Cost of Goods & Services
3,270
3,080
3,393
3,563
3,714
3,550
3,754
4,208
4,183
3,951
3,948
4,102
3,970
3,922
3,923
Gross Profit
320
342
290
365
342
461
332
286
306
251
304
340
351
358
399
+ Other Operating Income
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Operating Expenses
190
177
177
176
184
187
173
201
202
196
193
187
187
197
213
+ Selling, General & Admin
190
177
177
176
184
187
173
201
202
196
193
187
187
197
213
+ Research & Development
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Operating Expense
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Operating Income (Loss)
129
165
114
189
158
274
158
85
105
55
111
153
164
161
186
- Non-Operating (Income) Loss
29
7
130
30
78
37
14
85
14
3
29
36
148
-10
56
+ Interest Expense, Net
6
2
2
3
4
3
6
22
23
21
20
24
23
17
9
+ Interest Expense
7
3
3
3
4
4
6
23
24
21
20
24
24
18
11
- Interest Income
1
1
1
1
1
1
1
1
1
- -
1
1
1
1
2
+ Other Non-Op (Income) Loss
23
5
128
28
75
33
9
63
-9
-17
9
12
125
-27
46
Pretax Income
101
157
-17
159
80
237
144
- -
91
51
82
118
17
171
131
- Income Tax Expense (Benefit)
6
12
17
14
14
12
25
16
21
5
2
20
18
29
37
- (Income) Loss from Affiliates
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Income (Loss) from Cont Ops
95
145
-34
145
66
226
119
-16
69
46
80
98
-2
142
94
- Net Extraordinary Losses (Gains)
5
4
1
4
8
1
-3
12
6
-6
- -
-2
20
-1
6
+ Discontinued Operations
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Extraord. & Accounting Changes
5
4
1
4
8
1
-3
12
6
-6
- -
-2
20
-1
6
Income (Loss) Incl. MI
90
141
-35
140
58
225
122
-28
64
52
80
100
-21
143
88
- Minority Interest
-2
-2
- -
-2
-4
- -
2
-6
-3
3
- -
1
-10
1
-3
Net Income, GAAP
93
143
-34
142
62
225
121
-22
67
49
80
99
-11
142
91
- Preferred Dividends
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Other Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Income Avail to Common, GAAP
93
143
-34
142
62
225
121
-22
67
49
80
99
-11
142
91
EBIT
116
161
-28
174
91
244
153
39
114
77
111
156
59
196
137
EBITDA
189
231
42
247
163
323
233
139
212
172
208
249
143
275
210
EBITDA Margin (%)
5.28
6.76
1.13
6.28
4.03
8.04
5.69
3.1
4.72
4.08
4.89
5.6
3.32
6.42
4.86
EBITA
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Gross Margin (%)
8.9
9.99
7.88
9.29
8.44
11.5
8.12
6.36
6.83
5.97
7.14
7.66
8.12
8.36
9.23
Operating Margin (%)
3.6
4.81
3.08
4.81
3.9
6.83
3.88
1.89
2.34
1.3
2.61
3.45
3.8
3.76
4.31
Profit Margin (%)
2.58
4.19
-0.93
3.63
1.54
5.61
2.96
-0.49
1.48
1.17
1.88
2.22
-0.26
3.32
2.1
Sales per Employee
85,469
77,755
80,080
87,278
86,309
105,566
97,283
110,960
118,132
87,731
85,766
110,869
111,109
107,311
107,982
Dividend per Share
0.3
0.4
0.5
0.5
0.5
0.55
0.6
0.6
0.14
0.3
0.5
0.6
0.75
1
1.2
Depreciation Expense
74
70
70
73
72
79
80
101
98
95
97
93
85
79
73
Basic Weighted Avg Shares
59
58
56
56
53
52
50
49
48
48
48
48
48
48
48
Basic EPS, GAAP
1.57
2.47
-0.61
2.54
1.18
4.37
2.4
-0.45
1.38
1.03
1.68
2.06
-0.24
2.97
1.9
Basic EPS from Cont Ops
1.61
2.5
-0.6
2.58
1.26
4.38
2.37
-0.33
1.44
0.97
1.68
2.04
-0.03
2.96
1.95
Diluted Weighted Avg Shares
59
58
56
56
53
52
51
49
48
48
48
48
48
48
48
Diluted EPS, GAAP
1.56
2.46
-0.61
2.53
1.17
4.33
2.39
-0.45
1.37
1.03
1.68
2.06
-0.24
2.96
1.88
Diluted EPS from Cont Ops
1.6
2.49
-0.6
2.57
1.25
4.34
2.36
-0.33
1.43
0.97
1.68
2.04
-0.03
2.95
1.94

Balance Sheet (USD)

2011 Y
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
As of date
12/31/2011
12/31/2012
12/31/2013
12/31/2014
12/31/2015
12/31/2016
12/31/2017
12/31/2018
12/31/2019
12/31/2020
12/31/2021
12/31/2022
12/31/2023
12/31/2024
12/31/2025
Total Current Assets
892
926
1,016
1,041
986
961
1,020
1,139
1,052
1,012
1,096
1,241
1,144
1,133
1,141
+ Cash, Cash Equivalents & STI
47
40
43
34
25
20
25
21
33
17
16
17
34
33
36
+ Cash & Cash Equivalents
47
40
43
34
25
20
25
21
33
17
16
17
34
33
36
+ ST Investments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Accounts & Notes Receiv
329
329
373
383
378
378
432
474
439
435
437
465
482
471
462
+ Accounts Receivable, Net
291
296
339
345
346
349
359
378
364
359
343
374
387
393
376
+ Notes Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Loans Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Receivable, Net
39
32
34
38
32
29
74
95
75
76
94
91
95
78
86
+ Inventories
429
483
533
516
482
493
542
565
552
508
603
669
600
595
582
+ Raw Materials
143
152
157
153
141
134
165
167
156
137
203
233
167
158
156
+ Work In Process
137
153
161
165
159
160
166
181
193
180
202
230
232
238
241
+ Finished Goods
149
177
216
199
183
199
210
217
204
191
198
206
201
200
185
+ Inventory Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Inventory
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other ST Assets
87
75
68
108
101
70
21
79
27
53
40
91
29
34
61
+ Misc ST Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Prepaid Expenses
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Assets Held-for-Sale
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Noncurrent Assets
1,612
1,607
1,574
1,634
1,610
1,692
1,748
2,116
2,298
2,251
2,302
2,218
2,040
1,963
1,918
+ Property, Plant & Equip, Net
1,023
1,025
1,101
1,170
1,215
1,272
1,328
1,392
1,565
1,591
1,615
1,523
1,470
1,378
1,312
+ Property, Plant & Equip
1,730
1,724
1,847
1,947
2,028
2,143
2,231
2,343
2,584
2,599
2,663
2,596
2,524
2,430
2,335
- Accumulated Depreciation
707
699
746
777
812
871
902
951
1,019
1,008
1,049
1,073
1,054
1,052
1,023
+ LT Investments & Receivables
2
2
2
2
2
2
2
6
2
2
9
18
22
40
63
+ LT Investments
2
2
2
2
2
2
2
6
2
2
9
18
22
40
63
+ LT Receivables
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other LT Assets
587
581
470
462
393
418
418
718
731
658
678
676
547
546
543
+ Total Intangible Assets
477
480
381
379
311
308
309
590
582
574
567
558
435
430
423
+ Goodwill
402
406
331
331
264
261
263
423
424
424
424
423
402
396
390
+ Other Intangible Assets
75
74
50
49
48
47
46
167
158
150
143
135
33
33
33
+ LT Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Assets
110
101
89
83
82
110
109
128
149
84
112
118
112
116
120
Total Assets
2,504
2,533
2,589
2,675
2,596
2,653
2,767
3,255
3,350
3,263
3,398
3,459
3,184
3,096
3,059
+ Payables & Accruals
352
344
364
389
365
369
393
586
530
526
591
564
491
493
482
+ Accounts Payable
158
144
156
167
174
163
183
331
285
267
320
296
243
228
238
+ Accrued Taxes
9
10
8
7
6
8
11
9
8
14
11
14
12
17
15
+ Interest & Dividends Payable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Payables & Accruals
185
189
200
215
185
198
200
246
237
245
260
254
236
248
229
+ ST Debt
2
3
3
2
2
1
1
1
33
29
38
43
50
40
47
+ ST Borrowings
2
3
3
2
2
1
1
1
- -
- -
1
1
1
2
2
+ ST Finance Leases
- -
- -
- -
- -
1
1
1
- -
33
29
37
42
49
39
45
+ Other ST Liabilities
16
16
16
18
15
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
16
16
16
18
15
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc ST Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Current Liabilities
370
363
383
409
382
369
394
586
563
555
629
607
541
533
529
+ LT Debt
213
124
249
265
253
232
357
662
690
656
664
694
548
371
302
+ LT Borrowings
213
124
249
265
253
232
357
662
587
542
528
547
406
249
176
+ LT Finance Leases
- -
- -
- -
1
1
1
1
- -
103
114
136
147
142
122
126
+ Other LT Liabilities
206
216
207
213
211
236
225
238
299
252
232
183
183
185
197
+ Accrued Liabilities
80
78
79
74
74
92
86
93
130
60
70
72
73
75
79
+ Pension Liabilities
79
91
80
90
87
94
96
91
98
99
90
82
82
83
92
+ Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Liabilities
48
47
47
50
50
51
42
53
71
93
72
29
28
27
26
Total Noncurrent Liabilities
419
340
455
478
463
468
582
900
988
909
895
877
731
556
500
Total Liabilities
789
702
838
887
845
837
976
1,486
1,551
1,463
1,525
1,484
1,271
1,089
1,029
+ Preferred Equity and Hybrid Capital
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Share Capital & APIC
484
504
531
547
569
550
523
528
532
534
542
549
598
606
607
+ Common Stock
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
+ Additional Paid in Capital
484
504
530
546
568
550
523
527
531
533
541
548
598
605
607
- Treasury Stock
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Retained Earnings
1,207
1,316
1,186
1,198
1,162
1,286
1,275
1,206
1,253
1,271
1,328
1,398
1,341
1,435
1,447
+ Other Equity
-2
-25
-3
3
-23
-44
-31
-42
-65
-77
-67
-41
-43
-50
-38
Equity Before Minority Interest
1,689
1,796
1,713
1,748
1,708
1,792
1,767
1,692
1,719
1,728
1,802
1,905
1,896
1,991
2,016
+ Minority/Non Controlling Interest
26
36
38
40
43
25
24
78
80
72
71
70
16
16
14
Total Equity
1,715
1,831
1,751
1,788
1,751
1,816
1,791
1,770
1,799
1,800
1,874
1,975
1,913
2,007
2,030
Total Liabilities & Equity
2,504
2,533
2,589
2,675
2,596
2,653
2,767
3,255
3,350
3,263
3,398
3,459
3,184
3,096
3,059
Shares Outstanding
58
58
56
54
53
51
49
48
48
47
48
48
48
48
47
Number of Employees
42,000
44,000
46,000
45,000
47,000
38,000
42,000
40,500
38,000
47,900
49,577
40,068
38,887
39,886
40,028
Capital Leases - Total
- -
1
1
1
2
2
1
- -
135
143
173
189
191
161
171
Net Debt
169
86
209
233
229
212
333
641
554
526
513
531
374
218
142
Net Debt to Equity
9.83
4.71
11.93
13.02
13.1
11.68
18.56
36.23
30.78
29.2
27.38
26.9
19.54
10.85
6.99
Tangible Common Equity Ratio
59.81
64.08
60.33
59.61
61.13
63.26
59.34
41.34
41.09
42.9
43.64
46.43
53.15
58.54
60.44
Current Ratio
2.41
2.55
2.65
2.54
2.58
2.6
2.59
1.94
1.87
1.82
1.74
2.05
2.12
2.13
2.16
Cash Conversion Cycle
53.6
67.71
70.16
68.86
63.19
64.51
65.36
55.79
51.96
54.57
54.99
59.05
65.24
66.93
65.5

Cash Flow Statement (USD)

2011 Y
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
As of date
12/31/2011
12/31/2012
12/31/2013
12/31/2014
12/31/2015
12/31/2016
12/31/2017
12/31/2018
12/31/2019
12/31/2020
12/31/2021
12/31/2022
12/31/2023
12/31/2024
12/31/2025
+ Net Income
95
145
-34
145
66
226
119
-16
69
46
80
98
-2
142
94
+ Depreciation & Amortization
74
70
70
73
72
79
80
101
98
95
97
93
85
79
73
+ Non-Cash Items
17
3
140
20
80
18
32
49
10
3
-16
9
108
-32
50
+ Stock-Based Compensation
9
10
10
12
17
25
12
12
8
8
8
7
10
7
10
+ Deferred Income Taxes
-6
-6
8
5
2
-9
2
4
4
- -
-13
4
-2
3
10
+ Asset Impairment Charge
17
2
122
2
69
9
5
46
8
12
4
4
141
4
55
+ Other Non-Cash Adj
-2
-3
1
- -
-8
-7
13
-12
-11
-17
-15
-6
-41
-46
-26
+ Chg in Non-Cash Work Cap
10
-46
-67
-7
19
22
-37
113
-8
37
-32
-137
-13
-5
29
+ (Inc) Dec in Accts Receiv
22
2
-45
-20
-10
6
-17
-2
22
16
-14
-37
-19
-10
35
+ (Inc) Dec in Inventories
-21
-51
-51
8
20
-12
-49
-3
8
39
-105
-72
65
-1
3
+ (Inc) Dec in Prepaid Assets
-3
3
-4
-12
4
8
10
-8
8
-13
7
- -
2
-2
-1
+ Inc (Dec) in Accts Payable
14
-6
27
18
8
21
27
131
-53
-12
78
-18
-64
11
-18
+ Inc (Dec) in Other
-1
6
6
- -
-3
- -
-8
-6
7
6
2
-10
4
-3
11
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Operating Activities
196
173
109
231
237
345
194
247
169
181
129
62
178
183
245
+ Change in Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp in Fixed & Intang
5
10
10
2
7
12
5
17
69
40
18
9
120
74
25
+ Disp of Fixed Prod Assets
5
10
10
2
7
12
5
17
69
40
18
9
120
74
25
+ Disp of Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Acq of Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Acq of Fixed Prod Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Acq of Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash (Repurchase) of Equity
-50
-13
-95
-131
-117
-108
-142
-29
-18
-21
- -
- -
-12
- -
-30
+ Increase in Capital Stock
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Decrease in Capital Stock
-50
-13
-95
-131
-117
-108
-142
-29
-18
-21
- -
- -
-12
- -
-30
+ Net Change in LT Investment
- -
-2
8
- -
- -
- -
- -
- -
1
1
5
- -
- -
- -
- -
+ Dec in LT Investment
- -
9
8
- -
- -
- -
- -
- -
1
1
5
- -
- -
- -
- -
+ Inc in LT Investment
- -
-11
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Net Cash From Acq & Div
- -
- -
-21
-13
- -
-9
- -
-362
- -
- -
-7
-10
-5
-8
-12
+ Cash from Divestitures
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash for Acq of Subs
- -
- -
-21
-13
- -
-9
- -
-362
- -
- -
-7
-10
-5
-8
-12
+ Cash for JVs
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Investing Activities
-79
-80
-159
-149
-132
-147
-138
-150
-122
-149
-98
-48
-58
-46
-61
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Investing Activities
-75
-72
-162
-160
-125
-143
-134
-495
-52
-109
-82
-49
56
20
-49
+ Dividends Paid
-18
-23
-28
-28
-26
-28
-30
-29
-7
-14
-24
-29
-36
-48
-57
+ Net Cash From Debt
-81
-88
127
16
-19
-26
127
305
-75
-45
-23
21
-140
-156
-71
+ Cash From Debt
583
505
695
629
588
622
800
1,103
736
752
703
1,066
591
620
354
+ Repayments of Debt
-663
-593
-567
-612
-607
-648
-673
-798
-811
-797
-726
-1,046
-730
-776
-425
+ Other Financing Activities
23
21
48
54
29
-42
-9
-5
-9
-6
-7
-4
-26
-6
-7
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Financing Activities
-126
-103
51
-89
-134
-205
-54
242
-109
-86
-53
-12
-213
-210
-166
Effect of Foreign Exchange Rates
3
-4
5
10
12
-1
-2
2
4
-3
7
- -
-4
6
1
Net Changes in Cash
-5
-3
-2
-18
-21
-4
7
-6
8
-14
-7
1
21
-7
31
EBITDA
189
231
42
247
163
323
233
139
212
172
208
249
143
275
210
EBITDA Margin (%)
5.28
6.76
1.13
6.28
4.03
8.04
5.69
3.1
4.72
4.08
4.89
5.6
3.32
6.42
4.86
Free Cash Flow
196
173
109
231
237
345
194
247
169
181
129
62
178
183
245
Net Cash Paid for Acquisitions
- -
- -
21
13
- -
9
- -
362
- -
- -
7
10
5
8
13
Free Cash Flow to Firm
202
175
- -
234
241
348
199
-1,558
188
199
148
82
176
198
253
Free Cash Flow to Equity
120
94
246
249
225
331
326
569
164
175
123
91
158
101
199
Free Cash Flow per Basic Share
3.32
2.98
1.93
4.12
4.5
6.69
3.86
5.07
3.5
3.8
2.7
1.29
3.71
3.81
5.12
Price/Free Cash Flow
7.55
8.61
14.57
8.11
8.82
9.05
12.45
5.47
9.94
6.36
10.18
20.27
6.97
8.56
6.92
Cash Flow to Net Income
2.12
1.21
-3.16
1.62
3.8
1.53
1.61
-11.26
2.54
3.67
1.61
0.63
-15.61
1.28
2.7
Capital Expenditures
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -