TORONTO, Feb. 07, 2023 (GLOBE NEWSWIRE) — Topicus.com Inc. (TSXV:TOI) in a joint launch with Constellation Software program Inc. (TSX:CSU) in the present day introduced monetary outcomes for Topicus.com Inc. (“Topicus” or the “Firm”) for the fourth quarter and yr ended December 31, 2022. Please be aware that every one quantities referred to on this press launch are in Euros except in any other case said.
The next press launch needs to be learn together with the Annual Consolidated Monetary Statements of Topicus.com Inc. (or the “Firm”) for the yr ended December 31, 2022, which we ready in accordance with Worldwide Monetary Reporting Requirements (“IFRS”) and the Firm’s annual Administration’s Dialogue and Evaluation for the yr ended December 31, 2022, which may be discovered on SEDAR at www.sedar.com and on Topicus.com Inc.’s web site www.topicus.com. Extra details about Topicus.com Inc. can be obtainable on SEDAR at www.sedar.com.
This autumn 2022 Headlines:
- Income elevated 27% (6% natural development) to €263.7 million in comparison with €207.6 million in This autumn 2021.
- Internet revenue elevated to €28.7 million (€0.21 on a diluted per share foundation) from €27.0 million (detrimental €0.17 on a diluted per share foundation).
- Acquisitions have been accomplished for mixture money consideration of €10.5 million (which incorporates acquired money). Deferred funds related to these acquisitions have an estimated worth of €2.9 million leading to whole consideration of €13.4 million.
- Money flows from operations (“CFO”) elevated €5.3 million to €48.1 million in comparison with €42.8 million in This autumn 2021 representing a rise of 12%.
- Free money stream obtainable to shareholders1 (“FCFA2S”) decreased €2.1 million to €18.6 million in comparison with €20.6 in This autumn 2021.
2022 Headlines:
- Income elevated 23% (4% natural development) to €916.7 million in comparison with €742.5 million in 2021.
- Internet revenue was €87.6 million (€0.66 on a diluted per share foundation) in comparison with a web lack of €2,222.2 million (detrimental €30.16 on a diluted per share foundation) in 2021.
- Quite a lot of acquisitions have been accomplished for whole consideration of €183.1 million together with holdbacks and contingent consideration.
- Money flows from operations (“CFO”) elevated €26.6 million to €203.0 million in comparison with €176.4 million in 2021.
- Free money stream obtainable to shareholders1 (“FCFA2S”) decreased €32.7 million to €54.2 million in comparison with €86.8 million in 2021.
Whole income for the quarter ended December 31, 2022 was €263.7 million, a rise of 27%, or €56.1 million, in comparison with €207.6 million for the comparable interval in 2021. For the twelve months ended December 31, 2022 whole revenues have been €916.7 million, a rise of 23%, or €174.1 million, in comparison with €742.5 million for the comparable interval in 2021. The rise for each the three and twelve month intervals in comparison with the identical intervals within the prior yr is primarily attributable to development from acquisitions because the Firm skilled natural development of 6% and 4% respectively. Natural development just isn’t a standardized monetary measure and won’t be similar to measures disclosed by different issuers.
Internet revenue for the quarter ended December 31, 2022 elevated €1.7 million to €28.7 million in comparison with €27.0 million for a similar interval in 2021. On a per share foundation, this translated into web revenue per fundamental and diluted share of €0.21 within the quarter ended December 31, 2022 in comparison with web revenue per fundamental and diluted share of detrimental €0.17 for a similar interval in 2021. For the twelve months ended December 31, 2022, web revenue was €87.6 million or €0.66 per fundamental and diluted share in comparison with a web lack of €2,222.2 million or €30.16 per fundamental and diluted share for a similar interval in 2021. The online loss per fundamental and diluted share for the twelve months ended December 31, 2021 primarily resulted from the €2,302.2 million redeemable most well-liked securities expense. Diluted shares excellent elevated from 129.7 million to 129.8 million for the twelve months ended December 31, 2022.
For the quarter ended December 31, 2022, CFO elevated €5.3 million to €48.1 million in comparison with €42.8 million for a similar interval in 2021 representing a rise of 12%. For the twelve months ended December 31, 2022, CFO elevated €26.6 million to €203.0 million in comparison with €176.4 million for a similar interval in 2021 representing a rise of 15%.
For the quarter ended December 31, 2022, FCFA2S decreased €2.1 million to €18.6 million in comparison with €20.6 million for a similar interval in 2021 representing a lower of 10%. For the twelve months ended December 31, 2022, FCFA2S decreased €32.7 million to €54.2 million in comparison with €86.8 million for a similar interval in 2021 representing a lower of 38%. The decline for the twelve month interval is primarily on account of the dividend paid to the Most well-liked Securities holders.
______________________________
1 See Non-IFRS measures.
Ahead Wanting Statements
Sure statements herein could also be “ahead trying” statements that contain recognized and unknown dangers, uncertainties and different elements which will trigger the precise outcomes, efficiency or achievements of Topicus or the business to be materially totally different from any future outcomes, efficiency or achievements expressed or implied by such forward-looking statements. Ahead trying statements contain important dangers and uncertainties, shouldn’t be learn as ensures of future efficiency or outcomes, and won’t essentially be correct indications of whether or not or not such outcomes might be achieved. Quite a lot of elements may trigger precise outcomes to range considerably from the outcomes mentioned within the ahead trying statements. These ahead trying statements mirror present assumptions and expectations relating to future occasions and working efficiency and are made as of the date hereof and Topicus assumes no obligation, besides as required by legislation, to replace any ahead trying statements to mirror new occasions or circumstances.
Non-IFRS Measures
Free money stream obtainable to shareholders ‘‘FCFA2S’’ refers to web money flows from working actions much less curiosity paid on lease obligations, curiosity paid on different amenities, credit score facility transaction prices, repayments of lease obligations, dividends paid to redeemable most well-liked securities holders, and property and gear bought, and contains curiosity and dividends obtained. The portion of this quantity relevant to non-controlling pursuits is then deducted. Topicus believes that FCFA2S is beneficial supplemental data because it offers a sign of the uncommitted money stream that’s obtainable to shareholders if Topicus doesn’t make any acquisitions, or investments, and doesn’t repay any money owed. Whereas Topicus may use the FCFA2S to pay dividends or repurchase shares, Topicus’ goal is to take a position all of our FCFA2S in acquisitions which meet Topicus’ hurdle fee.
FCFA2S just isn’t a acknowledged measure underneath IFRS and, accordingly, readers are cautioned that FCFA2S shouldn’t be construed as an alternative choice to web money flows from working actions.
The next desk reconciles FCFA2S to web money flows from working actions:
| Three months ended December 31, | Yr ended December 31, | |||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||
| (€ in tens of millions) | (€ in tens of millions) | |||||||||||
| Internet money flows from working actions | 48.1 | 42.8 | 203.0 | 176.4 | ||||||||
| Adjusted for: | ||||||||||||
| Curiosity paid on lease obligations | (0.3 | ) | (0.3 | ) | (1.2 | ) | (1.2 | ) | ||||
| Curiosity paid on different amenities | (4.4 | ) | (2.0 | ) | (11.8 | ) | (7.9 | ) | ||||
| Credit score facility transaction prices | (3.1 | ) | (0.2 | ) | (3.2 | ) | (2.5 | ) | ||||
| Funds of lease obligations | (5.2 | ) | (4.5 | ) | (20.0 | ) | (17.5 | ) | ||||
| Property and gear bought | (2.5 | ) | (2.2 | ) | (7.3 | ) | (5.4 | ) | ||||
| Dividends paid to redeemable most well-liked securities holders | – | – | (66.6 | ) | – | |||||||
| 32.5 | 33.6 | 92.8 | 142.0 | |||||||||
| Much less quantity attributable to | ||||||||||||
| non-controlling pursuits | (14.0 | ) | (13.0 | ) | (38.7 | ) | (55.2 | ) | ||||
| Free money stream obtainable to shareholders | 18.6 | 20.6 | 54.2 | 86.8 | ||||||||
| As a result of rounding, sure totals could not foot. | ||||||||||||
| Comparative monetary data amended to mirror the Mixture as if it occurred earlier than the beginning of the earliest interval introduced. | ||||||||||||
About Topicus.com Inc.
Topicus’ subordinate voting shares are listed on the Toronto Enterprise Inventory Trade underneath the image “TOI”. Topicus acquires, manages and builds vertical market software program companies.
About Constellation Software program Inc.
Constellation’s frequent shares are listed on the Toronto Inventory Trade underneath the image “CSU”. Constellation acquires, manages and builds vertical market software program companies.
For additional data:
Jamal Baksh
Chief Monetary Officer
(416) 861-9677
[email protected]
www.topicus.com
SOURCE: TOPICUS.COM INC.
| Topicus.com Inc. | |||||
| Consolidated Statements of Monetary Place | |||||
| (In 1000’s of euros, besides per share quantities. As a result of rounding, numbers introduced could not foot.) | |||||
| December 31, 2022 | December 31, 2021 | ||||
| Property | |||||
| Present property: | |||||
| Money | 136,772 | 75,326 | |||
| Accounts receivable | 95,790 | 70,725 | |||
| Unbilled income | 41,036 | 32,592 | |||
| Inventories | 1,419 | 570 | |||
| Different property | 34,778 | 21,776 | |||
| 309,795 | 200,989 | ||||
| Non-current property: | |||||
| Property and gear | 19,579 | 15,326 | |||
| Proper of use property | 54,412 | 54,382 | |||
| Deferred revenue taxes | 19,978 | 6,831 | |||
| Different property | 17,030 | 6,655 | |||
| Intangible property | 874,000 | 744,136 | |||
| 984,999 | 827,330 | ||||
| Whole property | 1,294,794 | 1,028,319 | |||
| Liabilities and Shareholders’ Fairness | |||||
| Present liabilities: | |||||
| Topicus Revolving Credit score Facility and present portion of time period loans | 201,275 | 46,489 | |||
| Mortgage from CSI | 30,867 | 29,116 | |||
| Redeemable most well-liked securities | – | 66,614 | |||
| Accounts payable and accrued liabilities | 174,824 | 135,993 | |||
| Deferred income | 116,989 | 82,179 | |||
| Provisions | 1,884 | 1,893 | |||
| Acquisition holdback payables | 14,009 | 8,876 | |||
| Lease obligations | 18,824 | 16,234 | |||
| Revenue taxes payable | 11,467 | 11,400 | |||
| 570,141 | 398,794 | ||||
| Non-current liabilities: | |||||
| Time period and different loans | 41,280 | 96,113 | |||
| Deferred revenue taxes | 150,521 | 125,004 | |||
| Acquisition holdback payables | 2,316 | 945 | |||
| Lease obligations | 36,634 | 38,955 | |||
| Different liabilities | 26,118 | 12,877 | |||
| 256,869 | 273,893 | ||||
| Whole liabilities | 827,009 | 672,687 | |||
| Shareholders’ Fairness: | |||||
| Most well-liked shares | – | 2,047,473 | |||
| Capital inventory | 39,412 | 39,412 | |||
| Different fairness | – | (1,009,996 | ) | ||
| Gathered different complete revenue (loss) | (232 | ) | (380 | ) | |
| Retained earnings (deficit) | 226,919 | (1,782,113 | ) | ||
| Non-controlling pursuits | 201,685 | 1,061,236 | |||
| 467,784 | 355,632 | ||||
| Whole liabilities and shareholders’ fairness | 1,294,794 | 1,028,319 | |||
| Topicus.com Inc. | |||||
| Consolidated Statements of Revenue (Loss) | |||||
| (In 1000’s of euros, besides per share quantities. As a result of rounding, numbers introduced could not foot.) | |||||
| Yr ended December 31, | |||||
| 2022 | 2021 | ||||
| Income | |||||
| License | 31,745 | 26,709 | |||
| Skilled providers | 239,674 | 196,565 | |||
| {Hardware} and different | 10,553 | 6,189 | |||
| Upkeep and different recurring | 634,710 | 513,078 | |||
| 916,681 | 742,541 | ||||
| Bills | |||||
| Employees | 508,721 | 398,171 | |||
| {Hardware} | 5,831 | 2,985 | |||
| Third get together license, upkeep {and professional} providers | 76,577 | 72,027 | |||
| Occupancy | 7,649 | 5,665 | |||
| Journey, telecommunications, provides, software program and gear | 32,807 | 20,383 | |||
| Skilled charges | 16,206 | 12,956 | |||
| Different, web | 20,463 | 6,788 | |||
| Depreciation | 27,866 | 24,603 | |||
| Amortization of intangible property | 107,078 | 85,060 | |||
| 803,195 | 628,640 | ||||
| Redeemable most well-liked securities expense (revenue) | – | 2,302,185 | |||
| Impairment of intangible and different non-financial property | – | 1,600 | |||
| Finance and different bills (revenue) | 9,068 | 10,748 | |||
| 9,068 | 2,314,533 | ||||
| Revenue (loss) earlier than revenue taxes | 104,418 | (2,200,632 | ) | ||
| Present revenue tax expense (restoration) | 43,859 | 39,494 | |||
| Deferred revenue tax expense (restoration) | (27,051 | ) | (17,894 | ) | |
| Revenue tax expense (restoration) | 16,808 | 21,600 | |||
| Internet revenue (loss) | 87,610 | (2,222,233 | ) | ||
| Internet revenue (loss) attributable to: | |||||
| Fairness holders of Topicus | 52,928 | (1,884,042 | ) | ||
| Non-controlling pursuits | 34,682 | (338,191 | ) | ||
| Internet revenue (loss) | 87,610 | (2,222,233 | ) | ||
| Weighted common shares | |||||
| Fundamental shares excellent | 80,488,504 | 63,318,650 | |||
| Diluted shares excellent | 129,841,819 | 129,681,740 | |||
| Earnings (loss) per frequent share of Topicus | |||||
| Fundamental | 0.66 | (30.16 | ) | ||
| Diluted | 0.66 | (30.16 | ) | ||
| Topicus.com Inc. | ||||
| Consolidated Statements of Complete Revenue (Loss) | ||||
| (In 1000’s of euros, besides per share quantities. As a result of rounding, numbers introduced could not foot.) | ||||
| Yr ended December 31, | ||||
| 2022 | 2021 | |||
| Internet revenue (loss) | 87,610 | (2,222,233 | ) | |
| Objects which are or could also be reclassified subsequently to web revenue (loss): | ||||
| Overseas forex translation variations from international operations and different | 1,264 | 1,427 | ||
| Different complete (loss) revenue for the yr, web of revenue tax | 1,264 | 1,427 | ||
| Whole complete revenue (loss) for the yr | 88,874 | (2,220,806 | ) | |
| Whole different complete revenue (loss) attributable to: | ||||
| Fairness holders of Topicus | 148 | 635 | ||
| Non-controlling pursuits | 1,116 | 792 | ||
| Whole different complete revenue (loss) | 1,264 | 1,427 | ||
| Whole complete revenue (loss) attributable to: | ||||
| Fairness holders of Topicus | 53,075 | (1,883,407 | ) | |
| Non-controlling pursuits | 35,798 | (337,399 | ) | |
| Whole complete revenue (loss) | 88,874 | (2,220,806 | ) | |
| Topicus.com Inc. | ||||||||||||||||
| Consolidated Assertion of Modifications in Shareholders’ Fairness (Deficiency) | ||||||||||||||||
| (In 1000’s of euros, besides per share quantities. As a result of rounding, numbers introduced could not foot.) | ||||||||||||||||
| Yr ended December 31, 2022 | ||||||||||||||||
| Attributable to fairness holders of Topicus | ||||||||||||||||
| Most well-liked Shares | Capital Inventory | Different fairness |
Gathered different complete (loss) revenue |
Retained earnings (Deficit) |
Whole | Non- controlling pursuits |
Whole fairness | |||||||||
| Stability at January 1, 2022 | 2,047,473 | 39,412 | (1,009,996 | ) | (380 | ) | (1,782,113 | ) | (705,604 | ) | 1,061,236 | 355,632 | ||||
| Whole complete revenue (loss) for the yr: | ||||||||||||||||
| Internet revenue (loss) | – | – | – | – | 52,928 | 52,928 | 34,682 | 87,610 | ||||||||
| Different complete revenue (loss) | ||||||||||||||||
| Overseas forex translation variations from | ||||||||||||||||
| international operations and different, web of revenue tax | – | – | – | 148 | – | 148 | 1,116 | 1,264 | ||||||||
| Whole different complete revenue (loss) | ||||||||||||||||
| for the yr | – | – | – | 148 | – | 148 | 1,116 | 1,264 | ||||||||
| Whole complete revenue (loss) for the yr | – | – | – | 148 | 52,928 | 53,075 | 35,798 | 88,874 | ||||||||
| Transactions with homeowners, recorded immediately in fairness | ||||||||||||||||
| Conversion of most well-liked shares to subordinate voting shares | (2,047,473 | ) | – | 2,047,473 | – | – | – | – | – | |||||||
| Conversion of non-controlling curiosity most well-liked models to peculiar models and different actions in non-controlling pursuits | – | – | 912,788 | – | – | 912,788 | (912,788 | ) | – | |||||||
| Internet acquisition of non-controlling curiosity related to enterprise combos and different actions | – | – | (23 | ) | (0 | ) | (166 | ) | (189 | ) | 24,341 | 24,152 | ||||
| Reductions of non-controlling curiosity related to disposals | – | – | – | – | – | – | (873 | ) | (873 | ) | ||||||
| Reclassification of different fairness to retained earnings (deficit) | – | – | (1,950,242 | ) | – | 1,950,242 | – | – | – | |||||||
| Trade of Topicus Coop peculiar models held by non-controlling pursuits to subordinate voting shares of Topicus | – | – | – | – | 6,029 | 6,029 | (6,029 | ) | – | |||||||
| Stability at December 31, 2022 | – | 39,412 | – | (232 | ) | 226,919 | 266,099 | 201,685 | 467,784 | |||||||
| Topicus.com Inc. | ||||||||||||||||
| Consolidated Assertion of Modifications in Shareholders’ Fairness (Deficiency) | ||||||||||||||||
| (In 1000’s of euros, besides per share quantities. As a result of rounding, numbers introduced could not foot.) | ||||||||||||||||
| Yr ended December 31, 2021 | ||||||||||||||||
| Attributable to fairness holders of Topicus | ||||||||||||||||
| Most well-liked Shares | Capital Inventory | Different fairness |
Gathered different complete (loss) revenue |
Retained earnings (deficit) |
Whole | Non- controlling pursuits |
Whole fairness | |||||||||
| Stability at January 1, 2021 | – | 39,412 | – | (1,409 | ) | 138,572 | 176,575 | 88,106 | 264,680 | |||||||
| Whole complete revenue (loss) for the yr: | ||||||||||||||||
| Internet revenue (loss) | – | – | – | – | (1,884,042 | ) | (1,884,042 | ) | (338,191 | ) | (2,222,233 | ) | ||||
| Different complete revenue (loss) | ||||||||||||||||
| Overseas forex translation variations from | ||||||||||||||||
| international operations and different | – | – | – | 635 | – | 635 | 792 | 1,427 | ||||||||
| Whole different complete revenue (loss) for the yr | – | – | – | 635 | – | 635 | 792 | 1,427 | ||||||||
| Whole complete revenue (loss) for the yr | – | – | – | 635 | (1,884,042 | ) | (1,883,407 | ) | (337,399 | ) | (2,220,806 | ) | ||||
| Transactions with homeowners, recorded immediately in fairness | ||||||||||||||||
| Issuance of Topicus Coop Bizarre Items to non-controlling pursuits | – | – | 9,770 | 127 | – | 9,896 | (9,896 | ) | – | |||||||
| Internet acquisition of non-controlling curiosity related to acquisitions and different actions | – | – | – | 267 | (218 | ) | 49 | 1,399 | 1,448 | |||||||
| Issuance of Redeemable most well-liked securities | – | – | (1,001,469 | ) | – | – | (1,001,469 | ) | (124,797 | ) | (1,126,267 | ) | ||||
| Dividends to frequent shareholders of the Firm | – | – | – | – | (36,425 | ) | (36,425 | ) | (18,175 | ) | (54,600 | ) | ||||
| Reclassification of Redeemable most well-liked securities of Topicus from liabilities to most well-liked shares | 2,073,205 | – | – | – | – | 2,073,205 | – | 2,073,205 | ||||||||
| Reclassification of Redeemable most well-liked securities of Topicus Coop from liabilities to non-controlling curiosity | – | – | – | – | – | – | 1,442,910 | 1,442,910 | ||||||||
| Trade of Topicus Coop peculiar models held by non-controlling pursuits to subordinate voting shares of Topicus | – | – | (18,297 | ) | – | – | (18,297 | ) | 18,297 | – | ||||||
| Accrued dividends to most well-liked shareholders of Topicus recorded subsequent to the Notification of Conversion | (25,731 | ) | – | – | – | – | (25,731 | ) | – | (25,731 | ) | |||||
| Accrued dividends to desire unit holders of Topicus Coop recorded subsequent to the Notification of Conversion | – | – | – | – | – | – | (17,157 | ) | (17,157 | ) | ||||||
| Issuance of fairness of a subsidiary together with the acquisition of Geosoftware | – | – | – | – | – | – | 17,950 | 17,950 | ||||||||
| Stability at December 31, 2021 | 2,047,473 | 39,412 | (1,009,996 | ) | (380 | ) | (1,782,113 | ) | (705,604 | ) | 1,061,236 | 355,632 | ||||
| Topicus.com Inc. | ||||||
| Consolidated Statements of Money Flows | ||||||
| (In 1000’s of euros, besides per share quantities. As a result of rounding, numbers introduced could not foot.) | ||||||
| Yr ended December 31, | ||||||
| 2022 | 2021 | |||||
| Money flows from (utilized in) working actions: | ||||||
| Internet revenue (loss) | 87,610 | (2,222,233 | ) | |||
| Changes for: | ||||||
| Depreciation | 27,866 | 24,603 | ||||
| Amortization of intangible property | 107,078 | 85,060 | ||||
| Redeemable most well-liked securities expense (revenue) | – | 2,302,185 | ||||
| Impairment of intangible and different non-financial property | – | 1,600 | ||||
| Finance and different bills (revenue) | 9,068 | 10,748 | ||||
| Revenue tax expense (restoration) | 16,808 | 21,600 | ||||
| Change in non-cash working property and liabilities | ||||||
| unique of results of enterprise combos | 504 | (8,044 | ) | |||
| Revenue taxes (paid) obtained | (45,925 | ) | (39,098 | ) | ||
| Internet money flows from (utilized in) working actions | 203,008 | 176,423 | ||||
| Money flows from (utilized in) financing actions: | ||||||
| Curiosity paid on lease obligations | (1,171 | ) | (1,159 | ) | ||
| Curiosity paid on different amenities | (11,847 | ) | (7,875 | ) | ||
| Internet enhance (lower) in Topicus Revolving Credit score Facility | 85,000 | 25,000 | ||||
| Proceeds from issuance of time period and different loans | 8,592 | 67,227 | ||||
| Proceeds from issuance of mortgage from CSI | – | 28,362 | ||||
| Improve (lower) in mortgage from Vela Software program Group | (1,817 | ) | 2,207 | |||
| Contribution from Vela Software program Group in direction of the acquisition of Geosoftware | – | 17,950 | ||||
| Contribution from Vela Software program Group in direction of the acquisition of Subsurface | 7,905 | – | ||||
| Repayments of time period and different loans | (4,375 | ) | (411 | ) | ||
| Credit score facility transaction prices | (3,207 | ) | (2,548 | ) | ||
| Funds of lease obligations | (20,025 | ) | (17,459 | ) | ||
| Different financing actions | (595 | ) | – | |||
| Dividends paid to redeemable most well-liked securities holders | (66,614 | ) | – | |||
| Dividends paid to frequent shareholders | – | (54,600 | ) | |||
| Internet money flows from (utilized in) in financing actions | (8,155 | ) | 56,694 | |||
| Money flows from (utilized in) investing actions: | ||||||
| Acquisition of companies | (153,828 | ) | (241,507 | ) | ||
| Money obtained with acquired companies | 38,126 | 19,929 | ||||
| Submit-acquisition settlement funds, web of receipts | (13,430 | ) | (15,061 | ) | ||
| Receipt of extra subscription quantity from the sellers of Topicus.com B.V. | – | 27,589 | ||||
| Curiosity, dividends and different proceeds obtained | 3,028 | 1,010 | ||||
| Property and gear bought | (7,303 | ) | (5,385 | ) | ||
| Internet money flows from (utilized in) investing actions | (133,407 | ) | (213,425 | ) | ||
| Impact of international forex on | ||||||
| money and money equivalents | 0 | 0 | ||||
| Improve (lower) in money | 61,445 | 19,692 | ||||
| Money, starting of yr | 75,326 | 55,635 | ||||
| Money, finish of yr | 136,772 | 75,326 | ||||
