XML 77 R57.htm IDEA: XBRL DOCUMENT v3.10.0.1
Supplemental Guarantor Information (Tables)
12 Months Ended
Dec. 31, 2018
Supplemental Guarantor Information [Abstract]  
Condensed Balance Sheet [Table Text Block]
Balance Sheets
As of December 31, 2018
 
Parent
 
Combined
Guarantor
Subsidiaries
 
Combined
Non-Guarantor
Subsidiaries
 
Reclassifications/
Eliminations
 
Consolidated
ASSETS
Current assets
 
 
 
 
 
 
 
 
 
Cash, cash equivalents and restricted cash
$
17.3

 
$
2.7

 
$
438.4

 
$

 
$
458.4

Short-term investments

 

 
33.5

 

 
33.5

Trade receivables, net
105.7

 
0.1

 
631.4

 

 
737.2

Intercompany receivables
205.3

 
606.3

 
425.1

 
(1,236.7
)
 

Inventories
164.8

 

 
445.3

 

 
610.1

Prepaid expenses
16.4

 
0.1

 
40.9

 

 
57.4

Other current assets
20.4

 
12.5

 
299.6

 
(25.7
)
 
306.8

Total current assets
529.9

 
621.7

 
2,314.2

 
(1,262.4
)
 
2,203.4

Securities and other investments
22.4

 

 

 

 
22.4

Property, plant and equipment, net
76.9

 
0.8

 
226.4

 

 
304.1

Deferred income taxes
139.9

 
6.2

 
97.8

 

 
243.9

Goodwill
58.1

 

 
769.0

 

 
827.1

Intangible assets, net
30.8

 

 
593.8

 

 
624.6

Investment in subsidiaries
2,702.1

 

 

 
(2,702.1
)
 

Other assets
30.2

 
0.4

 
69.3

 
(13.5
)
 
86.4

Total assets
$
3,590.3

 
$
629.1

 
$
4,070.5

 
$
(3,978.0
)
 
$
4,311.9

 
 
 
 
 
 
 
 
 
 
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
Current liabilities
 
 
 
 
 
 
 
 
 
Notes payable
$
25.7

 
$
0.1

 
$
23.7

 
$

 
$
49.5

Accounts payable
88.1

 

 
421.4

 

 
509.5

Intercompany payable
1,030.8

 
60.8

 
145.1

 
(1,236.7
)
 

Deferred revenue
116.6

 
0.1

 
261.5

 

 
378.2

Payroll and other benefits liabilities
26.7

 
1.3

 
156.3

 

 
184.3

Other current liabilities
114.2

 
1.5

 
352.4

 
(21.2
)
 
446.9

Total current liabilities
1,402.1

 
63.8

 
1,360.4

 
(1,257.9
)
 
1,568.4

Long-term debt
2,172.5

 

 
17.5

 

 
2,190.0

Pensions, post-retirements and other benefits
183.7

 

 
90.1

 

 
273.8

Deferred income taxes
10.0

 

 
211.6

 

 
221.6

Other long-term liabilities
8.4

 

 
96.9

 
(18.0
)
 
87.3

Commitments and contingencies
 
 
 
 
 
 
 
 
 
Redeemable noncontrolling interests

 

 
130.4

 

 
130.4

Total Diebold Nixdorf, Incorporated shareholders' equity
(186.4
)
 
565.3

 
2,136.8

 
(2,702.1
)
 
(186.4
)
Noncontrolling interests

 

 
26.8

 

 
26.8

Total liabilities and equity
$
3,590.3

 
$
629.1

 
$
4,070.5

 
$
(3,978.0
)
 
$
4,311.9


Condensed Consolidating Balance Sheets
As of December 31, 2017
 
Parent
 
Combined
Guarantor
Subsidiaries
 
Combined
Non-Guarantor
Subsidiaries
 
Reclassifications/
Eliminations
 
Consolidated
ASSETS
Current assets
 
 
 
 
 
 
 
 
 
Cash, cash equivalents and restricted cash
$
58.5

 
$
2.3

 
$
482.4

 
$

 
$
543.2

Short-term investments

 

 
81.4

 

 
81.4

Trade receivables, net
140.7

 
1.4

 
685.8

 

 
827.9

Intercompany receivables
106.7

 
638.4

 
384.0

 
(1,129.1
)
 

Inventories
159.4

 

 
555.1

 

 
714.5

Prepaid expenses
15.7

 
1.0

 
49.0

 

 
65.7

Other current assets
19.7

 
16.0

 
233.6

 
(21.8
)
 
247.5

Total current assets
500.7

 
659.1

 
2,471.3

 
(1,150.9
)
 
2,480.2

Securities and other investments
96.8

 

 

 

 
96.8

Property, plant and equipment, net
89.6

 
2.1

 
272.8

 

 
364.5

Deferred income taxes
150.8

 
8.0

 
135.0

 

 
293.8

Goodwill
55.5

 

 
1,061.6

 

 
1,117.1

Intangible assets, net
37.5

 

 
736.3

 

 
773.8

Investment in subsidiaries
2,810.9

 

 

 
(2,810.9
)
 

Other assets
47.2

 
1.1

 
74.0

 
(26.5
)
 
95.8

Total assets
$
3,789.0

 
$
670.3

 
$
4,751.0

 
$
(3,988.3
)
 
$
5,222.0

 
 
 
 
 
 
 
 
 
 
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
Current liabilities
 
 
 
 
 
 
 
 
 
Notes payable
$
49.9

 
$
0.3

 
$
16.5

 
$

 
$
66.7

Accounts payable
88.1

 
0.1

 
474.0

 

 
562.2

Intercompany payable
1,019.5

 
22.2

 
87.4

 
(1,129.1
)
 

Deferred revenue
115.8

 
0.6

 
320.1

 

 
436.5

Payroll and other benefits liabilities
26.1

 
2.2

 
170.6

 

 
198.9

Other current liabilities
112.4

 
2.8

 
438.0

 
(21.8
)
 
531.4

Total current liabilities
1,411.8

 
28.2

 
1,506.6

 
(1,150.9
)
 
1,795.7

Long-term debt
1,710.6

 
0.1

 
76.4

 

 
1,787.1

Pensions, post-retirements and other benefits
199.7

 

 
66.7

 

 
266.4

Deferred income taxes
10.0

 

 
277.1

 

 
287.1

Other long-term liabilities
11.4

 

 
126.4

 
(26.5
)
 
111.3

Commitments and contingencies
 
 
 
 
 
 
 
 
 
Redeemable noncontrolling interests

 

 
492.1

 

 
492.1

Total Diebold Nixdorf, Incorporated shareholders' equity
445.5

 
642.0

 
2,168.9

 
(2,810.9
)
 
445.5

Noncontrolling interests

 

 
36.8

 

 
36.8

Total liabilities and equity
$
3,789.0


$
670.3


$
4,751.0


$
(3,988.3
)

$
5,222.0

Condensed Income Statement [Table Text Block]
Statement of Operations and Comprehensive Income (Loss)
Year Ended December 31, 2018
 
Parent
 
Combined
Guarantor
Subsidiaries
 
Combined
Non-Guarantor
Subsidiaries
 
Reclassifications/
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net sales
$
2,158.9

 
$
0.5

 
$
2,419.3

 
$
(0.1
)
 
$
4,578.6

Cost of sales
1,994.1

 
1.9

 
1,691.8

 
(0.1
)
 
3,687.7

Gross profit (loss)
164.8

 
(1.4
)
 
727.5

 

 
890.9

Selling and administrative expense
306.6

 
4.9

 
574.1

 

 
885.6

Research, development and engineering expense
2.8

 
44.6

 
110.0

 

 
157.4

Impairment of assets

 

 
217.5

 

 
217.5

(Gain) loss on sale of assets, net
(3.4
)
 
0.1

 
(3.4
)
 

 
(6.7
)
 
306.0

 
49.6

 
898.2

 

 
1,253.8

Operating loss
(141.2
)
 
(51.0
)
 
(170.7
)
 

 
(362.9
)
Other income (expense)
 
 
 
 
 
 
 
 
 
Interest income
0.3

 
0.1

 
8.3

 

 
8.7

Interest expense
(140.7
)
 

 
(14.2
)
 

 
(154.9
)
Foreign exchange (loss) gain, net
(17.3
)
 
(0.2
)
 
15.0

 

 
(2.5
)
Miscellaneous, net
36.4

 
1.3

 
(41.7
)
 

 
(4.0
)
Loss from continuing operations before taxes
(262.5
)
 
(49.8
)
 
(203.3
)
 

 
(515.6
)
Income tax (benefit) expense
18.8

 
(10.2
)
 
28.6

 

 
37.2

Equity in (loss) earnings of unconsolidated subsidiaries, net
(287.4
)
 

 
(13.2
)
 
287.4

 
(13.2
)
Net (loss) income
(568.7
)
 
(39.6
)
 
(245.1
)
 
287.4

 
(566.0
)
Income attributable to noncontrolling interests, net of tax

 

 
2.7

 

 
2.7

Net (loss) income attributable to Diebold Nixdorf, Incorporated
$
(568.7
)
 
$
(39.6
)
 
$
(247.8
)
 
$
287.4

 
$
(568.7
)
Comprehensive (loss) income
$
(676.1
)
 
$
(39.6
)
 
$
(339.3
)
 
$
377.7

 
$
(677.3
)
Less: comprehensive loss attributable to noncontrolling interests

 

 
(1.2
)
 

 
(1.2
)
Comprehensive (loss) income attributable to Diebold Nixdorf, Incorporated
$
(676.1
)
 
$
(39.6
)
 
$
(338.1
)
 
$
377.7

 
$
(676.1
)
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)
Year Ended December 31, 2017
 
Parent
 
Combined
Guarantor
Subsidiaries
 
Combined
Non-Guarantor
Subsidiaries
 
Reclassifications/
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net sales
$
1,126.4

 
$
7.4

 
$
3,480.6

 
$
(5.1
)
 
$
4,609.3

Cost of sales
902.0

 
12.3

 
2,700.3

 
(5.1
)
 
3,609.5

Gross profit (loss)
224.4

 
(4.9
)
 
780.3

 

 
999.8

Selling and administrative expense
283.8

 
10.5

 
639.4

 

 
933.7

Research, development and engineering expense
3.1

 
40.6

 
111.8

 

 
155.5

Impairment of assets
3.1

 

 

 

 
3.1

Loss on sale of assets, net
0.5

 
0.4

 
0.1

 

 
1.0

 
290.5

 
51.5

 
751.3

 

 
1,093.3

Operating (loss) profit
(66.1
)
 
(56.4
)
 
29.0

 

 
(93.5
)
Other income (expense)
 
 
 
 
 
 
 
 
 
Interest income
2.3

 
0.2

 
17.8

 

 
20.3

Interest expense
(108.7
)
 

 
(8.6
)
 

 
(117.3
)
Foreign exchange loss, net
(0.5
)
 
(0.1
)
 
(3.3
)
 

 
(3.9
)
Miscellaneous, net
6.2

 
7.7

 
(11.1
)
 
(0.3
)
 
2.5

(Loss) income from continuing operations before taxes
(166.8
)
 
(48.6
)
 
23.8

 
(0.3
)
 
(191.9
)
Income tax (benefit) expense
36.1

 
(15.5
)
 
7.7

 

 
28.3

Equity in (loss) earnings of unconsolidated subsidiaries, net
(38.6
)
 

 
6.3

 
38.6

 
6.3

Net (loss) income
(241.5
)
 
(33.1
)
 
22.4

 
38.3

 
(213.9
)
Income attributable to noncontrolling interests, net of tax

 

 
27.6

 

 
27.6

Net (loss) income attributable to Diebold Nixdorf, Incorporated
$
(241.5
)
 
$
(33.1
)
 
$
(5.2
)
 
$
38.3

 
$
(241.5
)
Comprehensive (loss) income
$
(96.5
)
 
$
(33.1
)
 
$
193.7

 
$
(127.1
)
 
$
(63.0
)
Less: comprehensive income attributable to noncontrolling interests

 

 
33.5

 

 
33.5

Comprehensive (loss) income attributable to Diebold Nixdorf, Incorporated
$
(96.5
)
 
$
(33.1
)
 
$
160.2

 
$
(127.1
)
 
$
(96.5
)
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)
Year Ended December 31, 2016
 
Parent
 
Combined
Guarantor
Subsidiaries
 
Combined
Non-Guarantor
Subsidiaries
 
Reclassifications/
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net sales
$
1,137.1

 
$
85.0

 
$
2,177.4

 
$
(83.2
)
 
$
3,316.3

Cost of sales
888.5

 
84.2

 
1,714.2

 
(82.3
)
 
2,604.6

Gross profit (loss)
248.6

 
0.8

 
463.2

 
(0.9
)
 
711.7

Selling and administrative expense
314.4

 
11.6

 
435.2

 

 
761.2

Research, development and engineering expense
7.9

 
45.7

 
56.6

 

 
110.2

Impairment of assets

 
5.1

 
4.7

 

 
9.8

Loss (Gain) on sale of assets, net
0.3

 
(0.1
)
 
0.1

 

 
0.3

 
322.6

 
62.3

 
496.6

 

 
881.5

Operating loss
(74.0
)
 
(61.5
)
 
(33.4
)
 
(0.9
)
 
(169.8
)
Other income (expense)
 
 
 
 
 
 
 
 
 
Interest income
2.5

 
0.6

 
18.4

 

 
21.5

Interest expense
(95.1
)
 
(0.1
)
 
(6.2
)
 

 
(101.4
)
Foreign exchange (loss) gain, net
(3.5
)
 
(0.1
)
 
1.5

 

 
(2.1
)
Miscellaneous, net
(3.2
)
 
7.8

 
(0.5
)
 
(1.0
)
 
3.1

Loss from continuing operations before taxes
(173.3
)
 
(53.3
)
 
(20.2
)
 
(1.9
)
 
(248.7
)
Income (benefit) tax expense
(54.8
)
 
(28.6
)
 
14.4

 

 
(69.0
)
Equity in (loss) earnings of unconsolidated subsidiaries, net
(58.3
)
 

 
0.4

 
58.3

 
0.4

(Loss) income from continuing operations, net of tax
(176.8
)
 
(24.7
)
 
(34.2
)
 
56.4

 
(179.3
)
Income from discontinued operations, net of tax
135.2

 

 
8.5

 

 
143.7

Net (loss) income
(41.6
)
 
(24.7
)
 
(25.7
)
 
56.4

 
(35.6
)
Income attributable to noncontrolling interests, net of tax

 

 
6.0

 

 
6.0

Net (loss) income attributable to Diebold Nixdorf, Incorporated
$
(41.6
)
 
$
(24.7
)
 
$
(31.7
)
 
$
56.4

 
$
(41.6
)
Comprehensive (loss) income
$
(64.8
)
 
$
(24.7
)
 
$
(60.3
)
 
$
94.2

 
$
(55.6
)
Less: comprehensive income attributable to noncontrolling interests

 

 
9.2

 

 
9.2

Comprehensive (loss) income attributable to Diebold Nixdorf, Incorporated
$
(64.8
)
 
$
(24.7
)
 
$
(69.5
)
 
$
94.2

 
$
(64.8
)
Condensed Cash Flow Statement [Table Text Block]
Statement of Cash Flows
Year Ended December 31, 2018
 
Parent
 
Combined
Guarantor
Subsidiaries
 
Combined
Non-Guarantor
Subsidiaries
 
Reclassifications/
Eliminations
 
Consolidated
Net cash (used) provided by operating activities
$
(67.8
)
 
$
(37.7
)
 
$
1.4

 
$

 
$
(104.1
)
 
 
 
 
 
 
 
 
 
 
Cash flow from investing activities
 
 
 
 
 
 
 
 
 
Capital expenditures
(6.5
)
 
(0.1
)
 
(51.9
)
 

 
(58.5
)
Payments for acquisitions, net of cash acquired

 

 
(5.9
)
 

 
(5.9
)
Proceeds from maturities of investments
71.2

 

 
246.6

 

 
317.8

Payments for purchases of investments

 

 
(200.2
)
 

 
(200.2
)
Proceeds from divestitures and the sale of assets
6.7

 

 
4.4

 

 
11.1

Decrease in certain other assets
(5.8
)
 

 
(24.1
)
 

 
(29.9
)
Capital contributions and loans paid
(503.2
)
 

 

 
503.2

 

Proceeds from intercompany loans
29.2

 

 

 
(29.2
)
 

Net cash (used) provided by investing activities
(408.4
)
 
(0.1
)
 
(31.1
)
 
474.0

 
34.4

 
 
 
 
 
 
 
 
 
 
Cash flow from financing activities
 
 
 
 
 
 
 
 
 
Dividends paid
(7.7
)
 

 

 

 
(7.7
)
Debt issuance costs
(39.4
)
 

 

 

 
(39.4
)
Revolving debt borrowings (repayments), net
110.0

 

 
(60.0
)
 

 
50.0

Other debt borrowings
660.0

 

 
65.9

 

 
725.9

Other debt repayments
(284.9
)
 
(0.3
)
 
(52.5
)
 

 
(337.7
)
Distribution to noncontrolling interest holders

 

 
(377.2
)
 

 
(377.2
)
Repurchase of common shares
(3.0
)
 

 

 

 
(3.0
)
Capital contributions received and loans incurred

 
59.0

 
444.2

 
(503.2
)
 

Payments on intercompany loans

 
(20.5
)
 
(8.7
)
 
29.2

 

Net cash provided (used) by financing activities
435.0

 
38.2

 
11.7

 
(474.0
)
 
10.9

Effect of exchange rate changes on cash

 

 
(18.7
)
 

 
(18.7
)
(Decrease) increase in cash, cash equivalents and restricted cash
(41.2
)
 
0.4

 
(36.7
)
 

 
(77.5
)
Less: Cash included in assets held for sale at end of year

 

 
7.3

 

 
7.3

Cash, cash equivalents and restricted cash at the beginning of the year
58.5

 
2.3

 
482.4

 

 
543.2

Cash, cash equivalents and restricted cash at the end of the year
$
17.3

 
$
2.7

 
$
438.4

 
$

 
$
458.4


Condensed Consolidating Statement of Cash Flows
Year Ended December 31, 2017
 
Parent
 
Combined
Guarantor
Subsidiaries
 
Combined
Non-Guarantor
Subsidiaries
 
Reclassifications/
Eliminations
 
Consolidated
Net cash (used) provided by operating activities
$
(43.9
)
 
$
(41.6
)
 
$
122.6

 
$

 
$
37.1

 
 
 
 
 
 
 
 
 
 
Cash flow from investing activities
 
 
 
 
 
 
 
 
 
Capital expenditures
(13.0
)
 
(0.1
)
 
(56.3
)
 

 
(69.4
)
Payments for acquisitions, net of cash acquired

 

 
(5.6
)
 

 
(5.6
)
Proceeds from maturities of investments

 

 
296.2

 

 
296.2

Payments for purchases of investments
(14.0
)
 

 
(315.8
)
 

 
(329.8
)
Proceeds from divestitures and the sale of assets
4.6

 

 
16.3

 

 
20.9

(Decrease) increase in certain other assets
(43.0
)
 
11.8

 
(1.9
)
 

 
(33.1
)
Capital contributions and loans paid
(114.5
)
 

 

 
114.5

 

Proceeds from intercompany loans
210.7

 

 

 
(210.7
)
 

Net cash provided (used) by investing activities
30.8

 
11.7

 
(67.1
)
 
(96.2
)
 
(120.8
)
 
 
 
 
 
 
 
 
 
 
Cash flow from financing activities
 
 
 
 
 
 
 
 
 
Dividends paid
(30.6
)
 

 

 

 
(30.6
)
Debt issuance costs
(1.1
)
 

 

 

 
(1.1
)
Revolving debt borrowings, net

 

 
75.0

 

 
75.0

Other debt borrowings
323.3

 

 
50.8

 

 
374.1

Other debt repayments
(354.2
)
 
(1.2
)
 
(103.4
)
 

 
(458.8
)
Distribution to noncontrolling interest holders

 

 
(17.6
)
 

 
(17.6
)
Issuance of common shares
0.3

 

 

 

 
0.3

Repurchase of common shares
(5.0
)
 

 

 

 
(5.0
)
Capital contributions received and loans incurred

 
67.1

 
47.4

 
(114.5
)
 

Payments on intercompany loans

 
(36.0
)
 
(174.7
)
 
210.7

 

Net cash (used) provided by financing activities
(67.3
)
 
29.9

 
(122.5
)
 
96.2

 
(63.7
)
Effect of exchange rate changes on cash

 

 
37.9

 

 
37.9

Decrease in cash, cash equivalents and restricted cash

(80.4
)
 

 
(29.1
)
 

 
(109.5
)
Cash, cash equivalents and restricted cash at the beginning of the year
138.9

 
2.3

 
511.5

 

 
652.7

Cash, cash equivalents and restricted cash at the end of the year
$
58.5

 
$
2.3

 
$
482.4

 
$

 
$
543.2

Condensed Consolidating Statement of Cash Flows
Year Ended December 31, 2016
 
Parent
 
Combined
Guarantor
Subsidiaries
 
Combined
Non-Guarantor
Subsidiaries
 
Reclassifications/
Eliminations
 
Consolidated
Net cash (used) provided by operating activities
$
(146.4
)
 
$
(43.2
)
 
$
232.1

 
$
(13.8
)
 
$
28.7

 
 
 
 
 
 
 
 
 
 
Cash flow from investing activities
 
 
 
 
 
 
 
 
 
Capital expenditures
(9.2
)
 
(1.0
)
 
(29.3
)
 

 
(39.5
)
Payments for acquisitions, net of cash acquired
(995.2
)
 

 
110.6

 

 
(884.6
)
Proceeds from maturities of investments
(1.9
)
 

 
226.9

 

 
225.0

Payments for purchases of investments

 

 
(243.5
)
 

 
(243.5
)
Proceeds from divestitures and the sale of assets

 

 
31.3

 

 
31.3

Increase (decrease) in certain other assets
0.5

 
(6.8
)
 
(21.9
)
 

 
(28.2
)
Proceeds from sale of foreign currency option and forward contracts, net
16.2

 

 

 

 
16.2

Capital contributions and loans paid
(270.2
)
 

 
(1,119.3
)
 
1,389.5

 

Proceeds from intercompany loans
106.4

 

 

 
(106.4
)
 

Net cash (used) provided by investing activities - continuing operations
(1,153.4
)
 
(7.8
)
 
(1,045.2
)
 
1,283.1

 
(923.3
)
Net cash provided by investing activities - discontinued operations
361.9

 

 

 

 
361.9

Net cash (used) provided by investing activities
(791.5
)
 
(7.8
)
 
(1,045.2
)
 
1,283.1

 
(561.4
)
 
 
 
 
 
 
 
 
 
 
Cash flow from financing activities
 
 
 
 
 
 
 
 
 
Dividends paid
(64.6
)
 

 
(13.8
)
 
13.8

 
(64.6
)
Debt issuance costs
(39.2
)
 

 

 

 
(39.2
)
Revolving debt repayments, net
(178.0
)
 

 

 

 
(178.0
)
Other debt borrowings
1,781.3

 

 
56.4

 

 
1,837.7

Other debt repayments
(439.6
)
 
(1.2
)
 
(221.7
)
 

 
(662.5
)
Distribution to noncontrolling interest holders

 

 
(10.2
)
 

 
(10.2
)
Issuance of common shares
0.3

 

 

 

 
0.3

Repurchase of common shares
(2.2
)
 

 

 

 
(2.2
)
Capital contributions received and loans incurred

 
133.3

 
1,256.2

 
(1,389.5
)
 

Payments on intercompany loans

 
(86.7
)
 
(19.7
)
 
106.4

 

Net cash provided by (used in) financing activities
1,058.0

 
45.4

 
1,047.2

 
(1,269.3
)
 
881.3

Effect of exchange rate changes on cash

 

 
(8.0
)
 

 
(8.0
)
Increase (decrease) in cash, cash equivalents and restricted cash

120.1

 
(5.6
)
 
226.1

 

 
340.6

Add: Cash overdraft included in assets held for sale at beginning of year
(1.5
)
 

 

 

 
(1.5
)
Cash, cash equivalents and restricted cash at the beginning of the year
20.3

 
7.9

 
285.4

 

 
313.6

Cash, cash equivalents and restricted cash at the end of the year
$
138.9

 
$
2.3

 
$
511.5

 
$

 
$
652.7