Cleveland-Cliffs Inc.
NYSE:CLF
9.38 (USD) • At close December 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | 1988 Q3 | 1988 Q2 | 1988 Q1 | 1987 Q4 | 1987 Q3 | 1987 Q2 | 1987 Q1 | 1986 Q4 | 1986 Q3 | 1986 Q2 | 1986 Q1 | 1985 Q4 | 1985 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 4,569 | 5,092 | 5,199 | 5,112 | 5,605 | 5,984 | 5,295 | 5,044 | 5,653 | 6,337 | 5,955 | 5,346 | 6,004 | 5,045 | 4,049 | 2,256 | 1,646 | 1,092.7 | 359.1 | 534.1 | 555.6 | 743.2 | 157 | 696.3 | 741.8 | 714.3 | 239 | 600.9 | 698.4 | 569.3 | 461.6 | 754 | 553.3 | 496.2 | 305.5 | 476 | 593.2 | 498.1 | 446 | 1,284.7 | 1,298.2 | 1,100.8 | 940 | 1,515.8 | 1,546.6 | 1,488.5 | 1,140.5 | 1,535.9 | 1,544.9 | 1,626 | 1,264.7 | 1,662.5 | 2,142.8 | 1,805.8 | 1,183.2 | 1,424.2 | 1,346 | 1,184.3 | 727.7 | 820.5 | 666.4 | 390.3 | 464.8 | 916.3 | 1,189.7 | 1,008.6 | 494.4 | 782.5 | 619.6 | 547.6 | 325.5 | 549 | 580.1 | 489.2 | 306.4 | 468.5 | 514.1 | 485.3 | 271.6 | 250.6 | 409.7 | 305.6 | 240.8 | 248.3 | 234.2 | 213.7 | 151.1 | 170.8 | 207.7 | 135.9 | 55 | 66.4 | 131 | 96.9 | 29.7 | 120.9 | 144.2 | 132 | 33 | 151.7 | 90.5 | 96.4 | 13.6 | 128.5 | 173.6 | 156.1 | 27.2 | 148.2 | 146.8 | 115.1 | 28.8 | 146.1 | 163.7 | 136.3 | 57.1 | 142.8 | 141.5 | 116.2 | 60.2 | 150 | 107.4 | 83.4 | 49.5 | 103.3 | 87.6 | 84.5 | 40.7 | 68.9 | 101.6 | 90.2 | 50 | 81.2 | 96.5 | 82.7 | 57 | 64.8 | 96.3 | 89.3 | 59.5 | 98.2 | 91.7 | 115.8 | 83.5 | 113.9 | 102.6 | 110.3 | 66.5 | 27 | 117.4 | 125.1 | 93.7 | 73.4 | 64.4 | 63.2 | 65.8 | 76.5 | 82.8 |
Kosten van de omzet
| 4,673 | 4,869 | 4,855 | 4,944 | 5,125 | 5,340 | 5,196 | 5,104 | 5,305 | 5,356 | 4,706 | 4,072 | 4,229 | 3,848 | 3,761 | 2,013 | 1,525.4 | 1,207.5 | 356 | 407.2 | 400.7 | 480.2 | 126.1 | 494.3 | 480.2 | 429.8 | 242.6 | 492.3 | 538.2 | 424.2 | 365.9 | 572.5 | 467.9 | 404.7 | 274.6 | 432.7 | 538.1 | 440.8 | 365.2 | 1,116 | 1,170.7 | 1,008.8 | 876.8 | 1,221.3 | 1,197.9 | 1,220.3 | 902.6 | 1,297.4 | 1,346.6 | 1,176.7 | 961.2 | 1,113.4 | 1,306.1 | 1,101.4 | 584.5 | 941.9 | 869.5 | 774.5 | 577.7 | 645.5 | 563.2 | 402 | 422.4 | 630.4 | 824.7 | 582.3 | 412 | 619.2 | 512.3 | 418 | 263.7 | 451.6 | 447.6 | 357.5 | 251 | 388 | 384.8 | 349.1 | 228.6 | 277.6 | 288.4 | 262 | 229.5 | 240.3 | 218.9 | 224.8 | 151 | 168.7 | 191.1 | 152.5 | 71.7 | 123.8 | 127 | 108.1 | 29.1 | 104 | 120.9 | 106.2 | 23.5 | 121.8 | 94.9 | 72.2 | 7.6 | 95.6 | 135.4 | 121.8 | 24.9 | 114.5 | 113.6 | 91.1 | 16.5 | 108.9 | 122.1 | 101.9 | 42.4 | 104.8 | 104.4 | 84.7 | 45.7 | 108.3 | 80.5 | 60.5 | 36.3 | 75.8 | 64.2 | 62 | 33.8 | 51.5 | 76.9 | 62.2 | 36.4 | 57.8 | 72.6 | 61.1 | 47.8 | 69 | 81.2 | 59.2 | 40.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| -104 | 223 | 344 | 168 | 480 | 644 | 99 | -60 | 348 | 981 | 1,249 | 1,274 | 1,775 | 1,197 | 288 | 243 | 120.6 | -114.8 | 3.1 | 126.9 | 154.9 | 263 | 30.9 | 202 | 261.6 | 284.5 | -3.6 | 108.6 | 160.2 | 145.1 | 95.7 | 181.5 | 85.4 | 91.5 | 30.9 | 43.3 | 55.1 | 57.3 | 80.8 | 168.7 | 127.5 | 92 | 63.2 | 294.5 | 348.7 | 268.2 | 237.9 | 238.5 | 198.3 | 449.3 | 303.5 | 549.1 | 836.7 | 704.4 | 598.7 | 482.3 | 476.5 | 409.8 | 150 | 175 | 103.2 | -11.7 | 42.4 | 285.9 | 365 | 426.3 | 82.4 | 163.3 | 107.3 | 129.6 | 61.8 | 97.4 | 132.5 | 131.7 | 55.4 | 80.5 | 129.3 | 136.2 | 43 | -27 | 121.3 | 43.6 | 11.3 | 8 | 15.3 | -11.1 | 0.1 | 2.1 | 16.6 | -16.6 | -16.7 | -57.4 | 4 | -11.2 | 0.6 | 16.9 | 23.3 | 25.8 | 9.5 | 29.9 | -4.4 | 24.2 | 6 | 32.9 | 38.2 | 34.3 | 2.3 | 33.7 | 33.2 | 24 | 12.3 | 37.2 | 41.6 | 34.4 | 14.7 | 38 | 37.1 | 31.5 | 14.5 | 41.7 | 26.9 | 22.9 | 13.2 | 27.5 | 23.4 | 22.5 | 6.9 | 17.4 | 24.7 | 28 | 13.6 | 23.4 | 23.9 | 21.6 | 9.2 | -4.2 | 15.1 | 30.1 | 18.9 | 98.2 | 91.7 | 115.8 | 83.5 | 113.9 | 102.6 | 110.3 | 66.5 | 27 | 117.4 | 125.1 | 93.7 | 73.4 | 64.4 | 63.2 | 65.8 | 76.5 | 82.8 |
Brutowinstmarge
| -0.023 | 0.044 | 0.066 | 0.033 | 0.086 | 0.108 | 0.019 | -0.012 | 0.062 | 0.155 | 0.21 | 0.238 | 0.296 | 0.237 | 0.071 | 0.108 | 0.073 | -0.105 | 0.009 | 0.238 | 0.279 | 0.354 | 0.197 | 0.29 | 0.353 | 0.398 | -0.015 | 0.181 | 0.229 | 0.255 | 0.207 | 0.241 | 0.154 | 0.184 | 0.101 | 0.091 | 0.093 | 0.115 | 0.181 | 0.131 | 0.098 | 0.084 | 0.067 | 0.194 | 0.225 | 0.18 | 0.209 | 0.155 | 0.128 | 0.276 | 0.24 | 0.33 | 0.39 | 0.39 | 0.506 | 0.339 | 0.354 | 0.346 | 0.206 | 0.213 | 0.155 | -0.03 | 0.091 | 0.312 | 0.307 | 0.423 | 0.167 | 0.209 | 0.173 | 0.237 | 0.19 | 0.177 | 0.228 | 0.269 | 0.181 | 0.172 | 0.252 | 0.281 | 0.158 | -0.108 | 0.296 | 0.143 | 0.047 | 0.032 | 0.065 | -0.052 | 0.001 | 0.012 | 0.08 | -0.122 | -0.304 | -0.864 | 0.031 | -0.116 | 0.02 | 0.14 | 0.162 | 0.195 | 0.288 | 0.197 | -0.049 | 0.251 | 0.441 | 0.256 | 0.22 | 0.22 | 0.085 | 0.227 | 0.226 | 0.209 | 0.427 | 0.255 | 0.254 | 0.252 | 0.257 | 0.266 | 0.262 | 0.271 | 0.241 | 0.278 | 0.25 | 0.275 | 0.267 | 0.266 | 0.267 | 0.266 | 0.17 | 0.253 | 0.243 | 0.31 | 0.272 | 0.288 | 0.248 | 0.261 | 0.161 | -0.065 | 0.157 | 0.337 | 0.318 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.1 | 0 | 29.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.3 | 0 | 45.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 112 | 103 | 132 | 157 | 144 | 149 | 127 | 116 | 124 | 107 | 122 | 111 | 112 | 104 | 95 | 95 | 59.6 | 62.1 | 26.1 | 37.2 | 25.5 | 30.6 | 28.1 | 35.4 | 30.1 | 26.2 | 27.7 | 28 | 24.6 | 27.5 | 25.7 | 36 | 31.1 | 22.5 | 28.2 | 27.8 | 22.4 | 30.8 | 29.1 | 42.4 | 62.7 | 52.5 | 51.1 | 63.7 | 70.6 | 48.9 | 48.4 | 80 | 63.9 | 83.5 | 63 | 81 | 78.3 | 69.5 | 50.7 | 70.4 | 68.1 | 45.3 | 46 | 40.6 | 28.6 | 23.4 | 31.8 | 50.2 | 41.8 | 52.1 | 44.6 | 59.7 | 21.6 | 20.9 | 14.2 | 26.7 | 14.2 | 15.3 | 9.8 | 14.6 | 11.7 | 10.3 | 11.3 | 11.4 | 11.6 | 4 | 9 | 9.6 | 6.1 | 4.5 | 4.9 | 7.8 | 5.2 | 6.8 | 4 | 9 | 4 | 5.2 | 2.8 | 4.5 | 5.9 | 4.9 | 3.4 | 4.9 | 3.3 | 4.2 | 3.7 | 5.7 | 3.4 | 4.9 | 4.7 | -0.6 | 7 | 3.5 | 3.7 | 5.2 | 4 | 3.7 | 3.8 | 4.4 | 3.9 | 3.7 | 3.1 | 3 | 4.4 | 3.9 | 4 | 3.1 | 4 | 4.4 | 3.7 | -0.4 | 4.1 | 8.7 | 4.2 | 4 | 5.5 | 5.2 | 5 | -0.9 | 4.2 | 5.7 | 6.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 43 | -13 | -23 | 55 | 48 | 12 | 3 | 6 | 37 | 34 | 33 | 72 | 47 | 50 | 47 | 26 | 10 | 15.2 | 6 | 0.9 | 0.3 | 0.6 | 0.1 | 4.1 | 4.3 | 4.4 | 4.4 | 0.9 | 0.8 | 0.8 | 0.7 | -6.6 | 0.1 | 0.2 | 0.1 | 0.4 | -0.1 | -2.1 | -0.8 | 16.3 | 7.1 | 2.2 | 1.2 | 1.2 | -1.2 | -2.8 | 1.1 | 2 | 58.1 | -28.6 | 18.8 | 140.1 | -64 | 0 | 10.6 | 15.3 | 19.2 | -1.3 | 0 | -42 | 0 | -17.8 | -0.8 | -1.7 | -15.7 | -25.2 | -4.8 | -35.3 | 3.8 | -4 | 2.7 | -13 | 2.7 | 0 | -0.6 | 16.6 | -3.7 | -12.3 | -1.7 | 141.4 | 1.9 | 0 | 0 | 67.9 | 0 | 0 | 0 | 67.9 | 0 | 0 | 0 | 0 | 0 | 6.4 | 6.9 | 6.6 | 6.5 | 6.2 | 6.3 | 6.2 | 5.4 | 5.5 | 5.4 | 4.5 | 5.2 | 5.4 | 5.2 | 4.6 | 4.7 | 5 | 4.5 | 4.5 | 4.5 | 4.3 | 4.3 | 3.9 | 3.7 | 5.1 | 4.1 | 4.5 | 3.3 | 3.3 | 3.2 | 3.2 | 7 | 3.3 | 3.5 | 3.5 | 3.5 | 3.3 | 3.8 | 5.8 | 3.2 | 3.2 | 3.8 | 4 | 3.5 | 3.5 | 3.5 | -257.8 | 0 | 0 | 0 | -321.3 | 0 | 0 | 0 | -350.8 | 0 | 0 | 0 | -318.2 | 0 | 0 | 0 | -306 | 0 |
Bedrijfskosten
| 155 | 116 | 155 | 131 | 155 | 161 | 130 | 122 | 161 | 141 | 155 | 153 | 122 | 129 | 98 | 114 | 75.1 | 75.2 | 39.4 | 45.2 | 33.3 | 36.2 | 31.7 | 38.8 | 34.8 | 30.3 | 36.4 | 3.3 | 30.5 | 30.5 | 27.4 | 49.8 | 50.4 | 17 | 30 | 18.8 | 28.3 | 30.8 | 8.9 | 110.7 | 117.5 | 78.1 | 113.9 | 27 | 124.7 | 6.2 | 69.6 | 158.7 | 122 | 84 | 81.8 | 221.1 | 14.3 | 69.5 | 61.3 | 85.7 | 87.3 | 44 | 46 | -1.4 | 28.6 | 6.4 | 31 | 48.5 | 26.1 | 26.9 | 39.8 | 24.4 | 25.4 | 16.9 | 16.9 | 13.7 | 16.9 | 15.3 | 9.2 | 31.2 | 8 | -2 | 9.6 | 152.8 | 11.6 | 4 | 9 | 9.6 | 6.1 | 4.5 | 4.9 | 7.8 | 5.2 | 6.8 | 4 | 9 | 4 | 11.6 | 9.7 | 11.1 | 12.4 | 11.1 | 9.7 | 11.1 | 8.7 | 9.7 | 9.1 | 10.2 | 8.6 | 10.3 | 9.9 | 4 | 11.7 | 8.5 | 8.2 | 9.7 | 8.5 | 8 | 8.1 | 8.3 | 7.6 | 8.8 | 7.2 | 7.5 | 7.7 | 7.2 | 7.2 | 6.3 | 11 | 7.7 | 7.2 | 3.1 | 7.6 | 12 | 8 | 9.8 | 8.7 | 8.4 | 8.8 | 3.1 | 7.7 | 9.2 | 9.7 | -257.8 | 0 | 0 | 0 | -321.3 | 0 | 0 | 0 | -350.8 | 0 | 0 | 0 | -318.2 | 0 | 0 | 0 | -306 | 0 |
Bedrijfsresultaat
| -259 | 107 | 189 | -100 | 325 | 483 | 21 | -116 | 187 | 840 | 1,094 | 1,119 | 1,649 | 1,067 | 177 | 107 | 38 | -208.4 | -78.8 | 81.7 | 121.6 | 226.8 | -0.8 | 163.2 | 225.5 | 254.2 | -40 | 105.3 | 129.7 | 114.6 | 81.9 | 131.7 | 34.7 | 74.7 | -0.3 | 24.5 | 29.2 | 25.7 | 71.9 | -1,604.4 | -7,759.1 | -11.7 | -50.7 | 16.7 | 224 | 262 | 168.3 | -970.1 | 76.3 | 365.3 | 221.7 | 328 | 822.4 | 616.9 | 537.4 | 396.6 | 389.2 | 365.8 | 104 | 169.8 | 74.6 | -17.3 | 11.4 | 237.4 | 338.9 | 399.4 | 42.6 | 138.9 | 81.9 | 112.7 | 44.9 | 83.7 | 115.6 | 116.4 | 46.2 | 49.3 | 121.3 | 138.2 | 33.4 | -179.8 | 109.7 | 39.6 | 2.3 | -1.6 | 9.2 | -15.6 | -4.8 | -5.7 | 11.4 | -23.4 | -20.7 | -66.4 | -3 | -22.8 | -9.1 | 5.8 | 10.9 | 14.7 | -0.2 | 18.8 | -13.1 | 14.5 | -3.1 | 22.7 | 29.6 | 24 | -7.6 | 29.7 | 21.5 | 15.5 | 4.1 | 27.5 | 33.1 | 26.4 | 6.6 | 29.7 | 29.5 | 22.7 | 7.3 | 34.2 | 19.2 | 15.7 | 6 | 21.2 | 12.4 | 14.8 | -0.3 | 14.3 | 17.1 | 16 | 5.6 | 13.6 | 15.2 | 13.2 | 0.4 | -7.3 | 7.4 | 20.9 | 9.2 | -159.6 | 91.7 | 115.8 | 83.5 | -207.4 | 102.6 | 110.3 | 66.5 | -323.8 | 117.4 | 125.1 | 93.7 | -244.8 | 64.4 | 63.2 | 65.8 | -229.5 | 82.8 |
Bedrijfsresultaat ratio
| -0.057 | 0.021 | 0.036 | -0.02 | 0.058 | 0.081 | 0.004 | -0.023 | 0.033 | 0.133 | 0.184 | 0.209 | 0.275 | 0.211 | 0.044 | 0.047 | 0.023 | -0.191 | -0.219 | 0.153 | 0.219 | 0.305 | -0.005 | 0.234 | 0.304 | 0.356 | -0.167 | 0.175 | 0.186 | 0.201 | 0.177 | 0.175 | 0.063 | 0.151 | -0.001 | 0.051 | 0.049 | 0.052 | 0.161 | -1.249 | -5.977 | -0.011 | -0.054 | 0.011 | 0.145 | 0.176 | 0.148 | -0.632 | 0.049 | 0.225 | 0.175 | 0.197 | 0.384 | 0.342 | 0.454 | 0.278 | 0.289 | 0.309 | 0.143 | 0.207 | 0.112 | -0.044 | 0.025 | 0.259 | 0.285 | 0.396 | 0.086 | 0.178 | 0.132 | 0.206 | 0.138 | 0.152 | 0.199 | 0.238 | 0.151 | 0.105 | 0.236 | 0.285 | 0.123 | -0.717 | 0.268 | 0.13 | 0.01 | -0.006 | 0.039 | -0.073 | -0.032 | -0.033 | 0.055 | -0.172 | -0.376 | -1 | -0.023 | -0.235 | -0.306 | 0.048 | 0.076 | 0.111 | -0.006 | 0.124 | -0.145 | 0.15 | -0.228 | 0.177 | 0.171 | 0.154 | -0.279 | 0.2 | 0.146 | 0.135 | 0.142 | 0.188 | 0.202 | 0.194 | 0.116 | 0.208 | 0.208 | 0.195 | 0.121 | 0.228 | 0.179 | 0.188 | 0.121 | 0.205 | 0.142 | 0.175 | -0.007 | 0.208 | 0.168 | 0.177 | 0.112 | 0.167 | 0.158 | 0.16 | 0.007 | -0.113 | 0.077 | 0.234 | 0.155 | -1.625 | 1 | 1 | 1 | -1.821 | 1 | 1 | 1 | -11.993 | 1 | 1 | 1 | -3.335 | 1 | 1 | 1 | -3 | 1 |
Totaal overige inkomsten en kosten netto
| -47 | -12 | -63 | -8 | -22 | -25 | -25 | -4 | -12 | -83 | -44 | -7 | -34 | -57 | -111 | -47.2 | -58.2 | 75.5 | -21.6 | -23.8 | -25 | -43.4 | -25 | -28.7 | -25.2 | -26.6 | -29.1 | -28 | -115.7 | -36.1 | -65.5 | -42.1 | -66.9 | -46.9 | 122.1 | -59.9 | 17.4 | -65.7 | 270 | -1,632.8 | -7,656.6 | -40.5 | -39.6 | -44.3 | -45.9 | -43.5 | -48 | -1,490.3 | -43.9 | -50.9 | -43.3 | -3.5 | -53.7 | -46.6 | 25.6 | 5.5 | 21.4 | -14.1 | 43.2 | -23 | 6.8 | 70.4 | -7.9 | -211.9 | -84.7 | -3.2 | -1.6 | -7.1 | -2.2 | 1.3 | 5.6 | 11.6 | 5.2 | 4.4 | 3.8 | 27.9 | 2.2 | 1.1 | -6 | 318.9 | -1.9 | 300.5 | 1 | -10.3 | -13.7 | -6.5 | 8.1 | 63.8 | -101.7 | -3.8 | 5.3 | -31.2 | -2.5 | -0.8 | 4.7 | -7.3 | -4.1 | 1.3 | -4.5 | -11.9 | -3.4 | -3.9 | 6.8 | -1.6 | -1.9 | -1.2 | 8.3 | -4.1 | 1.6 | 4 | 0.3 | 1.5 | 0.3 | 1.4 | -1.3 | -3.6 | -2.8 | -11 | -0.2 | -13.1 | 0.2 | -1.7 | -3 | -3.9 | -3.1 | 34.5 | 0.1 | -18.1 | 3.6 | 1 | 1.9 | 0.7 | 1.8 | 0.3 | 24.9 | 81.1 | -1.6 | -1.5 | -1.6 | 159.6 | -91.7 | -115.8 | -83.5 | 207.4 | -102.6 | -110.3 | -66.5 | 323.8 | -117.4 | -125.1 | -93.7 | 244.8 | -64.4 | -63.2 | -65.8 | 229.5 | -82.8 |
Inkomen voor belasting
| -306 | -6 | -61 | -108 | 303 | 458 | -56 | -186 | 175 | 757 | 1,050 | 1,112 | 1,615 | 1,010 | 66 | 60 | -20.2 | -132.5 | -100.6 | 57.9 | 96.6 | 183.4 | -25.8 | 134.5 | 200.3 | 227.6 | -69.1 | 77.3 | 13 | 79.1 | -32.1 | 89.6 | -32.2 | 27.8 | 121.8 | -35.4 | 46.6 | -40 | 341.9 | -1,638.4 | -7,799.4 | -54.3 | -92.2 | -27.6 | 178.1 | 218.5 | 120.3 | -1,028.3 | 32.4 | 317.7 | 187.6 | 322.6 | 765.5 | 589.2 | 562.3 | 402.1 | 409.5 | 351.7 | 169.2 | 153.4 | 81.4 | 53.1 | 2.7 | 25.5 | 243.6 | 406.2 | 41 | 131.8 | 79.7 | 117.2 | 50.5 | 95.3 | 124.7 | 117.8 | 50 | 77.2 | 123.5 | 140 | 27.4 | 139.1 | 107.8 | 38.7 | -0.7 | -11.9 | -4.5 | -22.1 | 3.3 | 58.1 | -90.3 | -6.2 | -20.2 | -97.6 | 4 | -23.6 | -14.8 | -1.5 | 6.8 | 16 | -4.7 | 6.9 | -16.5 | 10.6 | 3.7 | 21.1 | 27.2 | 22.8 | 0.7 | 25.6 | 23.1 | 19.5 | 4.4 | 29 | 33.4 | 27.8 | 5.3 | 26.1 | 26.7 | 11.7 | 7.1 | 21.1 | 19.4 | 14 | 3 | 17.3 | 9.3 | 49.3 | -0.2 | -3.8 | 20.7 | 17 | 7.5 | 14.3 | 17 | 13.5 | 25.3 | 73.8 | 5.8 | 19.4 | 7.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| -0.067 | -0.001 | -0.012 | -0.021 | 0.054 | 0.077 | -0.011 | -0.037 | 0.031 | 0.119 | 0.176 | 0.208 | 0.269 | 0.2 | 0.016 | 0.027 | -0.012 | -0.121 | -0.28 | 0.108 | 0.174 | 0.247 | -0.164 | 0.193 | 0.27 | 0.319 | -0.289 | 0.129 | 0.019 | 0.139 | -0.07 | 0.119 | -0.058 | 0.056 | 0.399 | -0.074 | 0.079 | -0.08 | 0.767 | -1.275 | -6.008 | -0.049 | -0.098 | -0.018 | 0.115 | 0.147 | 0.105 | -0.67 | 0.021 | 0.195 | 0.148 | 0.194 | 0.357 | 0.326 | 0.475 | 0.282 | 0.304 | 0.297 | 0.233 | 0.187 | 0.122 | 0.136 | 0.006 | 0.028 | 0.205 | 0.403 | 0.083 | 0.168 | 0.129 | 0.214 | 0.155 | 0.174 | 0.215 | 0.241 | 0.163 | 0.165 | 0.24 | 0.288 | 0.101 | 0.555 | 0.263 | 0.127 | -0.003 | -0.048 | -0.019 | -0.103 | 0.022 | 0.34 | -0.435 | -0.046 | -0.367 | -1.47 | 0.031 | -0.244 | -0.498 | -0.012 | 0.047 | 0.121 | -0.142 | 0.045 | -0.182 | 0.11 | 0.272 | 0.164 | 0.157 | 0.146 | 0.026 | 0.173 | 0.157 | 0.169 | 0.153 | 0.198 | 0.204 | 0.204 | 0.093 | 0.183 | 0.189 | 0.101 | 0.118 | 0.141 | 0.181 | 0.168 | 0.061 | 0.167 | 0.106 | 0.583 | -0.005 | -0.055 | 0.204 | 0.188 | 0.15 | 0.176 | 0.176 | 0.163 | 0.444 | 1.139 | 0.06 | 0.217 | 0.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| -76 | -15 | -8 | 30 | 29 | 102 | -13 | 19 | 10 | 157 | 237 | 214 | 334 | 216 | 9 | -13 | -22.4 | -24.7 | -51.4 | -5.5 | 4.8 | 22 | -3.7 | -489.6 | 0.5 | -1.8 | 15.7 | -245.6 | -7.6 | 2.6 | -1.8 | -10.5 | -7.1 | -2.1 | 7.5 | -0.6 | -3.4 | -1.8 | 175.1 | -305.6 | -921.4 | -69.1 | -21.8 | -13.9 | 65.7 | 9.3 | -6 | 491.1 | -64 | 42.9 | -210.8 | 107.8 | 17.8 | 151.9 | 142 | 14 | 115.7 | 99.3 | 72.3 | 35.4 | 1.9 | -17.6 | 1.1 | -29.4 | 52 | 107.4 | 14.3 | 27.3 | 17.5 | 25.8 | 13.5 | 20.1 | 31.3 | 29.6 | 9.9 | 7.1 | 34.2 | 36.5 | 7 | -66 | 25.2 | 5.9 | -0.1 | -0.8 | 0.3 | -0.9 | 1.1 | 20.1 | 1.9 | -6.2 | -6.7 | -3.3 | -1 | -7.1 | -5.2 | -5.8 | 0.5 | 5 | -1.2 | 1.9 | -5.8 | 2.8 | 1 | 1.2 | 7.1 | 5.9 | 0.2 | 7.7 | 2 | 6.6 | 1.4 | 10.7 | 12.1 | 10 | 1.7 | 8.4 | 9.4 | -9.2 | 2.1 | 5.7 | 4.6 | 3.6 | 0.8 | 3.3 | 2.1 | 15.8 | -0.1 | -2.3 | 5.9 | 4.9 | 2.1 | 2.9 | 4.1 | 2.3 | 7 | 23.8 | 1.6 | 5.3 | 2.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| -242 | 2 | -67 | -155 | 264 | 347 | -43 | -205 | 152 | 596 | 801 | 893 | 1,274 | 780 | 41 | 64 | -10 | -123.9 | -52.1 | 63.2 | 90.9 | 160.8 | -22.1 | 609.5 | 437.8 | 165.1 | -84.3 | 317.8 | 53.4 | 31.8 | -28.1 | 79.1 | -25.8 | 12.8 | 108 | -60.3 | 10.6 | 60.2 | -759.8 | -1,249.9 | -5,879.6 | 10.9 | -70.3 | 43.3 | 117.2 | 146 | 107 | -1,618.3 | 85.1 | 258 | 375.8 | 198.5 | 589.5 | 407.7 | 423.4 | 393.3 | 297.4 | 260.7 | 93.5 | 108.2 | 58.8 | 45.2 | -7.4 | 53.9 | 174.9 | 270.2 | 16.7 | 93.7 | 56.9 | 86.9 | 32.5 | 70 | 89.1 | 83.1 | 37.9 | 67.1 | 85.6 | 99.7 | 25.2 | 203.3 | 87.5 | 32.8 | -0.6 | -8.9 | -4.8 | -21.2 | 2.2 | -83.9 | -92.2 | 0.6 | -12.8 | -5.9 | -3 | -15.1 | -9.6 | 4.3 | 6.3 | 11 | -3.5 | 5 | -10.7 | 7.8 | 2.7 | 19.9 | 20.1 | 16.9 | 0.5 | 17.9 | 21.1 | 12.9 | 3 | 18.3 | 21.3 | 17.8 | 3.6 | 14.6 | 17.3 | 20.9 | 5 | 15.4 | 14.8 | 10.4 | 2.2 | 14 | 7.2 | 33.5 | -0.1 | -40.2 | 14.8 | 12.1 | 5.4 | 11.4 | 12.9 | 11.2 | 18.3 | 50 | 4.2 | 14.1 | 5.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| -0.053 | 0 | -0.013 | -0.03 | 0.047 | 0.058 | -0.008 | -0.041 | 0.027 | 0.094 | 0.135 | 0.167 | 0.212 | 0.155 | 0.01 | 0.028 | -0.006 | -0.113 | -0.145 | 0.118 | 0.164 | 0.216 | -0.141 | 0.875 | 0.59 | 0.231 | -0.353 | 0.529 | 0.076 | 0.056 | -0.061 | 0.105 | -0.047 | 0.026 | 0.354 | -0.127 | 0.018 | 0.121 | -1.704 | -0.973 | -4.529 | 0.01 | -0.075 | 0.029 | 0.076 | 0.098 | 0.094 | -1.054 | 0.055 | 0.159 | 0.297 | 0.119 | 0.275 | 0.226 | 0.358 | 0.276 | 0.221 | 0.22 | 0.128 | 0.132 | 0.088 | 0.116 | -0.016 | 0.059 | 0.147 | 0.268 | 0.034 | 0.12 | 0.092 | 0.159 | 0.1 | 0.128 | 0.154 | 0.17 | 0.124 | 0.143 | 0.167 | 0.205 | 0.093 | 0.811 | 0.214 | 0.107 | -0.002 | -0.036 | -0.02 | -0.099 | 0.015 | -0.491 | -0.444 | 0.004 | -0.233 | -0.089 | -0.023 | -0.156 | -0.323 | 0.036 | 0.044 | 0.083 | -0.106 | 0.033 | -0.118 | 0.081 | 0.199 | 0.155 | 0.116 | 0.108 | 0.018 | 0.121 | 0.144 | 0.112 | 0.104 | 0.125 | 0.13 | 0.131 | 0.063 | 0.102 | 0.122 | 0.18 | 0.083 | 0.103 | 0.138 | 0.125 | 0.044 | 0.136 | 0.082 | 0.396 | -0.002 | -0.583 | 0.146 | 0.134 | 0.108 | 0.14 | 0.134 | 0.135 | 0.321 | 0.772 | 0.044 | 0.158 | 0.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| -0.52 | 0.004 | -0.14 | -0.31 | 0.52 | 0.68 | -0.084 | -0.4 | 0.29 | 1.14 | 1.54 | 1.78 | 2.46 | 1.4 | 0.08 | 0.15 | -0.025 | -0.31 | -0.18 | 0.23 | 0.34 | 0.59 | -0.08 | 2.06 | 1.47 | 0.55 | -0.28 | 1.07 | 0.18 | 0.1 | -0.11 | 0.35 | -0.13 | 0.07 | 0.62 | -0.39 | -0.1 | 0.39 | -4.96 | -8.16 | -38.4 | -0.01 | -0.46 | 0.2 | 0.68 | 0.87 | 0.66 | -11.36 | 0.6 | 1.81 | 2.64 | 1.4 | 4.17 | 2.93 | 3.12 | 2.9 | 2.2 | 1.93 | 0.57 | 0.8 | 0.45 | 0.36 | -0.065 | 0.48 | 1.67 | 2.75 | 0.18 | 1.04 | 0.67 | 1.05 | 0.39 | 0.86 | 1.07 | 0.96 | 0.42 | 0.77 | 0.97 | 1.13 | 0.28 | 2.35 | 1.01 | 0.37 | -0.007 | -0.11 | -0.059 | -0.26 | 0.026 | -1.03 | -1.14 | 0.001 | -0.16 | -0.075 | -0.037 | -0.19 | -0.12 | 0.053 | 0.075 | 0.13 | -0.041 | 0.059 | -0.12 | 0.088 | 0.03 | 0.22 | 0.23 | 0.19 | 0.005 | 0.18 | 0.23 | 0.14 | 0.033 | 0.2 | 0.23 | 0.19 | 0.038 | 0.15 | 0.18 | 0.22 | 0.051 | 0.16 | 0.15 | 0.11 | 0.023 | 0.15 | 0.075 | 0.35 | -0.001 | -0.42 | 0.16 | 0.13 | 0.056 | 0.12 | 0.14 | 0.12 | 0.2 | 0.54 | 0.045 | 0.15 | 0.059 | 0.14 | 0.18 | 0.19 | 0.14 | 0.076 | 0.15 | 0.12 | 0.035 | 0.38 | -0.011 | -0.22 | -0.079 | -0.35 | -0.13 | -0.044 | 0.05 | 0.014 | 0.07 |
Verwaterde WPA
| -0.52 | 0.004 | -0.14 | -0.31 | 0.52 | 0.68 | -0.084 | -0.4 | 0.29 | 1.13 | 1.51 | 1.69 | 2.33 | 1.33 | 0.07 | 0.14 | -0.025 | -0.31 | -0.17 | 0.23 | 0.33 | 0.57 | -0.076 | 1.98 | 1.41 | 0.55 | -0.28 | 1.05 | 0.18 | 0.1 | -0.11 | 0.34 | -0.13 | 0.07 | 0.62 | -0.39 | -0.1 | 0.39 | -4.25 | -8.16 | -38.4 | -0.02 | -0.46 | 0.2 | 0.66 | 0.82 | 0.66 | -11.36 | 0.59 | 1.81 | 2.63 | 1.4 | 4.15 | 2.92 | 3.11 | 2.9 | 2.18 | 1.92 | 0.57 | 0.8 | 0.45 | 0.36 | -0.065 | 0.48 | 1.61 | 2.57 | 0.16 | 1.04 | 0.54 | 0.83 | 0.31 | 0.86 | 0.84 | 0.77 | 0.35 | 0.77 | 0.77 | 0.9 | 0.23 | 2.35 | 0.8 | 0.3 | -0.006 | -0.11 | -0.059 | -0.26 | 0.026 | -1.03 | -1.14 | 0.001 | -0.16 | -0.073 | -0.037 | -0.19 | -0.12 | 0.053 | 0.075 | 0.13 | -0.041 | 0.059 | -0.12 | 0.088 | 0.03 | 0.22 | 0.22 | 0.19 | 0.005 | 0.18 | 0.23 | 0.14 | 0.033 | 0.2 | 0.23 | 0.19 | 0.038 | 0.15 | 0.18 | 0.22 | 0.051 | 0.16 | 0.15 | 0.11 | 0.023 | 0.15 | 0.075 | 0.35 | -0.001 | -0.42 | 0.16 | 0.13 | 0.056 | 0.12 | 0.14 | 0.12 | 0.2 | 0.54 | 0.045 | 0.15 | 0.059 | 0.13 | 0.18 | 0.19 | 0.14 | 0.071 | 0.15 | 0.12 | 0.035 | 0.38 | -0.011 | -0.22 | -0.079 | -0.35 | -0.13 | -0.044 | 0.05 | 0.014 | 0.07 |
EBITDA
| 31 | 291 | 420 | 190 | 622 | 784 | 263 | 131 | 476 | 1,140 | 1,473 | 1,426 | 1,937 | 1,307 | 441 | 254.1 | 120.4 | 13.3 | -33.1 | 104.6 | 144.1 | 247.7 | 19.2 | 186.9 | 248.1 | 284.3 | 57.8 | 133.8 | 153.1 | 138.2 | 92.2 | 163 | 61.8 | 101.4 | 36.1 | 62.5 | 62.4 | 57 | 104.1 | -1,533.9 | 279.3 | 161.4 | 91.6 | 452.4 | 414.8 | 403.5 | 310 | 81.8 | 210.6 | 491.8 | 342 | 493.9 | 931.5 | 637.3 | 619.7 | 513.8 | 394.6 | 453.5 | 173 | 227 | 149.4 | -15.7 | 67.5 | 276.2 | 464.3 | 456 | 86.3 | 175 | 81.9 | 134.4 | 44.9 | 112.6 | 130.3 | 133.6 | 46.2 | 64.3 | 136.2 | 155.7 | 33.4 | -173.1 | -2.2 | 40.7 | 5.6 | 6.2 | 14.4 | -7.3 | 13.3 | 2.9 | 21.4 | 7.7 | -13.1 | -60.2 | 6.1 | -16.4 | -12.6 | 12.4 | 17.4 | 20.9 | 6.1 | 25 | -7.7 | 20 | 11.5 | 27.2 | 34.3 | 29.4 | -2.4 | 34.3 | 26.3 | 20.5 | 8.6 | 32 | 37.6 | 30.7 | 10.9 | 33.6 | 33.2 | 27.8 | 11.4 | 38.7 | 22.5 | 19.1 | 9.2 | 24.4 | 19.4 | 18.1 | 3.2 | 17.8 | 20.6 | 19.3 | 9.4 | 19.4 | 18.4 | 16.4 | 4.2 | -3.3 | 11.1 | 24.4 | 12.7 | -159.6 | 91.7 | 115.8 | 83.5 | -207.4 | 102.6 | 110.3 | 66.5 | -323.8 | 117.4 | 125.1 | 93.7 | -244.8 | 64.4 | 63.2 | 65.8 | -229.5 | 82.8 |
EBITDA ratio
| 0.007 | 0.066 | 0.081 | 0.064 | 0.111 | 0.131 | 0.05 | 0.026 | 0.083 | 0.179 | 0.242 | 0.267 | 0.323 | 0.263 | 0.112 | 0.124 | 0.034 | -0.089 | 0.011 | 0.155 | 0.259 | 0.334 | 0.122 | 0.24 | 0.337 | 0.398 | -0.049 | 0.212 | 0.187 | 0.241 | 0.2 | 0.175 | 0.112 | 0.205 | 0.118 | 0.052 | 0.105 | 0.11 | 0.233 | 0.115 | 0.013 | 0.147 | 0.097 | 0.28 | 0.243 | 0.174 | 0.272 | 0.053 | 0.135 | 0.306 | 0.27 | 0.273 | 0.44 | 0.353 | 0.524 | 0.366 | 0.293 | 0.311 | 0.238 | 0.297 | 0.202 | -0.04 | 0.151 | 0.301 | 0.39 | 0.391 | 0.154 | 0.179 | 0.184 | 0.229 | 0.206 | 0.168 | 0.224 | 0.28 | 0.194 | 0.089 | 0.254 | 0.293 | 0.179 | -1.435 | 0.002 | 0.153 | 0.051 | 0.023 | 0.126 | -0.03 | -0.04 | -0.781 | 1.262 | -0.088 | -0.238 | -1.694 | 0.028 | -0.178 | 0.32 | 0.155 | 0.155 | 0.101 | 0.324 | 0.219 | -0.055 | 0.241 | -0.331 | 0.224 | 0.214 | 0.195 | -0.401 | 0.256 | 0.165 | 0.136 | 0.257 | 0.201 | 0.221 | 0.206 | 0.193 | 0.249 | 0.243 | 0.321 | 0.164 | 0.334 | 0.193 | 0.229 | 0.214 | 0.258 | 0.239 | -0.214 | 0.037 | 0.496 | 0.151 | 0.191 | 0.14 | 0.22 | 0.164 | 0.181 | -0.382 | -0.051 | 0.115 | 0.273 | 0.213 | -1.625 | 1 | 1 | 1 | -1.821 | 1 | 1 | 1 | -11.993 | 1 | 1 | 1 | -3.335 | 1 | 1 | 1 | -3 | 1 |