Helloworld Travel Limited
ASX:HLO.AX
1.765 (AUD) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 108.695 | 108.165 | 89.589 | 71.295 | 23.256 | 40.278 | 40.361 | 27.746 | 80.379 | 197.623 | 172.699 | 182.197 | 156.547 | 169.141 | 155.611 | 171.222 | 161.587 | 138.962 | 139.768 | 139.455 | 140.152 | 151.519 | 161.773 | 170.99 | 88.213 | 88.213 | 88.213 | 83.544 | 83.544 | 83.544 | 83.544 | 33.777 | 33.777 | 33.777 | 33.777 | 36.276 | 36.276 | 36.276 | 36.276 | 33.699 | 33.699 | 33.699 | 33.699 | 31.469 | 31.469 | 31.469 | 31.469 | 28.739 | 28.739 | 28.739 | 28.739 | 25.186 | 25.186 | 25.186 | 25.186 | 6.661 | 6.661 | 6.661 | 6.661 | 5.538 | 5.538 | 5.538 | 5.538 | 2.075 | 2.075 | 2.075 | 2.075 | 0.016 | 0.016 | 0.016 | 0.016 | 0 | 0 | 0 | 0 |
Kosten van de omzet
| 65.775 | 50.61 | 51.532 | 48.353 | 29.54 | 53.096 | 63.083 | 53.459 | 89.933 | 106.573 | 95.304 | 11.583 | 12.228 | 10.013 | 11.667 | 13.482 | 20.686 | 14.077 | 12.716 | 13.289 | 18.675 | 20.795 | 21.677 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 42.92 | 57.555 | 38.057 | 22.942 | -6.284 | -12.818 | -22.722 | -25.713 | -9.554 | 91.05 | 77.395 | 170.614 | 144.319 | 159.128 | 143.944 | 157.74 | 140.901 | 124.885 | 127.052 | 126.166 | 121.477 | 130.724 | 140.096 | 170.99 | 88.213 | 88.213 | 88.213 | 83.544 | 83.544 | 83.544 | 83.544 | 33.777 | 33.777 | 33.777 | 33.777 | 36.276 | 36.276 | 36.276 | 36.276 | 33.699 | 33.699 | 33.699 | 33.699 | 31.469 | 31.469 | 31.469 | 31.469 | 28.739 | 28.739 | 28.739 | 28.739 | 25.186 | 25.186 | 25.186 | 25.186 | 6.661 | 6.661 | 6.661 | 6.661 | 5.538 | 5.538 | 5.538 | 5.538 | 2.075 | 2.075 | 2.075 | 2.075 | 0.016 | 0.016 | 0.016 | 0.016 | 0 | 0 | 0 | 0 |
Brutowinstmarge
| 0.395 | 0.532 | 0.425 | 0.322 | -0.27 | -0.318 | -0.563 | -0.927 | -0.119 | 0.461 | 0.448 | 0.936 | 0.922 | 0.941 | 0.925 | 0.921 | 0.872 | 0.899 | 0.909 | 0.905 | 0.867 | 0.863 | 0.866 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.034 | 0.034 | 0.034 | 0.034 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 4.7 | 0 | 3.972 | 3.155 | 3.728 | 0 | 6.324 | 7.718 | 10.636 | 9.743 | 10.736 | 10.326 | 10.626 | 11.138 | 10.611 | 11.216 | 9.538 | 9.655 | 9.484 | 8.973 | 9.187 | 9.992 | 10.039 | 44.575 | 44.575 | 44.575 | 39.711 | 39.711 | 39.711 | 39.711 | 14.791 | 14.791 | 14.791 | 14.791 | 17.414 | 17.414 | 17.414 | 17.414 | 1.039 | 1.039 | 1.039 | 1.039 | 1.087 | 1.087 | 1.087 | 1.087 | 1.188 | 1.188 | 1.188 | 1.188 | 1.215 | 1.215 | 1.215 | 1.215 | 0.979 | 0.979 | 0.979 | 0.979 | 1.113 | 1.113 | 1.113 | 1.113 | 0.535 | 0.535 | 0.535 | 0.535 | 0.056 | 0.056 | 0.056 | 0.056 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 33.288 | 0 | 17.381 | 7.572 | 3.337 | 0 | 1.521 | 18.25 | 45.447 | 41.414 | 44.825 | 40.383 | 37.056 | 33.797 | 38.076 | 33.602 | 38.389 | 34.08 | 41.471 | 29.431 | 37.147 | 27.243 | 39.62 | 20.66 | 20.66 | 20.66 | 20.668 | 20.668 | 20.668 | 20.668 | 4.109 | 4.109 | 4.109 | 4.109 | 4.189 | 4.189 | 4.189 | 4.189 | 0.911 | 0.911 | 0.911 | 0.911 | 0.831 | 0.831 | 0.831 | 0.831 | 0.797 | 0.797 | 0.797 | 0.797 | 0.787 | 0.787 | 0.787 | 0.787 | 0.77 | 0.77 | 0.77 | 0.77 | 1.504 | 1.504 | 1.504 | 1.504 | 0.169 | 0.169 | 0.169 | 0.169 | 0.014 | 0.014 | 0.014 | 0.014 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 35.39 | 39.281 | 23.941 | 22.309 | 9.215 | 10.724 | 4.55 | 9.322 | 21.399 | 58.118 | 62.302 | 125.391 | 120.841 | 120.224 | 120.015 | 127.778 | 123.781 | 117.094 | 111.483 | 118.186 | 109.097 | 122.076 | 120.681 | 149.235 | 65.236 | 65.236 | 65.236 | 60.379 | 60.379 | 60.379 | 60.379 | 18.901 | 18.901 | 18.901 | 18.901 | 21.603 | 21.603 | 21.603 | 21.603 | 1.95 | 1.95 | 1.95 | 1.95 | 1.918 | 1.918 | 1.918 | 1.918 | 1.985 | 1.985 | 1.985 | 1.985 | 2.002 | 2.002 | 2.002 | 2.002 | 1.749 | 1.749 | 1.749 | 1.749 | 2.617 | 2.617 | 2.617 | 2.617 | 0.704 | 0.704 | 0.704 | 0.704 | 0.071 | 0.071 | 0.071 | 0.071 | 0 | 0 | 0 | 0 |
Overige kosten
| 3.856 | 0.755 | 0.634 | 0.647 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -44.102 | -44.102 | -49.82 | -49.82 | -49.82 | -44.524 | -44.524 | -44.524 | -44.524 | -8.795 | -8.795 | -8.795 | -8.795 | -12.512 | -12.512 | -12.512 | -12.512 | -1.223 | -1.223 | -1.223 | -1.223 | 23.301 | 23.301 | 23.301 | 23.301 | 21.763 | 21.763 | 21.763 | 21.763 | 19.206 | 19.206 | 19.206 | 19.206 | 1.715 | 1.715 | 1.715 | 1.715 | 0.418 | 0.418 | 0.418 | 0.418 | 0.365 | 0.365 | 0.365 | 0.365 | -0.097 | -0.097 | -0.097 | -0.097 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 31.534 | 38.526 | 23.307 | 21.662 | 9.215 | 10.724 | 4.55 | 9.322 | 21.399 | 58.118 | 62.302 | 137.809 | 128.527 | 128.21 | 129.927 | 137.654 | 134.604 | 124.351 | 323.697 | 124.691 | 177.233 | 132.78 | 126.613 | 154.218 | 15.415 | 15.415 | 15.415 | 15.855 | 15.855 | 15.855 | 15.855 | 10.105 | 10.105 | 10.105 | 10.105 | 9.091 | 9.091 | 9.091 | 9.091 | 0.727 | 0.727 | 0.727 | 0.727 | 25.219 | 25.219 | 25.219 | 25.219 | 23.748 | 23.748 | 23.748 | 23.748 | 21.208 | 21.208 | 21.208 | 21.208 | 3.464 | 3.464 | 3.464 | 3.464 | 3.035 | 3.035 | 3.035 | 3.035 | 1.069 | 1.069 | 1.069 | 1.069 | 0.008 | 0.008 | 0.008 | 0.008 | 0 | 0 | 0 | 0 |
Bedrijfsresultaat
| 11.386 | 19.029 | 14.75 | 1.28 | -15.499 | -23.542 | -27.272 | -35.035 | -30.953 | 32.932 | 15.093 | 31.798 | 15.03 | 30.032 | 12.837 | 19.978 | 6.248 | 0.204 | 8.565 | 1.063 | 3.686 | 3.31 | 13.632 | 16.733 | 5.389 | 5.389 | 5.389 | 5.862 | 5.862 | 5.862 | 5.862 | -30.608 | -30.608 | -30.608 | -30.608 | -32.288 | -32.288 | -32.288 | -32.288 | 5.142 | 5.142 | 5.142 | 5.142 | 4.333 | 4.333 | 4.333 | 4.333 | 3.006 | 3.006 | 3.006 | 3.006 | 1.976 | 1.976 | 1.976 | 1.976 | 1.447 | 1.447 | 1.447 | 1.447 | -0.113 | -0.113 | -0.113 | -0.113 | 0.219 | 0.219 | 0.219 | 0.219 | 0.008 | 0.008 | 0.008 | 0.008 | 0 | 0 | 0 | 0 |
Bedrijfsresultaat ratio
| 0.105 | 0.176 | 0.165 | 0.018 | -0.666 | -0.584 | -0.676 | -1.263 | -0.385 | 0.167 | 0.087 | 0.175 | 0.096 | 0.178 | 0.082 | 0.117 | 0.039 | 0.001 | 0.061 | 0.008 | 0.026 | 0.022 | 0.084 | 0.098 | 0.061 | 0.061 | 0.061 | 0.07 | 0.07 | 0.07 | 0.07 | -0.906 | -0.906 | -0.906 | -0.906 | -0.89 | -0.89 | -0.89 | -0.89 | 0.153 | 0.153 | 0.153 | 0.153 | 0.138 | 0.138 | 0.138 | 0.138 | 0.105 | 0.105 | 0.105 | 0.105 | 0.078 | 0.078 | 0.078 | 0.078 | 0.217 | 0.217 | 0.217 | 0.217 | -0.02 | -0.02 | -0.02 | -0.02 | 0.106 | 0.106 | 0.106 | 0.106 | 0.5 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 |
Totaal overige inkomsten en kosten netto
| 2.763 | 2.757 | 2.193 | 0.853 | -1.026 | 4.041 | -0.676 | 13.493 | -70.805 | -0.053 | 7.865 | -0.464 | -0.271 | 0.23 | -0.478 | -1.3 | -1.775 | -1.227 | -206.761 | -1.264 | -60.975 | -7.187 | -1.907 | -1.804 | -1.777 | -1.777 | -1.777 | 1.816 | 1.816 | 1.816 | 1.816 | 34.234 | 34.234 | 34.234 | 34.234 | 38.244 | 38.244 | 38.244 | 38.244 | 0.542 | 0.542 | 0.542 | 0.542 | 0.322 | 0.322 | 0.322 | 0.322 | 0.194 | 0.194 | 0.194 | 0.194 | 0.142 | 0.142 | 0.142 | 0.142 | -0.024 | -0.024 | -0.024 | -0.024 | -0.069 | -0.069 | -0.069 | -0.069 | -0.369 | -0.369 | -0.369 | -0.369 | -0.139 | -0.139 | -0.139 | -0.139 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 14.149 | 21.786 | 16.943 | 2.133 | -16.525 | -19.501 | -27.948 | -21.542 | -101.758 | 32.879 | 22.958 | 31.334 | 14.759 | 30.262 | 12.359 | 18.678 | 4.473 | -1.023 | -198.196 | -0.201 | -57.289 | -3.877 | 11.725 | 14.929 | 3.612 | 3.612 | 3.612 | 7.678 | 7.678 | 7.678 | 7.678 | 3.627 | 3.627 | 3.627 | 3.627 | 5.956 | 5.956 | 5.956 | 5.956 | 5.684 | 5.684 | 5.684 | 5.684 | 4.655 | 4.655 | 4.655 | 4.655 | 3.2 | 3.2 | 3.2 | 3.2 | 2.118 | 2.118 | 2.118 | 2.118 | 1.423 | 1.423 | 1.423 | 1.423 | -0.182 | -0.182 | -0.182 | -0.182 | -0.15 | -0.15 | -0.15 | -0.15 | -0.131 | -0.131 | -0.131 | -0.131 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.13 | 0.201 | 0.189 | 0.03 | -0.711 | -0.484 | -0.692 | -0.776 | -1.266 | 0.166 | 0.133 | 0.172 | 0.094 | 0.179 | 0.079 | 0.109 | 0.028 | -0.007 | -1.418 | -0.001 | -0.409 | -0.026 | 0.072 | 0.087 | 0.041 | 0.041 | 0.041 | 0.092 | 0.092 | 0.092 | 0.092 | 0.107 | 0.107 | 0.107 | 0.107 | 0.164 | 0.164 | 0.164 | 0.164 | 0.169 | 0.169 | 0.169 | 0.169 | 0.148 | 0.148 | 0.148 | 0.148 | 0.111 | 0.111 | 0.111 | 0.111 | 0.084 | 0.084 | 0.084 | 0.084 | 0.214 | 0.214 | 0.214 | 0.214 | -0.033 | -0.033 | -0.033 | -0.033 | -0.072 | -0.072 | -0.072 | -0.072 | -8.192 | -8.192 | -8.192 | -8.192 | 0 | 0 | 0 | 0 |
Belastingkosten
| 2.522 | 7.541 | 0.519 | 1.353 | -1.771 | -5.543 | -7.194 | -6.411 | -9.095 | 10.201 | 6.728 | 9.541 | 4.738 | 9.453 | 3.698 | 5.748 | 1.148 | 0.626 | 2.16 | 0.554 | 1.339 | 0.738 | 4.181 | 6.113 | 2.219 | 2.219 | 2.219 | 2.867 | 2.867 | 2.867 | 2.867 | 1.444 | 1.444 | 1.444 | 1.444 | 2.014 | 2.014 | 2.014 | 2.014 | 1.86 | 1.86 | 1.86 | 1.86 | 1.397 | 1.397 | 1.397 | 1.397 | 0.958 | 0.958 | 0.958 | 0.958 | 2.118 | 2.118 | 2.118 | 2.118 | 1.423 | 1.423 | 1.423 | 1.423 | -0.182 | -0.182 | -0.182 | -0.182 | -0.15 | -0.15 | -0.15 | -0.15 | -0.131 | -0.131 | -0.131 | -0.131 | 0 | 0 | 0 | 0 |
Nettowinst
| 14.592 | 16.012 | 16.018 | 1.357 | 104.556 | -14.029 | -20.599 | -14.897 | -92.345 | 22.471 | 16.212 | 21.774 | 10.026 | 20.753 | 8.615 | 12.895 | 3.352 | -1.653 | -200.385 | -0.736 | -58.663 | -4.684 | 7.541 | 8.639 | 1.364 | 1.364 | 1.364 | 4.792 | 4.792 | 4.792 | 4.792 | 2.183 | 2.183 | 2.183 | 2.183 | 3.942 | 3.942 | 3.942 | 3.942 | 3.824 | 3.824 | 3.824 | 3.824 | 3.257 | 3.257 | 3.257 | 3.257 | 2.242 | 2.242 | 2.242 | 2.242 | 1.422 | 1.422 | 1.422 | 1.422 | 0.997 | 0.997 | 0.997 | 0.997 | -0.143 | -0.143 | -0.143 | -0.143 | -0.188 | -0.188 | -0.188 | -0.188 | -0.131 | -0.131 | -0.131 | -0.131 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.134 | 0.148 | 0.179 | 0.019 | 4.496 | -0.348 | -0.51 | -0.537 | -1.149 | 0.114 | 0.094 | 0.12 | 0.064 | 0.123 | 0.055 | 0.075 | 0.021 | -0.012 | -1.434 | -0.005 | -0.419 | -0.031 | 0.047 | 0.051 | 0.015 | 0.015 | 0.015 | 0.057 | 0.057 | 0.057 | 0.057 | 0.065 | 0.065 | 0.065 | 0.065 | 0.109 | 0.109 | 0.109 | 0.109 | 0.113 | 0.113 | 0.113 | 0.113 | 0.104 | 0.104 | 0.104 | 0.104 | 0.078 | 0.078 | 0.078 | 0.078 | 0.056 | 0.056 | 0.056 | 0.056 | 0.15 | 0.15 | 0.15 | 0.15 | -0.026 | -0.026 | -0.026 | -0.026 | -0.09 | -0.09 | -0.09 | -0.09 | -8.192 | -8.192 | -8.192 | -8.192 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.091 | 0.1 | 0.1 | 0.009 | 0.67 | -0.091 | -0.13 | -0.098 | -0.73 | 0.18 | 0.13 | 0.18 | 0.084 | 0.18 | 0.073 | 0.11 | 0.032 | -0.023 | -2.73 | -0.01 | -0.8 | -0.064 | 0.1 | 0.12 | 0.012 | 0.018 | 0.012 | 0.073 | 0.043 | 0.073 | 0.043 | 0.059 | 0.019 | 0.059 | 0.019 | 0.11 | 0.035 | 0.11 | 0.035 | 0.23 | 0.034 | 0.23 | 0.034 | 0.19 | 0.029 | 0.19 | 0.029 | 0.13 | 0.02 | 0.13 | 0.02 | 0.085 | 0.013 | 0.085 | 0.013 | 0.06 | 0.009 | 0.06 | 0.009 | -0.009 | -0.001 | -0.009 | -0.001 | -0.018 | -0.002 | -0.018 | -0.002 | -0.017 | -0.001 | -0.017 | -0.001 | 0 | 0 | 0 | 0 |
Verwaterde WPA
| 0.091 | 0.1 | 0.1 | 0.009 | 0.67 | -0.091 | -0.13 | -0.098 | -0.73 | 0.18 | 0.13 | 0.18 | 0.084 | 0.18 | 0.073 | 0.11 | 0.032 | -0.023 | -2.73 | -0.01 | -0.8 | -0.064 | 0.1 | 0.12 | 0.012 | 0.018 | 0.012 | 0.073 | 0.043 | 0.073 | 0.043 | 0.059 | 0.019 | 0.059 | 0.019 | 0.11 | 0.035 | 0.11 | 0.035 | 0.23 | 0.034 | 0.23 | 0.034 | 0.19 | 0.029 | 0.19 | 0.029 | 0.13 | 0.02 | 0.13 | 0.02 | 0.085 | 0.013 | 0.085 | 0.013 | 0.06 | 0.009 | 0.06 | 0.009 | -0.009 | -0.001 | -0.009 | -0.001 | -0.018 | -0.002 | -0.018 | -0.002 | -0.017 | -0.001 | -0.017 | -0.001 | 0 | 0 | 0 | 0 |
EBITDA
| 21.645 | 27.568 | 23.396 | 10.657 | -5.465 | -10.829 | -11.8 | -21.288 | -14.374 | 49.135 | 26.055 | 41.256 | 23.478 | 38.904 | 12.036 | 29.962 | 7.546 | 7.791 | 9.167 | 7.98 | 6.463 | 8.648 | 15.151 | 21.755 | 6.723 | 6.723 | 6.723 | 10.303 | 10.303 | 10.303 | 10.303 | 5.229 | 5.229 | 5.229 | 5.229 | 7.757 | 7.757 | 7.757 | 7.757 | 5.684 | 5.684 | 5.684 | 5.684 | 4.655 | 4.655 | 4.655 | 4.655 | 3.2 | 3.2 | 3.2 | 3.2 | 3.54 | 3.54 | 3.54 | 3.54 | 2.495 | 2.495 | 2.495 | 2.495 | -0.225 | -0.225 | -0.225 | -0.225 | -0.223 | -0.223 | -0.223 | -0.223 | -0.262 | -0.262 | -0.262 | -0.262 | 0 | 0 | 0 | 0 |
EBITDA ratio
| 0.199 | 0.255 | 0.261 | 0.149 | -0.235 | -0.269 | -0.292 | -0.767 | -0.179 | 0.249 | 0.151 | 0.226 | 0.15 | 0.23 | 0.077 | 0.175 | 0.047 | 0.056 | 0.066 | 0.057 | 0.046 | 0.057 | 0.094 | 0.127 | 0.076 | 0.076 | 0.076 | 0.123 | 0.123 | 0.123 | 0.123 | 0.155 | 0.155 | 0.155 | 0.155 | 0.214 | 0.214 | 0.214 | 0.214 | 0.169 | 0.169 | 0.169 | 0.169 | 0.148 | 0.148 | 0.148 | 0.148 | 0.111 | 0.111 | 0.111 | 0.111 | 0.141 | 0.141 | 0.141 | 0.141 | 0.375 | 0.375 | 0.375 | 0.375 | -0.041 | -0.041 | -0.041 | -0.041 | -0.108 | -0.108 | -0.108 | -0.108 | -16.385 | -16.385 | -16.385 | -16.385 | 0 | 0 | 0 | 0 |