Hexcel Corporation
NYSE:HXL
62.53 (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
| 456.5 | 499.9 | 472.1 | 457.5 | 419.5 | 454.3 | 457.7 | 429.4 | 364.7 | 393 | 390.6 | 360.3 | 333.8 | 320.3 | 310.3 | 295.8 | 286.9 | 378.7 | 541 | 564.3 | 572.5 | 609 | 609.9 | 561 | 540.5 | 547.5 | 540.1 | 511.7 | 491.5 | 491.3 | 478.8 | 483.5 | 500.5 | 522.6 | 497.7 | 464.9 | 448.8 | 475.7 | 471.8 | 471.8 | 451.9 | 470.1 | 461.7 | 426.8 | 412.3 | 422.6 | 416.5 | 387.3 | 391.6 | 399.2 | 400.1 | 355.3 | 351.8 | 353.7 | 331.6 | 311 | 294.5 | 305.1 | 263 | 266.6 | 257.1 | 277.3 | 307.3 | 289.5 | 331.4 | 359.5 | 344.5 | 317.7 | 281.1 | 289.8 | 328.7 | 281 | 289.1 | 316 | 307 | 282.9 | 276.6 | 311.3 | 290.6 | 276.4 | 263.1 | 272.2 | 262.8 | 221.4 | 212.8 | 234.1 | 228.6 | 206.5 | 201 | 221.2 | 222.1 | 239.4 | 241 | 253.5 | 276.2 | 256.9 | 247.5 | 271.6 | 279.8 | 268.6 | 274.1 | 292.7 | 316.2 | 303.4 | 255.3 | 273.5 | 256.7 | 254.7 | 226.6 | 241.6 | 214 | 212.6 | 189.5 | 166.8 | 126.4 | 92.7 | 81.4 | 91 | 85.2 | 76.7 | 74.4 | 93.4 | 85.4 | 78.6 | 76.7 | 93.4 | 89.8 | 88.5 | 94.4 | 102.8 | 100.1 | 96.9 | 88.8 | 101.2 | 99.7 | 97.6 | 90.3 | 99.2 | 95.6 | 101.8 | 97 | 110.8 | 101.3 | 106 | 91 | 102.1 | 100.2 | 96.6 | 81.9 | 85.8 | 84.9 | 79.6 | 69.3 | 74.4 | 67 | 64.8 | 58 |
Kosten van de omzet
| 350 | 375.1 | 354.8 | 354.4 | 327.9 | 343.5 | 330 | 330.3 | 282.9 | 303.5 | 303.9 | 291.2 | 267.8 | 258.4 | 257.2 | 265.4 | 273.4 | 323.8 | 400.1 | 417.8 | 414.6 | 440.2 | 442.7 | 410.6 | 397.5 | 402.7 | 397.5 | 369.5 | 355.9 | 351.4 | 344.7 | 347.9 | 364.8 | 372.3 | 354.7 | 337.1 | 324.7 | 336.6 | 330 | 343.3 | 329.9 | 341 | 332.5 | 313.7 | 300.2 | 305.8 | 304.5 | 291.7 | 292.4 | 293.7 | 293.7 | 269.7 | 265.3 | 266.7 | 248.6 | 243.4 | 224 | 226.7 | 196.9 | 210.3 | 205 | 214.2 | 230.3 | 227.6 | 260.3 | 283.4 | 264.4 | 243.5 | 214.2 | 219.4 | 250.4 | 219 | 229.1 | 244.3 | 235.9 | 223.5 | 218.2 | 240.7 | 224.8 | 218.3 | 208.2 | 210.7 | 208.2 | 180.1 | 173.2 | 186.5 | 182.6 | 166.9 | 163.7 | 176.4 | 182.5 | 203.6 | 197 | 201.8 | 216.1 | 199.9 | 195.8 | 211.1 | 217.6 | 200.4 | 206.8 | 210.6 | 229.7 | 214.8 | 182.4 | 192.5 | 180.6 | 183.8 | 162 | 173.8 | 158.7 | 160.3 | 145.7 | 126.1 | 95.2 | 71.4 | 62.7 | 69.9 | 67.6 | 62.1 | 59.3 | 72.4 | 67.2 | 62.8 | 60 | 77 | 75.7 | 58.7 | 74.5 | 80.6 | 78.8 | 0 | 0 | 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
| 106.5 | 124.8 | 117.3 | 103.1 | 91.6 | 110.8 | 127.7 | 99.1 | 81.8 | 89.5 | 86.7 | 69.1 | 66 | 61.9 | 53.1 | 30.4 | 13.5 | 54.9 | 140.9 | 146.5 | 157.9 | 168.8 | 167.2 | 150.4 | 143 | 144.8 | 142.6 | 142.2 | 135.6 | 139.9 | 134.1 | 135.6 | 135.7 | 150.3 | 143 | 127.8 | 124.1 | 139.1 | 141.8 | 128.5 | 122 | 129.1 | 129.2 | 113.1 | 112.1 | 116.8 | 112 | 95.6 | 99.2 | 105.5 | 106.4 | 85.6 | 86.5 | 87 | 83 | 67.6 | 70.5 | 78.4 | 66.1 | 56.3 | 52.1 | 63.1 | 77 | 61.9 | 71.1 | 76.1 | 80.1 | 74.2 | 66.9 | 70.4 | 78.3 | 62 | 60 | 71.7 | 71.1 | 59.4 | 58.4 | 70.6 | 65.8 | 58.1 | 54.9 | 61.5 | 54.6 | 41.3 | 39.6 | 47.6 | 46 | 39.6 | 37.3 | 44.8 | 39.6 | 35.8 | 44 | 51.7 | 60.1 | 57 | 51.7 | 60.5 | 62.2 | 68.2 | 67.3 | 82.1 | 86.5 | 88.6 | 72.9 | 81 | 76.1 | 70.9 | 64.6 | 67.8 | 55.3 | 52.3 | 43.8 | 40.7 | 31.2 | 21.3 | 18.7 | 21.1 | 17.6 | 14.6 | 15.1 | 21 | 18.2 | 15.8 | 16.7 | 16.4 | 14.1 | 29.8 | 19.9 | 22.2 | 21.3 | 96.9 | 88.8 | 101.2 | 99.7 | 97.6 | 90.3 | 99.2 | 95.6 | 101.8 | 97 | 110.8 | 101.3 | 106 | 91 | 102.1 | 100.2 | 96.6 | 81.9 | 85.8 | 84.9 | 79.6 | 69.3 | 74.4 | 67 | 64.8 | 58 |
Brutowinstmarge
| 0.233 | 0.25 | 0.248 | 0.225 | 0.218 | 0.244 | 0.279 | 0.231 | 0.224 | 0.228 | 0.222 | 0.192 | 0.198 | 0.193 | 0.171 | 0.103 | 0.047 | 0.145 | 0.26 | 0.26 | 0.276 | 0.277 | 0.274 | 0.268 | 0.265 | 0.264 | 0.264 | 0.278 | 0.276 | 0.285 | 0.28 | 0.28 | 0.271 | 0.288 | 0.287 | 0.275 | 0.277 | 0.292 | 0.301 | 0.272 | 0.27 | 0.275 | 0.28 | 0.265 | 0.272 | 0.276 | 0.269 | 0.247 | 0.253 | 0.264 | 0.266 | 0.241 | 0.246 | 0.246 | 0.25 | 0.217 | 0.239 | 0.257 | 0.251 | 0.211 | 0.203 | 0.228 | 0.251 | 0.214 | 0.215 | 0.212 | 0.233 | 0.234 | 0.238 | 0.243 | 0.238 | 0.221 | 0.208 | 0.227 | 0.232 | 0.21 | 0.211 | 0.227 | 0.226 | 0.21 | 0.209 | 0.226 | 0.208 | 0.187 | 0.186 | 0.203 | 0.201 | 0.192 | 0.186 | 0.203 | 0.178 | 0.15 | 0.183 | 0.204 | 0.218 | 0.222 | 0.209 | 0.223 | 0.222 | 0.254 | 0.246 | 0.28 | 0.274 | 0.292 | 0.286 | 0.296 | 0.296 | 0.278 | 0.285 | 0.281 | 0.258 | 0.246 | 0.231 | 0.244 | 0.247 | 0.23 | 0.23 | 0.232 | 0.207 | 0.19 | 0.203 | 0.225 | 0.213 | 0.201 | 0.218 | 0.176 | 0.157 | 0.337 | 0.211 | 0.216 | 0.213 | 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 |
Onderzoek- en ontwikkelingskosten
| 13.8 | 14.7 | 15.1 | 12.1 | 13.4 | 13.3 | 13.9 | 12 | 11.6 | 11.3 | 10.9 | 11.6 | 10.4 | 11.5 | 11.6 | 10.6 | 10.7 | 11.3 | 14 | 13.2 | 14.2 | 14.2 | 14.9 | 15.2 | 13.9 | 13 | 13.8 | 12.9 | 11.8 | 12.1 | 12.6 | 12.1 | 11.5 | 11.6 | 11.7 | 10.8 | 10.6 | 10.4 | 12.5 | 13.3 | 10.1 | 10.9 | 13.6 | 10.4 | 10.2 | 10.1 | 11 | 10 | 8.9 | 8.6 | 9.2 | 8.2 | 7.9 | 7.9 | 8.6 | 7.8 | 7.3 | 8.3 | 7.4 | 7.5 | 8.4 | 6.4 | 7.8 | 7.3 | 7.6 | 8 | 8.5 | 8.5 | 7.7 | 8.5 | 9.6 | 9 | 6.3 | 7.5 | 7.6 | 5.9 | 6 | 6 | 5.7 | 6.1 | 5.3 | 5 | 4.9 | 4.5 | 4.6 | 4.3 | 4.3 | 3.7 | 3.8 | 3.2 | 4 | 4.6 | 5 | 4.8 | 4.7 | 4.6 | 5 | 5.2 | 6.3 | 6.3 | 5.8 | 6.3 | 6.5 | 6.7 | 5.8 | 5.9 | 5.2 | 0 | 0 | 0 | 3.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.1 | 18.5 | 22 | 21.6 | 27.9 | 28 | 33.7 | 31.7 | 30 | 29.8 | 31.2 | 32.9 | 33.6 | 43 | 33.7 | 37.1 | 47.8 | 28.4 | 27.2 | 27.2 | 18.2 | 45.6 | 33.3 | 23.8 | 35.8 | 25.6 | 53.1 | 22.7 | 13.7 | 11.4 | 12.1 | 12.2 | -0.5 | 10.9 | 11.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -38.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.7 | 0 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 2.3 | 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 |
Verkoop-, algemene en administratieve kosten
| 39.8 | 39.3 | 46.2 | 41.9 | 35.4 | 35.7 | 50.8 | 40.8 | 29 | 33.5 | 44.7 | 32.3 | 32 | 31.1 | 39.6 | 25.9 | 24.6 | 24.1 | 46.5 | 35.9 | 33.8 | 39.5 | 49.5 | 31.7 | 32.6 | 35.3 | 46.4 | 36.1 | 34.7 | 38.1 | 42.9 | 36.5 | 35.1 | 38.6 | 47.4 | 35.8 | 35.5 | 38.1 | 46.7 | 38.1 | 32.9 | 37.1 | 41 | 35.7 | 32.9 | 34.8 | 38 | 31.3 | 30.3 | 32.5 | 36.6 | 28 | 29.9 | 29.7 | 32.9 | 28.8 | 28.7 | 29.6 | 31.4 | 26.8 | 25.8 | 25.3 | 29.3 | 24 | 26.9 | 37.6 | 34.6 | 29.2 | 26.4 | 27.4 | 33.4 | 27.1 | 26.6 | 28.8 | 30.7 | 26.7 | 26.9 | 28.2 | 26.6 | 30.5 | 28.9 | 28.2 | 25.5 | 24.5 | 22.9 | 23.8 | 23.8 | 23.8 | 18.5 | 22 | 21.6 | 27.9 | 28 | 33.7 | 31.7 | 30 | 29.8 | 31.2 | 32.9 | 33.6 | 43 | 33.7 | 37.1 | 47.8 | 28.4 | 27.2 | 27.2 | 18.2 | 45.6 | 33.3 | 30.5 | 35.8 | 27 | 53.1 | 22.7 | 13.7 | 11.4 | 12.1 | 12.2 | -0.5 | 15.9 | 14 | 14.1 | 29.4 | 64.1 | 15.7 | 16.9 | 39.2 | 15.6 | 18.9 | 18.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0.4 | -0.2 | 0 | -1.5 | 0 | 0.5 | 0.2 | 5.8 | 0.4 | 0.3 | 1 | 8.5 | 0.8 | 3.1 | 12.1 | 14.3 | 15.8 | 13.1 | 14.7 | 0 | 0 | 0 | 0 | 7.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.4 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 | 6 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -9.5 | 0 | 0 | 2.7 | 0 | -5.7 | 0 | 0 | 0 | 3.5 | 7.5 | -1.7 | 1.7 | 0 | 0 | 0 | 0 | 0 | 12.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.8 | -0.9 | 0.2 | 0 | 1.5 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 301.1 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 14.2 | 15.8 | 15.8 | 15.7 | 16.6 | 11.1 | 9.8 | 10 | 26.2 | 9.6 | 10 | -3.8 | 8.7 | 0.1 | 5.5 | 4.5 | 2.9 | 0.3 | 0.8 | 2.1 | 3.7 | 0 | 2.3 | 3.9 | 4.5 | 3.8 | 0 | 0 | 15.7 | 0 | 0 | 0 | -370.7 | 0 | 0 | 0 | -368.7 | 0 | 0 | 0 | -395.5 | 0 | 0 | 0 | -367.8 | 0 | 0 | 0 | -322 | 0 | 0 | 0 | -269.2 | 0 | 0 | 0 | -218.8 | 0 |
Bedrijfskosten
| 54 | 54.2 | 61.3 | 55.5 | 48 | 49.5 | 64.9 | 58.6 | 41 | 25.7 | 56.6 | 46.1 | 43.2 | 45.7 | 63.3 | 50.8 | 51.1 | 48.5 | 75.2 | 49.1 | 48 | 53.7 | 64.4 | 54.6 | 46.5 | 48.3 | 60.2 | 49 | 46.5 | 50.2 | 55.5 | 48.6 | 46.6 | 50.2 | 59.1 | 46.6 | 46.1 | 48.5 | 59.2 | 51.4 | 43 | 54 | 54.6 | 46.1 | 43.1 | 44.9 | 49 | 41.3 | 39.2 | 31.6 | 45.8 | 36.2 | 40.5 | 37.6 | 35.8 | 36.6 | 36 | 37.9 | 42.3 | 41.8 | 32.5 | 33.4 | 37.1 | 31.3 | 34.5 | 45.6 | 43.1 | 50.3 | 34.1 | 35.9 | 43 | 36.1 | 32.9 | 36.3 | 38.3 | 32.6 | 48.7 | 33.3 | 32.5 | 36.6 | 35.7 | 34.7 | 30.4 | 29 | 27.5 | 28.1 | 28.1 | 27.5 | 22.3 | 25.2 | 25.6 | 333.6 | 37 | 38.5 | 36.4 | 34.6 | 34.8 | 36.4 | 39.2 | 54.1 | 64.6 | 55.8 | 59.3 | 71.1 | 45.3 | 42.9 | 42.4 | 44.4 | 55.2 | 43.3 | 38.9 | 44.5 | 35 | 58.6 | 27.2 | 16.6 | 14.2 | 15.2 | 15 | 3.2 | 19.4 | 17.9 | 18 | 33.9 | 67.9 | 15.7 | 16.9 | 54.9 | 15.6 | 18.9 | 18.5 | -370.7 | 0 | 0 | 0 | -368.7 | 0 | 0 | 0 | -395.5 | 0 | 0 | 0 | -367.8 | 0 | 0 | 0 | -322 | 0 | 0 | 0 | -269.2 | 0 | 0 | 0 | -218.8 | 0 |
Bedrijfsresultaat
| 52.5 | 70.6 | 56 | 47.6 | 43.6 | 61.3 | 62.8 | 19.7 | 40.8 | 63.8 | 30.1 | 23 | 22.8 | 16.2 | -10.2 | -20.4 | -37.6 | 6.4 | 65.7 | 97.4 | 109.9 | 115.1 | 102.8 | 95.8 | 96.5 | 96.5 | 82.4 | 93.2 | 89.1 | 89.7 | 78.6 | 87 | 89.1 | 100.1 | 83.9 | 81.2 | 78 | 90.6 | 82.6 | 77.1 | 79 | 75.1 | 74.6 | 67 | 69 | 71.9 | 63 | 54.3 | 60 | 73.9 | 60.6 | 49.4 | 46 | 49.4 | 47.2 | 31 | 34.5 | 40.5 | 23.8 | 14.5 | 19.6 | 29.7 | 39.9 | 30.6 | 36.6 | 30.5 | 37 | 23.9 | 32.8 | 34.5 | 35.3 | 25.9 | 27.1 | 35.4 | 32.8 | 26.8 | 9.7 | 37.3 | 33.3 | 21.5 | 19.2 | 26.8 | 24.2 | 12.3 | 12.1 | 19.5 | 17.9 | 12.1 | 15 | 19.6 | 14 | -297.8 | 7 | 13.2 | 23.7 | 22.4 | 16.9 | 24.1 | 23 | 14.1 | 2.7 | 26.3 | 27.2 | 17.5 | 27.6 | 38.1 | 33.7 | 26.5 | 9.4 | 24.5 | 16.4 | 7.8 | 8.8 | -17.9 | 4 | 4.7 | 4.5 | 5.9 | 2.6 | 11.4 | -4.3 | 3.1 | 0.2 | -18.1 | -51.2 | 0.7 | -2.8 | -25.1 | 4.3 | 3.3 | 2.8 | -273.8 | 88.8 | 101.2 | 99.7 | -271.1 | 90.3 | 99.2 | 95.6 | -293.7 | 97 | 110.8 | 101.3 | -261.8 | 91 | 102.1 | 100.2 | -225.4 | 81.9 | 85.8 | 84.9 | -189.6 | 69.3 | 74.4 | 67 | -154 | 58 |
Bedrijfsresultaat ratio
| 0.115 | 0.141 | 0.119 | 0.104 | 0.104 | 0.135 | 0.137 | 0.046 | 0.112 | 0.162 | 0.077 | 0.064 | 0.068 | 0.051 | -0.033 | -0.069 | -0.131 | 0.017 | 0.121 | 0.173 | 0.192 | 0.189 | 0.169 | 0.171 | 0.179 | 0.176 | 0.153 | 0.182 | 0.181 | 0.183 | 0.164 | 0.18 | 0.178 | 0.192 | 0.169 | 0.175 | 0.174 | 0.19 | 0.175 | 0.163 | 0.175 | 0.16 | 0.162 | 0.157 | 0.167 | 0.17 | 0.151 | 0.14 | 0.153 | 0.185 | 0.151 | 0.139 | 0.131 | 0.14 | 0.142 | 0.1 | 0.117 | 0.133 | 0.09 | 0.054 | 0.076 | 0.107 | 0.13 | 0.106 | 0.11 | 0.085 | 0.107 | 0.075 | 0.117 | 0.119 | 0.107 | 0.092 | 0.094 | 0.112 | 0.107 | 0.095 | 0.035 | 0.12 | 0.115 | 0.078 | 0.073 | 0.098 | 0.092 | 0.056 | 0.057 | 0.083 | 0.078 | 0.059 | 0.075 | 0.089 | 0.063 | -1.244 | 0.029 | 0.052 | 0.086 | 0.087 | 0.068 | 0.089 | 0.082 | 0.052 | 0.01 | 0.09 | 0.086 | 0.058 | 0.108 | 0.139 | 0.131 | 0.104 | 0.041 | 0.101 | 0.077 | 0.037 | 0.046 | -0.107 | 0.032 | 0.051 | 0.055 | 0.065 | 0.031 | 0.149 | -0.058 | 0.033 | 0.002 | -0.23 | -0.668 | 0.007 | -0.031 | -0.284 | 0.046 | 0.032 | 0.028 | -2.826 | 1 | 1 | 1 | -2.778 | 1 | 1 | 1 | -2.885 | 1 | 1 | 1 | -2.47 | 1 | 1 | 1 | -2.333 | 1 | 1 | 1 | -2.382 | 1 | 1 | 1 | -2.377 | 1 |
Totaal overige inkomsten en kosten netto
| -8.5 | -8.1 | -9.6 | -79.2 | -7.8 | -9.2 | -9.4 | 1.3 | -9 | -8.6 | -9.1 | -0.7 | -9.5 | -9.3 | -10.3 | -9.4 | -9.7 | -10.7 | -12 | -10.6 | -11 | -11.9 | -12 | -10.4 | -10.6 | -8.7 | -8 | -7.4 | -7 | -6.8 | -6.2 | -5.3 | -5.5 | -6.1 | -5.6 | -5.2 | -4.6 | -2.5 | -1.9 | -2.1 | -2.6 | -2 | -1.8 | -1.6 | -1.9 | -3.1 | -1.7 | -1.8 | -2.2 | -4.1 | -3 | -2.3 | -2.2 | -2.9 | -9.1 | -4.2 | -12.1 | -7.1 | -6.6 | -6.3 | -6.9 | -7.5 | -5.4 | -2.2 | -5.3 | -7.1 | -5.6 | -7.8 | -8.4 | -6.5 | -4.5 | 0.1 | -8.2 | -8.2 | -7.8 | -8.3 | -8.4 | -8.4 | -52.6 | -13.9 | -12.6 | -13.3 | -13 | -10.1 | -14.1 | -11.4 | -18.4 | -14.2 | -14.9 | -5.6 | -18.3 | -75.2 | -16 | -18.9 | -16 | -21.9 | -17.7 | 52.8 | -19.2 | -18.1 | -38.3 | -19.7 | -19.2 | -14.9 | -9.5 | -6.7 | -6.9 | -7.7 | -6.9 | -5.8 | -5.7 | -6 | -7.1 | -4.6 | -0.9 | -1.8 | -2 | -2.8 | -4.5 | -11.8 | -10.3 | -6.9 | -4.8 | -2 | -1.6 | -3.5 | -1.7 | -5.2 | -1.2 | -1.8 | -0.4 | 273.8 | -88.8 | -101.2 | -99.7 | 271.1 | -90.3 | -99.2 | -95.6 | 293.7 | -97 | -110.8 | -101.3 | 261.8 | -91 | -102.1 | -100.2 | 225.4 | -81.9 | -85.8 | -84.9 | 189.6 | -69.3 | -74.4 | -67 | 154 | -58 |
Inkomen voor belasting
| 44 | 63.7 | 46.4 | -31.6 | 35.8 | 52.1 | 53.4 | 41.8 | 31.8 | 55.2 | 21 | 22.3 | 13.3 | 6.9 | -20.5 | -29.8 | -47.3 | -4.3 | 53.7 | 86.8 | 98.9 | 103.2 | 90.8 | 85.4 | 85.9 | 87.8 | 74.4 | 85.8 | 82.1 | 82.9 | 72.4 | 81.7 | 83.6 | 94 | 78.3 | 76 | 73.4 | 88.1 | 80.7 | 75 | 76.4 | 73.1 | 72.8 | 65.4 | 67.1 | 68.8 | 61.3 | 52.5 | 57.8 | 69.8 | 57.6 | 47.1 | 43.8 | 46.5 | 38.1 | 26.8 | 22.4 | 33.4 | 17.2 | 8.2 | 12.7 | 22.2 | 34.5 | 24.6 | 31.3 | 23.4 | 31.4 | 16.1 | 24.4 | 28 | 26.5 | 26 | 18.9 | 27.2 | 22 | 18.5 | 1.3 | 28.9 | -19.3 | 7.6 | 6.6 | 13.5 | 11.2 | -1.8 | -2 | 8.1 | -0.5 | -2.1 | 0.1 | 14 | -4.3 | -373 | -9 | -5.7 | 7.7 | 0.5 | -0.7 | 76.9 | 3.8 | -4 | -35.6 | 6.6 | 8 | 2.6 | 18.1 | 31.4 | 26.8 | 18.8 | 2.5 | 18.7 | 10.7 | 1.8 | 1.7 | -22.5 | 3.1 | 2.9 | 2.5 | 3.1 | -1.9 | -0.4 | -14.6 | -3.8 | -4.6 | -20.1 | -52.8 | -2.8 | -4.5 | -30.3 | 3.1 | 1.5 | 2.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.096 | 0.127 | 0.098 | -0.069 | 0.085 | 0.115 | 0.117 | 0.097 | 0.087 | 0.14 | 0.054 | 0.062 | 0.04 | 0.022 | -0.066 | -0.101 | -0.165 | -0.011 | 0.099 | 0.154 | 0.173 | 0.169 | 0.149 | 0.152 | 0.159 | 0.16 | 0.138 | 0.168 | 0.167 | 0.169 | 0.151 | 0.169 | 0.167 | 0.18 | 0.157 | 0.163 | 0.164 | 0.185 | 0.171 | 0.159 | 0.169 | 0.155 | 0.158 | 0.153 | 0.163 | 0.163 | 0.147 | 0.136 | 0.148 | 0.175 | 0.144 | 0.133 | 0.125 | 0.131 | 0.115 | 0.086 | 0.076 | 0.109 | 0.065 | 0.031 | 0.049 | 0.08 | 0.112 | 0.085 | 0.094 | 0.065 | 0.091 | 0.051 | 0.087 | 0.097 | 0.081 | 0.093 | 0.065 | 0.086 | 0.072 | 0.065 | 0.005 | 0.093 | -0.066 | 0.027 | 0.025 | 0.05 | 0.043 | -0.008 | -0.009 | 0.035 | -0.002 | -0.01 | 0 | 0.063 | -0.019 | -1.558 | -0.037 | -0.022 | 0.028 | 0.002 | -0.003 | 0.283 | 0.014 | -0.015 | -0.13 | 0.023 | 0.025 | 0.009 | 0.071 | 0.115 | 0.104 | 0.074 | 0.011 | 0.077 | 0.05 | 0.008 | 0.009 | -0.135 | 0.025 | 0.031 | 0.031 | 0.034 | -0.022 | -0.005 | -0.196 | -0.041 | -0.054 | -0.256 | -0.688 | -0.03 | -0.05 | -0.342 | 0.033 | 0.015 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 4.2 | 13.7 | 9.9 | -10.4 | -0.7 | 11.5 | 11.7 | 7.4 | 6.8 | 12.7 | 4.7 | 4.3 | 5.1 | 4 | -7.5 | -12.3 | -56.9 | -3.6 | 11.8 | 14.4 | 18.2 | 23.6 | 20.6 | 20.6 | 7.8 | 20 | 14.1 | -1.8 | 13.6 | 22.1 | 8.6 | 22.8 | 16.1 | 28.7 | 22.7 | 22.4 | 20.7 | 27 | 12.9 | 22.4 | 21.2 | 22.9 | 22.8 | 18.8 | 18.7 | 20.6 | 17.9 | 15.6 | 18 | 22.1 | 18.4 | 8.1 | 12 | 9.3 | 12.2 | 4 | 6.8 | 10.6 | 1.5 | 2.6 | 2.5 | 5.7 | 11.2 | -3.2 | 11.3 | -2 | 9.6 | 4.3 | 7.2 | 11.9 | 11 | 10.6 | 4.2 | 10.7 | 8.6 | -116.9 | 1.4 | 3.6 | 3.6 | 0.3 | 2.3 | 5.2 | 3.4 | 7.6 | 0.7 | 2.9 | 2.3 | 2.5 | 3.2 | 3.1 | 2.5 | 31.5 | 3 | 3.8 | 2.2 | -0.5 | -0.8 | 26.5 | 1.2 | -1.3 | -5.5 | 2.3 | 2.8 | 0.7 | 6.6 | 11.4 | 9.7 | 6.5 | -35.4 | 3.6 | 2.5 | -0.5 | 1.4 | 1.2 | 1.3 | 0.8 | 0.9 | 1.1 | 0.5 | 2.2 | 0.7 | 0.6 | 0.4 | 9.6 | -1.2 | -0.8 | -1.4 | -7.7 | 0.8 | 0.3 | 0.5 | -1.1 | -1.2 | 0 | 0 | -0.5 | -0.3 | -1.7 | -1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 39.8 | 50 | 36.5 | -18.2 | 38.7 | 42.5 | 42.7 | 37 | 26.8 | 44.7 | 17.8 | 18.9 | 9 | 2.2 | -14 | -19.4 | 9.7 | -1 | 42.4 | 73.2 | 80.3 | 80.9 | 72.2 | 66.1 | 80.1 | 68.8 | 61.6 | 88.1 | 69.7 | 61.6 | 64.6 | 59.5 | 68.2 | 66.1 | 56 | 53.9 | 53.5 | 61.7 | 68.1 | 52.9 | 55.8 | 50.6 | 50.1 | 47.1 | 48.7 | 48.5 | 43.6 | 36.9 | 39.8 | 48 | 39.6 | 39.5 | 32.2 | 37.4 | 26.4 | 22.9 | 15.6 | 23.1 | 15.8 | 5.7 | 10.4 | 16.8 | 23.4 | 28.3 | 33 | 26.7 | 23.2 | 11.8 | 17.3 | 8.8 | 23.5 | 18.1 | 15.7 | 17.6 | 14.5 | 136.4 | 1.1 | 26.2 | -22.4 | 7.6 | 4.3 | 8.8 | 8.1 | -9.7 | -3 | 4.8 | -3.2 | -6.1 | -3.6 | 5.3 | -9.2 | -413.7 | -13 | -12.6 | 5.5 | 1 | 0.1 | 50.4 | 2.6 | -2.7 | -30.1 | 4.3 | 5.2 | 1.9 | 11.5 | 20 | 17.1 | 12.3 | 37.9 | 15.1 | 8.2 | 2.3 | 0.3 | -23.7 | 1.8 | 2.1 | 1.4 | 1.8 | -2.5 | -2.7 | -17.9 | -4.4 | -5 | -29.7 | -55.3 | -2.2 | 1.2 | -32.7 | 2 | 1.9 | 1.9 | 1.1 | 1.2 | 0 | 0 | 0.5 | 0.3 | 1.7 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.087 | 0.1 | 0.077 | -0.04 | 0.092 | 0.094 | 0.093 | 0.086 | 0.073 | 0.114 | 0.046 | 0.052 | 0.027 | 0.007 | -0.045 | -0.066 | 0.034 | -0.003 | 0.078 | 0.13 | 0.14 | 0.133 | 0.118 | 0.118 | 0.148 | 0.126 | 0.114 | 0.172 | 0.142 | 0.125 | 0.135 | 0.123 | 0.136 | 0.126 | 0.113 | 0.116 | 0.119 | 0.13 | 0.144 | 0.112 | 0.123 | 0.108 | 0.109 | 0.11 | 0.118 | 0.115 | 0.105 | 0.095 | 0.102 | 0.12 | 0.099 | 0.111 | 0.092 | 0.106 | 0.08 | 0.074 | 0.053 | 0.076 | 0.06 | 0.021 | 0.04 | 0.061 | 0.076 | 0.098 | 0.1 | 0.074 | 0.067 | 0.037 | 0.062 | 0.03 | 0.071 | 0.064 | 0.054 | 0.056 | 0.047 | 0.482 | 0.004 | 0.084 | -0.077 | 0.027 | 0.016 | 0.032 | 0.031 | -0.044 | -0.014 | 0.021 | -0.014 | -0.03 | -0.018 | 0.024 | -0.041 | -1.728 | -0.054 | -0.05 | 0.02 | 0.004 | 0 | 0.186 | 0.009 | -0.01 | -0.11 | 0.015 | 0.016 | 0.006 | 0.045 | 0.073 | 0.067 | 0.048 | 0.167 | 0.063 | 0.038 | 0.011 | 0.002 | -0.142 | 0.014 | 0.023 | 0.017 | 0.02 | -0.029 | -0.035 | -0.241 | -0.047 | -0.059 | -0.378 | -0.721 | -0.024 | 0.013 | -0.369 | 0.021 | 0.018 | 0.019 | 0.011 | 0.014 | 0 | 0 | 0.005 | 0.003 | 0.017 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.49 | 0.61 | 0.44 | -0.22 | 0.46 | 0.5 | 0.5 | 0.44 | 0.32 | 0.53 | 0.21 | 0.22 | 0.11 | 0.03 | -0.17 | -0.23 | 0.12 | -0.012 | 0.51 | 0.87 | 0.94 | 0.95 | 0.85 | 0.78 | 0.92 | 0.77 | 0.68 | 0.97 | 0.77 | 0.68 | 0.71 | 0.65 | 0.74 | 0.71 | 0.6 | 0.57 | 0.56 | 0.64 | 0.71 | 0.55 | 0.58 | 0.52 | 0.51 | 0.47 | 0.49 | 0.49 | 0.43 | 0.37 | 0.4 | 0.48 | 0.4 | 0.4 | 0.33 | 0.38 | 0.27 | 0.23 | 0.16 | 0.24 | 0.16 | 0.059 | 0.11 | 0.17 | 0.24 | 0.29 | 0.34 | 0.28 | 0.24 | 0.12 | 0.18 | 0.09 | 0.25 | 0.19 | 0.17 | 0.19 | 0.16 | 1.47 | -0.17 | 0.44 | -0.42 | 0.14 | 0.03 | 0.14 | 0.13 | -0.25 | -0.078 | 0.05 | -0.083 | -0.16 | -0.094 | 0.14 | -0.24 | -10.92 | -0.35 | -0.34 | 0.15 | 0.027 | 0.003 | 1.38 | 0.07 | -0.074 | -0.82 | 0.12 | 0.14 | 0.051 | 0.31 | 0.54 | 0.36 | 0.26 | 1.03 | 0.41 | 0.22 | 0.051 | 0.01 | -0.65 | 0.07 | 0.12 | 0.08 | 0.1 | -0.15 | -0.37 | -2.45 | -0.6 | -0.69 | -4.05 | -7.54 | -0.3 | 0.16 | -4.58 | 0.28 | 0.25 | 0.26 | 0.16 | 0.17 | 0.15 | 0.11 | 0.083 | 0.05 | 0.24 | 0.18 | -0.42 | 0.24 | 0.5 | 0.22 | 0.67 | 0.53 | 0.65 | 0.48 | 0.6 | 0.45 | 0.5 | 0.37 | 0.44 | 0.31 | 0.41 | 0.37 | 0.37 | 0.29 |
Verwaterde WPA
| 0.48 | 0.61 | 0.43 | -0.22 | 0.45 | 0.5 | 0.5 | 0.43 | 0.31 | 0.53 | 0.21 | 0.22 | 0.11 | 0.03 | -0.17 | -0.23 | 0.12 | -0.012 | 0.5 | 0.86 | 0.93 | 0.94 | 0.84 | 0.76 | 0.91 | 0.76 | 0.68 | 0.96 | 0.76 | 0.67 | 0.7 | 0.64 | 0.72 | 0.7 | 0.59 | 0.56 | 0.55 | 0.63 | 0.7 | 0.54 | 0.57 | 0.51 | 0.5 | 0.46 | 0.48 | 0.48 | 0.43 | 0.36 | 0.39 | 0.47 | 0.39 | 0.4 | 0.32 | 0.37 | 0.26 | 0.23 | 0.16 | 0.23 | 0.16 | 0.059 | 0.11 | 0.17 | 0.24 | 0.29 | 0.34 | 0.27 | 0.24 | 0.12 | 0.18 | 0.09 | 0.24 | 0.19 | 0.16 | 0.18 | 0.15 | 1.47 | -0.17 | 0.28 | -0.42 | 0.14 | 0.03 | 0.1 | 0.09 | -0.25 | -0.078 | 0.05 | -0.083 | -0.16 | -0.094 | 0.14 | -0.24 | -10.83 | -0.35 | -0.34 | 0.15 | 0.027 | 0.003 | 1.14 | 0.07 | -0.074 | -0.82 | 0.12 | 0.14 | 0.051 | 0.29 | 0.46 | 0.36 | 0.26 | 0.87 | 0.38 | 0.22 | 0.051 | 0.01 | -0.65 | 0.07 | 0.12 | 0.08 | 0.1 | -0.15 | -0.37 | -2.45 | -0.6 | -0.69 | -4.05 | -7.54 | -0.3 | 0.16 | -4.58 | 0.28 | 0.25 | 0.26 | 0.16 | 0.17 | 0.15 | 0.11 | 0.083 | 0.05 | 0.24 | 0.18 | -0.42 | 0.24 | 0.47 | 0.22 | 0.63 | 0.5 | 0.6 | 0.46 | 0.56 | 0.43 | 0.47 | 0.35 | 0.44 | 0.31 | 0.41 | 0.37 | 0.37 | 0.29 |
EBITDA
| 83.5 | 101.6 | 87 | 7.6 | 75.1 | 92.3 | 93.5 | 79.4 | 71.8 | 95.8 | 62.3 | 77.4 | 56.5 | 50.4 | 24.3 | 14.5 | -2 | 41.3 | 101.2 | 132 | 144.3 | 149.1 | 141.5 | 128.1 | 127.7 | 126.3 | 112.2 | 121.4 | 115.9 | 114.8 | 103 | 111.3 | 112.6 | 123.4 | 106.1 | 101.4 | 97.3 | 109.5 | 100.9 | 96 | 96.8 | 92.8 | 91.7 | 83.6 | 83.7 | 84.7 | 77.3 | 67.4 | 60 | 87.1 | 60.6 | 58.2 | 46 | 49.4 | 47.2 | 44.9 | 34.5 | 40.5 | 23.8 | 26.6 | 19.6 | 29.7 | 39.9 | 41.8 | 47.4 | 41.9 | 48 | 33.2 | 44.5 | 44.9 | 41.1 | 35.9 | -486.8 | 48 | 43.8 | 38.9 | 21.6 | 49.5 | 46.4 | 35.3 | 32.5 | 40.8 | 38.4 | 27.7 | 25.2 | 33.2 | 31.4 | 24.2 | 26.6 | 31.3 | 25.8 | -280.6 | 22.3 | 28.7 | 38.9 | 37.2 | 31.3 | 38.8 | 38 | 28.3 | 18.5 | 42.1 | 42.9 | 34.1 | 38.7 | 47.9 | 43.7 | 34.3 | 19 | 34.5 | 24.8 | 16.5 | 16.8 | -12.4 | 8.5 | 7.6 | 7.3 | 9 | 5.4 | 15.1 | -0.8 | 7 | 4.1 | -13.6 | -47.4 | 0.7 | -0.9 | -25.1 | 2.9 | 2.6 | 2.8 | -273.8 | 88.8 | 101.2 | 99.7 | -271.1 | 90.3 | 99.2 | 95.6 | -293.7 | 97 | 110.8 | 101.3 | -261.8 | 91 | 102.1 | 100.2 | -225.4 | 81.9 | 85.8 | 84.9 | -189.6 | 69.3 | 74.4 | 67 | -154 | 58 |
EBITDA ratio
| 0.183 | 0.203 | 0.184 | 0.017 | 0.179 | 0.203 | 0.204 | 0.119 | 0.197 | 0.244 | 0.159 | 0.087 | 0.169 | 0.157 | 0.078 | -0.069 | -0.007 | 0.109 | 0.187 | 0.173 | 0.252 | 0.245 | 0.232 | 0.171 | 0.236 | 0.231 | 0.208 | 0.182 | 0.236 | 0.183 | 0.215 | 0.18 | 0.225 | 0.235 | 0.213 | 0.175 | 0.217 | 0.23 | 0.214 | 0.163 | 0.213 | 0.197 | 0.199 | 0.157 | 0.203 | 0.2 | 0.186 | 0.177 | 0.153 | 0.221 | 0.186 | 0.164 | 0.17 | 0.179 | 0.2 | 0.144 | 0.187 | 0.177 | 0.136 | 0.1 | 0.123 | 0.149 | 0.165 | 0.149 | 0.146 | 0.121 | 0.142 | 0.155 | 0.169 | 0.153 | 0.148 | 0.105 | 0.136 | 0.154 | 0.156 | 0.141 | 0.139 | 0.159 | 0.3 | 0.137 | 0.132 | 0.161 | 0.148 | 0.132 | 0.121 | 0.131 | 0.158 | 0.116 | 0.132 | 0.098 | 0.119 | 0.334 | 0.109 | 0.12 | 0.145 | 0.17 | 0.139 | -0.109 | 0.14 | 0.106 | 0.14 | 0.148 | 0.136 | 0.112 | 0.152 | 0.175 | 0.17 | 0.135 | 0.084 | 0.143 | 0.116 | 0.078 | 0.088 | -0.076 | 0.046 | 0.08 | 0.087 | 0.108 | 0.088 | 0.197 | -0.011 | 0.075 | 0.048 | -0.173 | -0.625 | 0.007 | -0.01 | -0.284 | 0.031 | 0.025 | 0.028 | -2.826 | 1 | 1 | 1 | -2.778 | 1 | 1 | 1 | -2.885 | 1 | 1 | 1 | -2.47 | 1 | 1 | 1 | -2.333 | 1 | 1 | 1 | -2.382 | 1 | 1 | 1 | -2.377 | 1 |