Johnson Outdoors Inc.
NASDAQ:JOUT
33.36 (USD) • At close November 13, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 172.472 | 175.856 | 138.644 | 96.345 | 187.047 | 202.115 | 178.337 | 196.389 | 203.819 | 189.623 | 153.524 | 166.26 | 213.568 | 206.156 | 165.667 | 164.681 | 138.39 | 163.084 | 128.054 | 104.019 | 176.253 | 177.707 | 104.44 | 91.132 | 170.779 | 165.778 | 116.579 | 91.755 | 155.274 | 149.807 | 93.729 | 74.937 | 139.3 | 134.192 | 85.298 | 85.673 | 140.883 | 133.111 | 70.822 | 84.904 | 137.133 | 124.273 | 79.1 | 77.315 | 129.772 | 132.1 | 87.274 | 74.795 | 128.595 | 128.726 | 80.176 | 77.377 | 122.481 | 128.864 | 78.7 | 75.121 | 123.954 | 112.897 | 70.46 | 65.287 | 114.85 | 106.63 | 69.756 | 81.766 | 141.243 | 121.813 | 75.967 | 87.666 | 150.57 | 122.124 | 71.701 | 80.314 | 135.54 | 107.374 | 72.563 | 77.095 | 122.445 | 106.168 | 74.982 | 75.572 | 121.166 | 95.595 | 62.941 | 69.186 | 108.546 | 83.265 | 54.895 | 68.377 | 116.699 | 97.718 | 59.738 | 79.832 | 111.421 | 96.765 | 57.619 | 80.382 | 114.003 | 96.703 | 56.2 | 80.2 | 119.8 | 104.2 | 60 | 72 | 106.8 | 97.9 | 51.8 | 68.3 | 86.9 | 96.1 | 51.8 | 66.1 | 110.7 | 111.2 | 56.4 | 70.1 | 117.8 | 105.8 | 53.5 | 60.9 | 95.1 | 84.3 | 44 | 9.6 | 107 | 101.8 | 62 | 68.6 | 99.1 | 105.8 | 60.5 | 58.3 | 99.2 | 98.7 | 54.7 | 52.2 | 82 | 91.3 | 43.2 | 27 | 71.2 | 86.3 | 47.9 | 40.8 | 74.4 | 82.8 | 49 | 51.6 | 51.6 | 51.6 | 51.6 |
Kosten van de omzet
| 110.65 | 114.425 | 85.79 | 67.959 | 109.46 | 126.78 | 115.558 | 127.782 | 130.31 | 121.038 | 92.893 | 97.93 | 116.057 | 112.902 | 90.637 | 90.994 | 75.828 | 87.952 | 74.442 | 57.436 | 96.528 | 98.578 | 60.121 | 51.611 | 91.446 | 91.583 | 67.768 | 52.923 | 84.644 | 84.894 | 57.164 | 46.052 | 80.017 | 79.197 | 51.999 | 51.962 | 82.131 | 81.175 | 43.488 | 50.885 | 81.314 | 75.427 | 49.171 | 48.501 | 75.435 | 78.016 | 53.46 | 46.348 | 74.348 | 78.199 | 49.075 | 48.383 | 71.953 | 75.931 | 48.02 | 44.827 | 72.467 | 67.511 | 44.104 | 43.674 | 68.755 | 66.662 | 44.65 | 54.061 | 85.492 | 75.007 | 46.678 | 52.211 | 86.708 | 75.039 | 43.221 | 46.274 | 78.133 | 63.033 | 43.134 | 48.506 | 70.727 | 60.394 | 44.71 | 47.405 | 70.964 | 53.316 | 35.971 | 44.581 | 65.038 | 47.072 | 31.212 | 42.736 | 67.317 | 56.977 | 34.448 | 46.772 | 67.375 | 56.161 | 35.553 | 48.934 | 66.652 | 54.969 | 32 | 48.4 | 68.1 | 59.1 | 35.6 | 44.8 | 61.8 | 55.4 | 30.3 | 41.6 | 52.5 | 57 | 31.5 | 52.4 | 66.2 | 64.8 | 33.1 | 42.1 | 67 | 61.8 | 31.8 | 43.3 | 53.3 | 46.5 | 24.4 | 10.3 | 59 | 54.7 | 35.8 | 40.8 | 56 | 56.2 | 33.2 | 34.1 | 55.3 | 52.9 | 29.4 | 27.3 | 45.5 | 49.3 | 21.4 | 13.9 | 36.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 61.822 | 61.431 | 52.854 | 28.386 | 77.587 | 75.335 | 62.779 | 68.607 | 73.509 | 68.585 | 60.631 | 68.33 | 97.511 | 93.254 | 75.03 | 73.687 | 62.562 | 75.132 | 53.612 | 46.583 | 79.725 | 79.129 | 44.319 | 39.521 | 79.333 | 74.195 | 48.811 | 38.832 | 70.63 | 64.913 | 36.565 | 28.885 | 59.283 | 54.995 | 33.299 | 33.711 | 58.752 | 51.936 | 27.334 | 34.019 | 55.819 | 48.846 | 29.929 | 28.814 | 54.337 | 54.084 | 33.814 | 28.447 | 54.247 | 50.527 | 31.101 | 28.994 | 50.528 | 52.933 | 30.68 | 30.294 | 51.487 | 45.386 | 26.356 | 21.613 | 46.095 | 39.968 | 25.106 | 27.705 | 55.751 | 46.806 | 29.289 | 35.455 | 63.862 | 47.085 | 28.48 | 34.04 | 57.407 | 44.341 | 29.429 | 28.589 | 51.718 | 45.774 | 30.272 | 28.167 | 50.202 | 42.279 | 26.97 | 24.605 | 43.508 | 36.193 | 23.683 | 25.641 | 49.382 | 40.741 | 25.29 | 33.06 | 44.046 | 40.604 | 22.066 | 31.448 | 47.351 | 41.734 | 24.2 | 31.8 | 51.7 | 45.1 | 24.4 | 27.2 | 45 | 42.5 | 21.5 | 26.7 | 34.4 | 39.1 | 20.3 | 13.7 | 44.5 | 46.4 | 23.3 | 28 | 50.8 | 44 | 21.7 | 17.6 | 41.8 | 37.8 | 19.6 | -0.7 | 48 | 47.1 | 26.2 | 27.8 | 43.1 | 49.6 | 27.3 | 24.2 | 43.9 | 45.8 | 25.3 | 24.9 | 36.5 | 42 | 21.8 | 13.1 | 34.4 | 86.3 | 47.9 | 40.8 | 74.4 | 82.8 | 49 | 51.6 | 51.6 | 51.6 | 51.6 |
Brutowinstmarge
| 0.358 | 0.349 | 0.381 | 0.295 | 0.415 | 0.373 | 0.352 | 0.349 | 0.361 | 0.362 | 0.395 | 0.411 | 0.457 | 0.452 | 0.453 | 0.447 | 0.452 | 0.461 | 0.419 | 0.448 | 0.452 | 0.445 | 0.424 | 0.434 | 0.465 | 0.448 | 0.419 | 0.423 | 0.455 | 0.433 | 0.39 | 0.385 | 0.426 | 0.41 | 0.39 | 0.393 | 0.417 | 0.39 | 0.386 | 0.401 | 0.407 | 0.393 | 0.378 | 0.373 | 0.419 | 0.409 | 0.387 | 0.38 | 0.422 | 0.393 | 0.388 | 0.375 | 0.413 | 0.411 | 0.39 | 0.403 | 0.415 | 0.402 | 0.374 | 0.331 | 0.401 | 0.375 | 0.36 | 0.339 | 0.395 | 0.384 | 0.386 | 0.404 | 0.424 | 0.386 | 0.397 | 0.424 | 0.424 | 0.413 | 0.406 | 0.371 | 0.422 | 0.431 | 0.404 | 0.373 | 0.414 | 0.442 | 0.428 | 0.356 | 0.401 | 0.435 | 0.431 | 0.375 | 0.423 | 0.417 | 0.423 | 0.414 | 0.395 | 0.42 | 0.383 | 0.391 | 0.415 | 0.432 | 0.431 | 0.397 | 0.432 | 0.433 | 0.407 | 0.378 | 0.421 | 0.434 | 0.415 | 0.391 | 0.396 | 0.407 | 0.392 | 0.207 | 0.402 | 0.417 | 0.413 | 0.399 | 0.431 | 0.416 | 0.406 | 0.289 | 0.44 | 0.448 | 0.445 | -0.073 | 0.449 | 0.463 | 0.423 | 0.405 | 0.435 | 0.469 | 0.451 | 0.415 | 0.443 | 0.464 | 0.463 | 0.477 | 0.445 | 0.46 | 0.505 | 0.485 | 0.483 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 7.284 | 8.129 | 8.065 | 7.537 | 8.002 | 8.34 | 7.525 | 7.473 | 6.614 | 7.216 | 6.409 | 6.65 | 6.162 | 6.839 | 6.049 | 6.745 | 6.903 | 5.442 | 5.531 | 5.741 | 5.333 | 5.591 | 5.261 | 5.089 | 5.116 | 5.364 | 4.872 | 4.927 | 4.871 | 4.658 | 4.71 | 5.071 | 5.123 | 4.19 | 4.046 | 4.05 | 3.914 | 4.264 | 4.255 | 4.511 | 4.26 | 3.849 | 3.847 | 3.661 | 3.99 | 4.07 | 3.625 | 4 | 3.57 | 3.565 | 3.597 | 4.101 | 3.578 | 3.524 | 3.616 | 3.683 | 3.514 | 3.238 | 3.015 | 2.935 | 2.723 | 2.64 | 2.802 | 3.166 | 3.065 | 3.239 | 3.025 | 3.213 | 3.09 | 3.259 | 2.886 | 3.141 | 2.901 | 2.833 | 2.661 | 2.892 | 2.558 | 2.586 | 2.445 | 2.751 | 2.617 | 1.894 | 1.761 | 1.944 | 1.575 | 1.638 | 1.525 | 1.647 | 1.824 | 1.643 | 1.615 | 1.923 | 1.73 | 2.089 | 1.823 | 2.11 | 2.273 | 1.819 | 1.7 | 2.3 | 2.1 | 1.9 | 1.9 | 1.9 | 1.7 | 1.8 | 1.5 | 1.7 | 1.3 | 1.2 | 1.3 | 1.7 | 1.5 | 1.6 | 1.7 | 1.7 | 1.8 | 1.6 | 1.4 | 1.6 | 1.2 | 1.4 | 1.1 | 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 |
Algemene en administratieve kosten
| 13.935 | 13.966 | 14.401 | 12.553 | 12.638 | 15.022 | 16.284 | 12.667 | 8.273 | 10.249 | 12.23 | 13.235 | 15.646 | 14.311 | 12.891 | 16.753 | 14.867 | 4.19 | 11.975 | 11.712 | 9.879 | 12.598 | 8.387 | 12.903 | 11.071 | 11.235 | 10.407 | 12.678 | 11.584 | 11.001 | 10.561 | 10.527 | 7.679 | 9.891 | 10.154 | 9.05 | 10.325 | 12.404 | 11.911 | 11.33 | 8.217 | 9.513 | 10.018 | 11.95 | 8.999 | 11.5 | 9.445 | 9.801 | 11.37 | 11.2 | 10.838 | 11.408 | 9.326 | 10.485 | 9.091 | 10.08 | 10.646 | 9.195 | 8.921 | 11.096 | 9.491 | 8.679 | 8.342 | 30.335 | 7.824 | 11.833 | 10.678 | -70.772 | 0 | 12.034 | 8.467 | -63.618 | 9.979 | 7.885 | 9.29 | -55.373 | 12.208 | 11.403 | 10.069 | 27.694 | 9.652 | 10.485 | 7.557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 41.109 | 39.589 | 30.342 | 30.861 | 39.504 | 40.583 | 33.498 | 35.145 | 34.823 | 35.691 | 28.232 | 34.854 | 37.604 | 36.068 | 32.533 | 30.643 | 27.863 | 33.706 | 29.305 | 27.207 | 36.484 | 33.096 | 24.693 | 23.502 | 31.191 | 31.594 | 26.495 | 21.303 | 29.438 | 28.796 | 20.822 | 18.214 | 26.701 | 25.776 | 19.999 | 19.471 | 28.092 | 27.645 | 18.499 | 19.457 | 25.535 | 23.938 | 18.972 | 17.909 | 25.215 | 25.876 | 19.218 | 17.717 | 25.085 | 25.281 | 20.385 | 17.714 | 25.814 | 27.5 | 19.308 | 19.829 | 23.974 | 24.899 | 17.975 | 17.664 | 23.295 | 22.857 | 19.185 | 13.049 | 30.293 | 27.853 | 20.167 | 101.828 | 0 | 27.721 | 19.768 | 93.002 | 29.362 | 24.435 | 18.29 | 85.632 | 25.082 | 23.337 | 17.833 | 18.297 | 24.164 | 21.133 | 16.306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 55.044 | 53.555 | 44.743 | 43.414 | 52.142 | 55.605 | 49.782 | 47.812 | 43.096 | 45.94 | 40.462 | 48.089 | 53.25 | 50.379 | 45.424 | 47.396 | 42.73 | 37.896 | 41.28 | 38.919 | 46.363 | 45.694 | 33.08 | 36.405 | 42.262 | 42.829 | 36.902 | 33.981 | 41.022 | 39.797 | 31.383 | 28.741 | 34.38 | 35.667 | 30.153 | 28.521 | 38.417 | 40.049 | 30.41 | 30.787 | 33.752 | 33.451 | 28.99 | 29.859 | 34.214 | 37.376 | 28.663 | 27.518 | 36.455 | 36.481 | 31.223 | 29.122 | 35.14 | 37.985 | 28.399 | 29.909 | 34.62 | 34.094 | 26.896 | 28.76 | 32.786 | 31.536 | 27.527 | 35.041 | 38.117 | 39.686 | 30.845 | 31.056 | 41.695 | 39.755 | 28.235 | 29.384 | 39.341 | 32.32 | 27.58 | 30.259 | 37.29 | 34.74 | 27.902 | 29.935 | 33.816 | 31.618 | 23.863 | 26.175 | 32.956 | 28.344 | 20.759 | 26.366 | 34.486 | 30.747 | 21.947 | 30.748 | 28.648 | 28.024 | 20.501 | 24.972 | 28.429 | 26.927 | 19.4 | 25.6 | 31 | 27.7 | 21.4 | 21.8 | 27.5 | 26.3 | 19.3 | 22.4 | 22.7 | 25.6 | 20 | 24.3 | 29.9 | 29.6 | 21.6 | 26.2 | 30.7 | 28.6 | 20.3 | 20.6 | 23.9 | 22.6 | 18 | 17.5 | 31 | 29.7 | 24.7 | 31 | 27.5 | 30 | 23.3 | 19.7 | 28 | 28.5 | 21.8 | 19.2 | 22.3 | 23.6 | 18 | 9 | 24.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 2.448 | 4.693 | -1.246 | 1.174 | 7.861 | 1.904 | -1.909 | -4.669 | -2.272 | 0.774 | -3.149 | 0.934 | 1.229 | 2.404 | 1.567 | 2.493 | -3.866 | 1.168 | 0.558 | 0.493 | 1.895 | -2.15 | -0.109 | -0.293 | 3.367 | 1.157 | 0.772 | 0.848 | 1.494 | -0.054 | 0.655 | 0.371 | -0.182 | 0.563 | -1.261 | -0.115 | -0.495 | 0.572 | 0.347 | 0.952 | -0.024 | 0.159 | 0.334 | -0.451 | 0.878 | -0.498 | 3.5 | 11.37 | 7.7 | 10.838 | 40.31 | 9.326 | 10.485 | 9.091 | 38.842 | 10.646 | 9.195 | 8.921 | 0 | 9.491 | 8.679 | 8.342 | 1.671 | 7.824 | 3.114 | 10.678 | 38.268 | 4.4 | 12.034 | 8.467 | 37.883 | 1.253 | 0.917 | 9.29 | 0.051 | 0.05 | 0.05 | 10.069 | 0.07 | 0.082 | 0.081 | 7.557 | 0.082 | 0.058 | 0.087 | 1.233 | 0.1 | 0.098 | 0.093 | 0.737 | 0.697 | 0.668 | 3.896 | 3.1 | 3.282 | 2.737 | 3.404 | 3.1 | 3.8 | 3.7 | 3.9 | 3.7 | 3.7 | 3.4 | 3.7 | 3.2 | 4 | 2.5 | 2.6 | 2.8 | 2.5 | 2.7 | 2.7 | 2.7 | 1.8 | 2.7 | 1.9 | 1.9 | 1.4 | 2 | 1.8 | 1.7 | 0 | 2.5 | 2.6 | 0 | 2.9 | 2.2 | 2.3 | 2.3 | 2.3 | 2.1 | 2.1 | 2.1 | 2.6 | 1.8 | 1.8 | 1.4 | 1.4 | 1.3 | 0 | 0 | -221.6 | 0 | 0 | 0 | -184.9 | 0 | 0 | 0 |
Bedrijfskosten
| 62.328 | 61.684 | 52.808 | 50.951 | 60.144 | 63.945 | 57.307 | 55.285 | 49.71 | 53.156 | 46.871 | 54.739 | 59.412 | 57.218 | 51.473 | 54.141 | 49.633 | 43.338 | 46.811 | 44.66 | 51.696 | 51.285 | 38.341 | 41.494 | 47.378 | 48.193 | 41.774 | 38.908 | 45.893 | 44.455 | 36.093 | 33.812 | 39.503 | 39.857 | 34.199 | 32.571 | 42.331 | 44.313 | 34.665 | 35.298 | 38.012 | 37.3 | 32.837 | 33.52 | 38.204 | 41.446 | 32.288 | 31.518 | 40.025 | 36.546 | 34.82 | 33.223 | 38.718 | 41.509 | 32.015 | 33.592 | 38.134 | 37.332 | 29.911 | 31.695 | 35.509 | 34.176 | 30.329 | 38.207 | 41.182 | 46.039 | 33.87 | 29.869 | 49.185 | 43.014 | 31.121 | 31.498 | 43.495 | 36.07 | 30.241 | 33.202 | 39.898 | 37.376 | 30.347 | 32.756 | 36.515 | 33.593 | 25.624 | 28.201 | 34.589 | 30.069 | 23.517 | 28.113 | 36.408 | 32.483 | 24.299 | 33.368 | 31.046 | 34.009 | 25.424 | 30.364 | 33.439 | 32.15 | 24.2 | 31.7 | 36.8 | 33.5 | 27 | 27.4 | 32.6 | 31.8 | 24 | 28.1 | 26.5 | 29.4 | 24.1 | 28.5 | 34.1 | 33.9 | 26 | 29.7 | 35.2 | 32.1 | 23.6 | 23.6 | 27.1 | 25.8 | 20.8 | 17.1 | 33.5 | 32.3 | 24.7 | 33.9 | 29.7 | 32.3 | 25.6 | 22 | 30.1 | 30.6 | 23.9 | 21.8 | 24.1 | 25.4 | 19.4 | 10.4 | 25.8 | 0 | 0 | -221.6 | 0 | 0 | 0 | -184.9 | 0 | 0 | 0 |
Bedrijfsresultaat
| -0.506 | -0.253 | 0.046 | -22.565 | 17.443 | 7.324 | 1.709 | 9.522 | 23.799 | 12.007 | 13.76 | 13.591 | 38.099 | 36.036 | 23.557 | 19.546 | 12.929 | 31.794 | 6.801 | 1.923 | 28.029 | 27.844 | 5.978 | -1.973 | 31.955 | 26.002 | 7.037 | -0.076 | 24.737 | 20.458 | 0.472 | -4.927 | 13.583 | 15.138 | -0.9 | 1.14 | 16.421 | 7.623 | -7.331 | -1.279 | 9.332 | 11.546 | -2.908 | -4.706 | 16.133 | 12.638 | 1.526 | -3.071 | 14.222 | 13.981 | -3.719 | -4.229 | 11.81 | 11.424 | -1.335 | -3.298 | 13.353 | 8.054 | -3.555 | -10.883 | 10.586 | 5.792 | -5.223 | -51.688 | 14.569 | 3.647 | -4.581 | 1.831 | 14.677 | 4.071 | -2.641 | -1.014 | 13.912 | 8.271 | -0.812 | -4.613 | 11.82 | 8.398 | -0.075 | -4.589 | 13.687 | 8.686 | 1.346 | -3.596 | 8.919 | 6.124 | 0.166 | -2.472 | 12.974 | 8.258 | 0.991 | -0.308 | 13 | 3.395 | -3.358 | 1.084 | 13.912 | 9.584 | -0.2 | 0.1 | 14.9 | 11.6 | -2.6 | -0.2 | 12.4 | 10.7 | -2.5 | -1.4 | 7.9 | 9.7 | -3.8 | -14.8 | 10.4 | 12.5 | -2.7 | -1.7 | 15.6 | 11.9 | -1.9 | -6 | 14.7 | 12 | -1.2 | -17.8 | 14.5 | 14.8 | 1.5 | -6.1 | 13.4 | 17.3 | 1.7 | 2.2 | 13.8 | 15.2 | 1.4 | 3.1 | 12.4 | 16.6 | 2.4 | 2.7 | 8.6 | 86.3 | 47.9 | -180.8 | 74.4 | 82.8 | 49 | -133.3 | 51.6 | 51.6 | 51.6 |
Bedrijfsresultaat ratio
| -0.003 | -0.001 | 0 | -0.234 | 0.093 | 0.036 | 0.01 | 0.048 | 0.117 | 0.063 | 0.09 | 0.082 | 0.178 | 0.175 | 0.142 | 0.119 | 0.093 | 0.195 | 0.053 | 0.018 | 0.159 | 0.157 | 0.057 | -0.022 | 0.187 | 0.157 | 0.06 | -0.001 | 0.159 | 0.137 | 0.005 | -0.066 | 0.098 | 0.113 | -0.011 | 0.013 | 0.117 | 0.057 | -0.104 | -0.015 | 0.068 | 0.093 | -0.037 | -0.061 | 0.124 | 0.096 | 0.017 | -0.041 | 0.111 | 0.109 | -0.046 | -0.055 | 0.096 | 0.089 | -0.017 | -0.044 | 0.108 | 0.071 | -0.05 | -0.167 | 0.092 | 0.054 | -0.075 | -0.632 | 0.103 | 0.03 | -0.06 | 0.021 | 0.097 | 0.033 | -0.037 | -0.013 | 0.103 | 0.077 | -0.011 | -0.06 | 0.097 | 0.079 | -0.001 | -0.061 | 0.113 | 0.091 | 0.021 | -0.052 | 0.082 | 0.074 | 0.003 | -0.036 | 0.111 | 0.085 | 0.017 | -0.004 | 0.117 | 0.035 | -0.058 | 0.013 | 0.122 | 0.099 | -0.004 | 0.001 | 0.124 | 0.111 | -0.043 | -0.003 | 0.116 | 0.109 | -0.048 | -0.02 | 0.091 | 0.101 | -0.073 | -0.224 | 0.094 | 0.112 | -0.048 | -0.024 | 0.132 | 0.112 | -0.036 | -0.099 | 0.155 | 0.142 | -0.027 | -1.854 | 0.136 | 0.145 | 0.024 | -0.089 | 0.135 | 0.164 | 0.028 | 0.038 | 0.139 | 0.154 | 0.026 | 0.059 | 0.151 | 0.182 | 0.056 | 0.1 | 0.121 | 1 | 1 | -4.431 | 1 | 1 | 1 | -2.583 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| 1.413 | 3.265 | 5.853 | 0.453 | 2.379 | 8.558 | 2.694 | -1.477 | -4.555 | -2.219 | 0.829 | -3.064 | 0.975 | 1.274 | 2.454 | 1.633 | 2.628 | -3.417 | 1.788 | 1.341 | 0.863 | 2.176 | -1.647 | 0.531 | -0.176 | 3.443 | 1.287 | 0.934 | 0.823 | 1.379 | -0.517 | 0.567 | 0.282 | -0.469 | 0.381 | -1.384 | -0.32 | -0.803 | 0.407 | 0.302 | 0.773 | -0.332 | -0.012 | 0.183 | -0.623 | 0.425 | -0.916 | -1.223 | -0.178 | -0.703 | 0.617 | -0.563 | -2.704 | -1.336 | -0.818 | -1.3 | -1.932 | -1.653 | -0.477 | -2.945 | -2.208 | -2.624 | -2.614 | -62.997 | -1.229 | -2.584 | -0.846 | -1.226 | -6.409 | -0.676 | -0.445 | -0.826 | -1.622 | -1.44 | -0.972 | -1.225 | -0.807 | -0.424 | -0.971 | -0.878 | -1.386 | -1.048 | -1.084 | -1.703 | -0.547 | 1.001 | -0.662 | 26.651 | -2.487 | -1.771 | -1.651 | -2.526 | -2.386 | 0.321 | -2.048 | -2.217 | -2.611 | -2.854 | -1.8 | -2.9 | -1.39 | -0.588 | -2.2 | -2.7 | -3.7 | -2.7 | -2.2 | -2 | -2.2 | -2.2 | -2 | -6.7 | -2.9 | -5.1 | -1.9 | -2.1 | -2.3 | -1.4 | -1.1 | -0.9 | -1.8 | -2.3 | -2 | -0.9 | -3.3 | -3.2 | -2.9 | -1.5 | -4 | -3.9 | -2.9 | -3.3 | -5.1 | -3.6 | -2.4 | -2.6 | -2.4 | -3.1 | -1.2 | -1.3 | -1.6 | -86.3 | -47.9 | 180.8 | -74.4 | -82.8 | -49 | 133.3 | -51.6 | -51.6 | -51.6 |
Inkomen voor belasting
| 0.907 | 3.012 | 5.899 | -22.112 | 19.822 | 19.948 | 8.166 | 11.845 | 19.244 | 13.21 | 14.589 | 10.527 | 39.074 | 37.31 | 26.011 | 21.179 | 15.557 | 28.377 | 8.589 | 3.264 | 28.892 | 30.02 | 4.331 | -1.442 | 31.779 | 29.445 | 8.324 | 0.858 | 25.56 | 21.837 | -0.045 | -4.36 | 13.865 | 14.669 | -0.519 | -0.244 | 16.101 | 6.82 | -6.924 | -0.977 | 10.105 | 11.214 | -2.92 | -4.523 | 15.51 | 13.063 | 0.61 | -4.294 | 14.044 | 13.278 | -3.102 | -4.792 | 9.106 | 10.088 | -2.153 | -4.598 | 11.421 | 6.401 | -4.032 | -13.828 | 8.378 | 3.168 | -7.837 | -53.273 | 13.34 | 1.063 | -5.427 | 0.605 | 13.739 | 2.858 | -3.494 | -1.572 | 12.29 | 6.831 | -1.784 | -5.838 | 11.013 | 7.974 | -1.046 | -5.467 | 12.301 | 7.638 | 0.262 | -5.299 | 8.372 | 7.125 | -0.496 | 24.179 | 10.487 | 6.487 | -0.66 | -2.834 | 10.614 | 3.716 | -5.406 | -1.133 | 11.301 | 6.73 | -1.8 | -2.8 | 12.3 | 7.7 | -5.2 | -2.9 | 8.7 | 8 | -4.7 | -3.4 | 5.7 | 7.5 | -5.8 | -21.5 | 7.5 | 7.4 | -4.6 | -3.8 | 13.3 | 10.5 | -3 | -6.9 | 12.9 | 9.7 | -3.2 | -18.7 | 11.2 | 11.6 | -1.4 | -7.6 | 9.4 | 13.4 | -1.2 | -1.1 | 8.7 | 11.6 | -1 | 0.5 | 10 | 13.5 | 1.2 | 1.4 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.005 | 0.017 | 0.043 | -0.23 | 0.106 | 0.099 | 0.046 | 0.06 | 0.094 | 0.07 | 0.095 | 0.063 | 0.183 | 0.181 | 0.157 | 0.129 | 0.112 | 0.174 | 0.067 | 0.031 | 0.164 | 0.169 | 0.041 | -0.016 | 0.186 | 0.178 | 0.071 | 0.009 | 0.165 | 0.146 | -0 | -0.058 | 0.1 | 0.109 | -0.006 | -0.003 | 0.114 | 0.051 | -0.098 | -0.012 | 0.074 | 0.09 | -0.037 | -0.059 | 0.12 | 0.099 | 0.007 | -0.057 | 0.109 | 0.103 | -0.039 | -0.062 | 0.074 | 0.078 | -0.027 | -0.061 | 0.092 | 0.057 | -0.057 | -0.212 | 0.073 | 0.03 | -0.112 | -0.652 | 0.094 | 0.009 | -0.071 | 0.007 | 0.091 | 0.023 | -0.049 | -0.02 | 0.091 | 0.064 | -0.025 | -0.076 | 0.09 | 0.075 | -0.014 | -0.072 | 0.102 | 0.08 | 0.004 | -0.077 | 0.077 | 0.086 | -0.009 | 0.354 | 0.09 | 0.066 | -0.011 | -0.035 | 0.095 | 0.038 | -0.094 | -0.014 | 0.099 | 0.07 | -0.032 | -0.035 | 0.103 | 0.074 | -0.087 | -0.04 | 0.081 | 0.082 | -0.091 | -0.05 | 0.066 | 0.078 | -0.112 | -0.325 | 0.068 | 0.067 | -0.082 | -0.054 | 0.113 | 0.099 | -0.056 | -0.113 | 0.136 | 0.115 | -0.073 | -1.948 | 0.105 | 0.114 | -0.023 | -0.111 | 0.095 | 0.127 | -0.02 | -0.019 | 0.088 | 0.118 | -0.018 | 0.01 | 0.122 | 0.148 | 0.028 | 0.052 | 0.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| -0.715 | 0.856 | 1.944 | -6.105 | 5.021 | 5.087 | 2.287 | 2.192 | 5.162 | 3.31 | 3.733 | 3.601 | 10.3 | 9.476 | 6.164 | 5.632 | 2.688 | 7.99 | 2.159 | -0.639 | 6.826 | 8.097 | 0.81 | 3.514 | 8.009 | 7.825 | 8.089 | 0.269 | 9.007 | 7.878 | -4.101 | -2.233 | 7.024 | 5.348 | 0.015 | -1.411 | 6.104 | 3.174 | -2.73 | -0.191 | 5.407 | 3.81 | -0.727 | -1.012 | 1.856 | 4.126 | 0.363 | -1.094 | 5.049 | 5.995 | -0.158 | -22.069 | 0.988 | 1.602 | -0.916 | 1.242 | 0.989 | 0.218 | 0.204 | 0.398 | -0.612 | 0.703 | -0.896 | 20.247 | 5.453 | 0.281 | -1.803 | -0.88 | 5.471 | 1.265 | -1.382 | -0.645 | 5.727 | 2.657 | -0.69 | -2.439 | 4.219 | 3.236 | -0.015 | -1.708 | 4.81 | 2.842 | 0.102 | -1.643 | 3.312 | 2.828 | -0.216 | 3.797 | 4.054 | 2.598 | -0.264 | -1.187 | 4.331 | 1.513 | -2.177 | -0.69 | 5.343 | 2.834 | -0.8 | -1.4 | 5.2 | 3.3 | -2.2 | -1.2 | 3.8 | 3.3 | -1.9 | -1.8 | 2.4 | 3.2 | -1.9 | -4.6 | 3.3 | 3.3 | -1.8 | -1.1 | 5.1 | 4 | -1.1 | -3 | 5 | 3.6 | -1.2 | -6.3 | 4.2 | 4.6 | -0.4 | -2 | 3 | 5.6 | -0.3 | 0.1 | 2.4 | 4.8 | -0.2 | 0.2 | 3.5 | 5.3 | 0.7 | 0.7 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 1.622 | 2.156 | 3.955 | -16.007 | 14.801 | 14.861 | 5.879 | 9.653 | 14.082 | 9.9 | 10.856 | 6.926 | 28.774 | 27.834 | 19.847 | 15.547 | 12.869 | 20.387 | 6.43 | 3.903 | 22.066 | 21.923 | 3.521 | -4.956 | 23.77 | 21.62 | 0.235 | 0.589 | 16.553 | 13.959 | 4.056 | -2.127 | 6.841 | 9.321 | -0.534 | 1.167 | 9.997 | 3.646 | -4.194 | -0.786 | 4.698 | 7.404 | -2.193 | -3.511 | 13.654 | 8.937 | 0.247 | -3.2 | 8.995 | 7.283 | -2.944 | 17.277 | 8.118 | 8.486 | -1.237 | -5.84 | 10.432 | 6.183 | -4.236 | -14.226 | 8.99 | 2.465 | -6.9 | -74.589 | 7.783 | 0.462 | -4.69 | 1.485 | 8.268 | 1.593 | -2.112 | -0.927 | 6.563 | 4.174 | -1.094 | -3.399 | 6.794 | 4.738 | -1.031 | -3.759 | 7.491 | 4.796 | 0.16 | -3.656 | 5.06 | 4.297 | -0.28 | 20.382 | 6.433 | 4.384 | -0.396 | -1.647 | 6.283 | 2.203 | -1.474 | -0.442 | 5.958 | 2.587 | -25.1 | -1.4 | 7.1 | 4.4 | -3 | -1.7 | 4.9 | 4.7 | -2.8 | -1.6 | 3.3 | 4.3 | -3.9 | -16.9 | 4.2 | 4.1 | -2.8 | -2.7 | 8.2 | 6.5 | -1.9 | -3.9 | 12 | 6.1 | -2 | -14.2 | 7 | 7 | -1 | -5.6 | 6.4 | 7.8 | -0.9 | -1.2 | 6.3 | 6.8 | -0.8 | 0.3 | 6.5 | 8.2 | 0.5 | 0.7 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.009 | 0.012 | 0.029 | -0.166 | 0.079 | 0.074 | 0.033 | 0.049 | 0.069 | 0.052 | 0.071 | 0.042 | 0.135 | 0.135 | 0.12 | 0.094 | 0.093 | 0.125 | 0.05 | 0.038 | 0.125 | 0.123 | 0.034 | -0.054 | 0.139 | 0.13 | 0.002 | 0.006 | 0.107 | 0.093 | 0.043 | -0.028 | 0.049 | 0.069 | -0.006 | 0.014 | 0.071 | 0.027 | -0.059 | -0.009 | 0.034 | 0.06 | -0.028 | -0.045 | 0.105 | 0.068 | 0.003 | -0.043 | 0.07 | 0.057 | -0.037 | 0.223 | 0.066 | 0.066 | -0.016 | -0.078 | 0.084 | 0.055 | -0.06 | -0.218 | 0.078 | 0.023 | -0.099 | -0.912 | 0.055 | 0.004 | -0.062 | 0.017 | 0.055 | 0.013 | -0.029 | -0.012 | 0.048 | 0.039 | -0.015 | -0.044 | 0.055 | 0.045 | -0.014 | -0.05 | 0.062 | 0.05 | 0.003 | -0.053 | 0.047 | 0.052 | -0.005 | 0.298 | 0.055 | 0.045 | -0.007 | -0.021 | 0.056 | 0.023 | -0.026 | -0.005 | 0.052 | 0.027 | -0.447 | -0.017 | 0.059 | 0.042 | -0.05 | -0.024 | 0.046 | 0.048 | -0.054 | -0.023 | 0.038 | 0.045 | -0.075 | -0.256 | 0.038 | 0.037 | -0.05 | -0.039 | 0.07 | 0.061 | -0.036 | -0.064 | 0.126 | 0.072 | -0.045 | -1.479 | 0.065 | 0.069 | -0.016 | -0.082 | 0.065 | 0.074 | -0.015 | -0.021 | 0.064 | 0.069 | -0.015 | 0.006 | 0.079 | 0.09 | 0.012 | 0.026 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.16 | 0.21 | 0.44 | -1.58 | 1.47 | 1.48 | 0.66 | 0.96 | 1.41 | 0.98 | 1.08 | 0.68 | 2.87 | 2.78 | 1.99 | 1.54 | 1.29 | 2.05 | 0.65 | 0.39 | 2.22 | 2.21 | 0.35 | -0.5 | 2.4 | 2.19 | 0.02 | 0.059 | 1.68 | 1.41 | 0.41 | -0.22 | 0.69 | 0.94 | -0.055 | 0.12 | 1.01 | 0.37 | -0.43 | -0.082 | 0.48 | 0.75 | -0.23 | -0.35 | 1.39 | 0.91 | 0.025 | -0.32 | 0.91 | 0.75 | -0.32 | 1.87 | 0.88 | 0.92 | -0.13 | -0.63 | 1.13 | 0.66 | -0.45 | -1.55 | 0.98 | 0.54 | -0.74 | -8.2 | 1.65 | 0.05 | -0.52 | 0.16 | 0.91 | 0.18 | -0.23 | -0.1 | 0.73 | 0.46 | -0.12 | -0.39 | 0.79 | 0.55 | -0.12 | -0.44 | 0.87 | 0.56 | 0.02 | -0.43 | 0.6 | 0.51 | -0.03 | 2.47 | 0.78 | 0.54 | -0.05 | -0.2 | 0.77 | 0.27 | -0.18 | -0.055 | 0.73 | 0.32 | -3.09 | -0.18 | 0.88 | 0.54 | -0.37 | -0.21 | 0.61 | 0.59 | -0.34 | -0.19 | 0.41 | 0.53 | -0.48 | -2.08 | 0.52 | 0.5 | -0.34 | -0.34 | 1.02 | 0.8 | -0.24 | -0.48 | 1.48 | 0.76 | -0.25 | -1.77 | 0.88 | 0.87 | -0.12 | -0.7 | 0.8 | 0.98 | -0.11 | -0.15 | 0.79 | 0.85 | -0.11 | 0.038 | 0.81 | 1.04 | 0.06 | 0.088 | 0.63 | 0.86 | 0.14 | 0 | 0.68 | 0.76 | 0.1 | 0 | 0.27 | 0.27 | 0.27 |
Verwaterde WPA
| 0.16 | 0.21 | 0.39 | -1.58 | 1.45 | 1.46 | 0.58 | 0.95 | 1.39 | 0.98 | 1.07 | 0.68 | 2.83 | 2.74 | 1.96 | 1.53 | 1.27 | 2.02 | 0.64 | 0.39 | 2.19 | 2.18 | 0.35 | -0.49 | 2.37 | 2.15 | 0.02 | 0.059 | 1.65 | 1.39 | 0.4 | -0.21 | 0.68 | 0.93 | -0.054 | 0.12 | 1 | 0.36 | -0.42 | -0.082 | 0.47 | 0.74 | -0.22 | -0.35 | 1.37 | 0.9 | 0.02 | -0.32 | 0.91 | 0.74 | -0.3 | 1.86 | 0.87 | 0.91 | -0.13 | -0.63 | 1.09 | 0.64 | -0.45 | -1.55 | 0.97 | 0.27 | -0.74 | -8.05 | 0.84 | 0.05 | -0.52 | 0.16 | 0.89 | 0.17 | -0.23 | -0.1 | 0.72 | 0.46 | -0.12 | -0.39 | 0.77 | 0.54 | -0.12 | -0.43 | 0.85 | 0.55 | 0.02 | -0.42 | 0.59 | 0.5 | -0.03 | 2.42 | 0.75 | 0.52 | -0.05 | -0.2 | 0.77 | 0.27 | -0.18 | -0.054 | 0.73 | 0.32 | -3.09 | -0.17 | 0.87 | 0.54 | -0.37 | -0.21 | 0.61 | 0.58 | -0.34 | -0.19 | 0.41 | 0.53 | -0.48 | -2.08 | 0.52 | 0.5 | -0.34 | -0.33 | 1.02 | 0.8 | -0.24 | -0.48 | 1.48 | 0.76 | -0.25 | -1.77 | 0.88 | 0.87 | -0.12 | -0.7 | 0.8 | 0.98 | -0.11 | -0.15 | 0.79 | 0.85 | -0.11 | 0.038 | 0.81 | 1.04 | 0.06 | 0.088 | 0.63 | 0.86 | 0.14 | 0 | 0.68 | 0.76 | 0.1 | 0 | 0.27 | 0.27 | 0.27 |
EBITDA
| 5.794 | 4.659 | 10.964 | -17.594 | 23.847 | 15.445 | 9.224 | 15.645 | 27.328 | 18.829 | 18.119 | 13.956 | 42.373 | 40.603 | 29.536 | 24.654 | 20.285 | 31.776 | 12.056 | 6.886 | 32.491 | 33.549 | 9.189 | 1.263 | 35.053 | 32.695 | 11.587 | 4.331 | 28.958 | 25.194 | 3.564 | -1.14 | 22.89 | 17.953 | 1.935 | 2.939 | 19.418 | 10.481 | -4.518 | 2.046 | 20.494 | 14.267 | -0.519 | -4.706 | 18.052 | 16.154 | 3.391 | -1.391 | 17.905 | 17.112 | -1.104 | -1.29 | 12.755 | 13.516 | 1.061 | -0.67 | 15.133 | 10.143 | -1.06 | -6.867 | 13.597 | 8.811 | -3.826 | -49.552 | 14.569 | 3.233 | -2.103 | 5.108 | 17.163 | 6.976 | -0.438 | 1.221 | 13.912 | 8.271 | 1.53 | -2.22 | 11.82 | 8.398 | 2.515 | -2.143 | 13.687 | 8.686 | 1.346 | -1.242 | 10.782 | 8.198 | 2.073 | -0.185 | 15.311 | 10.284 | 3.437 | 3.784 | 16.124 | 10.491 | -0.258 | 4.366 | 16.649 | 12.988 | 2.9 | 3.9 | 17.39 | 10.808 | 0.7 | 3.5 | 15.8 | 14.4 | 0.7 | 2.6 | 10.4 | 12.3 | -1 | -12.3 | 13.1 | 15.2 | 0 | 0.1 | 18.3 | 13.8 | 0 | -4.6 | 16.7 | 13.9 | 0.5 | -18.2 | 17 | 17.4 | 1.5 | -3.2 | 15.6 | 19.6 | 4 | 4.5 | 15.9 | 17.3 | 3.5 | 5.7 | 14.2 | 18.8 | 3.8 | 4.1 | 9.9 | 86.3 | 47.9 | -180.8 | 74.4 | 82.8 | 49 | -133.3 | 51.6 | 51.6 | 51.6 |
EBITDA ratio
| 0.034 | 0.027 | 0.079 | -0.234 | 0.127 | 0.056 | 0.031 | 0.068 | 0.134 | 0.081 | 0.118 | 0.082 | 0.198 | 0.197 | 0.178 | 0.119 | 0.147 | 0.195 | 0.094 | 0.018 | 0.184 | 0.189 | 0.057 | -0.022 | 0.205 | 0.197 | 0.099 | -0.001 | 0.186 | 0.168 | 0.038 | -0.066 | 0.167 | 0.133 | 0.029 | 0.013 | 0.137 | 0.057 | -0.055 | 0.024 | 0.192 | 0.115 | -0.004 | -0.061 | 0.139 | 0.122 | 0.017 | -0.041 | 0.114 | 0.132 | -0.014 | -0.014 | 0.118 | 0.108 | 0.013 | -0.005 | 0.127 | 0.092 | -0.015 | -0.087 | 0.115 | 0.078 | -0.024 | -0.099 | 0.118 | 0.039 | -0.027 | 0.059 | 0.14 | 0.052 | -0.006 | 0.044 | 0.127 | 0.105 | 0.022 | -0.027 | 0.112 | 0.096 | 0.032 | -0.032 | 0.134 | 0.113 | 0.049 | -0.008 | 0.093 | 0.073 | 0.052 | -0.407 | 0.139 | 0.106 | 0.073 | 0.058 | 0.146 | 0.11 | -0.002 | 0.056 | 0.149 | 0.135 | 0.052 | 0.05 | 0.156 | 0.159 | 0.023 | 0.05 | 0.157 | 0.148 | 0.014 | 0.032 | 0.121 | 0.126 | -0.021 | -0.123 | 0.118 | 0.157 | -0.004 | -0.003 | 0.154 | 0.128 | -0.004 | -0.079 | 0.176 | 0.164 | 0.007 | -2.219 | 0.167 | 0.179 | 0.037 | -0.058 | 0.17 | 0.195 | 0.061 | 0.173 | 0.157 | 0.173 | 0.06 | 0.169 | 0.17 | 0.204 | 0.083 | 0.17 | 0.14 | 1 | 1 | -4.431 | 1 | 1 | 1 | -2.583 | 1 | 1 | 1 |