Louisiana-Pacific Corporation
NYSE:LPX
104.4 (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
| 722 | 814 | 724 | 658 | 728 | 611 | 584 | 705 | 852 | 1,130 | 1,337 | 992 | 1,219 | 1,325 | 1,017 | 860 | 795 | 548 | 585 | 537 | 603 | 588 | 582 | 589.1 | 736.8 | 810.8 | 691.3 | 710.6 | 718.3 | 694.1 | 610.9 | 550 | 596.4 | 582.4 | 504.6 | 462.9 | 464.9 | 493 | 471.7 | 453.5 | 518.1 | 518.5 | 444.7 | 479.7 | 507.4 | 572.6 | 537.5 | 458.7 | 467.8 | 427.8 | 361.5 | 312.2 | 350.6 | 362.4 | 331.7 | 317.4 | 322.5 | 447.1 | 296.6 | 275.1 | 308.8 | 266.2 | 204.6 | 250.2 | 389.6 | 387 | 349.4 | 376.6 | 472.5 | 461.2 | 406 | 369.6 | 534.5 | 652.7 | 678.3 | 624.2 | 621.3 | 692 | 680 | 588.3 | 740.5 | 825.3 | 695.3 | 733.8 | 674.8 | 478.5 | 498.5 | 440.6 | 501.8 | 448.9 | 596.7 | 515.9 | 635.5 | 649.8 | 558.5 | 725.4 | 652.4 | 778.1 | 776.9 | 712.6 | 797.4 | 768.5 | 603.1 | 519.3 | 606.3 | 623.2 | 548.3 | 595.1 | 619.5 | 633.3 | 554.6 | 567.3 | 676.3 | 658.3 | 584.1 | 670.3 | 776.8 | 709.3 | 686.8 | 748.4 | 818.4 | 774.7 | 698 | 636.1 | 629.4 | 596.6 | 649.2 | 528.7 | 641.4 | 539.1 | 475.5 | 405.2 | 449.5 | 485 | 362.4 | 366.1 | 450.9 | 501.5 | 474.8 | 506.3 | 510.1 | 526.1 | 467 | 448.3 | 462.9 | 474.2 | 483 | 478.1 | 531.8 | 488.8 | 422.9 | 382.2 | 407.4 | 394.1 | 322.6 | 312.6 | 332.4 |
Kosten van de omzet
| 530 | 551 | 511 | 499 | 514 | 492 | 483 | 577 | 620 | 611 | 676 | 655 | 670 | 619 | 538 | 509 | 503 | 431 | 477 | 467 | 529 | 510 | 501 | 495.3 | 524 | 550.2 | 514.5 | 461.9 | 479.3 | 485.7 | 455 | 422.8 | 442.6 | 443.1 | 415.5 | 395.3 | 416.2 | 443.4 | 427.8 | 430.9 | 477 | 461.5 | 388.4 | 415.3 | 416.3 | 422.7 | 392.6 | 360.6 | 369.3 | 359.9 | 313.3 | 290.9 | 322 | 336.3 | 295 | 282.5 | 291.1 | 346.3 | 268 | 265.4 | 271.4 | 253.3 | 204.4 | 274.8 | 382.2 | 375 | 372.8 | 391.7 | 446.6 | 437.6 | 403.7 | 366.7 | 468.9 | 505.7 | 485.5 | 448.7 | 445.6 | 463.5 | 444.8 | 455.6 | 462.3 | 447.2 | 383.3 | 414 | 403.8 | 376.9 | 424.8 | 380.1 | 429.5 | 354.3 | 505.6 | 491.1 | 541.1 | 540.7 | 549.2 | 694 | 544.5 | 566.7 | 547.7 | 529.6 | 551.5 | 530.9 | 471.1 | 423.2 | 428.4 | 506.2 | 500.3 | 535.9 | 537.6 | 555.1 | 510.1 | 506.5 | 565.3 | 540.9 | 510.8 | 540.7 | 590.8 | 593.2 | 525.6 | 536.2 | 576.6 | 558.9 | 486.7 | 408.4 | 462.6 | 421.4 | 437.2 | 391.7 | 470 | 398.7 | 360.2 | 328.4 | 341.2 | 377 | 319.7 | 315.5 | 361.3 | 382.5 | 362.4 | 367.9 | 370.4 | 393.4 | 348.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 192 | 263 | 213 | 159 | 214 | 119 | 101 | 128 | 232 | 519 | 661 | 337 | 549 | 706 | 479 | 351 | 292 | 117 | 108 | 70 | 74 | 78 | 81 | 93.8 | 212.8 | 260.6 | 176.8 | 248.7 | 239 | 208.4 | 155.9 | 127.2 | 153.8 | 139.3 | 89.1 | 67.6 | 48.7 | 49.6 | 43.9 | 22.6 | 41.1 | 57 | 56.3 | 64.4 | 91.1 | 149.9 | 144.9 | 98.1 | 98.5 | 67.9 | 48.2 | 21.3 | 28.6 | 26.1 | 36.7 | 34.9 | 31.4 | 100.8 | 28.6 | 9.7 | 37.4 | 12.9 | 0.2 | -24.6 | 7.4 | 12 | -23.4 | -15.1 | 25.9 | 23.6 | 2.3 | 2.9 | 65.6 | 147 | 192.8 | 175.5 | 175.7 | 228.5 | 235.2 | 132.7 | 278.2 | 378.1 | 312 | 319.8 | 271 | 101.6 | 73.7 | 60.5 | 72.3 | 94.6 | 91.1 | 24.8 | 94.4 | 109.1 | 9.3 | 31.4 | 107.9 | 211.4 | 229.2 | 183 | 245.9 | 237.6 | 132 | 96.1 | 177.9 | 117 | 48 | 59.2 | 81.9 | 78.2 | 44.5 | 60.8 | 111 | 117.4 | 73.3 | 129.6 | 186 | 116.1 | 161.2 | 212.2 | 241.8 | 215.8 | 211.3 | 227.7 | 166.8 | 175.2 | 212 | 137 | 171.4 | 140.4 | 115.3 | 76.8 | 108.3 | 108 | 42.7 | 50.6 | 89.6 | 119 | 112.4 | 138.4 | 139.7 | 132.7 | 118.5 | 448.3 | 462.9 | 474.2 | 483 | 478.1 | 531.8 | 488.8 | 422.9 | 382.2 | 407.4 | 394.1 | 322.6 | 312.6 | 332.4 |
Brutowinstmarge
| 0.266 | 0.323 | 0.294 | 0.242 | 0.294 | 0.195 | 0.173 | 0.182 | 0.272 | 0.459 | 0.494 | 0.34 | 0.45 | 0.533 | 0.471 | 0.408 | 0.367 | 0.214 | 0.185 | 0.13 | 0.123 | 0.133 | 0.139 | 0.159 | 0.289 | 0.321 | 0.256 | 0.35 | 0.333 | 0.3 | 0.255 | 0.231 | 0.258 | 0.239 | 0.177 | 0.146 | 0.105 | 0.101 | 0.093 | 0.05 | 0.079 | 0.11 | 0.127 | 0.134 | 0.18 | 0.262 | 0.27 | 0.214 | 0.211 | 0.159 | 0.133 | 0.068 | 0.082 | 0.072 | 0.111 | 0.11 | 0.097 | 0.225 | 0.096 | 0.035 | 0.121 | 0.048 | 0.001 | -0.098 | 0.019 | 0.031 | -0.067 | -0.04 | 0.055 | 0.051 | 0.006 | 0.008 | 0.123 | 0.225 | 0.284 | 0.281 | 0.283 | 0.33 | 0.346 | 0.226 | 0.376 | 0.458 | 0.449 | 0.436 | 0.402 | 0.212 | 0.148 | 0.137 | 0.144 | 0.211 | 0.153 | 0.048 | 0.149 | 0.168 | 0.017 | 0.043 | 0.165 | 0.272 | 0.295 | 0.257 | 0.308 | 0.309 | 0.219 | 0.185 | 0.293 | 0.188 | 0.088 | 0.099 | 0.132 | 0.123 | 0.08 | 0.107 | 0.164 | 0.178 | 0.125 | 0.193 | 0.239 | 0.164 | 0.235 | 0.284 | 0.295 | 0.279 | 0.303 | 0.358 | 0.265 | 0.294 | 0.327 | 0.259 | 0.267 | 0.26 | 0.242 | 0.19 | 0.241 | 0.223 | 0.118 | 0.138 | 0.199 | 0.237 | 0.237 | 0.273 | 0.274 | 0.252 | 0.254 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 71 | 69 | 66 | 58 | 66 | 66 | 70 | 68 | 68 | 63 | 0 | 58 | 53 | 0 | 55 | 52 | 50 | 55 | 58 | 58 | 58 | 57 | 57.4 | 51.2 | 50.1 | 50.6 | 45.6 | 49.2 | 47 | 48.6 | 47.8 | 47 | 46.5 | 42.3 | 37.9 | 38.3 | 37.9 | 38.7 | 40.8 | 31.9 | 35.9 | 40.9 | 46.6 | 33.5 | 35.5 | 35.4 | 36.8 | 30.6 | 30.7 | 31.3 | 28.3 | 26.5 | 27.6 | 28.8 | 34.7 | 25.4 | 29 | 29.7 | 31.9 | 26.1 | 29.1 | 27.3 | 0 | 0 | 0 | 0 | 23.8 | 36.7 | 38.3 | 41.1 | 47.2 | 36.7 | 40.8 | 42 | 40.8 | 36.8 | 37.5 | 39.3 | 16.8 | 55.1 | 42.3 | 42.9 | 63.4 | 42.5 | 39.9 | 37.6 | 69.8 | 35.6 | 38.4 | 37.3 | 34.5 | 37.6 | 48.7 | 43.6 | 57.5 | 57.1 | 67.6 | 64.4 | 62.2 | 56.6 | 54.7 | 45.9 | 46.5 | 47.3 | 45.5 | 39.7 | 43.2 | 46.2 | 40.3 | 38.7 | 37.3 | 36.7 | 30.5 | 35.2 | 36 | 29.1 | 26.6 | 29.7 | 33.2 | 33.8 | 33.2 | 27.5 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | -66 | 0 | 66 | 0 | -2 | -1 | 67 | 2 | 0 | 5 | 4 | 0 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 75 | 71 | 69 | 66 | 58 | 66 | 66 | 68 | 67 | 68 | 65 | 73 | 63 | 57 | 48 | 54 | 52 | 50 | 55 | 58 | 58 | 58 | 57 | 57.4 | 51.2 | 50.1 | 50.6 | 45.6 | 49.2 | 47 | 48.6 | 47.8 | 47 | 46.5 | 42.3 | 37.9 | 38.3 | 37.9 | 38.7 | 40.8 | 31.9 | 35.9 | 40.9 | 46.6 | 33.5 | 35.5 | 35.4 | 36.8 | 30.6 | 30.7 | 31.3 | 28.3 | 26.5 | 27.6 | 28.8 | 34.7 | 25.4 | 29 | 29.7 | 31.9 | 26.1 | 29.1 | 27.3 | 48.6 | 38.2 | 39.1 | 40.1 | 23.8 | 36.7 | 38.3 | 41.1 | 47.2 | 36.7 | 40.8 | 42 | 40.8 | 36.8 | 37.5 | 39.3 | 16.8 | 55.1 | 42.3 | 42.9 | 63.4 | 42.5 | 39.9 | 37.6 | 69.8 | 35.6 | 38.4 | 37.3 | 34.5 | 37.6 | 48.7 | 43.6 | 57.5 | 57.1 | 67.6 | 64.4 | 62.2 | 56.6 | 54.7 | 45.9 | 46.5 | 47.3 | 45.5 | 39.7 | 43.2 | 46.2 | 40.3 | 38.7 | 37.3 | 36.7 | 30.5 | 35.2 | 36 | 29.1 | 26.6 | 29.7 | 33.2 | 33.8 | 33.2 | 27.5 | 80.1 | 29.9 | 25.8 | 30.1 | 29.1 | 28.5 | 25.5 | 20.6 | 18.7 | 19.7 | 21.9 | 19.4 | 17.1 | 13.4 | 22 | 22.1 | 21.4 | 21.9 | 20 | 20.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | -2 | 0 | 1 | 0 | -8 | 5 | 1 | -7 | -1 | -38 | -2 | 2 | -6 | -10 | -4 | -3 | -1 | 5 | -2 | -1 | -2 | 2 | 0.4 | -1.1 | -1.1 | -1.5 | 0.2 | 0.3 | 0.2 | 0.3 | -3.4 | 0.3 | 0.1 | 27.9 | 0.2 | -0.6 | -0.1 | -2.2 | -1.3 | -0.2 | 0.2 | 0.1 | -2.3 | 0.2 | 26.2 | -0.7 | 19.6 | 0.8 | 17.9 | 19.1 | 17.7 | 19.6 | 22.7 | 26.9 | 20.5 | 18.7 | 22.4 | 20.4 | 27.1 | 20.6 | 17 | 15.3 | 293 | 36.8 | 97 | 22.2 | 47.9 | 74.9 | 7.9 | 34.8 | 30.7 | 33.7 | 32.5 | 34.5 | 42.5 | 34.7 | 31.7 | 33 | 72.7 | 42.6 | 34.8 | 42.9 | -48.9 | 17 | 28.3 | 20 | 34 | -7.1 | 27.4 | 44.2 | 118.1 | 64.4 | 56.6 | 65.8 | 51.4 | 63.5 | 59.3 | 61.3 | 61.1 | 52.4 | 45.7 | 42.8 | 46.4 | 50 | 49.5 | 39.5 | 47.4 | 49.5 | 46.1 | 40.9 | 44.4 | 52.4 | 51.9 | 43.1 | 51.8 | 57.9 | 47.9 | 45 | 48.8 | 52.9 | 51 | 44.6 | 48.4 | 51.5 | 43.6 | 39.7 | 41.5 | 46.4 | 40.5 | 34.6 | 40.3 | 42.2 | 36.7 | 30.6 | 36.7 | 43 | 39.2 | 33.4 | 35.7 | 37.8 | 36.6 | 31.7 | -1,578.5 | 0 | 0 | 0 | -1,676.1 | 0 | 0 | 0 | -1,386.9 | 0 | 0 | 0 | -1,224.1 | 0 |
Bedrijfskosten
| 75 | 71 | 69 | 66 | 52 | 87 | 71 | 69 | 60 | 70 | 27 | 77 | 61 | 54 | 48 | 53 | 49 | 56 | 57 | 57 | 61 | 55 | 59 | 66.4 | 44.9 | 45.6 | 50.2 | 81.1 | 79.4 | 78.6 | 82.6 | 80.6 | 76.6 | 86.4 | 70.2 | 65.6 | 65.2 | 63.2 | 77 | 70.5 | 59.3 | 61.4 | 66.5 | 85.8 | 43.2 | 61.7 | 55.7 | 50.7 | 50.7 | 48.6 | 50.4 | 46 | 46.1 | 50.3 | 55.7 | 55.2 | 44.1 | 51.4 | 50.1 | 59 | 46.7 | 46.1 | 42.6 | 341.6 | 75 | 136.1 | 62.3 | 71.7 | 111.6 | 46.2 | 75.9 | 77.9 | 70.4 | 73.3 | 76.5 | 83.3 | 71.5 | 69.2 | 72.3 | 89.5 | 97.7 | 77.1 | 85.8 | 14.5 | 59.5 | 68.2 | 57.6 | 103.8 | 28.5 | 65.8 | 81.5 | 152.6 | 102 | 105.3 | 109.4 | 108.9 | 120.6 | 126.9 | 125.7 | 123.3 | 109 | 100.4 | 88.7 | 92.9 | 97.3 | 95 | 79.2 | 90.6 | 95.7 | 86.4 | 79.6 | 81.7 | 89.1 | 82.4 | 78.3 | 87.8 | 87 | 74.5 | 74.7 | 82 | 86.7 | 84.2 | 72.1 | 128.5 | 81.4 | 69.4 | 69.8 | 70.6 | 74.9 | 66 | 55.2 | 59 | 61.9 | 58.6 | 50 | 53.8 | 56.4 | 61.2 | 55.5 | 57.1 | 59.7 | 56.6 | 51.8 | -1,578.5 | 0 | 0 | 0 | -1,676.1 | 0 | 0 | 0 | -1,386.9 | 0 | 0 | 0 | -1,224.1 | 0 |
Bedrijfsresultaat
| 116 | 192 | 144 | 89 | 161 | 8 | 21 | -27 | 172 | 462 | 633 | 254 | 488 | 653 | 431 | 297 | 242 | 53 | 44 | -73 | 8 | 23 | 22 | 16.3 | 167.6 | 215 | 127.2 | 159 | 158.9 | 132.9 | 72.7 | 56 | 76.9 | 52.2 | 18.9 | 1.4 | -17.4 | -14.1 | -33.2 | -48.9 | -14.6 | -3.9 | -10.2 | -22 | 47.6 | 88.9 | 89.2 | 47 | 43.5 | 19 | -2.1 | -25.6 | -72.7 | -23.6 | -18.2 | -17.9 | -15.9 | 48.9 | -22.7 | -50.5 | -8.1 | -32.2 | -42.5 | -366.2 | -67.6 | -124.1 | -85.7 | -86.8 | -85.7 | -22.6 | -73.6 | -75 | -4.8 | 73.7 | 116.3 | 92.2 | 104.2 | 159.3 | 162.9 | 43.2 | 180.5 | 301 | 226.2 | 305.3 | 211.5 | 33.4 | 16.1 | -43.3 | 43.8 | 28.8 | 9.6 | -127.8 | -7.6 | 3.8 | -100.1 | -77.5 | -12.7 | 84.5 | 103.5 | 59.7 | 136.9 | 137.2 | 43.3 | 3.2 | 80.6 | 22 | -31.2 | -31.4 | -13.8 | -8.2 | -35.1 | -20.9 | 21.9 | 35 | -5 | 41.8 | 99 | 41.6 | 86.5 | 130.2 | 155.1 | 131.6 | 139.2 | 99.2 | 85.4 | 105.8 | 142.2 | 66.4 | 96.5 | 74.4 | 60.1 | 17.8 | 46.4 | 49.4 | -7.3 | -3.2 | 33.2 | 57.8 | 56.9 | 81.3 | 80 | 76.1 | 66.7 | -1,130.2 | 462.9 | 474.2 | 483 | -1,198 | 531.8 | 488.8 | 422.9 | -1,004.7 | 407.4 | 394.1 | 322.6 | -911.5 | 332.4 |
Bedrijfsresultaat ratio
| 0.161 | 0.236 | 0.199 | 0.135 | 0.221 | 0.013 | 0.036 | -0.038 | 0.202 | 0.409 | 0.473 | 0.256 | 0.4 | 0.493 | 0.424 | 0.345 | 0.304 | 0.097 | 0.075 | -0.136 | 0.013 | 0.039 | 0.038 | 0.028 | 0.227 | 0.265 | 0.184 | 0.224 | 0.221 | 0.191 | 0.119 | 0.102 | 0.129 | 0.09 | 0.037 | 0.003 | -0.037 | -0.029 | -0.07 | -0.108 | -0.028 | -0.008 | -0.023 | -0.046 | 0.094 | 0.155 | 0.166 | 0.102 | 0.093 | 0.044 | -0.006 | -0.082 | -0.207 | -0.065 | -0.055 | -0.056 | -0.049 | 0.109 | -0.077 | -0.184 | -0.026 | -0.121 | -0.208 | -1.464 | -0.174 | -0.321 | -0.245 | -0.23 | -0.181 | -0.049 | -0.181 | -0.203 | -0.009 | 0.113 | 0.171 | 0.148 | 0.168 | 0.23 | 0.24 | 0.073 | 0.244 | 0.365 | 0.325 | 0.416 | 0.313 | 0.07 | 0.032 | -0.098 | 0.087 | 0.064 | 0.016 | -0.248 | -0.012 | 0.006 | -0.179 | -0.107 | -0.019 | 0.109 | 0.133 | 0.084 | 0.172 | 0.179 | 0.072 | 0.006 | 0.133 | 0.035 | -0.057 | -0.053 | -0.022 | -0.013 | -0.063 | -0.037 | 0.032 | 0.053 | -0.009 | 0.062 | 0.127 | 0.059 | 0.126 | 0.174 | 0.19 | 0.17 | 0.199 | 0.156 | 0.136 | 0.177 | 0.219 | 0.126 | 0.15 | 0.138 | 0.126 | 0.044 | 0.103 | 0.102 | -0.02 | -0.009 | 0.074 | 0.115 | 0.12 | 0.161 | 0.157 | 0.145 | 0.143 | -2.521 | 1 | 1 | 1 | -2.506 | 1 | 1 | 1 | -2.629 | 1 | 1 | 1 | -2.916 | 1 |
Totaal overige inkomsten en kosten netto
| -3 | 7 | 4 | -24 | -1 | -9 | -7 | -82 | 0 | 1 | 65 | -3 | -2 | -9 | -15 | -5 | -5 | -3 | -2 | -6 | -5 | -4 | 12 | 1.4 | -1 | -0.3 | -2.4 | -3.1 | -5.2 | -2.4 | -3.3 | -7.4 | -20.2 | -5.8 | -5.7 | -6.4 | -11.6 | -5.8 | -8.3 | -6.6 | -8.7 | -1.9 | -10.2 | -8.4 | -5.7 | 29.5 | -0.6 | 9.8 | -6.2 | -64.5 | -9.2 | -24 | -1.5 | -10.3 | -8.2 | 10.3 | -27.7 | -13.5 | -9.4 | -11.8 | -12.3 | -7.7 | -4.3 | -20.3 | -90.7 | -8.9 | 10.2 | -10.2 | -2.3 | 1 | 7.3 | 19.2 | 13.5 | -0.6 | 11.7 | 9.3 | 6.1 | 0.2 | -0.8 | 7.3 | -0.4 | -6.3 | -50 | -7.6 | -13.7 | -14.1 | -13 | -26.1 | -15 | -16.7 | -8.2 | -11 | -3.5 | -16.5 | -11.7 | -50 | -18.5 | -10.1 | -10.3 | -3.8 | -21.8 | 3.5 | 1.3 | 19.2 | -390.3 | 320.7 | -6.4 | -4.8 | -161.5 | -5.3 | 114.7 | -2.3 | -353.5 | -1 | -0.5 | 0.8 | -366.7 | -0.4 | -0.1 | 1.9 | -1 | -0.6 | -0.7 | -0.9 | -1.1 | -1.1 | -1.9 | -2.4 | -3.8 | -4.8 | -3.4 | -4 | -4 | -5.2 | -5.7 | -2.7 | -1.3 | -1.1 | -2.6 | -2.8 | -2.5 | -3.5 | -3.4 | 1,130.2 | -462.9 | -474.2 | -483 | 1,198 | -531.8 | -488.8 | -422.9 | 1,004.7 | -407.4 | -394.1 | -322.6 | 911.5 | -332.4 |
Inkomen voor belasting
| 113 | 201 | 148 | 65 | 160 | -1 | 23 | -23 | 172 | 463 | 621 | 250 | 486 | 644 | 416 | 292 | 237 | 50 | 42 | -78 | 3 | 19 | 34 | 17.7 | 167 | 214.7 | 124.6 | 155.8 | 156.3 | 128.8 | 69.4 | 48.6 | 56.7 | 46.4 | 13.2 | -5 | -29 | -19.9 | -41.5 | -55.5 | -23.3 | -5.8 | -20.4 | -30.3 | 41.9 | 114.5 | 81.4 | 56.8 | 37.3 | -45.5 | -10.6 | -49.6 | -74.2 | -33.9 | -26.4 | -7.6 | -43.6 | 35.4 | -32.1 | -62.3 | -20.4 | -39.9 | -46.8 | -386.5 | -158.3 | -133 | -75.5 | -97 | -88 | -21.6 | -66.3 | -55.8 | 8.7 | 73.1 | 128 | 101.5 | 110.3 | 159.5 | 162.1 | 53.3 | 179 | 294.7 | 176.2 | 297.7 | 197 | 19.3 | -0.9 | -63 | 28.8 | 12.1 | -5.2 | -143.9 | -20.7 | -12.7 | -111.8 | -127.5 | -31.2 | 37.2 | 96.2 | 55.9 | 115.1 | 140.7 | 44.6 | 22.4 | -309.7 | 342.7 | -37.6 | -36.2 | -175.3 | -13.5 | 79.6 | -23.2 | -331.6 | 34 | -5.5 | 42.6 | -267.7 | 41.2 | 86.4 | 132.1 | 154.1 | 131 | 138.5 | 98.3 | 84.3 | 104.7 | 140.3 | 64 | 92.7 | 69.6 | 56.7 | 13.8 | 42.4 | 44.2 | -13 | -5.9 | 31.9 | 56.7 | 54.3 | 78.5 | 77.5 | 72.6 | 63.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.157 | 0.247 | 0.204 | 0.099 | 0.22 | -0.002 | 0.039 | -0.033 | 0.202 | 0.41 | 0.464 | 0.252 | 0.399 | 0.486 | 0.409 | 0.34 | 0.298 | 0.091 | 0.072 | -0.145 | 0.005 | 0.032 | 0.058 | 0.03 | 0.227 | 0.265 | 0.18 | 0.219 | 0.218 | 0.186 | 0.114 | 0.088 | 0.095 | 0.08 | 0.026 | -0.011 | -0.062 | -0.04 | -0.088 | -0.122 | -0.045 | -0.011 | -0.046 | -0.063 | 0.083 | 0.2 | 0.151 | 0.124 | 0.08 | -0.106 | -0.029 | -0.159 | -0.212 | -0.094 | -0.08 | -0.024 | -0.135 | 0.079 | -0.108 | -0.226 | -0.066 | -0.15 | -0.229 | -1.545 | -0.406 | -0.344 | -0.216 | -0.258 | -0.186 | -0.047 | -0.163 | -0.151 | 0.016 | 0.112 | 0.189 | 0.163 | 0.178 | 0.23 | 0.238 | 0.091 | 0.242 | 0.357 | 0.253 | 0.406 | 0.292 | 0.04 | -0.002 | -0.143 | 0.057 | 0.027 | -0.009 | -0.279 | -0.033 | -0.02 | -0.2 | -0.176 | -0.048 | 0.048 | 0.124 | 0.078 | 0.144 | 0.183 | 0.074 | 0.043 | -0.511 | 0.55 | -0.069 | -0.061 | -0.283 | -0.021 | 0.144 | -0.041 | -0.49 | 0.052 | -0.009 | 0.064 | -0.345 | 0.058 | 0.126 | 0.177 | 0.188 | 0.169 | 0.198 | 0.155 | 0.134 | 0.175 | 0.216 | 0.121 | 0.145 | 0.129 | 0.119 | 0.034 | 0.094 | 0.091 | -0.036 | -0.016 | 0.071 | 0.113 | 0.114 | 0.155 | 0.152 | 0.138 | 0.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 23 | 53 | 41 | 8 | 44 | 21 | 1 | -10 | 44 | 116 | 139 | 60 | -123 | 147 | 96 | 37 | 60 | 19 | 9 | -26 | 3 | 3 | 7 | -0.4 | 41.8 | 51.2 | 29.7 | 21.2 | 46.4 | 36 | 15.5 | 6.7 | -7.5 | 16.2 | 4.4 | 5 | -2.4 | 1 | -6.3 | -11.3 | -3.6 | -6.7 | -5.6 | -10.5 | 4.4 | 24.4 | 23.2 | 12 | 7.9 | -11.1 | -1.2 | -3 | -20.9 | -8.4 | -6.8 | -8.1 | -16.4 | 12.7 | -10.3 | -17.7 | -10.5 | -16 | -19.2 | -48.3 | -61 | -56.8 | -35.9 | -53.7 | -37.5 | -10.9 | -32.2 | -33.3 | -5.1 | 18.3 | 44.3 | 12.3 | -66.5 | 55.2 | 59.2 | 35.9 | 73.2 | 106.2 | 64.4 | 134.2 | 87.8 | 10 | -0.4 | -10.9 | 10.4 | 4.4 | -2 | -67.9 | -19.1 | -3 | -22.4 | -75.9 | 9.7 | 16.2 | 38.5 | 20.5 | 45.8 | 55.8 | 17.4 | 6.5 | -117 | 138.8 | -12.5 | -14.9 | -62.9 | -3.4 | 37.6 | -8.5 | -128.2 | 13 | -1.9 | 15.8 | -108.6 | 14.9 | 32.1 | 47.4 | 59 | 49.1 | 53.3 | 38.8 | 42.8 | 39 | 52.6 | 22.9 | 37 | 25.5 | 20.7 | 5 | 15.9 | 15 | -4.4 | -2 | 10.7 | 18.7 | 18.5 | 25.7 | 26 | 24.2 | 23.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 90 | 160 | 108 | 59 | 118 | -20 | 21 | -13 | 128 | 384 | 484 | 194 | 365 | 498 | 320 | 256 | 177 | 33 | 33 | -51 | 2 | 17 | 27 | 17 | 124 | 163 | 91 | 130.6 | 109.8 | 94.5 | 55 | 42.2 | 65.6 | 31.7 | 10.3 | -7.6 | -26.5 | -19.5 | -34.5 | -42.9 | -20.4 | 2.1 | -14.2 | -20.4 | 38.1 | 94.3 | 65.1 | 46.1 | 31.3 | -37.3 | -11.3 | -57.2 | -65.6 | -35.5 | -23 | -6.8 | -32 | 22.3 | -22.5 | -49.1 | -12.5 | -29.6 | -30.4 | -340.5 | -111.1 | -80.8 | -46.4 | -51.5 | -67.8 | -23.3 | -37.3 | -24.6 | 9.5 | 55.1 | 83.7 | 85.2 | 168.2 | 100.3 | 101.7 | 13.7 | 108.1 | 192.4 | 106.5 | 163.7 | 124.5 | -17.2 | 1.5 | -42.6 | 3.3 | -13.2 | -3.2 | -70.9 | -1.6 | -9.7 | -89.4 | -51.6 | -40.9 | 21 | 57.7 | 35.4 | 69.3 | 84.9 | 27.2 | 15.9 | -192.7 | 203.9 | -25.1 | -21.3 | -112.4 | -10.1 | 42 | -14.7 | -203.4 | 21 | -3.6 | 26.8 | -159.1 | 26.3 | 54.3 | 84.7 | 95.1 | 81.9 | 85.2 | 59.5 | 41.5 | 65.7 | 77.3 | 41.1 | 55.7 | 44.1 | 36 | 8.8 | 26.5 | 29.2 | -8.6 | -3.9 | 21.2 | 38 | 35.8 | 52.8 | 51.5 | 48.4 | 39.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.125 | 0.197 | 0.149 | 0.09 | 0.162 | -0.033 | 0.036 | -0.018 | 0.15 | 0.34 | 0.362 | 0.196 | 0.299 | 0.376 | 0.315 | 0.298 | 0.223 | 0.06 | 0.056 | -0.095 | 0.003 | 0.029 | 0.046 | 0.029 | 0.168 | 0.201 | 0.132 | 0.184 | 0.153 | 0.136 | 0.09 | 0.077 | 0.11 | 0.054 | 0.02 | -0.016 | -0.057 | -0.04 | -0.073 | -0.095 | -0.039 | 0.004 | -0.032 | -0.043 | 0.075 | 0.165 | 0.121 | 0.101 | 0.067 | -0.087 | -0.031 | -0.183 | -0.187 | -0.098 | -0.069 | -0.021 | -0.099 | 0.05 | -0.076 | -0.178 | -0.04 | -0.111 | -0.149 | -1.361 | -0.285 | -0.209 | -0.133 | -0.137 | -0.143 | -0.051 | -0.092 | -0.067 | 0.018 | 0.084 | 0.123 | 0.136 | 0.271 | 0.145 | 0.15 | 0.023 | 0.146 | 0.233 | 0.153 | 0.223 | 0.184 | -0.036 | 0.003 | -0.097 | 0.007 | -0.029 | -0.005 | -0.137 | -0.003 | -0.015 | -0.16 | -0.071 | -0.063 | 0.027 | 0.074 | 0.05 | 0.087 | 0.11 | 0.045 | 0.031 | -0.318 | 0.327 | -0.046 | -0.036 | -0.181 | -0.016 | 0.076 | -0.026 | -0.301 | 0.032 | -0.006 | 0.04 | -0.205 | 0.037 | 0.079 | 0.113 | 0.116 | 0.106 | 0.122 | 0.094 | 0.066 | 0.11 | 0.119 | 0.078 | 0.087 | 0.082 | 0.076 | 0.022 | 0.059 | 0.06 | -0.024 | -0.011 | 0.047 | 0.076 | 0.075 | 0.104 | 0.101 | 0.092 | 0.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 1.29 | 2.22 | 1.5 | 0.82 | 1.64 | -0.28 | 0.29 | -0.18 | 1.73 | 4.76 | 5.63 | 2.22 | 3.9 | 4.93 | 3.02 | 2.36 | 1.58 | 0.29 | 0.29 | -0.44 | 0.02 | 0.14 | 0.2 | 0.12 | 0.87 | 1.13 | 0.63 | 0.9 | 0.76 | 0.65 | 0.38 | 0.29 | 0.46 | 0.22 | 0.07 | -0.053 | -0.19 | -0.14 | -0.24 | -0.3 | -0.14 | 0.01 | -0.1 | -0.15 | 0.27 | 0.68 | 0.47 | 0.33 | 0.23 | -0.27 | -0.083 | -0.42 | -0.49 | -0.27 | -0.18 | -0.052 | -0.24 | 0.17 | -0.18 | -0.39 | -0.12 | -0.29 | -0.3 | -3.31 | -1.08 | -0.79 | -0.45 | -0.5 | -0.65 | -0.22 | -0.36 | -0.24 | 0.09 | 0.52 | 0.79 | 0.81 | 1.54 | 0.9 | 0.92 | 0.12 | 0.99 | 1.77 | 0.99 | 1.52 | 1.18 | -0.16 | 0.01 | -0.41 | 0.03 | -0.13 | -0.031 | -0.68 | -0.015 | -0.093 | -0.86 | -0.5 | -0.39 | 0.2 | 0.55 | 0.34 | 0.65 | 0.79 | 0.26 | 0.15 | -1.77 | 1.87 | -0.23 | -0.2 | -1.03 | -0.1 | 0.39 | -0.14 | -1.89 | 0.19 | -0.03 | 0.22 | -1.48 | 0.25 | 0.5 | 0.78 | 0.86 | 0.75 | 0.77 | 0.54 | 0.38 | 0.6 | 0.7 | 0.38 | 0.52 | 0.41 | 0.34 | 0.083 | 0.25 | 0.27 | -0.08 | -0.036 | 0.19 | 0.34 | 0.32 | 0.42 | 0.41 | 0.42 | 0.35 | 0 | 0.32 | 0.35 | 0.41 | 0 | 0.37 | 0.31 | 0.15 | 0 | 0.2 | 0.22 | 0.02 | 0 | 0.1 |
Verwaterde WPA
| 1.27 | 2.22 | 1.48 | 0.82 | 1.64 | -0.28 | 0.29 | -0.18 | 1.73 | 4.73 | 5.63 | 2.2 | 3.87 | 4.9 | 3 | 2.34 | 1.57 | 0.29 | 0.29 | -0.44 | 0.02 | 0.14 | 0.2 | 0.12 | 0.86 | 1.11 | 0.62 | 0.9 | 0.75 | 0.65 | 0.38 | 0.29 | 0.45 | 0.22 | 0.07 | -0.053 | -0.19 | -0.14 | -0.24 | -0.3 | -0.14 | 0.01 | -0.1 | -0.15 | 0.26 | 0.65 | 0.45 | 0.32 | 0.22 | -0.27 | -0.083 | -0.42 | -0.49 | -0.27 | -0.18 | -0.052 | -0.24 | 0.16 | -0.18 | -0.39 | -0.12 | -0.29 | -0.3 | -3.31 | -1.08 | -0.79 | -0.45 | -0.5 | -0.65 | -0.22 | -0.36 | -0.24 | 0.09 | 0.52 | 0.79 | 0.81 | 1.53 | 0.9 | 0.91 | 0.12 | 0.98 | 1.75 | 0.98 | 1.52 | 1.17 | -0.16 | 0.01 | -0.41 | 0.03 | -0.13 | -0.031 | -0.68 | -0.015 | -0.093 | -0.86 | -0.49 | -0.39 | 0.2 | 0.55 | 0.34 | 0.65 | 0.79 | 0.26 | 0.15 | -1.77 | 1.87 | -0.23 | -0.2 | -1.03 | -0.1 | 0.39 | -0.14 | -1.89 | 0.19 | -0.03 | 0.22 | -1.48 | 0.25 | 0.5 | 0.78 | 0.86 | 0.75 | 0.77 | 0.54 | 0.38 | 0.6 | 0.7 | 0.38 | 0.52 | 0.41 | 0.34 | 0.083 | 0.25 | 0.27 | -0.08 | -0.035 | 0.19 | 0.34 | 0.32 | 0.42 | 0.41 | 0.42 | 0.35 | 0 | 0.32 | 0.35 | 0.41 | 0 | 0.37 | 0.31 | 0.15 | 0 | 0.2 | 0.22 | 0.02 | 0 | 0.1 |
EBITDA
| 149 | 223 | 178 | 127 | 188 | 87 | 60 | 12 | 207 | 484 | 589 | 289 | 520 | 677 | 450 | 322 | 271 | 101 | 80 | -40 | 46 | 52 | 55 | 49 | 201.6 | 215 | 154 | 195.8 | 191.7 | 162.7 | 106.6 | 73.4 | 106.8 | 81.4 | 46.8 | 26.6 | 9.4 | 11.7 | -7.6 | -29.3 | 11.6 | 20.6 | 15.4 | 0.7 | 56.4 | 108.6 | 107.2 | 87.4 | 65.9 | -15.2 | 21.1 | -91.5 | -41.1 | -4 | 8.3 | -2.9 | 6 | 75.5 | 5.1 | -109.2 | 22.8 | -5.9 | -15 | -346.2 | -40.6 | -97.3 | -59.1 | -61.9 | -58.5 | 5.8 | -42.1 | -46.7 | 31.9 | 107.8 | 150.8 | 126.5 | 138.6 | 192.4 | 199.1 | 81.4 | 219.4 | 431.7 | 260.5 | 342.1 | 246.9 | 67.7 | 55.7 | -6.7 | 80.9 | 69.3 | 59.6 | -84.4 | 58 | 50.5 | -51 | -26.1 | 50.8 | 106.6 | 167.8 | 120.8 | 189.3 | 182.9 | 86.1 | 49.6 | 130.6 | 71.5 | 8.3 | 16 | 35.7 | 37.9 | 5.8 | 23.5 | 74.3 | 86.9 | 38.1 | 93.6 | 156.9 | 89.5 | 131.5 | 179 | 208 | 182.6 | 183.8 | 147.6 | 136.9 | 149.4 | 181.9 | 107.9 | 142.9 | 114.9 | 94.7 | 58.1 | 88.6 | 86.1 | 23.3 | 33.5 | 76.2 | 97 | 90.3 | 117 | 117.8 | 112.7 | 98.4 | -1,130.2 | 462.9 | 474.2 | 483 | -1,198 | 531.8 | 488.8 | 422.9 | -1,004.7 | 407.4 | 394.1 | 322.6 | -911.5 | 332.4 |
EBITDA ratio
| 0.206 | 0.274 | 0.242 | 0.216 | 0.262 | 0.087 | 0.084 | 0.009 | 0.239 | 0.426 | 0.49 | 0.291 | 0.427 | 0.511 | 0.442 | 0.372 | 0.341 | 0.161 | 0.147 | 0.246 | 0.073 | 0.085 | 0.101 | 0.095 | 0.275 | 0.306 | 0.231 | 0.272 | 0.269 | 0.233 | 0.17 | 0.127 | 0.179 | 0.139 | 0.092 | 0.057 | 0.018 | 0.023 | -0.015 | -0.057 | 0.016 | 0.04 | 0.034 | 0.005 | 0.145 | 0.19 | 0.199 | 0.185 | 0.144 | 0.095 | 0.054 | -0.156 | 0.127 | -0.011 | 0.007 | -0.009 | 0.019 | 0.161 | -0.004 | -0.18 | 0.066 | -0.026 | -0.088 | -0.263 | 0.122 | -0.08 | -0.243 | -0.164 | -0.034 | -0.053 | -0.139 | -0.396 | 0.054 | 0.179 | 0.219 | 0.299 | 0.194 | 0.279 | 0.289 | 0.185 | 0.299 | 0.407 | 0.446 | 0.348 | 0.341 | 0.133 | 0.083 | -0.007 | 0.085 | 0.149 | 0.091 | 0.025 | 0.087 | 0.099 | -0.065 | 0.016 | 0.087 | 0.234 | 0.21 | 0.162 | 0.261 | 0.219 | 0.127 | 0.033 | 0.855 | -0.414 | 0.011 | 0.026 | 0.306 | 0.059 | -0.21 | 0.039 | 0.626 | 0.128 | 0.065 | 0.137 | 0.672 | 0.123 | 0.187 | 0.234 | 0.251 | 0.233 | 0.261 | 0.229 | 0.215 | 0.247 | 0.277 | 0.2 | 0.22 | 0.21 | 0.196 | 0.136 | 0.19 | 0.171 | 0.055 | 0.078 | 0.156 | 0.18 | 0.177 | 0.218 | 0.217 | 0.202 | 0.199 | -2.521 | 1 | 1 | 1 | -2.506 | 1 | 1 | 1 | -2.629 | 1 | 1 | 1 | -2.916 | 1 |