Mercury General Corporation
NYSE:MCY
66.55 (USD) • At close November 4, 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
| 1,530.374 | 1,304.994 | 1,274.085 | 1,374.633 | 1,065.192 | 1,083.227 | 1,106.579 | 1,151.693 | 900.287 | 785.625 | 805.461 | 1,049.273 | 932.213 | 1,018.775 | 993.096 | 1,071.584 | 998.774 | 1,005.843 | 708.311 | 987.993 | 987.295 | 979.487 | 1,017.743 | 816.618 | 894.811 | 885.391 | 783.184 | 857.254 | 858.357 | 852.847 | 847.504 | 737.598 | 808.162 | 858.003 | 823.92 | 786.168 | 752.413 | 726.171 | 744.548 | 721.811 | 719.987 | 807.019 | 762.956 | 709.654 | 728.667 | 642.567 | 740.153 | 681.212 | 731.778 | 647.705 | 722.675 | 749.454 | 615.741 | 706.547 | 705.543 | 655.639 | 766.75 | 653.659 | 699.837 | 677.322 | 861.234 | 1,332.828 | 786.958 | 497.896 | 1.43 | 787.897 | 669.372 | 783.076 | 791.387 | 806.085 | 798.202 | 795.984 | 793.932 | 794.953 | 783.874 | 766.898 | 762.746 | 742.931 | 719.338 | 705.171 | 678.804 | 659.726 | 624.456 | 605.952 | 578.543 | 552.948 | 528.074 | 487.293 | 483.397 | 398.784 | 416.797 | 397.994 | 385.078 | 366.459 | 357.449 | 348.365 | 343.136 | 341.139 | 333.378 | 324.876 | 319.3 | 320.7 | 315.7 | 303.723 | 309.2 | 308 | 301.2 | 300.546 | 292.7 | 277 | 257.7 | 228.264 | 211.5 | 198.2 | 187 | 180.479 | 174.2 | 168 | 160.9 | 155 | 144.6 | 136.9 | 140.6 | 135.3 | 135.6 | 132.6 | 130.4 | 127.5 | 127.5 | 130.8 | 129.5 | 130.4 | 132.1 | 132.6 | 134.3 | 131.7 | 133.7 | 132.7 | 131.2 | 138.3 | 138.2 | 116.4 | 123.8 | 120.7 | 115.3 | 111.9 | 103.2 | 100.2 | 95.7 | 93.1 | 83.7 | 95.7 | 63.9 | 54.4 | 47.8 | 46.3 | 33.1 |
| Kosten van de omzet
| 86.861 | 81.702 | 77.087 | 72.433 | 69.192 | 68.341 | 69.69 | 279.718 | 68.585 | 69.43 | 70.29 | -2,660.687 | 80.238 | 70.927 | 65.558 | -2,427.097 | 71.859 | 71.103 | 76.557 | -2,715.22 | 70.341 | 68.42 | 67.489 | -2,318.756 | 63.904 | 60.822 | 65.399 | -2,325.233 | 64.339 | 53.432 | 65.188 | -2,254.771 | 59.006 | 57.7 | 61.294 | -1,972.293 | 60.788 | 64.537 | 65.692 | -2,040.581 | 58.545 | 53.792 | 54.004 | -1,891.909 | 54.087 | 54.015 | 58.063 | -1,894.877 | 50.225 | 51.203 | 52.925 | -1,812.12 | 53.027 | 55.098 | 58.672 | -1,864.888 | 63.711 | 70.516 | 57.324 | -2,226.488 | 53.766 | 51.364 | 53.486 | 174.828 | 44.35 | 43.169 | 0 | 158.81 | 41.289 | 0 | 0 | 176.563 | 0 | 0 | 0 | 150.201 | 0 | 0 | 0 | 111.285 | 0 | 0 | 0 | 91.295 | 0 | 0 | 0 | -1,224.103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,443.513 | 1,223.292 | 1,196.998 | 1,302.2 | 996 | 1,014.886 | 1,036.889 | 871.975 | 831.702 | 716.195 | 735.171 | 3,709.96 | 851.975 | 947.848 | 927.538 | 3,498.681 | 926.915 | 934.74 | 631.754 | 3,703.213 | 916.954 | 911.067 | 950.254 | 3,135.374 | 830.907 | 824.569 | 717.785 | 3,182.487 | 794.018 | 799.415 | 782.316 | 2,992.369 | 749.156 | 800.303 | 762.626 | 2,758.461 | 691.625 | 661.634 | 678.856 | 2,762.392 | 661.442 | 753.227 | 708.952 | 2,601.563 | 674.58 | 588.552 | 682.09 | 2,576.089 | 681.553 | 596.502 | 669.75 | 2,561.574 | 562.714 | 651.449 | 646.871 | 2,520.527 | 703.039 | 583.143 | 642.513 | 2,903.81 | 807.468 | 1,281.464 | 733.472 | 323.068 | -42.92 | 744.728 | 669.372 | 624.266 | 750.098 | 806.085 | 798.202 | 619.421 | 793.932 | 794.953 | 783.874 | 616.697 | 762.746 | 742.931 | 719.338 | 593.886 | 678.804 | 659.726 | 624.456 | 514.657 | 578.543 | 552.948 | 528.074 | 1,711.396 | 483.397 | 398.784 | 416.797 | 397.994 | 385.078 | 366.459 | 357.449 | 348.365 | 343.136 | 341.139 | 333.378 | 324.876 | 319.3 | 320.7 | 315.7 | 303.723 | 309.2 | 308 | 301.2 | 300.546 | 292.7 | 277 | 257.7 | 228.264 | 211.5 | 198.2 | 187 | 180.479 | 174.2 | 168 | 160.9 | 155 | 144.6 | 136.9 | 140.6 | 135.3 | 135.6 | 132.6 | 130.4 | 127.5 | 127.5 | 130.8 | 129.5 | 130.4 | 132.1 | 132.6 | 134.3 | 131.7 | 133.7 | 132.7 | 131.2 | 138.3 | 138.2 | 116.4 | 123.8 | 120.7 | 115.3 | 111.9 | 103.2 | 100.2 | 95.7 | 93.1 | 83.7 | 95.7 | 63.9 | 54.4 | 47.8 | 46.3 | 33.1 |
| Brutowinstmarge
| 0.943 | 0.937 | 0.939 | 0.947 | 0.935 | 0.937 | 0.937 | 0.757 | 0.924 | 0.912 | 0.913 | 3.536 | 0.914 | 0.93 | 0.934 | 3.265 | 0.928 | 0.929 | 0.892 | 3.748 | 0.929 | 0.93 | 0.934 | 3.839 | 0.929 | 0.931 | 0.916 | 3.712 | 0.925 | 0.937 | 0.923 | 4.057 | 0.927 | 0.933 | 0.926 | 3.509 | 0.919 | 0.911 | 0.912 | 3.827 | 0.919 | 0.933 | 0.929 | 3.666 | 0.926 | 0.916 | 0.922 | 3.782 | 0.931 | 0.921 | 0.927 | 3.418 | 0.914 | 0.922 | 0.917 | 3.844 | 0.917 | 0.892 | 0.918 | 4.287 | 0.938 | 0.961 | 0.932 | 0.649 | -30.018 | 0.945 | 1 | 0.797 | 0.948 | 1 | 1 | 0.778 | 1 | 1 | 1 | 0.804 | 1 | 1 | 1 | 0.842 | 1 | 1 | 1 | 0.849 | 1 | 1 | 1 | 3.512 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 12.774 | 0 | 0 | 0 | 16.931 | 0 | 0 | 0 | 17.346 | 0 | 0 | 0 | 17.511 | 0 | 0 | 0 | 17.342 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.7 | 2.2 | 2.4 | 2 | 1.8 | 2.1 | 2 | 1.7 | 1.6 | 2.7 | 1.7 | 1.4 | 1.3 | 1.5 | 1.4 | 1.6 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Verkoop- en marketingkosten
| 0 | 3.9 | 3.3 | 2.3 | 2.4 | 2.3 | 1.9 | 1.8 | 2.3 | 3.8 | 3.9 | 9.4 | 19.4 | 11.6 | 9.7 | 6 | 10.8 | 9.2 | 11.7 | 6.1 | 12.5 | 10 | 13.6 | 6.6 | 11.8 | 8.8 | 13.7 | 5.4 | 12 | 6.1 | 13.9 | 5.5 | 10.1 | 9 | 15 | 5 | 11 | 12 | 16 | 5.9 | 5.3 | 5.4 | 6.4 | 4 | 5 | 5 | 6 | 15 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 3.9 | 3.3 | 15.074 | 2.4 | 2.3 | 1.9 | 18.731 | 2.3 | 3.8 | 3.9 | 26.746 | 19.4 | 11.6 | 9.7 | 23.511 | 10.8 | 9.2 | 11.7 | 23.442 | 12.5 | 10 | 13.6 | 6.6 | 11.8 | 8.8 | 13.7 | 5.4 | 12 | 6.1 | 13.9 | 5.5 | 10.1 | 9 | 15 | 5 | 11 | 12 | 16 | 5.9 | 5.3 | 5.4 | 6.4 | 4 | 5 | 5 | 6 | 15 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.7 | 2.2 | 2.4 | 2 | 1.8 | 2.1 | 2 | 1.7 | 1.6 | 2.7 | 1.7 | 1.4 | 1.3 | 1.5 | 1.4 | 1.6 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige kosten
| -317.154 | -285.384 | -273.127 | 3,203.703 | -1,011.229 | -1,076.096 | -1,116.378 | 279.718 | -956.332 | -983.261 | -1,054.315 | -231.503 | -851.089 | -808.212 | -790.774 | 0 | -776.022 | -645.006 | -808.203 | 80.299 | -831.857 | -805.206 | -778.829 | 0 | -756.364 | -747.067 | -773.218 | 0 | -731.58 | -726.434 | -749.264 | 0 | -716.519 | -735.008 | -735.642 | 0 | -678.573 | -656.354 | -648.247 | 26.205 | -623.615 | -616.103 | -606.417 | 0 | -619.449 | -613.299 | -590.782 | 0 | -589.835 | -614.977 | -567.346 | 0 | -579.546 | -574.167 | -568.265 | 0 | -565.567 | -565.934 | -559.604 | 312.56 | -576.608 | -1,118.671 | -591.823 | 0 | -208.735 | -646.986 | -687.929 | 0 | -664.287 | -708.699 | -714.337 | 0 | -700.304 | -742.999 | -676.349 | 0 | -656.696 | -637.461 | -634.024 | 0 | -588.74 | -547.845 | -527.458 | 0 | -510.328 | -494.935 | -472.586 | 0 | -465.773 | -405.302 | -380.843 | -371.143 | -343.137 | -333.175 | -326.989 | -316.052 | -309.254 | -309.196 | -295.669 | -281.937 | -284.6 | -278.4 | -262.1 | -259.943 | -253.4 | -238.8 | -229.9 | -232.567 | -236.2 | -227.8 | -216.6 | -190.774 | -173 | -163.6 | -159.1 | -149.256 | -141.4 | -138.8 | -138 | -136.2 | -123.8 | -115.2 | -121 | -106.4 | -106.3 | -100.9 | -102.4 | -97.1 | -94.4 | -114.7 | -107.4 | -112.4 | -110.9 | -112.6 | -116.7 | -117.3 | -119.2 | -118.4 | -123.5 | -126.2 | -126.1 | -117.1 | -113.4 | -114.2 | -107 | -102.1 | -97.9 | -97 | -90.2 | -84 | -79.7 | -90.5 | -64 | -48.4 | -44.7 | -43.2 | -29.8 |
| Bedrijfskosten
| 317.154 | 285.384 | 273.127 | 3,203.703 | -1,011.229 | -1,076.096 | -1,116.378 | 279.718 | -956.332 | -983.261 | -1,054.315 | -18.956 | -851.089 | -808.212 | -790.774 | -34.439 | -776.022 | -645.006 | -808.203 | 80.299 | -831.857 | -805.206 | -778.829 | -160.797 | -756.364 | -747.067 | -773.218 | -75.877 | -731.58 | -726.434 | -749.264 | -113.32 | -716.519 | -735.008 | -735.642 | -204.202 | -678.573 | -656.354 | -648.247 | 26.205 | -623.615 | -616.103 | -606.417 | -98.65 | -619.449 | -613.299 | -590.782 | -32.81 | -589.835 | -614.977 | -567.346 | -81.305 | -579.546 | -574.167 | -568.265 | -22.871 | -565.567 | -565.934 | -559.604 | 312.56 | -576.608 | -1,118.671 | -591.823 | -2,267.257 | -208.735 | -646.986 | -687.929 | -2,294.193 | -664.287 | -708.699 | -714.337 | -2,303.131 | -700.304 | -742.999 | -676.349 | -2,083.553 | -656.696 | -637.461 | -634.024 | -1,778.06 | -588.74 | -547.845 | -527.458 | -1,571.366 | -510.328 | -494.935 | -472.586 | -30.923 | -465.773 | -405.302 | -380.843 | -371.143 | -343.137 | -333.175 | -326.989 | -316.052 | -309.254 | -309.196 | -295.669 | -281.937 | -284.6 | -278.4 | -262.1 | -259.943 | -253.4 | -238.8 | -229.9 | -232.567 | -236.2 | -227.8 | -216.6 | -190.774 | -173 | -163.6 | -159.1 | -149.256 | -141.4 | -138.8 | -138 | -136.2 | -123.8 | -115.2 | -118.3 | -104.2 | -103.9 | -98.9 | -100.6 | -95 | -92.4 | -113 | -105.8 | -109.7 | -109.2 | -111.2 | -115.4 | -115.8 | -117.8 | -116.8 | -122.2 | -126.2 | -126.1 | -117.1 | -113.4 | -114.2 | -107 | -102.1 | -97.9 | -97 | -90.2 | -84 | -79.7 | -90.5 | -64 | -48.4 | -44.7 | -43.2 | -29.8 |
| Bedrijfsresultaat
| 287.064 | 82.896 | 89.22 | 155.928 | -15.229 | -61.21 | -79.489 | 298.743 | -124.63 | -267.066 | -248.854 | 39.134 | 0.886 | 139.636 | 136.764 | 3,533.119 | 150.893 | 289.734 | -176.449 | 3,622.914 | 85.097 | 105.861 | 171.425 | 3,296.171 | 74.543 | 77.502 | -55.433 | 3,258.364 | 62.438 | 72.981 | 33.052 | 3,105.689 | 32.637 | 65.295 | 26.984 | 2,962.663 | 13.052 | 5.28 | 30.609 | 2,736.187 | 37.827 | 137.124 | 102.535 | 2,700.213 | 55.131 | -24.747 | 91.308 | 2,608.899 | 91.718 | -18.475 | 102.404 | 2,642.879 | -16.832 | 77.282 | 78.606 | 2,543.398 | 137.472 | 17.209 | 82.909 | 2,591.25 | 230.86 | 162.793 | 141.649 | 2,590.325 | -251.655 | 97.742 | -18.557 | 2,918.459 | 85.811 | 97.386 | 83.865 | 2,922.552 | 93.628 | 51.954 | 107.525 | 2,700.25 | 106.05 | 105.47 | 85.314 | 2,371.946 | 90.064 | 111.881 | 96.998 | 2,086.023 | 68.215 | 58.013 | 55.488 | 1,742.319 | 17.624 | -6.518 | 35.954 | 26.851 | 41.941 | 33.284 | 30.46 | 32.313 | 33.882 | 31.943 | 37.709 | 42.939 | 34.7 | 42.3 | 53.6 | 43.78 | 55.8 | 69.2 | 71.3 | 67.979 | 56.5 | 49.2 | 41.1 | 37.49 | 38.5 | 34.6 | 27.9 | 31.223 | 32.8 | 29.2 | 22.9 | 18.8 | 20.8 | 21.7 | 22.3 | 31.1 | 31.7 | 33.7 | 29.8 | 32.5 | 35.1 | 17.8 | 23.7 | 20.7 | 22.9 | 21.4 | 18.9 | 15.9 | 15.9 | 15.9 | 9 | 12.1 | 12.1 | -0.7 | 10.4 | 6.5 | 8.3 | 9.8 | 5.3 | 3.2 | 5.5 | 9.1 | 4 | 5.2 | -0.1 | 6 | 3.1 | 3.1 | 3.3 |
| Bedrijfsresultaat ratio
| 0.188 | 0.064 | 0.07 | 0.113 | -0.014 | -0.057 | -0.072 | 0.259 | -0.138 | -0.34 | -0.309 | 0.037 | 0.001 | 0.137 | 0.138 | 3.297 | 0.151 | 0.288 | -0.249 | 3.667 | 0.086 | 0.108 | 0.168 | 4.036 | 0.083 | 0.088 | -0.071 | 3.801 | 0.073 | 0.086 | 0.039 | 4.211 | 0.04 | 0.076 | 0.033 | 3.768 | 0.017 | 0.007 | 0.041 | 3.791 | 0.053 | 0.17 | 0.134 | 3.805 | 0.076 | -0.039 | 0.123 | 3.83 | 0.125 | -0.029 | 0.142 | 3.526 | -0.027 | 0.109 | 0.111 | 3.879 | 0.179 | 0.026 | 0.118 | 3.826 | 0.268 | 0.122 | 0.18 | 5.203 | -176.003 | 0.124 | -0.028 | 3.727 | 0.108 | 0.121 | 0.105 | 3.672 | 0.118 | 0.065 | 0.137 | 3.521 | 0.139 | 0.142 | 0.119 | 3.364 | 0.133 | 0.17 | 0.155 | 3.443 | 0.118 | 0.105 | 0.105 | 3.576 | 0.036 | -0.016 | 0.086 | 0.067 | 0.109 | 0.091 | 0.085 | 0.093 | 0.099 | 0.094 | 0.113 | 0.132 | 0.109 | 0.132 | 0.17 | 0.144 | 0.18 | 0.225 | 0.237 | 0.226 | 0.193 | 0.178 | 0.159 | 0.164 | 0.182 | 0.175 | 0.149 | 0.173 | 0.188 | 0.174 | 0.142 | 0.121 | 0.144 | 0.159 | 0.159 | 0.23 | 0.234 | 0.254 | 0.229 | 0.255 | 0.275 | 0.136 | 0.183 | 0.159 | 0.173 | 0.161 | 0.141 | 0.121 | 0.119 | 0.12 | 0.069 | 0.087 | 0.088 | -0.006 | 0.084 | 0.054 | 0.072 | 0.088 | 0.051 | 0.032 | 0.057 | 0.098 | 0.048 | 0.054 | -0.002 | 0.11 | 0.065 | 0.067 | 0.1 |
| Totaal overige inkomsten en kosten netto
| 287.064 | 75.097 | 89.22 | 4.609 | 3.917 | 10.186 | 17.411 | -316.085 | -4.273 | -4.274 | -4.275 | 2.141 | 2.481 | 2.197 | 3.204 | 1.478 | 2.894 | 1.353 | 2.562 | 1.84 | 2.603 | 2.35 | 2.25 | 2.167 | 2.427 | 2.356 | 2.325 | 2.27 | 5.446 | 2.124 | 2.105 | 1.878 | 2.406 | 1.887 | 2.123 | 2.088 | 2.281 | 2.276 | 2.266 | 2.005 | 2.275 | 2.09 | 2.301 | 2.199 | 2.685 | 2.521 | 2.333 | 2.384 | 2.532 | 2.544 | 2.714 | 0.663 | 3.508 | 4.443 | 3.27 | 3.063 | 1.761 | 2.18 | 1.293 | 1.711 | 0.895 | 0.694 | 1.667 | 0.788 | 1.313 | 1.202 | 1.294 | 1.258 | 1.324 | 1.225 | 1.347 | 1.456 | 1.263 | 1.129 | 1.337 | 1.097 | 1.294 | 1.424 | 1.623 | 1.325 | 1.368 | 0.965 | 1.117 | 1.06 | 1.111 | 1.331 | 1.241 | 1.073 | 0.044 | 0.538 | 0.418 | 2.329 | 1.355 | 0.438 | 1.274 | 1.966 | 0.538 | 2.088 | 1.757 | -64.376 | 19.2 | 24.8 | 25.2 | -74.704 | 27 | 29.2 | 26.7 | -64.619 | 25.5 | 21.9 | 22.1 | -49.367 | 18.2 | 16.9 | 17.4 | -46.259 | 17 | 16.3 | 16.2 | 14.2 | 10.6 | 9.3 | 13.7 | 12.5 | 15.6 | 15.5 | 16.3 | 14.2 | 13.9 | 16.7 | 15 | 13.9 | 14.2 | 14 | 13.9 | 12.7 | 13.4 | 13 | 12.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inkomen voor belasting
| 287.064 | 75.097 | 89.22 | 237.945 | -15.229 | -61.21 | -62.078 | -17.342 | -128.903 | -271.34 | -253.129 | 34.865 | -3.381 | 135.401 | 132.421 | 207.11 | 146.631 | 285.466 | -180.705 | 28.465 | 80.84 | 101.595 | 167.169 | -114.448 | 70.286 | 73.246 | -59.699 | 9.487 | 58.247 | 68.752 | 30.599 | -51.27 | 31.625 | 64.335 | 26.034 | 23.93 | 12.267 | 4.511 | 29.859 | -28.161 | 37.12 | 136.436 | 102.03 | 11.268 | 54.793 | -24.959 | 90.994 | -39.161 | 91.33 | -18.853 | 101.994 | 110.693 | -18.118 | 75.613 | 76.911 | -50.097 | 135.839 | 15.358 | 81.29 | 41.298 | 229.226 | 160.914 | 140.103 | -274.732 | -253.318 | 96.256 | -19.067 | 54.745 | 83.675 | 95.117 | 81.499 | 66.218 | 91.419 | 49.558 | 105.214 | 60.976 | 104.169 | 103.649 | 83.845 | 111.632 | 88.875 | 111.051 | 96.285 | 66.307 | 67.663 | 57.06 | 54.771 | 16.716 | 16.677 | -7.563 | 34.838 | 24.447 | 39.967 | 31.798 | 28.597 | 30.24 | 32.045 | 30.232 | 36.038 | 168.539 | 53.9 | 67.1 | 78.8 | 235.28 | 82.8 | 98.4 | 98 | 209.779 | 82 | 71.1 | 63.2 | 136.59 | 56.7 | 51.5 | 45.3 | 114.323 | 49.8 | 45.5 | 39.1 | 33 | 31.4 | 31 | 36 | 43.6 | 47.3 | 49.2 | 46.1 | 46.7 | 49 | 34.5 | 38.7 | 34.6 | 37.1 | 35.4 | 32.8 | 28.6 | 29.3 | 28.9 | 21.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inkomen voor belasting ratio
| 0.188 | 0.058 | 0.07 | 0.173 | -0.014 | -0.057 | -0.056 | -0.015 | -0.143 | -0.345 | -0.314 | 0.033 | -0.004 | 0.133 | 0.133 | 0.193 | 0.147 | 0.284 | -0.255 | 0.029 | 0.082 | 0.104 | 0.164 | -0.14 | 0.079 | 0.083 | -0.076 | 0.011 | 0.068 | 0.081 | 0.036 | -0.07 | 0.039 | 0.075 | 0.032 | 0.03 | 0.016 | 0.006 | 0.04 | -0.039 | 0.052 | 0.169 | 0.134 | 0.016 | 0.075 | -0.039 | 0.123 | -0.057 | 0.125 | -0.029 | 0.141 | 0.148 | -0.029 | 0.107 | 0.109 | -0.076 | 0.177 | 0.023 | 0.116 | 0.061 | 0.266 | 0.121 | 0.178 | -0.552 | -177.166 | 0.122 | -0.028 | 0.07 | 0.106 | 0.118 | 0.102 | 0.083 | 0.115 | 0.062 | 0.134 | 0.08 | 0.137 | 0.14 | 0.117 | 0.158 | 0.131 | 0.168 | 0.154 | 0.109 | 0.117 | 0.103 | 0.104 | 0.034 | 0.034 | -0.019 | 0.084 | 0.061 | 0.104 | 0.087 | 0.08 | 0.087 | 0.093 | 0.089 | 0.108 | 0.519 | 0.169 | 0.209 | 0.25 | 0.775 | 0.268 | 0.319 | 0.325 | 0.698 | 0.28 | 0.257 | 0.245 | 0.598 | 0.268 | 0.26 | 0.242 | 0.633 | 0.286 | 0.271 | 0.243 | 0.213 | 0.217 | 0.226 | 0.256 | 0.322 | 0.349 | 0.371 | 0.354 | 0.366 | 0.384 | 0.264 | 0.299 | 0.265 | 0.281 | 0.267 | 0.244 | 0.217 | 0.219 | 0.218 | 0.166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Belastingkosten
| 56.208 | 12.529 | 15.758 | 46.551 | -7.002 | -19.667 | -16.79 | -10.572 | -30.6 | -60.659 | -56.212 | 4.392 | -4.669 | 26.22 | 25.426 | 40.367 | 27.774 | 57.255 | -41.501 | -3.223 | 11.558 | 18.345 | 31.302 | -32.569 | 11.708 | 13.066 | -17.092 | -10.292 | 11.762 | 17.119 | 3.619 | -25.188 | 4.695 | 15.462 | 2.711 | 0.525 | -3.003 | -5.128 | 3.694 | -7.205 | 5.824 | 41.476 | 29.381 | -4.108 | 15.223 | -15.695 | 24.533 | -21.779 | 25.129 | -13.589 | 28.638 | 31.224 | -14.336 | 18.362 | 18.685 | -26.45 | 38.99 | -2.459 | 20.111 | 7.063 | 71.489 | 46.467 | 43.45 | -106.387 | -112.779 | 25.53 | -15.106 | 10.153 | 20.397 | 25.608 | 21.046 | 16.086 | 23.192 | 11.746 | 46.568 | 14.757 | 31.155 | 30.047 | 23.421 | 37.503 | 23.746 | 32.917 | 27.469 | 17.081 | 18.048 | 13.688 | 12.663 | -0.614 | -1.843 | -8.864 | 5.884 | 2.336 | 7.912 | 5.333 | 3.889 | 4.235 | 4.624 | 4.23 | 6.1 | 8.53 | 5.8 | 8.1 | 12.4 | 8.154 | 13.2 | 17.7 | 18.7 | 17.873 | 14.4 | 12.1 | 9.1 | 8.626 | 9.1 | 7.6 | 5.5 | 6.622 | 7.1 | 6.3 | 3.9 | 3.6 | 4.2 | 4.1 | 4.3 | 6.8 | 7.3 | 8.2 | 7 | 7.5 | 9.1 | 3 | 5.1 | 3.6 | 5.2 | 4.4 | 3.6 | -3.6 | 3 | 3.1 | 0.6 | -12.1 | -12.1 | 0.7 | -10.4 | -6.5 | -8.3 | -9.8 | -5.3 | -3.2 | -5.5 | -9.1 | -4 | -5.2 | 0.1 | -6 | -3.1 | -3.1 | -3.3 |
| Nettowinst
| 230.856 | 62.568 | 73.462 | 191.394 | -8.227 | -41.543 | -45.288 | -6.77 | -98.303 | -210.681 | -196.917 | 30.473 | 1.288 | 109.181 | 106.995 | 166.743 | 118.857 | 228.211 | -139.204 | 31.688 | 69.282 | 83.25 | 135.867 | -81.879 | 58.578 | 60.18 | -42.607 | 19.779 | 46.485 | 51.633 | 26.98 | -26.082 | 26.93 | 48.873 | 23.323 | 23.405 | 15.27 | 9.639 | 26.165 | -20.956 | 31.296 | 94.96 | 72.649 | 15.376 | 39.57 | -9.264 | 66.461 | -17.382 | 66.201 | -5.264 | 73.356 | 79.469 | -3.782 | 57.251 | 58.226 | -23.647 | 96.849 | 17.817 | 61.179 | 34.235 | 157.737 | 114.447 | 96.653 | -168.345 | -0.141 | 70.726 | -3.961 | 44.592 | 63.278 | 69.509 | 60.453 | 50.132 | 68.227 | 37.812 | 58.646 | 46.219 | 73.014 | 73.602 | 60.424 | 74.129 | 65.129 | 78.134 | 68.816 | 49.226 | 49.615 | 43.372 | 42.108 | 17.33 | 18.52 | 1.301 | 28.954 | 22.111 | 32.055 | 26.465 | 24.708 | 26.005 | 27.421 | 26.002 | 29.938 | 33.009 | 27.7 | 33 | 40 | 34.426 | 41.4 | 50.3 | 51.4 | 48.806 | 40.8 | 35.9 | 30.8 | 28.264 | 29 | 26.6 | 21.9 | 24.201 | 25.2 | 22.4 | 18.5 | 14.9 | 16.3 | 17.4 | 17.8 | 24.1 | 24.2 | 25.3 | 22.6 | 24.8 | 25.8 | 14.4 | 18.2 | 16.7 | 17.3 | 16.6 | 14.9 | 19 | 12.4 | 12.3 | 7.9 | 12.1 | 12.1 | -0.7 | 10.4 | 6.5 | 8.3 | 9.8 | 5.3 | 3.2 | 5.5 | 9.1 | 4 | 5.2 | -0.1 | 6 | 3.1 | 3.1 | 3.3 |
| Nettowinstmarge
| 0.151 | 0.048 | 0.058 | 0.139 | -0.008 | -0.038 | -0.041 | -0.006 | -0.109 | -0.268 | -0.244 | 0.029 | 0.001 | 0.107 | 0.108 | 0.156 | 0.119 | 0.227 | -0.197 | 0.032 | 0.07 | 0.085 | 0.133 | -0.1 | 0.065 | 0.068 | -0.054 | 0.023 | 0.054 | 0.061 | 0.032 | -0.035 | 0.033 | 0.057 | 0.028 | 0.03 | 0.02 | 0.013 | 0.035 | -0.029 | 0.043 | 0.118 | 0.095 | 0.022 | 0.054 | -0.014 | 0.09 | -0.026 | 0.09 | -0.008 | 0.102 | 0.106 | -0.006 | 0.081 | 0.083 | -0.036 | 0.126 | 0.027 | 0.087 | 0.051 | 0.183 | 0.086 | 0.123 | -0.338 | -0.098 | 0.09 | -0.006 | 0.057 | 0.08 | 0.086 | 0.076 | 0.063 | 0.086 | 0.048 | 0.075 | 0.06 | 0.096 | 0.099 | 0.084 | 0.105 | 0.096 | 0.118 | 0.11 | 0.081 | 0.086 | 0.078 | 0.08 | 0.036 | 0.038 | 0.003 | 0.069 | 0.056 | 0.083 | 0.072 | 0.069 | 0.075 | 0.08 | 0.076 | 0.09 | 0.102 | 0.087 | 0.103 | 0.127 | 0.113 | 0.134 | 0.163 | 0.171 | 0.162 | 0.139 | 0.13 | 0.12 | 0.124 | 0.137 | 0.134 | 0.117 | 0.134 | 0.145 | 0.133 | 0.115 | 0.096 | 0.113 | 0.127 | 0.127 | 0.178 | 0.178 | 0.191 | 0.173 | 0.195 | 0.202 | 0.11 | 0.141 | 0.128 | 0.131 | 0.125 | 0.111 | 0.144 | 0.093 | 0.093 | 0.06 | 0.087 | 0.088 | -0.006 | 0.084 | 0.054 | 0.072 | 0.088 | 0.051 | 0.032 | 0.057 | 0.098 | 0.048 | 0.054 | -0.002 | 0.11 | 0.065 | 0.067 | 0.1 |
| WPA (Winst Per Aandeel)
| 4.17 | 1.13 | 1.33 | 3.46 | -0.15 | -0.75 | -0.82 | -0.12 | -1.78 | -3.8 | -3.56 | 0.55 | 0.02 | 1.97 | 1.93 | 3.01 | 2.15 | 4.12 | -2.51 | 0.57 | 1.25 | 1.5 | 2.46 | -1.48 | 1.06 | 1.09 | -0.77 | 0.36 | 0.84 | 0.93 | 0.49 | -0.47 | 0.49 | 0.88 | 0.42 | 0.42 | 0.28 | 0.17 | 0.47 | -0.38 | 0.57 | 1.73 | 1.32 | 0.28 | 0.72 | -0.17 | 1.21 | -0.32 | 1.21 | -0.096 | 1.34 | 1.45 | -0.069 | 1.04 | 1.06 | -0.43 | 1.77 | 0.33 | 1.12 | 0.62 | 2.88 | 2.09 | 1.76 | -3.07 | -0.003 | 1.29 | -0.072 | 0.79 | 1.16 | 1.27 | 1.11 | 0.92 | 1.25 | 0.69 | 1.07 | 0.84 | 1.34 | 1.35 | 1.11 | 1.36 | 1.2 | 1.43 | 1.26 | 0.9 | 0.91 | 0.8 | 0.77 | 0.32 | 0.34 | 0.02 | 0.53 | 0.4 | 0.59 | 0.49 | 0.46 | 0.48 | 0.51 | 0.48 | 0.55 | 0.61 | 0.51 | 0.6 | 0.73 | 0.63 | 0.75 | 0.91 | 0.93 | 0.88 | 0.74 | 0.65 | 0.56 | 0.51 | 0.53 | 0.49 | 0.4 | 0.44 | 0.46 | 0.41 | 0.34 | 0.27 | 0.3 | 0.32 | 0.33 | 0.44 | 0.44 | 0.47 | 0.45 | 0.46 | 0.48 | 0.27 | 0.34 | 0.31 | 0.32 | 0.31 | 0.28 | 0.35 | 0.23 | 0.23 | 0.15 | 0.23 | 0.23 | -0.014 | 0.2 | 0.13 | 0.16 | 0.18 | 0.1 | 0.064 | 0.11 | 0.17 | 0.08 | 0.097 | -0.002 | 0.11 | 0.06 | 0.075 | 0.08 |
| Verwaterde WPA
| 4.17 | 1.13 | 1.33 | 3.46 | -0.15 | -0.75 | -0.82 | -0.12 | -1.78 | -3.8 | -3.56 | 0.55 | 0.02 | 1.97 | 1.93 | 3.01 | 2.15 | 4.12 | -2.51 | 0.57 | 1.25 | 1.5 | 2.45 | -1.48 | 1.06 | 1.09 | -0.77 | 0.36 | 0.84 | 0.93 | 0.49 | -0.47 | 0.49 | 0.88 | 0.42 | 0.42 | 0.28 | 0.17 | 0.47 | -0.38 | 0.57 | 1.73 | 1.32 | 0.28 | 0.72 | -0.17 | 1.21 | -0.32 | 1.21 | -0.096 | 1.34 | 1.45 | -0.069 | 1.04 | 1.06 | -0.43 | 1.77 | 0.32 | 1.12 | 0.62 | 2.85 | 2.07 | 1.75 | -3.07 | -0.003 | 1.29 | -0.072 | 0.79 | 1.15 | 1.27 | 1.1 | 0.92 | 1.25 | 0.69 | 1.07 | 0.84 | 1.33 | 1.35 | 1.1 | 1.36 | 1.19 | 1.43 | 1.26 | 0.9 | 0.91 | 0.8 | 0.77 | 0.32 | 0.34 | 0.02 | 0.53 | 0.4 | 0.59 | 0.49 | 0.45 | 0.48 | 0.51 | 0.48 | 0.55 | 0.61 | 0.51 | 0.6 | 0.73 | 0.63 | 0.75 | 0.9 | 0.93 | 0.88 | 0.74 | 0.65 | 0.56 | 0.51 | 0.53 | 0.48 | 0.4 | 0.44 | 0.46 | 0.41 | 0.34 | 0.27 | 0.3 | 0.32 | 0.33 | 0.44 | 0.44 | 0.47 | 0.45 | 0.46 | 0.48 | 0.27 | 0.34 | 0.31 | 0.32 | 0.31 | 0.28 | 0.35 | 0.23 | 0.23 | 0.15 | 0.23 | 0.23 | -0.014 | 0.2 | 0.13 | 0.16 | 0.18 | 0.1 | 0.064 | 0.11 | 0.17 | 0.08 | 0.097 | -0.002 | 0.11 | 0.06 | 0.075 | 0.08 |
| EBITDA
| 287.064 | -7.799 | 89.22 | 167.393 | -15.229 | -61.21 | -62.078 | 316.486 | -105.682 | -243.62 | -226.601 | 61.326 | 20.908 | 158.898 | 154.344 | 229.217 | 168.528 | 306.69 | -160.423 | 50.039 | 101.345 | 121.94 | 186.51 | -95.13 | 89.701 | 91.926 | -41.285 | 27.508 | 76.53 | 87.241 | 46.317 | -43.547 | 39.481 | 71.796 | 33.341 | 31.305 | 19.269 | 11.923 | 37.716 | -19.515 | 44.578 | 143.758 | 109.295 | 18.536 | 61.927 | -16.645 | 100.125 | -29.723 | 100.921 | -9.291 | 111.92 | 121.653 | -6.81 | 87.436 | 89.026 | -37.331 | 150.063 | 25.728 | 91.471 | 52.345 | 239.757 | 171.844 | 150.016 | -266.306 | -244.812 | 104.368 | -12.108 | 63.401 | 92.476 | 103.911 | 90.161 | 74.941 | 99.83 | 57.823 | 113.257 | 68.582 | 110.618 | 110.067 | 89.375 | 117.383 | 94.16 | 115.806 | 100.908 | 71.567 | 72.347 | 62.061 | 59.008 | 20.779 | 20.128 | -4.063 | 38.157 | 30.403 | 43.779 | 34.889 | 31.942 | 34.2 | 35.648 | 33.591 | 39.334 | 44.935 | 39 | 41.5 | 55 | 48.224 | 56.1 | 69.4 | 71.8 | 70.936 | 56.4 | 50.8 | 41.8 | 39.357 | 39.3 | 35.3 | 28.6 | 32.159 | 33.7 | 30.3 | 23.7 | 20 | 22.1 | 23.1 | 23.4 | 32.3 | 33.4 | 35.5 | 30.8 | 32.5 | 35.1 | 17.8 | 24.5 | 21.4 | 22.6 | 22.5 | 20 | 15.3 | 17 | 17.4 | 9.7 | 12.1 | 12.1 | -0.7 | 10.4 | 6.5 | 8.3 | 9.8 | 5.3 | 3.2 | 5.5 | 9.1 | 4 | 5.2 | -0.1 | 6 | 3.1 | 3.1 | 3.3 |
| EBITDA ratio
| 0.188 | -0.006 | 0.07 | 0.122 | -0.014 | -0.057 | -0.056 | 0.275 | -0.117 | -0.31 | -0.281 | 0.058 | 0.022 | 0.156 | 0.155 | 0.214 | 0.169 | 0.305 | -0.226 | 0.051 | 0.103 | 0.124 | 0.183 | -0.116 | 0.1 | 0.104 | -0.053 | 0.032 | 0.089 | 0.102 | 0.055 | -0.059 | 0.049 | 0.084 | 0.04 | 0.04 | 0.026 | 0.016 | 0.051 | -0.027 | 0.062 | 0.178 | 0.143 | 0.026 | 0.085 | -0.026 | 0.135 | -0.044 | 0.138 | -0.014 | 0.155 | 0.162 | -0.011 | 0.124 | 0.126 | -0.057 | 0.196 | 0.039 | 0.131 | 0.077 | 0.278 | 0.129 | 0.191 | -0.535 | -171.217 | 0.132 | -0.018 | 0.081 | 0.117 | 0.129 | 0.113 | 0.094 | 0.126 | 0.073 | 0.144 | 0.089 | 0.145 | 0.148 | 0.124 | 0.166 | 0.139 | 0.176 | 0.162 | 0.118 | 0.125 | 0.112 | 0.112 | 0.043 | 0.042 | -0.01 | 0.092 | 0.076 | 0.114 | 0.095 | 0.089 | 0.098 | 0.104 | 0.098 | 0.118 | 0.138 | 0.122 | 0.129 | 0.174 | 0.159 | 0.181 | 0.225 | 0.238 | 0.236 | 0.193 | 0.183 | 0.162 | 0.172 | 0.186 | 0.178 | 0.153 | 0.178 | 0.193 | 0.18 | 0.147 | 0.129 | 0.153 | 0.169 | 0.166 | 0.239 | 0.246 | 0.268 | 0.236 | 0.255 | 0.275 | 0.136 | 0.189 | 0.164 | 0.171 | 0.17 | 0.149 | 0.116 | 0.127 | 0.131 | 0.074 | 0.087 | 0.088 | -0.006 | 0.084 | 0.054 | 0.072 | 0.088 | 0.051 | 0.032 | 0.057 | 0.098 | 0.048 | 0.054 | -0.002 | 0.11 | 0.065 | 0.067 | 0.1 |