NL Industries, Inc.
NYSE:NL
7.46 (USD) • At close January 10, 2025
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
| 33.667 | 35.887 | 37.971 | 43.165 | 40.355 | 36.616 | 41.151 | 40 | 42.864 | 41.675 | 42.05 | 34.1 | 34.556 | 36.253 | 35.924 | 30 | 28.426 | 23.8 | 32.311 | 29.6 | 29.703 | 33.73 | 31.176 | 27.4 | 30.029 | 32.385 | 28.413 | 25.1 | 26.993 | 30.002 | 29.948 | 26.3 | 28.404 | 27.107 | 27.075 | 25.7 | 26.505 | 28.918 | 27.891 | 24.7 | 26.473 | 26.8 | 25.781 | 22.3 | 24.209 | 24.039 | 21.453 | -27.043 | 37.11 | 37.598 | 35.531 | 33.08 | 35.736 | 35.2 | 34.777 | 32.34 | 35.74 | 34.384 | 32.8 | 28.999 | 29.411 | 29.239 | 28.476 | 37.365 | 43.909 | 43.708 | 40.52 | 42.514 | 46.389 | 45.229 | 43.551 | 44.139 | 48.812 | 50.143 | 47.029 | 46.643 | 47.134 | 45.73 | 46.843 | 16.773 | 55.987 | 295.789 | 263.267 | 245.642 | 242.931 | 266.971 | 252.973 | 216.67 | 238.39 | 234.815 | 202.357 | 154.427 | 213.778 | 225.403 | 241.491 | 197.875 | 242.309 | 251.126 | 231.009 | 231.6 | 242.6 | 232.6 | 201.6 | 208.9 | 221.5 | 241.6 | 222.6 | 96.7 | 248.2 | 252.8 | 239.5 | 234 | 248.5 | 263.2 | 240.4 | 234.2 | 255.3 | 283.5 | 250.9 | 223.8 | 225.2 | 237.1 | 201.8 | 183.3 | 202.1 | 221.4 | 198.5 | 199.5 | 232.3 | 235.6 | 226.1 | 195.6 | 202.4 | 217.2 | 225 | 227.3 | 221 | 230.6 | 227.7 | 239.4 | 249.5 | 268.5 | 243.5 | -124.9 | 364.5 | 393.8 | 373.5 | 214.8 | 214.8 | 214.8 | 214.8 |
Kosten van de omzet
| 24.199 | 24.722 | 28.304 | 30.142 | 27.736 | 26.343 | 28.447 | 28.9 | 30.928 | 28.046 | 29.97 | 24.7 | 23.634 | 24.947 | 24.889 | 22.3 | 21.098 | 16.434 | 21.88 | 20.6 | 20.227 | 22.791 | 21.552 | 19.5 | 20.433 | 21.151 | 18.91 | 17.7 | 18.795 | 20.494 | 20.263 | 17.2 | 19.005 | 18.621 | 18.87 | 18.1 | 18.387 | 19.758 | 19.325 | 17 | 18.331 | 18.2 | 18.032 | 15.8 | 16.695 | 16.429 | 15.433 | -21.709 | 26.948 | 27.573 | 26.057 | 24.933 | 27.202 | 25.4 | 26.097 | 24.002 | 26.042 | 25.529 | 23.701 | 23.204 | 22.446 | 22.993 | 23.702 | 29.256 | 32.688 | 32.727 | 31.078 | 32.534 | 35.124 | 33.368 | 31.429 | 34.498 | 35.955 | 37.794 | 35.401 | 34.678 | 36.153 | 35.203 | 36.56 | 12.783 | 43.49 | 227.505 | 202.231 | 175.739 | 177.432 | 197.649 | 188.417 | 161.809 | 177.521 | 176.247 | 156.253 | 130.893 | 145.945 | 151.32 | 149.902 | 128.13 | 159.021 | 156.547 | 151.39 | 157.3 | 173.4 | 159.5 | 138.3 | 133.4 | 143.3 | 158.8 | 148.4 | 86 | 171.7 | 182.1 | 175.2 | 171 | 183.2 | 184 | 159.7 | 139.7 | 159.2 | 177.9 | 160.5 | 148 | 158.7 | 169.9 | 138.5 | 133.1 | 143.5 | 159.5 | 130 | 123.3 | 150.6 | 156.8 | 150.4 | 28.6 | 164.4 | 171.5 | 169.3 | 19.2 | 162 | 148.8 | 147.1 | 26.5 | 160.8 | 174.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 9.468 | 11.165 | 9.667 | 13.023 | 12.619 | 10.273 | 12.704 | 11.1 | 11.936 | 13.629 | 12.08 | 9.4 | 10.922 | 11.306 | 11.035 | 7.7 | 7.328 | 7.366 | 10.431 | 9 | 9.476 | 10.939 | 9.624 | 7.9 | 9.596 | 11.234 | 9.503 | 7.4 | 8.198 | 9.508 | 9.685 | 9.1 | 9.399 | 8.486 | 8.205 | 7.6 | 8.118 | 9.16 | 8.566 | 7.7 | 8.142 | 8.6 | 7.749 | 6.5 | 7.514 | 7.61 | 6.02 | -5.334 | 10.162 | 10.025 | 9.474 | 8.147 | 8.534 | 9.8 | 8.68 | 8.338 | 9.698 | 8.855 | 9.099 | 5.795 | 6.965 | 6.246 | 4.774 | 8.109 | 11.221 | 10.981 | 9.442 | 9.98 | 11.265 | 11.861 | 12.122 | 9.641 | 12.857 | 12.349 | 11.628 | 11.965 | 10.981 | 10.527 | 10.283 | 3.99 | 12.497 | 68.284 | 61.036 | 69.903 | 65.499 | 69.322 | 64.556 | 54.861 | 60.869 | 58.568 | 46.104 | 23.534 | 67.833 | 74.083 | 91.589 | 69.745 | 83.288 | 94.579 | 79.619 | 74.3 | 69.2 | 73.1 | 63.3 | 75.5 | 78.2 | 82.8 | 74.2 | 10.7 | 76.5 | 70.7 | 64.3 | 63 | 65.3 | 79.2 | 80.7 | 94.5 | 96.1 | 105.6 | 90.4 | 75.8 | 66.5 | 67.2 | 63.3 | 50.2 | 58.6 | 61.9 | 68.5 | 76.2 | 81.7 | 78.8 | 75.7 | 167 | 38 | 45.7 | 55.7 | 208.1 | 59 | 81.8 | 80.6 | 212.9 | 88.7 | 94.2 | 243.5 | -124.9 | 364.5 | 393.8 | 373.5 | 214.8 | 214.8 | 214.8 | 214.8 |
Brutowinstmarge
| 0.281 | 0.311 | 0.255 | 0.302 | 0.313 | 0.281 | 0.309 | 0.278 | 0.278 | 0.327 | 0.287 | 0.276 | 0.316 | 0.312 | 0.307 | 0.257 | 0.258 | 0.309 | 0.323 | 0.304 | 0.319 | 0.324 | 0.309 | 0.288 | 0.32 | 0.347 | 0.334 | 0.295 | 0.304 | 0.317 | 0.323 | 0.346 | 0.331 | 0.313 | 0.303 | 0.296 | 0.306 | 0.317 | 0.307 | 0.312 | 0.308 | 0.321 | 0.301 | 0.291 | 0.31 | 0.317 | 0.281 | 0.197 | 0.274 | 0.267 | 0.267 | 0.246 | 0.239 | 0.278 | 0.25 | 0.258 | 0.271 | 0.258 | 0.277 | 0.2 | 0.237 | 0.214 | 0.168 | 0.217 | 0.256 | 0.251 | 0.233 | 0.235 | 0.243 | 0.262 | 0.278 | 0.218 | 0.263 | 0.246 | 0.247 | 0.257 | 0.233 | 0.23 | 0.22 | 0.238 | 0.223 | 0.231 | 0.232 | 0.285 | 0.27 | 0.26 | 0.255 | 0.253 | 0.255 | 0.249 | 0.228 | 0.152 | 0.317 | 0.329 | 0.379 | 0.352 | 0.344 | 0.377 | 0.345 | 0.321 | 0.285 | 0.314 | 0.314 | 0.361 | 0.353 | 0.343 | 0.333 | 0.111 | 0.308 | 0.28 | 0.268 | 0.269 | 0.263 | 0.301 | 0.336 | 0.404 | 0.376 | 0.372 | 0.36 | 0.339 | 0.295 | 0.283 | 0.314 | 0.274 | 0.29 | 0.28 | 0.345 | 0.382 | 0.352 | 0.334 | 0.335 | 0.854 | 0.188 | 0.21 | 0.248 | 0.916 | 0.267 | 0.355 | 0.354 | 0.889 | 0.356 | 0.351 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 18 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 17 | 0 | 0 | 0 | 16 | 0 | 0 | 0 | 17 | 0 | 0 | 0 | 16 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.437 | 6.402 | 6.27 | 6.41 | 6.456 | 5.906 | 5.664 | 8.714 | 8.72 | 6.107 | 8.21 | 8 | 8.662 | 8.426 | 7.088 | 7.5 | 7.636 | 7.438 | 7.919 | 8.9 | 8.639 | 8.98 | 7.389 | 9 | 6.658 | 10.067 | 13.083 | 8 | 7.578 | 8.317 | 10.658 | 8.5 | 9.481 | 8.103 | 10.501 | 10.4 | 7.343 | 10.51 | 8.696 | 8.5 | 9.014 | 13.7 | 8.731 | 64.7 | 10.164 | 20.992 | 9.503 | 4.406 | 3.436 | 4.949 | 16.167 | 20.56 | 4.733 | 12.2 | 3.627 | 18.07 | 3.586 | 2.593 | 13.52 | 17.824 | 3.613 | 4.956 | 9.32 | 0 | 0 | 0 | 10.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 6.084 | 1.341 | 1.083 | 0 | 0 | 0 | -3.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.104 | 6.19 | 6.096 | 6.565 | 0 | 5.745 | 5.9 | 6.156 | 6.508 | 5.936 | 0 | 0 | 47.946 | 0 | 6.451 | 0 | 0 | 0 | 0 | 0.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.437 | 9.074 | 7.611 | 7.493 | 6.456 | 5.906 | 5.664 | 5.7 | 8.72 | 6.107 | 8.21 | 8 | 8.662 | 8.426 | 7.088 | 7.5 | 7.636 | 7.438 | 7.919 | 8.9 | 8.639 | 8.98 | 7.389 | 9 | 6.658 | 10.067 | 13.083 | 8 | 7.578 | 8.317 | 10.658 | 8.5 | 9.481 | 8.103 | 10.501 | 10.4 | 7.343 | 10.51 | 8.696 | 8.5 | 9.014 | 13.7 | 8.731 | 64.7 | 10.164 | 20.992 | 9.503 | 3.302 | 9.626 | 11.045 | 22.732 | -5.67 | 10.478 | 18.1 | 9.783 | 24.578 | 9.522 | -3.444 | -6.215 | 65.77 | -3.297 | 11.407 | 9.32 | 16.823 | 9.363 | 6.504 | 10.18 | 17.911 | 12.572 | 6.571 | 11.595 | 12.2 | 14.359 | 6.441 | 10.814 | 12.127 | 9.909 | 10.031 | 11.959 | 19.715 | 6.505 | 39.595 | 35.244 | 43.579 | 39.426 | 54.177 | 29.379 | 39.158 | 39.143 | 32.389 | 34.845 | 32.189 | 30.665 | 29.336 | 32.322 | 32.984 | 33.972 | 36.832 | 33.39 | 36.5 | 32.1 | 33.1 | 32.6 | 35.7 | 32.1 | 33.6 | 32.6 | 15.9 | 38.4 | 43.1 | 71.1 | 46.2 | 45.3 | 43.1 | 42.9 | 46.6 | 48.3 | 50.4 | 44.2 | 55.1 | 47.2 | 54.3 | 56 | 47.5 | 42.5 | 50.9 | 44.7 | 58.3 | 48.6 | 48.3 | 48.5 | 168 | 7.1 | 7.4 | 10.9 | 173.6 | 6.5 | 6.8 | 19.5 | 203.2 | -6.5 | 5.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 4.29 | 0 | 2.438 | 0 | -5.281 | 2.843 | 3 | -0.223 | -0.223 | -0.223 | -0.2 | -0.196 | -0.196 | -0.071 | -0.2 | -0.208 | -0.208 | -0.208 | -0.1 | -0.434 | -0.428 | -0.428 | 0.1 | -0.099 | -0.099 | -0.099 | 0.03 | 0.137 | -0.177 | -0.177 | 0.004 | 0 | 0.005 | 0 | 0.029 | 0.074 | 0.017 | 0 | 0.046 | -0.009 | 0 | 0.131 | 0.006 | 0.009 | 0.014 | 0 | -3.612 | 0 | 0 | 0 | -1.014 | 0 | 0 | 0 | 13.587 | -0.181 | 0.237 | -32.152 | -11.262 | 0.221 | 0 | 0.031 | -59.053 | 10.112 | 5.416 | -0.052 | -5.556 | 0.447 | 9.138 | -2.417 | -7.659 | -0.155 | 5.919 | -2.135 | -0.313 | -1.148 | -1.217 | -0.207 | -15.457 | 3.737 | -7.129 | 6.422 | -3.757 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.486 | 7.875 | 8.4 | 8.3 | 8.3 | 8.7 | 9 | 8.5 | 8.5 | 8.5 | 6.5 | 9.1 | 9.5 | 9.8 | 9.5 | 10.1 | 10.8 | 10.1 | 9.8 | 9.9 | 10 | 9.3 | 7.8 | 9.3 | 9 | 8.5 | 8.2 | 13.4 | 12.2 | 12.5 | 12.8 | 13.5 | 13.1 | 8.5 | 8.8 | 7.6 | 7.6 | 8.6 | 12.3 | 7.9 | 7.6 | 7.7 | 6.6 | 6.6 | 6.7 | 0 | -724.1 | 0 | 0 | 0 | -657 | 0 | 0 | 0 |
Bedrijfskosten
| 7.932 | 9.074 | 7.611 | 7.493 | 9.32 | 8.852 | 8.507 | 8.7 | 8.72 | 9.647 | 8.21 | 8 | 8.662 | 8.426 | 7.088 | 7.5 | 7.636 | 7.438 | 7.919 | 5.9 | 4.215 | 8.971 | 7.389 | 9 | 6.64 | 10.059 | 12.464 | 7.9 | 7.441 | 8.317 | 10.658 | 8.5 | 9.481 | 8.098 | 10.501 | 10.4 | 7.269 | 10.493 | 8.696 | 8.5 | 9.005 | 13.7 | 8.6 | 64.6 | 10.155 | 20.978 | 9.503 | -0.31 | 9.626 | 11.045 | 22.732 | -6.684 | 10.478 | 18.1 | 9.783 | 38.165 | 9.341 | -3.207 | -38.367 | 54.508 | -3.076 | 11.407 | 9.351 | -42.23 | 19.475 | 11.92 | 10.128 | 12.355 | 13.019 | 15.709 | 9.178 | 4.541 | 14.204 | 12.36 | 8.679 | 11.814 | 8.761 | 8.814 | 11.752 | 4.258 | 10.242 | 32.466 | 41.666 | 39.822 | 39.426 | 54.177 | 29.379 | 39.158 | 39.143 | 32.389 | 34.845 | 32.189 | 30.665 | 29.336 | 32.322 | 32.984 | 33.972 | 44.318 | 41.265 | 44.9 | 40.4 | 41.4 | 41.3 | 44.7 | 40.6 | 42.1 | 41.1 | 22.4 | 47.5 | 52.6 | 80.9 | 55.7 | 55.4 | 53.9 | 53 | 56.4 | 58.2 | 60.4 | 53.5 | 62.9 | 56.5 | 63.3 | 64.5 | 55.7 | 55.9 | 63.1 | 57.2 | 71.1 | 62.1 | 61.4 | 57 | 176.8 | 14.7 | 15 | 19.5 | 185.9 | 14.4 | 14.4 | 27.2 | 209.8 | 0.1 | 12.5 | 0 | -724.1 | 0 | 0 | 0 | -657 | 0 | 0 | 0 |
Bedrijfsresultaat
| 2.036 | 2.091 | 2.056 | 5.53 | 3.681 | 1.421 | 1.179 | 2.4 | 10.49 | 4.205 | 21.489 | 1.4 | 2.284 | 2.887 | 3.972 | 0.2 | -0.308 | 0.014 | 2.534 | 3 | 5.809 | -12.889 | 2.518 | -0.7 | 3.482 | -60.625 | -2.798 | -0.3 | 0.86 | 1.257 | -0.923 | 0.6 | -0.006 | 0.621 | -2.206 | -2.6 | 0.962 | -1.1 | 3.004 | -0.4 | 7.98 | -4.7 | -0.064 | -52.5 | -0.443 | -12.422 | -2.853 | 6.088 | 0.131 | -1.02 | -12.133 | 22.936 | -3.254 | -9 | 5.718 | -2.917 | 5.121 | 0.462 | -16.882 | -10.633 | -3.779 | 7.416 | -4.577 | 47.949 | -7.548 | -0.939 | -0.686 | -8.809 | -0.571 | -3.848 | 2.944 | 2.236 | -1.299 | -0.011 | 2.949 | 0.151 | 2.22 | 1.713 | -1.469 | -0.268 | 2.255 | 35.818 | 19.37 | 30.081 | 26.073 | 15.145 | 35.177 | 15.703 | 21.726 | 26.179 | 11.259 | -8.655 | 37.168 | 44.747 | 59.267 | 36.761 | 49.316 | 50.261 | 38.354 | 29.4 | 28.8 | 31.7 | 22 | 30.8 | 37.6 | 40.7 | 33.1 | -11.7 | 29 | 18.1 | -16.6 | 7.3 | 9.9 | 25.3 | 27.7 | 38.1 | 37.9 | 45.2 | 36.9 | 12.9 | 10 | 3.9 | -1.2 | -5.5 | 2.7 | -1.2 | 11.3 | 5.1 | 19.6 | 17.4 | 18.7 | -9.8 | 23.3 | 30.7 | 36.2 | 22.2 | 44.6 | 67.4 | 53.4 | 3.1 | 88.6 | 81.7 | 243.5 | -849 | 364.5 | 393.8 | 373.5 | -442.2 | 214.8 | 214.8 | 214.8 |
Bedrijfsresultaat ratio
| 0.06 | 0.058 | 0.054 | 0.128 | 0.091 | 0.039 | 0.029 | 0.06 | 0.245 | 0.101 | 0.511 | 0.041 | 0.066 | 0.08 | 0.111 | 0.007 | -0.011 | 0.001 | 0.078 | 0.101 | 0.196 | -0.382 | 0.081 | -0.026 | 0.116 | -1.872 | -0.098 | -0.012 | 0.032 | 0.042 | -0.031 | 0.023 | -0 | 0.023 | -0.081 | -0.101 | 0.036 | -0.038 | 0.108 | -0.016 | 0.301 | -0.175 | -0.002 | -2.354 | -0.018 | -0.517 | -0.133 | -0.225 | 0.004 | -0.027 | -0.341 | 0.693 | -0.091 | -0.256 | 0.164 | -0.09 | 0.143 | 0.013 | -0.515 | -0.367 | -0.128 | 0.254 | -0.161 | 1.283 | -0.172 | -0.021 | -0.017 | -0.207 | -0.012 | -0.085 | 0.068 | 0.051 | -0.027 | -0 | 0.063 | 0.003 | 0.047 | 0.037 | -0.031 | -0.016 | 0.04 | 0.121 | 0.074 | 0.122 | 0.107 | 0.057 | 0.139 | 0.072 | 0.091 | 0.111 | 0.056 | -0.056 | 0.174 | 0.199 | 0.245 | 0.186 | 0.204 | 0.2 | 0.166 | 0.127 | 0.119 | 0.136 | 0.109 | 0.147 | 0.17 | 0.168 | 0.149 | -0.121 | 0.117 | 0.072 | -0.069 | 0.031 | 0.04 | 0.096 | 0.115 | 0.163 | 0.148 | 0.159 | 0.147 | 0.058 | 0.044 | 0.016 | -0.006 | -0.03 | 0.013 | -0.005 | 0.057 | 0.026 | 0.084 | 0.074 | 0.083 | -0.05 | 0.115 | 0.141 | 0.161 | 0.098 | 0.202 | 0.292 | 0.235 | 0.013 | 0.355 | 0.304 | 1 | 6.797 | 1 | 1 | 1 | -2.059 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| 42.846 | 8.964 | 6.247 | 0.439 | -3.978 | -11.312 | -8.715 | 5.058 | -17.148 | 33.287 | 18.044 | 16.052 | 9.628 | 12.319 | 12.399 | 5.589 | 5.595 | 3.342 | -3.295 | 3.431 | -9.093 | 20.116 | 15.769 | 3.866 | -24.512 | 6.075 | 20.863 | 15.436 | 23.229 | 60.442 | 11.687 | 7.616 | 7.206 | 0.874 | -0.797 | -5.889 | -3.306 | -48.307 | 5.907 | 6.361 | 10 | 10.366 | 5.068 | 1.613 | -8.386 | -9.62 | -11.803 | 0.694 | 14.019 | 35.458 | 43.329 | 2.424 | 42.599 | 27.65 | 18.436 | 90.684 | 11.704 | 7.279 | 15.805 | 2.312 | 3.524 | -7.469 | -9.154 | 3.081 | -1.019 | 6.752 | 0.062 | 23.877 | -28.033 | 0.48 | 4.867 | 16.152 | 5.746 | 6.105 | 6.792 | 4.468 | 4.1 | 13.204 | 23.794 | 9.535 | 10.155 | -7.304 | -13.057 | -12.518 | -6.983 | -8.367 | -20.633 | -6.502 | -3.938 | -8.078 | -1.631 | 45.57 | -6.949 | -6.887 | -7.562 | 20.842 | -4.265 | 45.939 | -3.447 | -6.3 | -4.9 | -1.868 | -3.369 | -6.4 | -7.5 | -8.2 | -10.5 | 0 | -13.4 | -13 | -13.8 | -14.4 | -13.4 | -8.3 | -8.6 | -13.5 | -13.1 | -15.1 | -18.1 | 8.2 | -12.7 | -16 | 1.7 | -16.2 | -18.9 | -22.5 | -20.3 | -22.4 | -30.7 | -26.8 | -24.9 | -5.6 | -17.2 | -6.6 | -71 | -3.9 | -13 | -5.4 | -11.7 | 36.6 | 10.8 | -15.4 | -243.5 | 849 | -364.5 | -393.8 | -373.5 | 442.2 | -214.8 | -214.8 | -214.8 |
Inkomen voor belasting
| 44.882 | 9.755 | 8.303 | 8.287 | -0.297 | -9.891 | -4.518 | -6.3 | -13.932 | 37.492 | 21.914 | 17.4 | 11.912 | 15.206 | 16.371 | 5.7 | 5.287 | 3.356 | -0.761 | 6.4 | -3.284 | 7.227 | 18.287 | 3.1 | -21.03 | -54.55 | 18.065 | 15.1 | 24.266 | 61.876 | 10.941 | 8.2 | 7.2 | 1.495 | -3.003 | -8.5 | -2.344 | -49.407 | 8.911 | 6 | 17.98 | 5.7 | 5.004 | -50.9 | -8.829 | -22.042 | -14.656 | -0.599 | 13.413 | 34.438 | 29.87 | 25.36 | 39.345 | 18.5 | 24.154 | 87.767 | 16.825 | 7.741 | -1.077 | -8.321 | -0.255 | -0.053 | -13.731 | 51.03 | -8.567 | 5.813 | -0.624 | 15.068 | -28.604 | -2.583 | 8.701 | 18.388 | 4.216 | 6.094 | 9.741 | 4.619 | 6.32 | 14.917 | 22.325 | 9.267 | 12.031 | 28.261 | 6.313 | 17.563 | 25.524 | 6.778 | 14.544 | 9.201 | 13.459 | 18.101 | 9.628 | 36.915 | 30.219 | 38.227 | 51.705 | 57.603 | 45.051 | 96.2 | 34.907 | 23.1 | 23.6 | 29.8 | 18.6 | 24.4 | 30.1 | 32.5 | 22.6 | -11.7 | 12.5 | 5.1 | -33.4 | -7.1 | -3.5 | 17 | 19.1 | 24.6 | 24.8 | 30.1 | 18.8 | 21.1 | -2.7 | -12.1 | 0.5 | -21.7 | -16.2 | -23.7 | -9 | -17.3 | -11.1 | -9.4 | -6.2 | -15.4 | 6.1 | 24.1 | -34.8 | 18.3 | 31.6 | 62 | 41.7 | 39.7 | 99.4 | 66.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 1.333 | 0.272 | 0.219 | 0.192 | -0.007 | -0.27 | -0.11 | -0.158 | -0.325 | 0.9 | 0.521 | 0.51 | 0.345 | 0.419 | 0.456 | 0.19 | 0.186 | 0.141 | -0.024 | 0.216 | -0.111 | 0.214 | 0.587 | 0.113 | -0.7 | -1.684 | 0.636 | 0.602 | 0.899 | 2.062 | 0.365 | 0.312 | 0.253 | 0.055 | -0.111 | -0.331 | -0.088 | -1.709 | 0.319 | 0.243 | 0.679 | 0.213 | 0.194 | -2.283 | -0.365 | -0.917 | -0.683 | 0.022 | 0.361 | 0.916 | 0.841 | 0.767 | 1.101 | 0.526 | 0.695 | 2.714 | 0.471 | 0.225 | -0.033 | -0.287 | -0.009 | -0.002 | -0.482 | 1.366 | -0.195 | 0.133 | -0.015 | 0.354 | -0.617 | -0.057 | 0.2 | 0.417 | 0.086 | 0.122 | 0.207 | 0.099 | 0.134 | 0.326 | 0.477 | 0.552 | 0.215 | 0.096 | 0.024 | 0.071 | 0.105 | 0.025 | 0.057 | 0.042 | 0.056 | 0.077 | 0.048 | 0.239 | 0.141 | 0.17 | 0.214 | 0.291 | 0.186 | 0.383 | 0.151 | 0.1 | 0.097 | 0.128 | 0.092 | 0.117 | 0.136 | 0.135 | 0.102 | -0.121 | 0.05 | 0.02 | -0.139 | -0.03 | -0.014 | 0.065 | 0.079 | 0.105 | 0.097 | 0.106 | 0.075 | 0.094 | -0.012 | -0.051 | 0.002 | -0.118 | -0.08 | -0.107 | -0.045 | -0.087 | -0.048 | -0.04 | -0.027 | -0.079 | 0.03 | 0.111 | -0.155 | 0.081 | 0.143 | 0.269 | 0.183 | 0.166 | 0.398 | 0.247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 8.508 | 1.302 | 0.988 | -0.157 | -0.965 | -7.3 | 1.421 | -0.8 | -5.576 | 6.435 | 2.705 | 2 | 1.054 | 1.901 | 2.505 | 1.1 | 1.163 | -1.516 | -3.263 | -0.3 | -2.286 | 0.667 | 2.561 | 0.055 | -6.158 | -12.588 | 3.33 | -34.5 | 6.466 | 20.278 | 2.179 | -1.8 | -0.56 | 0.33 | -0.822 | -3.1 | -3.581 | -20.507 | -1.446 | 0.4 | 3.8 | -0.1 | 0.97 | -18.1 | -3.145 | -8.024 | -12.658 | 0.051 | 3.066 | 8.193 | 8.623 | 5.337 | 11.53 | 1.4 | 6.469 | 30.794 | 5.114 | 3.228 | 1.343 | -7.389 | -3.442 | 2.297 | -1.813 | 14.685 | -0.848 | 1.563 | -0.55 | 4.893 | -13.411 | -1.838 | 2.045 | 4.481 | -0.052 | 1.935 | 2.496 | -1.87 | 5.46 | 4.166 | 8.089 | -15.797 | 2.231 | -283.817 | 2.224 | 6.707 | 8.939 | -22.191 | 5.09 | 0.341 | 4.677 | 3.867 | 3.184 | -3.971 | 9.681 | 12.069 | 17.146 | 19.577 | 14.882 | 32.762 | 11.199 | 6.2 | 6.5 | -82 | 4.7 | 5.6 | -1.3 | 9.1 | 6.3 | -5.5 | 2.7 | 2.8 | 2.3 | 3.2 | 0.7 | 5.1 | 5.7 | -9.5 | 7.4 | 9.1 | 5.7 | -2.5 | 1.9 | 3.4 | 6.9 | 1.3 | 2.5 | 4.3 | 4.5 | 8.5 | -3 | -3.1 | -1.8 | -8.6 | 1.5 | 6.5 | 4.5 | 7.8 | 14.1 | 21.2 | 17 | 19.1 | 33.6 | 25.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 36.01 | 7.835 | 6.839 | 7.585 | -0.069 | -3.108 | -5.939 | -5.5 | -8.356 | 30.252 | 18.557 | 14.921 | 10.313 | 12.697 | 13.257 | 4.309 | 3.872 | 4.589 | 1.91 | 6.3 | -1.538 | 5.878 | 15.204 | 2.735 | -15.386 | -42.615 | 14.248 | 49.111 | 17.472 | 41.167 | 8.35 | 9.577 | 7.372 | 0.845 | -2.469 | -5.6 | 0.943 | -29.267 | 10.042 | 5.383 | 13.889 | 5.472 | 3.755 | -33 | -5.94 | -14.255 | -2.118 | 17.507 | 10.007 | 25.973 | 21.049 | 19.897 | 27.674 | 16.919 | 17.167 | 56.892 | 11.494 | 4.29 | -2.295 | -0.888 | 3.12 | -2.144 | -11.843 | 36.254 | -6.745 | 3.965 | -0.29 | 10.06 | -16.027 | -1.53 | 5.766 | 13.615 | 3.291 | 2.86 | 6.644 | 5.724 | 2.789 | 9.885 | 14.49 | 16.087 | 6.971 | 189.87 | 5.079 | 8.812 | 16.334 | 28.835 | 9.43 | 7.596 | 8.782 | 14.048 | 6.384 | 40.886 | 20.538 | 25.424 | 34.559 | 37.294 | 30.169 | 63.438 | 23.708 | 16.9 | 17.1 | 111.8 | 13.9 | 13 | 29 | 23.7 | 301.1 | 14.2 | 9.8 | 2.3 | -35.7 | -10.3 | -4.2 | 11.9 | 13.4 | 34.1 | 17.4 | 21 | 13.1 | 2.5 | -4.6 | -15.5 | -6.4 | -49.6 | -18.7 | -28 | -13.5 | -57.6 | -8.1 | -6.3 | -4.4 | -6.8 | 4.6 | 17.6 | -39.3 | 10.5 | 17.5 | 40.8 | 24.7 | 20.6 | 65.8 | 41.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 1.07 | 0.218 | 0.18 | 0.176 | -0.002 | -0.085 | -0.144 | -0.138 | -0.195 | 0.726 | 0.441 | 0.438 | 0.298 | 0.35 | 0.369 | 0.144 | 0.136 | 0.193 | 0.059 | 0.213 | -0.052 | 0.174 | 0.488 | 0.1 | -0.512 | -1.316 | 0.501 | 1.957 | 0.647 | 1.372 | 0.279 | 0.364 | 0.26 | 0.031 | -0.091 | -0.218 | 0.036 | -1.012 | 0.36 | 0.218 | 0.525 | 0.204 | 0.146 | -1.48 | -0.245 | -0.593 | -0.099 | -0.647 | 0.27 | 0.691 | 0.592 | 0.601 | 0.774 | 0.481 | 0.494 | 1.759 | 0.322 | 0.125 | -0.07 | -0.031 | 0.106 | -0.073 | -0.416 | 0.97 | -0.154 | 0.091 | -0.007 | 0.237 | -0.345 | -0.034 | 0.132 | 0.308 | 0.067 | 0.057 | 0.141 | 0.123 | 0.059 | 0.216 | 0.309 | 0.959 | 0.125 | 0.642 | 0.019 | 0.036 | 0.067 | 0.108 | 0.037 | 0.035 | 0.037 | 0.06 | 0.032 | 0.265 | 0.096 | 0.113 | 0.143 | 0.188 | 0.125 | 0.253 | 0.103 | 0.073 | 0.07 | 0.481 | 0.069 | 0.062 | 0.131 | 0.098 | 1.353 | 0.147 | 0.039 | 0.009 | -0.149 | -0.044 | -0.017 | 0.045 | 0.056 | 0.146 | 0.068 | 0.074 | 0.052 | 0.011 | -0.02 | -0.065 | -0.032 | -0.271 | -0.093 | -0.126 | -0.068 | -0.289 | -0.035 | -0.027 | -0.019 | -0.035 | 0.023 | 0.081 | -0.175 | 0.046 | 0.079 | 0.177 | 0.108 | 0.086 | 0.264 | 0.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.74 | 0.16 | 0.14 | 0.16 | -0.001 | -0.064 | -0.12 | -0.11 | -0.17 | 0.62 | 0.38 | 0.31 | 0.21 | 0.26 | 0.27 | 0.09 | 0.08 | 0.09 | 0.04 | 0.13 | -0.032 | 0.12 | 0.31 | 0.06 | -0.32 | -0.87 | 0.29 | 1 | 0.36 | 0.85 | 0.17 | 0.2 | 0.15 | 0.02 | -0.051 | -0.11 | 0.02 | -0.6 | 0.21 | 0.11 | 0.29 | 0.11 | 0.08 | -0.68 | -0.12 | -0.29 | -0.044 | 0.36 | 0.21 | 0.53 | 0.43 | 0.41 | 0.57 | 0.35 | 0.35 | 1.17 | 0.24 | 0.09 | -0.047 | -0.018 | 0.06 | -0.044 | -0.24 | 0.75 | -0.14 | 0.08 | -0.006 | 0.21 | -0.33 | -0.032 | 0.12 | 0.28 | 0.07 | 0.06 | 0.14 | 0.12 | 0.06 | 0.2 | 0.3 | 0.33 | 0.14 | 3.93 | 0.11 | 0.18 | 0.34 | 0.6 | 0.2 | 0.16 | 0.18 | 0.29 | 0.13 | 0.84 | 0.41 | 0.51 | 0.69 | 0.74 | 0.6 | 1.26 | 0.47 | 0.33 | 0.33 | 2.16 | 0.27 | 0.25 | 0.56 | 0.46 | 5.87 | 0.27 | 0.19 | 0.04 | -0.7 | -0.2 | -0.081 | 0.23 | 0.26 | 0.66 | 0.34 | 0.41 | 0.26 | 0.05 | -0.09 | -0.3 | -0.12 | -0.99 | -0.37 | -0.55 | -0.27 | -1.14 | -0.16 | -0.12 | -0.09 | -0.12 | 0.08 | 0.28 | -0.61 | 0.16 | 0.27 | 0.62 | 0.37 | 0.31 | 0.99 | 0.62 | 0.64 | 0 | 0.57 | 0.58 | 0.48 | 0 | -0.09 | -0.08 | -0.08 |
Verwaterde WPA
| 0.74 | 0.16 | 0.14 | 0.16 | -0.001 | -0.064 | -0.12 | -0.11 | -0.17 | 0.62 | 0.38 | 0.31 | 0.21 | 0.26 | 0.27 | 0.09 | 0.08 | 0.09 | 0.04 | 0.13 | -0.032 | 0.12 | 0.31 | 0.06 | -0.32 | -0.87 | 0.29 | 1 | 0.36 | 0.85 | 0.17 | 0.2 | 0.15 | 0.02 | -0.051 | -0.11 | 0.02 | -0.6 | 0.21 | 0.11 | 0.29 | 0.11 | 0.08 | -0.68 | -0.12 | -0.29 | -0.044 | 0.36 | 0.21 | 0.53 | 0.43 | 0.41 | 0.57 | 0.35 | 0.35 | 1.17 | 0.24 | 0.09 | -0.047 | -0.018 | 0.06 | -0.044 | -0.24 | 0.75 | -0.14 | 0.08 | -0.006 | 0.21 | -0.33 | -0.032 | 0.12 | 0.28 | 0.07 | 0.059 | 0.14 | 0.12 | 0.057 | 0.2 | 0.3 | 0.33 | 0.14 | 3.92 | 0.11 | 0.18 | 0.34 | 0.6 | 0.2 | 0.16 | 0.18 | 0.29 | 0.13 | 0.84 | 0.41 | 0.51 | 0.69 | 0.74 | 0.6 | 1.25 | 0.46 | 0.33 | 0.33 | 2.16 | 0.27 | 0.25 | 0.56 | 0.46 | 5.8 | 0.27 | 0.19 | 0.04 | -0.7 | -0.2 | -0.081 | 0.23 | 0.26 | 0.66 | 0.34 | 0.41 | 0.26 | 0.05 | -0.09 | -0.3 | -0.12 | -0.98 | -0.37 | -0.55 | -0.27 | -1.14 | -0.16 | -0.12 | -0.09 | -0.12 | 0.08 | 0.28 | -0.61 | 0.16 | 0.27 | 0.62 | 0.37 | 0.31 | 0.99 | 0.62 | 0.64 | 0 | 0.57 | 0.58 | 0.48 | 0 | -0.09 | -0.08 | -0.08 |
EBITDA
| 45.946 | 2.693 | 2.664 | 10.01 | 0.945 | -6.673 | -3.309 | -5.022 | -12.675 | 6.177 | 5.208 | 19.366 | 3.649 | 4.142 | 5.15 | 1.439 | 0.744 | 1.182 | 0.541 | 1.616 | -1.95 | 3.447 | 3.508 | 1.014 | -20.164 | -53.679 | -0.271 | 1.457 | 2.59 | 3.419 | 0.56 | 2.691 | 1.476 | 2.149 | -2.206 | -0.765 | 2.646 | -0.433 | 0.772 | 1.287 | 2.454 | -4.685 | -0.064 | -53.081 | -0.443 | -12.422 | -2.853 | 0.187 | 12.395 | 20.884 | 30.309 | 19.12 | 41.666 | 20.538 | 26.403 | 90.128 | 19.247 | 10.018 | -16.882 | -6.105 | -3.779 | 2.383 | -4.577 | 52.642 | -5.693 | 8.696 | 2.529 | 0.451 | 1.1 | -0.991 | 2.944 | 3.73 | 1.545 | 2.951 | 5.739 | 3.065 | 5.073 | 4.473 | 1.338 | 3.41 | 4.782 | 55.275 | 36.762 | 40.505 | 46.025 | 25.135 | 44.868 | 24.334 | 26.167 | 34.217 | 24.036 | -1.391 | 44.573 | 52.166 | 51.347 | 43.704 | 56.745 | 57.747 | 46.229 | 37.8 | 36.8 | 39.968 | 30.669 | 39.8 | 46.1 | 49.2 | 41.6 | -5.2 | 25.9 | 28.5 | -17.9 | 16.8 | 20 | 36.1 | 37.8 | 47.9 | 47.8 | 55.2 | 46.2 | 20.7 | 19.3 | 12.9 | 7.3 | 2.7 | 16.1 | 11 | 23.8 | 17.9 | 33.1 | 30.5 | 27.2 | -1 | 30.9 | 38.3 | 44.8 | 34.5 | 52.5 | 75 | 61.1 | 9.7 | 95.2 | 88.4 | 243.5 | -849 | 364.5 | 393.8 | 373.5 | -442.2 | 214.8 | 214.8 | 214.8 |
EBITDA ratio
| 1.365 | 0.084 | 0.079 | 0.165 | 0.01 | -0.088 | 0.053 | -0.055 | 0.268 | 0.469 | 0.534 | 0.326 | 0.415 | 0.328 | 0.313 | 0.12 | 0.119 | 0.287 | 0.39 | 0.25 | 0.431 | 0.401 | 0.431 | 0.128 | 0.498 | 0.828 | 0.717 | -0.028 | 0.93 | 2.091 | 0.395 | 0.023 | 0.028 | 0.041 | -0.054 | -0.117 | 0.062 | -0.023 | -0.085 | 0.227 | 0.38 | 0.198 | 0.198 | -2.534 | -0.421 | -0.919 | -0.67 | 0.305 | 0.365 | 0.555 | 0.859 | 0.578 | 1.203 | 0.557 | 0.563 | 1.955 | 0.405 | 0.291 | 0.034 | -0.21 | 0.068 | -0.349 | -0.397 | -0.108 | 0.08 | 0.156 | 0.041 | -0.503 | 0.008 | 0.181 | 0.075 | 0.085 | 0.026 | 0.177 | 0.075 | 0.059 | 0.085 | 0.069 | -0.287 | -0.549 | 0.21 | 0.134 | 0.14 | 0.184 | 0.116 | 0.093 | 0.232 | 0.09 | 0.11 | 0.146 | 0.069 | -0.169 | 0.177 | 0.208 | 0.213 | 0.072 | 0.214 | 0.015 | 0.181 | 0.148 | 0.136 | 0.13 | 0.121 | 0.168 | 0.174 | 0.173 | 0.16 | -0.133 | 0.141 | 0.084 | -0.038 | 0.052 | 0.06 | 0.098 | 0.114 | 0.178 | 0.159 | 0.173 | 0.173 | 0.056 | 0.048 | 0.032 | -0.078 | -0.025 | 0.057 | 0.03 | 0.089 | 0.062 | 0.138 | 0.101 | 0.114 | -0.114 | 0.113 | 0.122 | 0.377 | 0.033 | 0.173 | 0.241 | 0.234 | -0.198 | 0.294 | 0.35 | 1 | 6.797 | 1 | 1 | 1 | -2.059 | 1 | 1 | 1 |