Oceaneering International, Inc.
NYSE:OII
25.2 (USD) • At close December 27, 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
| 679.811 | 668.808 | 599.092 | 654.629 | 635.18 | 597.91 | 536.987 | 536.223 | 559.671 | 524.031 | 446.159 | 466.709 | 466.814 | 498.199 | 437.553 | 424.262 | 439.743 | 427.216 | 536.668 | 560.81 | 497.647 | 495.781 | 493.886 | 495.095 | 519.3 | 478.674 | 416.413 | 484.175 | 476.12 | 515.036 | 446.176 | 488.445 | 549.275 | 625.539 | 608.344 | 722.066 | 743.613 | 810.303 | 786.772 | 918.927 | 973.089 | 927.407 | 840.201 | 894.798 | 853.297 | 820.372 | 718.552 | 780.949 | 734.217 | 672.545 | 594.893 | 574.197 | 602.208 | 545.838 | 470.42 | 501.298 | 516.274 | 464.303 | 435.17 | 452.262 | 484.036 | 450.683 | 435.1 | 525.691 | 515.795 | 500.12 | 435.815 | 481.611 | 485.424 | 432.041 | 344.004 | 342.363 | 337.263 | 311.063 | 289.509 | 288.725 | 263.111 | 235.97 | 210.737 | 226.038 | 192.862 | 194.653 | 166.628 | 162.065 | 172.754 | 163.761 | 140.669 | 136.461 | 130.608 | 141.549 | 138.849 | 145.662 | 141.681 | 132.223 | 104.254 | 0 | 100.464 | 104.039 | 111.02 | 106.5 | 100.4 | 98.9 | 93.1 | 98.3 | 110 | 98.9 | 86.1 | 86.2 | 90.6 | 95.2 | 97.4 | 94.1 | 96.8 | 80.5 | 66.6 | 74.2 | 77.1 | 71.5 | 54.4 | 55.2 | 66.9 | 63.4 | 49.4 | 55.5 | 65.5 | 59.4 | 47.6 | 56.9 | 60.3 | 45.6 | 39.5 | 41.6 | 43.7 | 43.5 | 31.6 | 36.5 | 44.8 | 34.3 | 28.8 | 41.9 | 58.1 | 54.6 | 28.9 | 34.7 | 37.4 | 31.8 | 21.8 | 30.1 | 34.6 | 29.9 | 20.2 | 22.8 | 28 | 32.8 | 22.9 | 28.6 | 35.6 |
Kosten van de omzet
| 548.849 | 548.597 | 506.708 | 549 | 520.483 | 496.83 | 459.422 | 446.121 | 463.917 | 447.99 | 400.679 | 387.546 | 406.966 | 429.802 | 380.896 | 379.261 | 410.092 | 384.679 | 489.916 | 581.197 | 448.586 | 453.798 | 466.299 | 462.06 | 471.665 | 448.946 | 397.585 | 442.876 | 421.235 | 461.465 | 401.321 | 437.374 | 513.832 | 530.306 | 510.864 | 615.944 | 575.3 | 642.758 | 623.323 | 709.287 | 731.234 | 709.192 | 650.71 | 696.993 | 647.805 | 618.508 | 558.177 | 608.421 | 563.348 | 511.387 | 471.59 | 443.451 | 449.112 | 419.722 | 371.619 | 383.805 | 390.655 | 340.8 | 335.465 | 344.528 | 369.991 | 340.538 | 329.298 | 405.443 | 388.199 | 381.83 | 337.149 | 371.451 | 367.911 | 326.031 | 264.402 | 266.741 | 249.038 | 239.106 | 229.192 | 232.549 | 213.777 | 195.403 | 177.534 | 186.943 | 158.657 | 161.784 | 140.994 | 134.042 | 142.382 | 135.535 | 116.506 | 110.416 | 100.685 | 110.782 | 110.106 | 117.111 | 112.636 | 107.482 | 83.45 | 0 | 70.22 | 79.611 | 84.53 | 79.7 | 74.6 | 72.4 | 65.5 | 69.3 | 79.1 | 70.7 | 62.5 | 61.8 | 64.3 | 71 | 75.6 | 65.4 | 73.7 | 60.4 | 50.3 | 54.5 | 55.9 | 53.4 | 39.1 | 42.5 | 47.6 | 45.4 | 33.8 | 39.9 | 48.4 | 43 | 32.1 | 38.5 | 41.4 | 28.9 | 24.3 | 28.4 | 31.8 | 30.3 | 22.4 | 24.2 | 29.2 | 21.4 | 19.5 | 31.4 | 45.2 | 44.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 130.962 | 120.211 | 92.384 | 105.629 | 114.697 | 101.08 | 77.565 | 90.102 | 95.754 | 76.041 | 45.48 | 79.163 | 59.848 | 68.397 | 56.657 | 45.001 | 29.651 | 42.537 | 46.752 | -20.387 | 49.061 | 41.983 | 27.587 | 33.035 | 47.635 | 29.728 | 18.828 | 41.299 | 54.885 | 53.571 | 44.855 | 51.071 | 35.443 | 95.233 | 97.48 | 106.122 | 168.313 | 167.545 | 163.449 | 209.64 | 241.855 | 218.215 | 189.491 | 197.805 | 205.492 | 201.864 | 160.375 | 172.528 | 170.869 | 161.158 | 123.303 | 130.746 | 153.096 | 126.116 | 98.801 | 117.493 | 125.619 | 123.503 | 99.705 | 107.734 | 114.045 | 110.145 | 105.802 | 120.248 | 127.596 | 118.29 | 98.666 | 110.16 | 117.513 | 106.01 | 79.602 | 75.622 | 88.225 | 71.957 | 60.317 | 56.176 | 49.334 | 40.567 | 33.203 | 39.095 | 34.205 | 32.869 | 25.634 | 28.023 | 30.372 | 28.226 | 24.163 | 26.045 | 29.923 | 30.767 | 28.743 | 28.551 | 29.045 | 24.741 | 20.804 | 0 | 30.244 | 24.428 | 26.49 | 26.8 | 25.8 | 26.5 | 27.6 | 29 | 30.9 | 28.2 | 23.6 | 24.4 | 26.3 | 24.2 | 21.8 | 28.7 | 23.1 | 20.1 | 16.3 | 19.7 | 21.2 | 18.1 | 15.3 | 12.7 | 19.3 | 18 | 15.6 | 15.6 | 17.1 | 16.4 | 15.5 | 18.4 | 18.9 | 16.7 | 15.2 | 13.2 | 11.9 | 13.2 | 9.2 | 12.3 | 15.6 | 12.9 | 9.3 | 10.5 | 12.9 | 10.5 | 28.9 | 34.7 | 37.4 | 31.8 | 21.8 | 30.1 | 34.6 | 29.9 | 20.2 | 22.8 | 28 | 32.8 | 22.9 | 28.6 | 35.6 |
Brutowinstmarge
| 0.193 | 0.18 | 0.154 | 0.161 | 0.181 | 0.169 | 0.144 | 0.168 | 0.171 | 0.145 | 0.102 | 0.17 | 0.128 | 0.137 | 0.129 | 0.106 | 0.067 | 0.1 | 0.087 | -0.036 | 0.099 | 0.085 | 0.056 | 0.067 | 0.092 | 0.062 | 0.045 | 0.085 | 0.115 | 0.104 | 0.101 | 0.105 | 0.065 | 0.152 | 0.16 | 0.147 | 0.226 | 0.207 | 0.208 | 0.228 | 0.249 | 0.235 | 0.226 | 0.221 | 0.241 | 0.246 | 0.223 | 0.221 | 0.233 | 0.24 | 0.207 | 0.228 | 0.254 | 0.231 | 0.21 | 0.234 | 0.243 | 0.266 | 0.229 | 0.238 | 0.236 | 0.244 | 0.243 | 0.229 | 0.247 | 0.237 | 0.226 | 0.229 | 0.242 | 0.245 | 0.231 | 0.221 | 0.262 | 0.231 | 0.208 | 0.195 | 0.188 | 0.172 | 0.158 | 0.173 | 0.177 | 0.169 | 0.154 | 0.173 | 0.176 | 0.172 | 0.172 | 0.191 | 0.229 | 0.217 | 0.207 | 0.196 | 0.205 | 0.187 | 0.2 | 0 | 0.301 | 0.235 | 0.239 | 0.252 | 0.257 | 0.268 | 0.296 | 0.295 | 0.281 | 0.285 | 0.274 | 0.283 | 0.29 | 0.254 | 0.224 | 0.305 | 0.239 | 0.25 | 0.245 | 0.265 | 0.275 | 0.253 | 0.281 | 0.23 | 0.288 | 0.284 | 0.316 | 0.281 | 0.261 | 0.276 | 0.326 | 0.323 | 0.313 | 0.366 | 0.385 | 0.317 | 0.272 | 0.303 | 0.291 | 0.337 | 0.348 | 0.376 | 0.323 | 0.251 | 0.222 | 0.192 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.987 | 12.588 | 11.488 | 10.911 | 11.722 | 10.876 | 10.619 | 10.516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.3 | 10.3 | 10.3 | 10.4 | 10.3 | 9.8 | 9.6 | 9.3 | -5.7 | 24.9 | 8.3 | 8.9 | 8.8 | 8.8 | 8.7 | 8.3 | 9.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23.512 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 59.629 | 59.847 | 55.691 | 58.179 | 56.768 | 51.881 | 50.815 | 47.925 | 48.879 | 53.191 | 46.519 | 91.735 | 44.079 | 45.578 | 42.874 | 42.839 | 49.396 | 47.719 | 55.741 | 59.717 | 54.255 | 51.618 | 49.301 | 53.73 | 49.187 | 49.365 | 45.977 | 50.414 | 44.354 | 44.181 | 45.005 | 54.93 | 47.299 | 56.853 | 49.381 | 60.366 | 54.849 | 59.605 | 56.799 | 57.401 | 59.937 | 56.904 | 56.629 | 61.052 | 51.756 | 55.527 | 52.085 | 53.778 | 47.056 | 51.111 | 47.316 | 48.278 | 43.474 | 44.442 | 37.734 | 43.751 | 37.564 | 38.129 | 37.376 | 35.602 | 37.739 | 35.847 | 36.422 | 38.622 | 37.899 | 36.825 | 33.896 | 35.976 | 31.908 | 29.712 | 26.066 | 27.74 | 27.634 | 24.058 | 22.353 | 25.595 | 20.999 | 19.907 | 18.71 | 19.738 | 15.486 | 16.038 | 16.677 | 16.276 | 14.322 | 13.483 | 12.706 | 11.475 | 12.588 | 11.488 | 10.911 | 11.722 | 10.876 | 10.619 | 10.516 | 0 | 10.393 | 9.995 | 10.243 | 9.9 | 9.7 | 9.5 | 10.3 | 10.3 | 10.3 | 10.4 | 10.3 | 9.8 | 9.6 | 9.3 | -5.7 | 24.9 | 8.3 | 8.9 | 8.8 | 8.8 | 8.7 | 8.3 | 9.4 | 9.8 | 8.8 | 8.4 | 8.9 | 7.8 | 7.6 | 7.4 | 8.2 | 7.7 | 8.2 | 6.9 | 7.2 | 6.5 | 6.3 | 6.8 | 7.3 | 6.8 | 6.6 | 5.9 | 6.2 | 5.3 | 5.5 | 5.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 1.759 | 1.48 | 3.564 | 0.968 | -5.846 | 0.078 | -0.816 | -1.222 | 0.583 | 0.444 | -5.547 | -0.814 | -1.955 | -1.453 | -0.645 | -2.836 | -3.66 | -7.128 | -3.687 | -3.66 | 0.007 | 0.719 | -2.39 | 5.632 | -3.556 | -8.474 | -2.154 | -1.287 | -0.058 | -2.556 | 0.579 | 0.57 | -1.405 | -5.988 | 0.464 | -9.099 | -6.484 | 0.7 | 0.128 | -0.392 | -0.417 | 0.294 | -0.433 | -0.639 | -1.591 | 1.39 | -0.853 | -0.553 | -3.186 | -1.473 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.871 | 9.055 | 9.048 | 8.6 | 8.4 | 7.9 | 8.4 | 7.5 | 7.4 | 6.7 | 6.3 | 6.1 | 5.6 | 5.2 | 5.8 | 7.4 | 6.2 | 5.3 | 5.3 | 5.3 | 5.2 | 4.8 | 4.3 | 4.1 | 3.9 | 3.9 | 3.4 | 2.6 | 3.3 | 2.9 | 2.8 | 2.9 | 3.1 | 2.7 | 2.5 | 1.8 | 1.5 | 1.4 | 1.3 | 1.6 | 1.7 | 1.7 | 1.8 | 1.4 | 1.5 | 1.8 | -129.9 | 0 | 0 | 0 | -123.8 | 0 | 0 | 0 | -110.1 | 0 | 0 | 0 | -126.3 | 0 | 0 |
Bedrijfskosten
| 59.629 | 59.847 | 55.691 | 58.179 | 56.768 | 51.881 | 50.815 | 47.925 | 48.879 | 53.191 | 46.519 | 91.735 | 44.079 | 45.578 | 42.874 | 42.839 | 49.396 | 47.719 | 55.741 | 59.717 | 54.255 | 51.618 | 49.301 | 53.73 | 49.187 | 49.365 | 45.977 | 50.414 | 44.354 | 44.181 | 45.005 | 54.93 | 47.299 | 56.853 | 49.381 | 60.366 | 54.849 | 59.605 | 56.799 | 57.401 | 59.937 | 56.904 | 56.629 | 61.052 | 51.756 | 55.527 | 52.085 | 53.778 | 47.056 | 51.111 | 47.316 | 48.278 | 43.474 | 44.442 | 37.734 | 43.751 | 37.564 | 38.129 | 37.376 | 35.602 | 37.739 | 35.847 | 36.422 | 38.622 | 37.899 | 36.825 | 33.896 | 35.976 | 31.908 | 29.712 | 26.066 | 27.74 | 27.634 | 24.058 | 22.353 | 25.595 | 20.999 | 19.907 | 18.71 | 19.738 | 15.486 | 16.038 | 16.677 | 16.276 | 14.322 | 13.483 | 12.706 | 11.475 | 12.588 | 11.488 | 10.911 | 11.722 | 10.876 | 10.619 | 10.516 | 0 | 22.264 | 19.05 | 19.291 | 18.5 | 18.1 | 17.4 | 18.7 | 17.8 | 17.7 | 17.1 | 16.6 | 15.9 | 15.2 | 14.5 | 0.1 | 32.3 | 14.5 | 14.2 | 14.1 | 14.1 | 13.9 | 13.1 | 13.7 | 13.9 | 12.7 | 12.3 | 12.3 | 10.4 | 10.9 | 10.3 | 11 | 10.6 | 11.3 | 9.6 | 9.7 | 8.3 | 7.8 | 8.2 | 8.6 | 8.4 | 8.3 | 7.6 | 8 | 6.7 | 7 | 7 | -129.9 | 0 | 0 | 0 | -123.8 | 0 | 0 | 0 | -110.1 | 0 | 0 | 0 | -126.3 | 0 | 0 |
Bedrijfsresultaat
| 71.333 | 60.364 | 36.693 | 47.45 | 57.929 | 49.199 | 26.75 | 16.868 | 17.296 | -6.342 | -31.524 | -12.572 | 15.769 | 22.819 | 13.783 | 0.48 | -60.62 | -5.182 | -380.757 | -254.17 | -5.194 | -9.635 | -21.714 | -97.144 | -1.552 | -19.637 | -27.149 | -9.115 | 10.531 | 9.39 | -0.15 | -3.859 | -11.856 | 38.38 | 48.099 | 45.756 | 113.464 | 107.94 | 106.65 | 152.239 | 181.918 | 161.311 | 132.862 | 136.753 | 153.736 | 146.337 | 108.29 | 118.75 | 123.813 | 110.047 | 75.987 | 82.468 | 109.622 | 81.674 | 61.067 | 73.742 | 88.055 | 85.374 | 62.329 | 72.132 | 76.306 | 74.298 | 69.38 | 81.626 | 89.697 | 81.465 | 64.77 | 74.184 | 85.605 | 76.298 | 53.536 | 47.882 | 60.591 | 47.899 | 37.964 | 30.581 | 28.335 | 20.66 | 14.493 | 19.357 | 18.719 | 16.831 | 8.957 | 11.747 | 16.05 | 14.743 | 11.457 | 14.57 | 17.335 | 19.279 | 17.832 | 16.829 | 18.169 | 14.122 | 10.288 | 0 | 7.98 | 5.378 | 7.199 | 8.3 | 7.7 | 9.1 | 8.9 | 11.2 | 13.2 | 11.1 | 7 | 8.5 | 11.1 | 9.7 | 21.7 | -3.6 | 8.6 | 5.9 | 2.2 | 5.6 | 7.3 | 5 | 1.6 | -1.2 | 6.6 | 5.7 | 3.3 | 5.2 | 6.2 | 6.1 | 4.5 | 7.8 | 7.6 | 7.1 | 5.5 | 4.9 | 4.1 | 5 | 0.6 | 3.9 | 7.3 | 5.3 | 1.3 | 3.8 | 5.9 | 3.5 | -101 | 34.7 | 37.4 | 31.8 | -102 | 30.1 | 34.6 | 29.9 | -89.9 | 22.8 | 28 | 32.8 | -103.4 | 28.6 | 35.6 |
Bedrijfsresultaat ratio
| 0.105 | 0.09 | 0.061 | 0.072 | 0.091 | 0.082 | 0.05 | 0.031 | 0.031 | -0.012 | -0.071 | -0.027 | 0.034 | 0.046 | 0.032 | 0.001 | -0.138 | -0.012 | -0.709 | -0.453 | -0.01 | -0.019 | -0.044 | -0.196 | -0.003 | -0.041 | -0.065 | -0.019 | 0.022 | 0.018 | -0 | -0.008 | -0.022 | 0.061 | 0.079 | 0.063 | 0.153 | 0.133 | 0.136 | 0.166 | 0.187 | 0.174 | 0.158 | 0.153 | 0.18 | 0.178 | 0.151 | 0.152 | 0.169 | 0.164 | 0.128 | 0.144 | 0.182 | 0.15 | 0.13 | 0.147 | 0.171 | 0.184 | 0.143 | 0.159 | 0.158 | 0.165 | 0.159 | 0.155 | 0.174 | 0.163 | 0.149 | 0.154 | 0.176 | 0.177 | 0.156 | 0.14 | 0.18 | 0.154 | 0.131 | 0.106 | 0.108 | 0.088 | 0.069 | 0.086 | 0.097 | 0.086 | 0.054 | 0.072 | 0.093 | 0.09 | 0.081 | 0.107 | 0.133 | 0.136 | 0.128 | 0.116 | 0.128 | 0.107 | 0.099 | 0 | 0.079 | 0.052 | 0.065 | 0.078 | 0.077 | 0.092 | 0.096 | 0.114 | 0.12 | 0.112 | 0.081 | 0.099 | 0.123 | 0.102 | 0.223 | -0.038 | 0.089 | 0.073 | 0.033 | 0.075 | 0.095 | 0.07 | 0.029 | -0.022 | 0.099 | 0.09 | 0.067 | 0.094 | 0.095 | 0.103 | 0.095 | 0.137 | 0.126 | 0.156 | 0.139 | 0.118 | 0.094 | 0.115 | 0.019 | 0.107 | 0.163 | 0.155 | 0.045 | 0.091 | 0.102 | 0.064 | -3.495 | 1 | 1 | 1 | -4.679 | 1 | 1 | 1 | -4.45 | 1 | 1 | 1 | -4.515 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -2.725 | -5.06 | -4.515 | -0.831 | -4.612 | -10.73 | -4.1 | -7.069 | -8.882 | -7.951 | -7.909 | -14.499 | -9.579 | -10.623 | -10.807 | -10.075 | -11.541 | -14.086 | -17.116 | -13.1 | -12.399 | -8.344 | -6.265 | -10.818 | -3.292 | -10.145 | -16.096 | -5.663 | -8.364 | -6.006 | -8.467 | -4.635 | -5.317 | -5.907 | -11.559 | -5.719 | -13.699 | -12.644 | -5.487 | -3.083 | -0.93 | -0.766 | -0.074 | -0.354 | -1.317 | -2.087 | 0.978 | -1.083 | -0.593 | -4.129 | -0.87 | 2.729 | -1.114 | 1.09 | 0.349 | -0.941 | -28.878 | -1.81 | -1.955 | -1.272 | 0.369 | -0.281 | -1.157 | -2.589 | -5.209 | -1.277 | -1.263 | -4.212 | -3.131 | -2.988 | -1.794 | -2.566 | -2.129 | -0.382 | 1.636 | -2.766 | -0.87 | 2.088 | 1.929 | -2.416 | 1.045 | -0.044 | -1.526 | -2.298 | -2.145 | -2.303 | -2.172 | -3.105 | -3.225 | -3.104 | -2.144 | -1.681 | -2.259 | -2.249 | -2.282 | 0 | -1.551 | -1.562 | -1.474 | -2.1 | -1 | -1.16 | -1 | -0.9 | -0.5 | -0.5 | -0.1 | -0.5 | -0.3 | 0.2 | -15.6 | 24.2 | -0.3 | 0.1 | 0.2 | -0.2 | 0 | -0.2 | 0.2 | -0.2 | -0.2 | -0.1 | -0.4 | 0.1 | 0.1 | 0 | -0.4 | -0.2 | -0.8 | -0.2 | 0.5 | 0.8 | 0.3 | 0.5 | 1.1 | 1 | 1.7 | 1.2 | 0.2 | 0.6 | -0.4 | -0.3 | 101 | -34.7 | -37.4 | -31.8 | 102 | -30.1 | -34.6 | -29.9 | 89.9 | -22.8 | -28 | -32.8 | 103.4 | -28.6 | -35.6 |
Inkomen voor belasting
| 68.608 | 55.304 | 32.178 | 46.619 | 53.317 | 38.469 | 22.65 | 35.108 | 37.993 | 14.899 | -8.948 | -27.071 | 6.19 | 12.196 | 2.976 | -9.595 | -72.161 | -19.268 | -397.873 | -267.27 | -17.593 | -17.979 | -27.979 | -107.962 | -4.844 | -29.782 | -43.245 | -14.778 | 2.167 | 3.384 | -8.617 | -8.494 | -17.173 | 32.473 | 36.54 | 40.037 | 99.765 | 95.296 | 101.163 | 149.156 | 180.988 | 160.545 | 132.788 | 136.399 | 152.419 | 144.25 | 109.268 | 117.667 | 123.22 | 105.918 | 75.117 | 85.197 | 108.508 | 82.764 | 61.416 | 72.801 | 88.483 | 83.564 | 60.374 | 70.86 | 76.675 | 74.017 | 68.223 | 79.037 | 84.488 | 80.188 | 63.507 | 69.972 | 82.474 | 73.31 | 51.742 | 45.316 | 58.462 | 47.517 | 39.6 | 27.815 | 27.465 | 22.748 | 16.422 | 16.941 | 19.764 | 16.787 | 7.431 | 9.449 | 13.905 | 12.44 | 9.285 | 11.465 | 14.51 | 16.175 | 15.688 | 15.148 | 15.91 | 11.873 | 8.006 | 0 | 6.429 | 4.224 | 5.725 | 6.2 | 6.3 | 7.9 | 7.9 | 10.3 | 12.7 | 10.6 | 6.9 | 8 | 10.8 | 9.9 | 6.1 | 20.6 | 8.3 | 6 | 2.4 | 5.4 | 7.3 | 4.8 | 1.8 | -1.4 | 6.4 | 5.6 | 2.9 | 5.3 | 6.3 | 6.1 | 4.1 | 7.6 | 6.8 | 6.9 | 6 | 5.7 | 4.4 | 5.5 | 1.7 | 4.9 | 9 | 6.5 | 1.5 | 4.4 | 5.5 | 3.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.101 | 0.083 | 0.054 | 0.071 | 0.084 | 0.064 | 0.042 | 0.065 | 0.068 | 0.028 | -0.02 | -0.058 | 0.013 | 0.024 | 0.007 | -0.023 | -0.164 | -0.045 | -0.741 | -0.477 | -0.035 | -0.036 | -0.057 | -0.218 | -0.009 | -0.062 | -0.104 | -0.031 | 0.005 | 0.007 | -0.019 | -0.017 | -0.031 | 0.052 | 0.06 | 0.055 | 0.134 | 0.118 | 0.129 | 0.162 | 0.186 | 0.173 | 0.158 | 0.152 | 0.179 | 0.176 | 0.152 | 0.151 | 0.168 | 0.157 | 0.126 | 0.148 | 0.18 | 0.152 | 0.131 | 0.145 | 0.171 | 0.18 | 0.139 | 0.157 | 0.158 | 0.164 | 0.157 | 0.15 | 0.164 | 0.16 | 0.146 | 0.145 | 0.17 | 0.17 | 0.15 | 0.132 | 0.173 | 0.153 | 0.137 | 0.096 | 0.104 | 0.096 | 0.078 | 0.075 | 0.102 | 0.086 | 0.045 | 0.058 | 0.08 | 0.076 | 0.066 | 0.084 | 0.111 | 0.114 | 0.113 | 0.104 | 0.112 | 0.09 | 0.077 | 0 | 0.064 | 0.041 | 0.052 | 0.058 | 0.063 | 0.08 | 0.085 | 0.105 | 0.115 | 0.107 | 0.08 | 0.093 | 0.119 | 0.104 | 0.063 | 0.219 | 0.086 | 0.075 | 0.036 | 0.073 | 0.095 | 0.067 | 0.033 | -0.025 | 0.096 | 0.088 | 0.059 | 0.095 | 0.096 | 0.103 | 0.086 | 0.134 | 0.113 | 0.151 | 0.152 | 0.137 | 0.101 | 0.126 | 0.054 | 0.134 | 0.201 | 0.19 | 0.052 | 0.105 | 0.095 | 0.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 27.371 | 20.307 | 17.043 | 2.09 | 23.505 | 19.467 | 18.59 | 11.98 | 19.69 | 11.179 | 10.262 | 11.742 | 13.56 | 5.955 | 12.341 | 15.405 | 7.204 | 5.52 | -30.275 | -4.358 | 7.93 | 17.203 | -3.152 | -43.823 | 61.135 | 3.294 | 5.888 | -188.346 | 3.935 | 1.252 | -1.083 | 2.534 | -5.375 | 10.164 | 11.437 | 12.532 | 31.226 | 29.828 | 31.664 | 46.685 | 56.65 | 50.25 | 41.563 | 42.966 | 48.012 | 45.439 | 34.419 | 37.065 | 38.814 | 33.364 | 23.662 | 26.88 | 29.93 | 26.071 | 19.346 | 25.007 | 29.306 | 29.247 | 21.131 | 24.802 | 26.836 | 25.906 | 23.878 | 28.028 | 29.513 | 28.065 | 22.228 | 24.49 | 28.621 | 25.437 | 18.576 | 15.472 | 19.915 | 16.916 | 14.098 | 8.114 | 9.751 | 8.075 | 5.83 | 5.229 | 6.918 | 5.875 | 2.601 | 3.307 | 4.867 | 4.354 | 3.25 | 3.325 | 2.374 | 5.661 | 5.491 | 5.302 | 5.568 | 4.156 | 2.802 | 0 | 2.317 | 1.521 | 2.041 | 2.2 | 2.2 | 2.9 | 3 | 3.9 | 4.8 | 4 | 2.6 | 3 | 4.1 | 3.9 | 2.3 | 13.9 | 3.2 | 2.3 | 0.9 | 1.9 | 2.7 | 2 | 1.4 | 1.5 | 2.1 | 1.9 | 1.4 | 1.4 | 1.5 | 1.4 | 1.1 | 1.9 | 1.4 | 1.5 | 1.4 | 1.3 | 1.5 | 1.5 | 0.4 | 1.5 | 2.1 | 1.8 | 0.8 | 1.4 | 1.3 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 41.237 | 34.997 | 15.135 | 44.529 | 29.812 | 19.002 | 4.06 | 23.128 | 18.303 | 3.72 | -19.21 | -38.813 | -7.37 | 6.241 | -9.365 | -25 | -79.365 | -24.788 | -367.598 | -262.912 | -25.523 | -35.182 | -24.827 | -64.139 | -65.979 | -33.076 | -49.133 | 173.568 | -1.768 | 2.132 | -7.534 | -11.028 | -11.798 | 22.309 | 25.103 | 27.505 | 68.539 | 65.468 | 69.499 | 102.471 | 124.338 | 110.295 | 91.225 | 93.433 | 104.407 | 98.811 | 74.849 | 80.602 | 84.406 | 72.554 | 51.455 | 58.317 | 78.578 | 56.693 | 42.07 | 47.794 | 59.177 | 54.317 | 39.243 | 46.058 | 49.839 | 48.111 | 44.345 | 51.009 | 54.975 | 52.123 | 41.279 | 45.482 | 53.853 | 47.873 | 33.166 | 29.844 | 38.547 | 30.601 | 25.502 | 19.701 | 17.714 | 14.673 | 10.592 | 11.712 | 12.846 | 10.912 | 4.83 | 6.142 | 9.038 | 8.086 | 6.035 | 8.14 | 11.909 | 10.514 | 8.364 | 9.846 | 10.342 | 7.717 | 5.204 | 0 | 4.112 | 2.703 | 3.684 | 4 | 4.1 | 5 | 4.9 | 6.4 | 7.9 | 6.6 | 4.3 | 5 | 6.7 | 6 | 3.8 | 6.7 | 5.1 | 3.7 | 1.5 | 3.5 | 4.6 | 2.8 | 0.4 | -2.9 | 4.3 | 3.7 | 1.5 | 3.9 | 4.8 | 4.7 | 3 | 5.7 | 5.4 | 5.4 | 4.6 | 4.4 | 2.9 | 4 | 1.3 | 3.4 | 6.9 | 4.7 | 0.7 | 3 | 4.2 | 2.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.061 | 0.052 | 0.025 | 0.068 | 0.047 | 0.032 | 0.008 | 0.043 | 0.033 | 0.007 | -0.043 | -0.083 | -0.016 | 0.013 | -0.021 | -0.059 | -0.18 | -0.058 | -0.685 | -0.469 | -0.051 | -0.071 | -0.05 | -0.13 | -0.127 | -0.069 | -0.118 | 0.358 | -0.004 | 0.004 | -0.017 | -0.023 | -0.021 | 0.036 | 0.041 | 0.038 | 0.092 | 0.081 | 0.088 | 0.112 | 0.128 | 0.119 | 0.109 | 0.104 | 0.122 | 0.12 | 0.104 | 0.103 | 0.115 | 0.108 | 0.086 | 0.102 | 0.13 | 0.104 | 0.089 | 0.095 | 0.115 | 0.117 | 0.09 | 0.102 | 0.103 | 0.107 | 0.102 | 0.097 | 0.107 | 0.104 | 0.095 | 0.094 | 0.111 | 0.111 | 0.096 | 0.087 | 0.114 | 0.098 | 0.088 | 0.068 | 0.067 | 0.062 | 0.05 | 0.052 | 0.067 | 0.056 | 0.029 | 0.038 | 0.052 | 0.049 | 0.043 | 0.06 | 0.091 | 0.074 | 0.06 | 0.068 | 0.073 | 0.058 | 0.05 | 0 | 0.041 | 0.026 | 0.033 | 0.038 | 0.041 | 0.051 | 0.053 | 0.065 | 0.072 | 0.067 | 0.05 | 0.058 | 0.074 | 0.063 | 0.039 | 0.071 | 0.053 | 0.046 | 0.023 | 0.047 | 0.06 | 0.039 | 0.007 | -0.053 | 0.064 | 0.058 | 0.03 | 0.07 | 0.073 | 0.079 | 0.063 | 0.1 | 0.09 | 0.118 | 0.116 | 0.106 | 0.066 | 0.092 | 0.041 | 0.093 | 0.154 | 0.137 | 0.024 | 0.072 | 0.072 | 0.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.41 | 0.35 | 0.15 | 0.44 | 0.3 | 0.19 | 0.04 | 0.23 | 0.18 | 0.037 | -0.19 | -0.39 | -0.074 | 0.063 | -0.094 | -0.25 | -0.8 | -0.25 | -3.71 | -2.66 | -0.26 | -0.36 | -0.25 | -0.66 | -0.67 | -0.34 | -0.5 | 1.77 | -0.018 | 0.022 | -0.08 | -0.11 | -0.12 | 0.23 | 0.26 | 0.28 | 0.7 | 0.67 | 0.7 | 1.03 | 1.18 | 1.02 | 0.84 | 0.86 | 0.96 | 0.91 | 0.69 | 0.75 | 0.78 | 0.67 | 0.48 | 0.54 | 0.73 | 0.52 | 0.39 | 0.44 | 0.55 | 0.49 | 0.35 | 0.42 | 0.45 | 0.44 | 0.41 | 0.47 | 0.5 | 0.48 | 0.38 | 0.41 | 0.49 | 0.44 | 0.31 | 0.27 | 0.36 | 0.28 | 0.12 | 0.18 | 0.17 | 0.14 | 0.1 | 0.11 | 0.13 | 0.11 | 0.05 | 0.063 | 0.095 | 0.085 | 0.063 | 0.085 | 0.061 | 0.11 | 0.045 | 0.1 | 0.055 | 0.083 | 0.055 | 0.028 | 0.045 | 0.015 | 0.04 | 0.043 | 0.045 | 0.055 | 0.055 | 0.035 | 0.043 | 0.036 | 0.047 | 0.026 | 0.035 | 0.031 | 0.041 | 0.035 | 0.026 | 0.02 | 0.016 | 0.019 | 0.025 | 0.015 | 0.004 | -0.03 | 0.023 | 0.019 | 0.016 | 0.02 | 0.025 | 0.025 | 0.032 | 0.03 | 0.029 | 0.03 | 0.051 | 0.024 | 0.016 | 0.023 | 0.015 | 0.019 | 0.038 | 0.026 | 0.008 | 0.018 | 0.024 | 0.014 | -0.013 | 0.005 | 0.006 | 0.003 | -0.12 | -0.015 | 0.005 | -0.021 | -0.13 | -0.044 | -0.026 | -0.006 | -0.17 | -0.053 | -0.041 |
Verwaterde WPA
| 0.4 | 0.34 | 0.15 | 0.44 | 0.29 | 0.19 | 0.04 | 0.23 | 0.18 | 0.037 | -0.19 | -0.39 | -0.074 | 0.06 | -0.094 | -0.25 | -0.8 | -0.25 | -3.7 | -2.66 | -0.26 | -0.36 | -0.25 | -0.65 | -0.67 | -0.34 | -0.5 | 1.76 | -0.018 | 0.02 | -0.077 | -0.11 | -0.12 | 0.23 | 0.26 | 0.28 | 0.7 | 0.66 | 0.7 | 0.99 | 1.16 | 1.02 | 0.84 | 0.86 | 0.96 | 0.91 | 0.69 | 0.74 | 0.78 | 0.67 | 0.47 | 0.54 | 0.72 | 0.52 | 0.39 | 0.44 | 0.55 | 0.49 | 0.35 | 0.42 | 0.45 | 0.44 | 0.4 | 0.47 | 0.49 | 0.47 | 0.37 | 0.41 | 0.48 | 0.43 | 0.3 | 0.27 | 0.35 | 0.28 | 0.12 | 0.18 | 0.17 | 0.14 | 0.1 | 0.11 | 0.13 | 0.11 | 0.048 | 0.063 | 0.093 | 0.083 | 0.063 | 0.085 | 0.06 | 0.11 | 0.044 | 0.1 | 0.054 | 0.08 | 0.055 | 0.028 | 0.045 | 0.015 | 0.04 | 0.043 | 0.045 | 0.055 | 0.055 | 0.035 | 0.043 | 0.035 | 0.047 | 0.026 | 0.035 | 0.031 | 0.041 | 0.035 | 0.026 | 0.02 | 0.016 | 0.019 | 0.025 | 0.015 | 0.004 | -0.03 | 0.023 | 0.019 | 0.016 | 0.02 | 0.025 | 0.025 | 0.032 | 0.03 | 0.029 | 0.03 | 0.051 | 0.024 | 0.016 | 0.023 | 0.015 | 0.019 | 0.038 | 0.026 | 0.008 | 0.018 | 0.024 | 0.014 | -0.013 | 0.005 | 0.006 | 0.003 | -0.12 | -0.015 | 0.005 | -0.021 | -0.13 | -0.044 | -0.026 | -0.006 | -0.17 | -0.053 | -0.041 |
EBITDA
| 103.327 | 86.344 | 63.751 | 72.947 | 83.525 | 75.245 | 54.571 | 70.018 | 77.124 | 53.71 | 32.514 | 15.773 | 50.01 | 58.044 | 50.254 | 37.832 | -23.907 | 31.041 | -29.215 | -145.494 | 44.356 | 42.524 | 33.931 | 30.638 | 55.744 | 38.863 | 20.254 | 43.561 | 64.044 | 62.694 | 51.314 | 54.187 | 63.352 | 98.359 | 107.88 | 154.683 | 175.486 | 171.423 | 164.653 | 212.989 | 241.539 | 217.368 | 186.213 | 188.008 | 204.684 | 194.976 | 159.883 | 168.212 | 169.341 | 148.82 | 116.25 | 124.026 | 148.498 | 120.684 | 97 | 112.643 | 129.651 | 121.541 | 101.048 | 105.771 | 110.187 | 105.916 | 98.627 | 117.795 | 115.525 | 109.006 | 91.269 | 99.294 | 110.138 | 98.684 | 75.283 | 69.399 | 81.185 | 66.649 | 57.559 | 55.321 | 47.018 | 20.66 | 32.722 | 36.53 | 18.719 | 16.831 | 24.578 | 26.557 | 16.05 | 28.917 | 11.457 | 28.397 | 30.765 | 32.151 | 27.471 | 31.845 | 30.066 | 24.834 | 20.569 | 0 | 19.851 | 16.332 | 16.247 | 16.9 | 15.7 | 16.96 | 17.3 | 18.7 | 20.6 | 17.8 | 13.3 | 14.6 | 16.7 | 14.9 | 27.5 | 3.8 | 14.8 | 11.2 | 7.5 | 10.9 | 12.5 | 9.8 | 5.9 | 2.9 | 10.5 | 9.6 | 6.7 | 7.8 | 9.5 | 9 | 7.3 | 10.7 | 10.7 | 9.8 | 8 | 6.7 | 5.6 | 6.4 | 1.9 | 5.5 | 9 | 7 | 3.1 | 5.2 | 7.4 | 5.3 | -101 | 34.7 | 37.4 | 31.8 | -102 | 30.1 | 34.6 | 29.9 | -89.9 | 22.8 | 28 | 32.8 | -103.4 | 28.6 | 35.6 |
EBITDA ratio
| 0.152 | 0.129 | 0.106 | 0.111 | 0.099 | 0.08 | 0.059 | 0.083 | 0.085 | 0.047 | 0.001 | -0.039 | 0.034 | 0.044 | 0.031 | 0.006 | -0.05 | -0.018 | -0.025 | -0.145 | -0.012 | -0.016 | -0.038 | -0.044 | 0.01 | -0.044 | -0.081 | -0.02 | 0.023 | 0.021 | -0.005 | -0.004 | -0.02 | 0.062 | 0.071 | 0.063 | 0.143 | 0.125 | 0.136 | 0.166 | 0.187 | 0.174 | 0.159 | 0.152 | 0.18 | 0.177 | 0.153 | 0.152 | 0.17 | 0.164 | 0.128 | 0.144 | 0.182 | 0.15 | 0.13 | 0.227 | 0.171 | 0.259 | 0.143 | 0.236 | 0.16 | 0.167 | 0.226 | 0.223 | 0.234 | 0.215 | 0.207 | 0.21 | 0.227 | 0.229 | 0.219 | 0.205 | 0.244 | 0.218 | 0.199 | 0.193 | 0.18 | 0.163 | 0.155 | 0.164 | 0.183 | 0.172 | 0.151 | 0.169 | 0.176 | 0.179 | 0.182 | 0.212 | 0.242 | 0.315 | 0.133 | 0.215 | 0.21 | 0.186 | 0.202 | 0 | 0.195 | 0.136 | 0.145 | 0.164 | 0.159 | 0.169 | 0.187 | 0.188 | 0.186 | 0.18 | 0.154 | 0.174 | 0.187 | 0.153 | 0.445 | -0.225 | 0.15 | 0.132 | 0.098 | 0.139 | 0.156 | 0.134 | 0.108 | 0.051 | 0.157 | 0.15 | 0.136 | 0.135 | 0.14 | 0.145 | 0.149 | 0.183 | 0.189 | 0.215 | 0.187 | 0.142 | 0.117 | 0.133 | 0.022 | 0.126 | 0.161 | 0.169 | 0.108 | 0.11 | 0.133 | 0.103 | -3.495 | 1 | 1 | 1 | -4.679 | 1 | 1 | 1 | -4.45 | 1 | 1 | 1 | -4.515 | 1 | 1 |