Overseas Shipholding Group, Inc.
NYSE:OSG
8.5 (USD) • At close July 9, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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
| 117.497 | 116.02 | 115.435 | 106.625 | 113.791 | 121.757 | 123.059 | 117.985 | 103.999 | 95.463 | 93.967 | 88.359 | 81.273 | 97.546 | 105.748 | 114.539 | 100.859 | 98.425 | 80.926 | 88.459 | 87.737 | 89.23 | 80.536 | 95.367 | 101.03 | 92.815 | 93.27 | 96.225 | 108.116 | 114.776 | 194.951 | 221.446 | 243.756 | 243.725 | 241.752 | 245.487 | 233.542 | 216.928 | 206.283 | 241.777 | 292.446 | 273.102 | 267.342 | 228.114 | 247.438 | 255.897 | 297.505 | 291.354 | 292.378 | 257.746 | 256.379 | 271.738 | 263.668 | 232.025 | 259.928 | 283.903 | 269.754 | 242.582 | 243.576 | 282.656 | 324.804 | 393.125 | 472.672 | 428.224 | 410.676 | 276.843 | 277.181 | 299.997 | 275.284 | 259.76 | 265.864 | 230.753 | 291.026 | 244.668 | 203.203 | 228.598 | 275.407 | 259.276 | 171.953 | 157.061 | 194.131 | 87.923 | 90.079 | 120.297 | 126.885 | 84.088 | 68.955 | 63.321 | 73.495 | 191.039 | 76.102 | 94.755 | 106.235 | 211.551 | 94.825 | 83.252 | 77.99 | 74.4 | 85.6 | 91.2 | 96.6 | 93.1 | 105.5 | 104.1 | 105 | 108.7 | 120.9 | 121.6 | 126.8 | 105.5 | 105.1 | 115.8 | 125.9 | 113 | 98.2 | 90.9 | 105.7 | 93.6 | 88.4 | 77.8 | 98.8 | 81.7 | 98.4 | 94.7 | 102 | 91.2 | 87.6 | 89.6 | 98.9 | 99.6 | 110.9 | 97.9 | 110.6 | 107 | 98.7 | 94.7 | 99.4 | 86.5 | 73.2 | 76.6 | 73.7 | 78.3 | 74 | 78 | 77.1 | 78.1 | 77 | 65.9 | 72.4 | 69.4 | 83.2 | 74.1 | 68.2 | 67.7 | 67.6 |
Kosten van de omzet
| 83.655 | 83.487 | 80.063 | 79.763 | 83.412 | 95.283 | 94.072 | 97.908 | 89.361 | 92.392 | 92.94 | 88.333 | 85.204 | 88.342 | 94.546 | 92.478 | 76.034 | 76.601 | 74.543 | 74.538 | 72.206 | 79.093 | 78.253 | 78.252 | 80.676 | 80.393 | 78.99 | 75.655 | 80.603 | 82.562 | 156.28 | 148.832 | 152.016 | 161.189 | 149.348 | 147.559 | 150.156 | 155.662 | 172.994 | 216.367 | 230.124 | 238.86 | 236.117 | 199.095 | 226.891 | 711.196 | 142.485 | 150.273 | 149.052 | 141.612 | 145.86 | 132.953 | 126.515 | 118.334 | 115.379 | 119.903 | 103.967 | 508.466 | 102.951 | 104.219 | 105.545 | 249.424 | 232.604 | 223.263 | 198.382 | 164.535 | 162.722 | 162.57 | 126.33 | 120.684 | 109.333 | 106.381 | 103.003 | 62.037 | 77.712 | 70.294 | 77.821 | 43.575 | 45.58 | 39.146 | 38.259 | 11.105 | 32.729 | 27.24 | 33.325 | 34.537 | 33.489 | 27.83 | 37.254 | 51.287 | 53.111 | 57.642 | 59.514 | 81.196 | 60.35 | 56.054 | 55.457 | 69.8 | 56.3 | 53.7 | 56.9 | 63.1 | 64.3 | 62.6 | 64.2 | 63.8 | 76.9 | 73.3 | 78.5 | 72.7 | 71.6 | 75.2 | 77.8 | 74.5 | 68 | 64.4 | 65.9 | 63 | 59.8 | 56.9 | 64 | 63.4 | 61.4 | 60.8 | 66.6 | 64.8 | 61.2 | 61.7 | 56.5 | 55.7 | 59.3 | 52.2 | 53.4 | 52.4 | 51 | 47.2 | 44.5 | 42.6 | 37.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 33.842 | 32.533 | 35.372 | 26.862 | 30.379 | 26.474 | 28.987 | 20.077 | 14.638 | 3.071 | 1.027 | 0.026 | -3.931 | 9.204 | 11.202 | 22.061 | 24.825 | 21.824 | 6.383 | 13.921 | 15.531 | 10.137 | 2.283 | 17.115 | 20.354 | 12.422 | 14.28 | 20.57 | 27.513 | 32.214 | 38.671 | 72.614 | 91.74 | 82.536 | 92.404 | 97.928 | 83.386 | 61.266 | 33.289 | 25.41 | 62.322 | 34.242 | 31.225 | 29.019 | 20.547 | -455.299 | 155.02 | 141.081 | 143.326 | 116.134 | 110.519 | 138.785 | 137.153 | 113.691 | 144.549 | 164 | 165.787 | -265.884 | 140.625 | 178.437 | 219.259 | 143.701 | 240.068 | 204.961 | 212.294 | 112.308 | 114.459 | 137.427 | 148.954 | 139.076 | 156.531 | 124.372 | 188.023 | 182.631 | 125.491 | 158.304 | 197.586 | 215.701 | 126.373 | 117.915 | 155.872 | 76.818 | 57.35 | 93.057 | 93.56 | 49.551 | 35.466 | 35.491 | 36.241 | 139.752 | 22.991 | 37.113 | 46.721 | 130.355 | 34.475 | 27.198 | 22.533 | 4.6 | 29.3 | 37.5 | 39.7 | 30 | 41.2 | 41.5 | 40.8 | 44.9 | 44 | 48.3 | 48.3 | 32.8 | 33.5 | 40.6 | 48.1 | 38.5 | 30.2 | 26.5 | 39.8 | 30.6 | 28.6 | 20.9 | 34.8 | 18.3 | 37 | 33.9 | 35.4 | 26.4 | 26.4 | 27.9 | 42.4 | 43.9 | 51.6 | 45.7 | 57.2 | 54.6 | 47.7 | 47.5 | 54.9 | 43.9 | 36.1 | 76.6 | 73.7 | 78.3 | 74 | 78 | 77.1 | 78.1 | 77 | 65.9 | 72.4 | 69.4 | 83.2 | 74.1 | 68.2 | 67.7 | 67.6 |
Brutowinstmarge
| 0.288 | 0.28 | 0.306 | 0.252 | 0.267 | 0.217 | 0.236 | 0.17 | 0.141 | 0.032 | 0.011 | 0 | -0.048 | 0.094 | 0.106 | 0.193 | 0.246 | 0.222 | 0.079 | 0.157 | 0.177 | 0.114 | 0.028 | 0.179 | 0.201 | 0.134 | 0.153 | 0.214 | 0.254 | 0.281 | 0.198 | 0.328 | 0.376 | 0.339 | 0.382 | 0.399 | 0.357 | 0.282 | 0.161 | 0.105 | 0.213 | 0.125 | 0.117 | 0.127 | 0.083 | -1.779 | 0.521 | 0.484 | 0.49 | 0.451 | 0.431 | 0.511 | 0.52 | 0.49 | 0.556 | 0.578 | 0.615 | -1.096 | 0.577 | 0.631 | 0.675 | 0.366 | 0.508 | 0.479 | 0.517 | 0.406 | 0.413 | 0.458 | 0.541 | 0.535 | 0.589 | 0.539 | 0.646 | 0.746 | 0.618 | 0.692 | 0.717 | 0.832 | 0.735 | 0.751 | 0.803 | 0.874 | 0.637 | 0.774 | 0.737 | 0.589 | 0.514 | 0.56 | 0.493 | 0.732 | 0.302 | 0.392 | 0.44 | 0.616 | 0.364 | 0.327 | 0.289 | 0.062 | 0.342 | 0.411 | 0.411 | 0.322 | 0.391 | 0.399 | 0.389 | 0.413 | 0.364 | 0.397 | 0.381 | 0.311 | 0.319 | 0.351 | 0.382 | 0.341 | 0.308 | 0.292 | 0.377 | 0.327 | 0.324 | 0.269 | 0.352 | 0.224 | 0.376 | 0.358 | 0.347 | 0.289 | 0.301 | 0.311 | 0.429 | 0.441 | 0.465 | 0.467 | 0.517 | 0.51 | 0.483 | 0.502 | 0.552 | 0.508 | 0.493 | 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 |
Algemene en administratieve kosten
| 10.354 | 6.609 | 7.173 | 6.595 | 7.843 | 6.056 | 6.556 | 7.435 | 6.938 | 6.021 | 5.707 | 6.004 | 6.365 | 6.957 | 6.14 | 7.599 | 6.173 | 6.482 | 5.288 | 5.957 | 5.674 | 7.114 | 6.41 | 6.586 | 6.783 | 6.413 | 6.493 | 6.35 | 8.255 | 7.013 | 19.076 | 17.367 | 17.349 | 21.04 | 21.376 | 17.471 | 19.282 | 20.687 | 19.119 | 19.485 | 24.425 | 28.491 | 23.117 | 26.329 | 19.726 | -268.224 | 117.797 | 23.088 | 21.136 | 0 | 19.835 | 22.434 | 24.468 | 0 | 25.085 | 24.479 | 26.829 | 0 | 28.313 | 29.107 | 27.3 | 0 | 32.43 | 34.509 | 37.285 | 0 | 33.655 | 31.687 | 29.038 | 0 | 20.871 | 23.07 | 24.011 | 0 | 13.495 | 15.516 | 16.021 | 0 | 9.294 | 9.406 | 13.794 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.589 | 7.628 | 9.874 | 0 | 8.575 | 7.628 | 10.253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 98.366 | 96.676 | 0 | 95.394 | 99.132 | 95.35 | 0 | 91.068 | 88.235 | 90.614 | 0 | 88.364 | 104.743 | 113.511 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.354 | 6.609 | 7.173 | 6.595 | 7.843 | 6.056 | 6.556 | 7.435 | 6.938 | 6.021 | 5.707 | 6.004 | 6.365 | 6.957 | 6.14 | 7.599 | 6.173 | 6.482 | 5.288 | 5.957 | 5.674 | 7.114 | 6.41 | 6.586 | 6.783 | 6.413 | 6.493 | 6.35 | 8.255 | 7.013 | 19.076 | 17.367 | 17.349 | 21.04 | 21.376 | 17.471 | 19.282 | 20.687 | 19.119 | 19.485 | 24.425 | 28.491 | 23.117 | 26.329 | 19.726 | -268.224 | 117.797 | 121.454 | 117.812 | 110.505 | 115.229 | 121.566 | 119.818 | -75.402 | 116.153 | 112.714 | 117.443 | -246.09 | 116.677 | 133.85 | 140.811 | 39.839 | 32.43 | 34.509 | 37.285 | 32.831 | 33.655 | 31.687 | 29.038 | 31.573 | 20.871 | 23.07 | 24.011 | 34.635 | 13.495 | 15.516 | 16.021 | 19.499 | 9.294 | 9.406 | 13.794 | 13.438 | 7.697 | 8.235 | 11.045 | 10.204 | 7.272 | 7.599 | 7.846 | 13.286 | 9.589 | 9.218 | 9.874 | 16.166 | 8.575 | 7.628 | 10.253 | 8.8 | 9.8 | 9.6 | 11.1 | 13.6 | 10.6 | 10.3 | 11.7 | 10.1 | 11.7 | 11.1 | 12 | 9.5 | 10.3 | 9.7 | 11.5 | 12.7 | 10.8 | 10.5 | 10.6 | 8.7 | 10.5 | 10.1 | 10.8 | 8.2 | 9.7 | 10.8 | 10.5 | 11.8 | 9.2 | 9.2 | 10.6 | 9.9 | 8.8 | 9.6 | 11.8 | 9.5 | 8.3 | 9 | 9.3 | 7.9 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 1.235 | -3 | 1.643 | 1.46 | 1.08 | 2.678 | 0.568 | -0.016 | 0.097 | 1.845 | 0.129 | -0.111 | 0.122 | 1.808 | -0.16 | -0.058 | 0.031 | 0.448 | 0.375 | 0.262 | 0.355 | -1.029 | 0.518 | 0.385 | -0.631 | -0.826 | -0.423 | 0.038 | -0.668 | -0.295 | -5.079 | -0.599 | 2.574 | -24.328 | -1.963 | 0.048 | 0.033 | -0.693 | -0.755 | -1.493 | -0.06 | 0.006 | 0.083 | 0.042 | 0.059 | 958.109 | 50.819 | 50.351 | 49.262 | 60.713 | 44.139 | 41.265 | 43.176 | 240.063 | 42.195 | 43.212 | 41.926 | 0 | 40.977 | 44.89 | 43.881 | 111.98 | 11.345 | 19.581 | 46.257 | 48.878 | 45.918 | 35.591 | 39.102 | 3.828 | 41.126 | 34.842 | 27.663 | 68.055 | 38.144 | 27.426 | 36.359 | 25.079 | 25.368 | 22.413 | 24.21 | 47.54 | 19.224 | 14.066 | 8.433 | 24.978 | 18.631 | 19.758 | 16.915 | 109.006 | 0 | 0 | 0 | 0 | 14.208 | 13.772 | 13.056 | 5.3 | 15.1 | 14.8 | 16 | 17.4 | 18.3 | 18.3 | 16.8 | 17.4 | 20.8 | 20 | 19.7 | 18 | 17.6 | 17.3 | 18.2 | 16.4 | 17.1 | 16.1 | 16.5 | 15.7 | 15.3 | 14.2 | 14.8 | 14.6 | 14.5 | 14.6 | 15 | 14 | 14.2 | 14.3 | 14 | 14.1 | 14.4 | 13.5 | 14.1 | 14.2 | 14.3 | 13.5 | 13.5 | 13.8 | 12.9 | 0 | 0 | -232.8 | 0 | 0 | 0 | -243.4 | 0 | 0 | 0 | -224.4 | 0 | 0 | 0 | -201.2 | 0 |
Bedrijfskosten
| 10.354 | 6.609 | 7.173 | 6.595 | 7.843 | 6.056 | 6.556 | 7.435 | 6.938 | 6.021 | 5.707 | 6.004 | 6.365 | 6.957 | 6.14 | 7.599 | 6.173 | 6.482 | 5.288 | 5.957 | 5.674 | 7.114 | 6.41 | 6.586 | 6.783 | 6.413 | 6.493 | 6.35 | 8.255 | 7.013 | 19.076 | 17.367 | 17.349 | 21.04 | 21.376 | 17.471 | 19.282 | 20.687 | 19.119 | 19.485 | 24.425 | 28.491 | 23.117 | 26.329 | 19.726 | -418.656 | 168.616 | 171.805 | 167.074 | 171.218 | 159.368 | 162.831 | 162.994 | 164.661 | 160.07 | 181.221 | 159.369 | -330.92 | 156.824 | 178.74 | 184.692 | 151.819 | 43.775 | 54.09 | 83.542 | 81.709 | 79.573 | 67.278 | 68.14 | 35.401 | 61.997 | 57.912 | 51.674 | 102.69 | 51.639 | 42.942 | 52.38 | 44.578 | 34.662 | 31.819 | 38.004 | 60.978 | 26.921 | 22.301 | 19.478 | 35.182 | 25.903 | 27.357 | 24.761 | 122.292 | 2.153 | -14.838 | -23.427 | 13.003 | 22.783 | 21.4 | 23.309 | 14.1 | 24.9 | 24.4 | 27.1 | 31 | 28.9 | 28.6 | 28.5 | 27.5 | 32.5 | 31.1 | 31.7 | 27.5 | 27.9 | 27 | 29.7 | 29.1 | 27.9 | 26.6 | 27.1 | 24.4 | 25.8 | 24.3 | 25.6 | 22.8 | 24.2 | 25.4 | 25.5 | 25.8 | 23.4 | 23.5 | 24.6 | 24 | 23.2 | 23.1 | 25.9 | 23.7 | 22.6 | 22.5 | 22.8 | 21.7 | 19.9 | 0 | 0 | -232.8 | 0 | 0 | 0 | -243.4 | 0 | 0 | 0 | -224.4 | 0 | 0 | 0 | -201.2 | 0 |
Bedrijfsresultaat
| 23.488 | 25.924 | 28.199 | 20.267 | 22.536 | 3.517 | 22.431 | 12.642 | 7.7 | -1.889 | -5.64 | -5.782 | -15.789 | 2.223 | 5.213 | 13.649 | 37.528 | 18.651 | 1.215 | 3.798 | 9.74 | 7.448 | -4.127 | 10.529 | 13.571 | 3.909 | 0.434 | 14.22 | 19.258 | 11.476 | -117.577 | 67.12 | 86.153 | 75.604 | 85.191 | 92.287 | 77.544 | 59.387 | 23.669 | 5.964 | 40.991 | -366.255 | 17.435 | 11.005 | 11.511 | -299.916 | -4.059 | -30.439 | -23.642 | -53.024 | -48.849 | -20.116 | -25.841 | -47.353 | -15.521 | -20.266 | 4.393 | -35.242 | -13.719 | 0.799 | 128.545 | -118.438 | 196.293 | 150.871 | 128.752 | 30.599 | 34.886 | 70.149 | 80.814 | 103.675 | 94.534 | 66.46 | 136.349 | 79.941 | 73.852 | 115.362 | 145.206 | 171.123 | 91.711 | 86.096 | 117.868 | 15.84 | 30.429 | 70.756 | 74.082 | 14.369 | 9.563 | 8.134 | 11.48 | 16.217 | 20.456 | 51.682 | 61.603 | 117.352 | 11.692 | 5.798 | -0.776 | -9.5 | 4.4 | 13.1 | 12.6 | -1 | 12.3 | 12.9 | 12.3 | 17.4 | 11.5 | 17.2 | 16.6 | 5.3 | 5.6 | 13.6 | 18.4 | 9.4 | 2.3 | -0.1 | 12.7 | 6.2 | 2.8 | -3.4 | 9.2 | -4.5 | 12.8 | 8.5 | 9.9 | 0.6 | 3 | 4.4 | 17.8 | 19.9 | 28.4 | 22.6 | 31.3 | 30.9 | 25.1 | 25 | 32.1 | 22.2 | 16.2 | 76.6 | 73.7 | -154.5 | 74 | 78 | 77.1 | -165.3 | 77 | 65.9 | 72.4 | -155 | 83.2 | 74.1 | 68.2 | -133.5 | 67.6 |
Bedrijfsresultaat ratio
| 0.2 | 0.223 | 0.244 | 0.19 | 0.198 | 0.029 | 0.182 | 0.107 | 0.074 | -0.02 | -0.06 | -0.065 | -0.194 | 0.023 | 0.049 | 0.119 | 0.372 | 0.189 | 0.015 | 0.043 | 0.111 | 0.083 | -0.051 | 0.11 | 0.134 | 0.042 | 0.005 | 0.148 | 0.178 | 0.1 | -0.603 | 0.303 | 0.353 | 0.31 | 0.352 | 0.376 | 0.332 | 0.274 | 0.115 | 0.025 | 0.14 | -1.341 | 0.065 | 0.048 | 0.047 | -1.172 | -0.014 | -0.104 | -0.081 | -0.206 | -0.191 | -0.074 | -0.098 | -0.204 | -0.06 | -0.071 | 0.016 | -0.145 | -0.056 | 0.003 | 0.396 | -0.301 | 0.415 | 0.352 | 0.314 | 0.111 | 0.126 | 0.234 | 0.294 | 0.399 | 0.356 | 0.288 | 0.469 | 0.327 | 0.363 | 0.505 | 0.527 | 0.66 | 0.533 | 0.548 | 0.607 | 0.18 | 0.338 | 0.588 | 0.584 | 0.171 | 0.139 | 0.128 | 0.156 | 0.085 | 0.269 | 0.545 | 0.58 | 0.555 | 0.123 | 0.07 | -0.01 | -0.128 | 0.051 | 0.144 | 0.13 | -0.011 | 0.117 | 0.124 | 0.117 | 0.16 | 0.095 | 0.141 | 0.131 | 0.05 | 0.053 | 0.117 | 0.146 | 0.083 | 0.023 | -0.001 | 0.12 | 0.066 | 0.032 | -0.044 | 0.093 | -0.055 | 0.13 | 0.09 | 0.097 | 0.007 | 0.034 | 0.049 | 0.18 | 0.2 | 0.256 | 0.231 | 0.283 | 0.289 | 0.254 | 0.264 | 0.323 | 0.257 | 0.221 | 1 | 1 | -1.973 | 1 | 1 | 1 | -2.117 | 1 | 1 | 1 | -2.233 | 1 | 1 | 1 | -1.972 | 1 |
Totaal overige inkomsten en kosten netto
| -5.547 | -4.715 | -6.136 | -6.625 | -7.076 | -5.513 | -7.661 | -8.291 | -8.268 | -6.689 | -14.884 | -7.428 | -6.248 | -4.094 | -6.062 | -6.225 | -6.043 | -6.061 | -5.672 | -6.309 | -6.151 | -4.982 | -7.31 | -7.112 | -8.707 | -6.198 | -9.851 | -9.416 | -10.26 | -10.453 | -65.075 | -10.026 | -50.011 | -52.681 | -32.574 | -30.32 | -31.983 | -35.036 | -17.699 | -174.366 | -31.378 | -89.984 | -14.528 | -37.051 | -185.108 | -281.928 | 0.735 | -23.03 | -12.518 | 1.197 | -22.56 | -18.412 | -10.273 | -11.758 | -17.749 | -18.707 | -14.738 | -17.667 | -10.06 | -11.611 | -6.595 | 6.731 | 0.476 | -64.707 | -16.317 | -4.36 | -12.674 | 16.009 | 9.59 | 34.988 | -7.504 | -8.34 | -13.215 | 36.202 | -1.087 | -4.724 | 18.967 | 24.678 | 9.51 | -16.792 | -3.18 | 14.102 | -12.604 | -10.616 | -13.836 | -5.986 | -45.734 | -2.279 | -10.411 | -4.308 | -3.344 | 13.149 | -1.01 | -43.018 | 28.623 | 10.679 | 1.837 | 8.5 | -1.6 | 8,419.9 | -7.9 | -99.3 | -4.5 | -1.6 | 25.8 | -9.3 | -2.3 | -7.3 | -12.6 | -12.7 | -8.9 | -9.1 | -8.8 | -7.2 | -4.6 | -9.1 | -17.3 | -11.5 | -5.7 | -5.1 | -2.5 | 8 | -3.3 | -1 | -3.6 | -20.8 | -2.7 | -2.5 | -2.5 | -3.2 | -7 | -3.6 | -8.5 | -11.9 | -9.7 | 2.4 | -13.1 | -6.3 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 17.941 | 21.209 | 22.063 | 13.642 | 15.46 | 14.905 | 14.77 | 4.351 | -0.568 | -8.578 | -20.524 | -13.21 | -22.037 | -1.871 | -0.849 | 7.424 | 31.485 | 12.59 | -4.457 | -2.511 | 3.589 | -1.069 | -11.437 | 3.417 | 4.864 | -6.034 | -9.417 | 4.804 | 8.998 | 1.023 | -148.514 | 45.109 | 83.978 | 22.923 | 52.617 | 61.967 | 45.561 | 24.351 | -55.099 | -254.525 | 11.746 | -456.239 | 2.907 | -26.046 | -173.597 | -365.976 | -25.681 | -53.469 | -36.16 | -51.827 | -71.409 | -38.528 | -36.114 | -59.111 | -33.27 | -38.973 | -10.345 | -52.909 | -23.779 | -10.812 | 121.95 | -111.707 | 196.769 | 86.164 | 112.435 | 17.363 | 22.212 | 86.158 | 90.404 | 116.189 | 87.03 | 58.12 | 123.134 | 116.143 | 72.765 | 110.638 | 164.173 | 195.801 | 101.221 | 69.304 | 114.688 | 29.942 | 17.825 | 60.14 | 60.246 | 8.383 | -36.171 | 5.855 | 1.069 | 11.909 | 17.112 | 64.831 | 60.593 | 74.334 | 40.315 | 16.477 | 1.061 | -1 | 2.8 | 13 | 4.7 | -100.3 | 7.8 | 11.3 | 38.1 | 8.1 | 9.2 | 9.9 | 4 | -7.4 | -3.3 | 4.5 | 9.6 | 2.2 | -2.3 | -9.2 | -4.6 | -5.3 | -2.9 | -8.5 | 6.7 | 3.5 | 9.5 | 7.5 | 6.3 | -20.2 | 0.3 | 1.9 | 15.3 | 16.7 | 21.4 | 19 | 22.8 | 19 | 15.4 | 27.4 | 19 | 15.9 | 20.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.153 | 0.183 | 0.191 | 0.128 | 0.136 | 0.122 | 0.12 | 0.037 | -0.005 | -0.09 | -0.218 | -0.15 | -0.271 | -0.019 | -0.008 | 0.065 | 0.312 | 0.128 | -0.055 | -0.028 | 0.041 | -0.012 | -0.142 | 0.036 | 0.048 | -0.065 | -0.101 | 0.05 | 0.083 | 0.009 | -0.762 | 0.204 | 0.345 | 0.094 | 0.218 | 0.252 | 0.195 | 0.112 | -0.267 | -1.053 | 0.04 | -1.671 | 0.011 | -0.114 | -0.702 | -1.43 | -0.086 | -0.184 | -0.124 | -0.201 | -0.279 | -0.142 | -0.137 | -0.255 | -0.128 | -0.137 | -0.038 | -0.218 | -0.098 | -0.038 | 0.375 | -0.284 | 0.416 | 0.201 | 0.274 | 0.063 | 0.08 | 0.287 | 0.328 | 0.447 | 0.327 | 0.252 | 0.423 | 0.475 | 0.358 | 0.484 | 0.596 | 0.755 | 0.589 | 0.441 | 0.591 | 0.341 | 0.198 | 0.5 | 0.475 | 0.1 | -0.525 | 0.092 | 0.015 | 0.062 | 0.225 | 0.684 | 0.57 | 0.351 | 0.425 | 0.198 | 0.014 | -0.013 | 0.033 | 0.143 | 0.049 | -1.077 | 0.074 | 0.109 | 0.363 | 0.075 | 0.076 | 0.081 | 0.032 | -0.07 | -0.031 | 0.039 | 0.076 | 0.019 | -0.023 | -0.101 | -0.044 | -0.057 | -0.033 | -0.109 | 0.068 | 0.043 | 0.097 | 0.079 | 0.062 | -0.221 | 0.003 | 0.021 | 0.155 | 0.168 | 0.193 | 0.194 | 0.206 | 0.178 | 0.156 | 0.289 | 0.191 | 0.184 | 0.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 3.3 | 0.788 | 4.471 | 1.339 | 3.321 | 4.82 | 1.522 | 0.611 | -0.059 | -4.902 | -4.515 | -2.511 | -6.169 | -1.027 | -0.192 | 1.044 | 6.36 | 1.611 | -0.694 | -0.773 | 0.392 | 4.107 | -23.385 | 0.362 | 1.202 | -59.679 | -3.11 | 1.593 | 3.569 | -63.653 | -49.775 | 15.248 | 33.239 | 13.656 | -120.737 | 3.529 | 2.66 | -2.179 | -63.544 | -50.414 | 1.329 | -8.958 | 1.947 | -1.899 | -5.835 | -1.203 | 0.105 | 1.857 | -1.347 | -1.857 | -0.329 | -1.22 | -1.556 | -3.832 | -1.516 | -1.116 | -0.992 | -30.544 | -1.85 | -2.991 | -1.312 | -32.162 | -1.071 | -0.771 | 29.882 | -3.674 | -4.417 | 7.166 | 5.752 | 2.954 | -3.8 | -2.111 | -5.23 | 2.459 | 0.7 | -3.523 | -0.746 | -15.322 | 32.7 | 23.9 | 38.5 | 8.744 | 3.789 | 18.3 | 16.011 | 0.756 | -6.51 | 2.185 | 0.325 | 4.704 | 5.95 | 22.12 | 20.23 | 26.7 | 13.55 | 6.071 | 0.2 | -0.8 | 0.8 | 4.6 | 1.6 | -31.7 | 2.6 | 3.8 | 14.3 | 3.4 | 4 | 2.8 | 2 | -2.2 | -2.5 | 1.4 | 4.3 | 0.8 | -1.6 | -3.2 | -1.3 | -1 | -0.6 | -3.9 | 1.7 | 0.5 | 5 | 2 | 1.4 | -8.2 | 0.1 | 0.4 | 4.9 | 5 | 7 | 5.5 | 7.3 | 5.8 | 4.6 | 8.6 | 5.9 | 4.8 | 6.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 14.641 | 20.421 | 17.592 | 12.303 | 12.139 | 10.085 | 13.248 | 3.74 | -0.509 | -3.676 | -16.009 | -10.699 | -15.868 | -0.844 | -0.657 | 6.38 | 25.125 | 10.979 | -3.763 | -1.738 | 3.197 | -5.176 | 11.948 | 3.055 | 3.662 | 53.645 | -6.307 | 3.211 | 5.429 | -275.475 | -98.739 | 29.861 | 50.739 | 9.267 | 173.354 | 58.438 | 42.901 | 26.53 | 8.445 | -204.111 | 10.417 | -447.281 | 0.96 | -24.147 | -167.762 | -364.773 | -25.786 | -55.326 | -34.813 | -49.97 | -71.08 | -37.308 | -34.558 | -55.279 | -31.754 | -37.857 | -9.353 | -23.162 | -19.624 | -8.794 | 121.75 | -79.545 | 197.84 | 86.935 | 112.435 | 21.037 | 26.629 | 78.992 | 84.652 | 113.235 | 90.83 | 60.231 | 128.364 | 113.684 | 72.065 | 114.161 | 164.919 | 211.123 | 68.521 | 45.404 | 76.188 | 21.198 | 14.036 | 41.84 | 44.235 | 7.627 | -29.661 | 3.67 | 0.744 | 7.205 | 11.162 | 42.711 | 40.363 | 47.634 | 26.765 | 10.979 | 5.013 | 0.3 | 3 | 8.4 | 3.1 | -82.2 | 5.2 | 7.5 | 23.8 | 4.7 | 5.2 | 7.1 | 2 | -5.2 | -0.8 | 3.1 | 5.3 | 1.4 | -0.7 | -6 | -3.3 | -4.3 | -2.3 | -4.6 | 5 | 3 | 4.5 | 5.5 | 4.9 | -12 | 0.2 | 1.5 | 26.4 | 11.7 | 14.4 | 13.5 | 15.5 | 13.2 | 10.8 | 18.8 | 13.1 | 11.1 | 14.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.125 | 0.176 | 0.152 | 0.115 | 0.107 | 0.083 | 0.108 | 0.032 | -0.005 | -0.039 | -0.17 | -0.121 | -0.195 | -0.009 | -0.006 | 0.056 | 0.249 | 0.112 | -0.046 | -0.02 | 0.036 | -0.058 | 0.148 | 0.032 | 0.036 | 0.578 | -0.068 | 0.033 | 0.05 | -2.4 | -0.506 | 0.135 | 0.208 | 0.038 | 0.717 | 0.238 | 0.184 | 0.122 | 0.041 | -0.844 | 0.036 | -1.638 | 0.004 | -0.106 | -0.678 | -1.425 | -0.087 | -0.19 | -0.119 | -0.194 | -0.277 | -0.137 | -0.131 | -0.238 | -0.122 | -0.133 | -0.035 | -0.095 | -0.081 | -0.031 | 0.375 | -0.202 | 0.419 | 0.203 | 0.274 | 0.076 | 0.096 | 0.263 | 0.308 | 0.436 | 0.342 | 0.261 | 0.441 | 0.465 | 0.355 | 0.499 | 0.599 | 0.814 | 0.398 | 0.289 | 0.392 | 0.241 | 0.156 | 0.348 | 0.349 | 0.091 | -0.43 | 0.058 | 0.01 | 0.038 | 0.147 | 0.451 | 0.38 | 0.225 | 0.282 | 0.132 | 0.064 | 0.004 | 0.035 | 0.092 | 0.032 | -0.883 | 0.049 | 0.072 | 0.227 | 0.043 | 0.043 | 0.058 | 0.016 | -0.049 | -0.008 | 0.027 | 0.042 | 0.012 | -0.007 | -0.066 | -0.031 | -0.046 | -0.026 | -0.059 | 0.051 | 0.037 | 0.046 | 0.058 | 0.048 | -0.132 | 0.002 | 0.017 | 0.267 | 0.117 | 0.13 | 0.138 | 0.14 | 0.123 | 0.109 | 0.199 | 0.132 | 0.128 | 0.193 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.2 | 0.28 | 0.22 | 0.15 | 0.15 | 0.12 | 0.15 | 0.041 | -0.006 | -0.041 | -0.18 | -0.12 | -0.18 | -0.01 | -0.007 | 0.07 | 0.28 | 0.12 | -0.042 | -0.02 | 0.04 | -0.06 | 0.13 | 0.03 | 0.04 | 0.61 | -0.072 | 0.04 | 0.06 | -3.15 | -1.1 | 0.31 | 0.53 | 0.12 | 1.79 | 0.6 | 0.42 | 0.27 | 0.16 | -6.68 | 0.41 | -80.04 | 0.031 | -0.79 | -5.45 | -65.58 | -0.83 | -1.79 | -1.14 | -9.02 | -12.82 | -6.73 | -6.24 | -10.22 | -5.75 | -6.85 | -1.84 | -4.7 | -3.98 | -1.79 | 24.71 | -14.63 | 36.76 | 15.49 | 19.69 | 3.36 | 4.53 | 12.55 | 11.84 | 15.63 | 12.55 | 8.29 | 17.73 | 15.72 | 9.98 | 15.76 | 22.8 | 29.44 | 9.49 | 6.27 | 10.85 | 3.33 | 2.18 | 6.6 | 6.98 | 1.21 | -4.7 | 0.6 | 0.11 | 1.15 | 1.8 | 6.82 | 6.49 | 7.67 | 4.25 | 1.75 | 0.82 | 0.045 | 0.49 | 1.25 | 0.44 | -12.19 | 0.76 | 1.09 | 3.55 | 0.7 | 0.76 | 1.04 | 0.33 | -0.79 | -0.11 | 0.44 | 0.82 | 0.21 | -0.11 | -0.93 | -0.49 | -0.64 | -0.33 | -0.76 | 0.82 | 0.5 | 0.76 | 0.93 | 0.82 | -2 | 0.055 | 0.27 | 4.36 | 1.93 | 2.35 | 2.24 | 2.56 | 2.1 | 1.69 | 2.95 | 2.07 | 1.7 | 2.18 | 2.07 | 1.96 | 0 | 1.85 | 1.69 | 1.58 | 0 | 1.42 | 0.87 | 1.58 | 0 | 1.64 | 1.36 | 1.42 | 0 | 0.98 |
Verwaterde WPA
| 0.19 | 0.27 | 0.22 | 0.15 | 0.14 | 0.12 | 0.15 | 0.04 | -0.006 | -0.041 | -0.18 | -0.12 | -0.18 | -0.009 | -0.007 | 0.07 | 0.28 | 0.12 | -0.042 | -0.02 | 0.04 | -0.058 | 0.13 | 0.03 | 0.04 | 0.61 | -0.072 | 0.04 | 0.06 | -3.14 | -1.1 | 0.31 | 0.53 | 0.12 | 1.79 | 0.6 | 0.42 | 0.27 | 0.16 | -6.68 | 0.41 | -80.04 | 0.031 | -0.79 | -5.45 | -65.58 | -0.83 | -1.79 | -1.14 | -9.02 | -12.82 | -6.73 | -6.24 | -10.22 | -5.75 | -6.85 | -1.84 | -4.7 | -3.98 | -1.79 | 24.71 | -14.55 | 36.49 | 15.33 | 19.64 | 3.34 | 4.53 | 12.44 | 11.78 | 15.6 | 12.49 | 8.29 | 17.67 | 15.7 | 9.93 | 15.76 | 22.8 | 29.39 | 9.49 | 6.27 | 10.8 | 3.31 | 2.18 | 6.55 | 6.98 | 1.21 | -4.7 | 0.6 | 0.11 | 1.13 | 1.75 | 6.71 | 6.38 | 7.56 | 4.25 | 1.75 | 0.82 | 0.045 | 0.49 | 1.25 | 0.44 | -10.02 | 0.76 | 1.09 | 3.55 | 0.7 | 0.76 | 1.04 | 0.33 | -0.77 | -0.11 | 0.44 | 0.82 | 0.21 | -0.11 | -0.93 | -0.49 | -0.62 | -0.33 | -0.76 | 0.82 | 0.5 | 0.76 | 0.93 | 0.82 | -2 | 0.055 | 0.27 | 4.36 | 1.93 | 2.35 | 2.24 | 2.56 | 2.1 | 1.69 | 2.95 | 2.07 | 1.7 | 2.18 | 2.07 | 1.96 | 0 | 1.85 | 1.69 | 1.58 | 0 | 1.42 | 0.87 | 1.58 | 0 | 1.64 | 1.36 | 1.42 | 0 | 0.98 |
EBITDA
| 41.482 | 46.07 | 46.845 | 38.176 | 39.664 | 42.615 | 40.901 | 29.289 | 24.29 | 36.52 | 10.846 | 9.09 | 5.023 | 5.344 | 20.314 | 28.679 | 32.671 | 19.118 | 14.456 | 16.747 | 22.335 | 15.08 | 8.702 | 22.965 | 25.312 | 18.223 | 22.301 | 29.431 | 36.008 | 41.17 | 70.212 | 109.225 | 131.653 | 51.277 | 109.771 | 118.326 | 101.183 | 51.797 | 53.548 | 43.816 | 77.781 | 62.464 | 52.276 | 45.562 | -107.344 | -229.743 | 47.092 | 25.165 | 32.594 | 14.234 | -1.42 | 22.604 | 22.109 | 2.762 | 26.664 | 22.946 | 46.046 | 102.397 | 28.131 | 45.703 | 154.459 | -94.332 | 257.642 | 152.212 | 179.666 | 80.654 | 83.374 | 148.538 | 146.055 | 92.191 | 135.563 | 109.114 | 180.095 | 95.991 | 135.399 | 176.297 | 157.44 | 172.6 | 103.544 | 113.594 | 131.723 | 41.587 | 50.194 | 88.168 | 95.216 | 38.732 | 63.871 | 17.645 | 27.805 | 114.071 | 43.13 | 14.991 | 86.101 | 137.445 | -12.936 | -0.735 | 28.592 | -22.6 | 32,759 | 14,179 | 24.2 | 103.2 | 20 | 17 | -15.7 | 23.9 | 13.2 | 22.9 | 29 | 18.5 | 13.9 | 22.7 | 29.1 | 7.3 | 10.4 | 11.8 | 32.7 | 16.9 | 11.6 | 4.1 | 16.3 | -8.8 | 20.4 | 13.1 | 17.5 | 23.9 | 9.8 | 10.4 | 22.2 | 24.2 | 36.1 | 25.5 | 39.1 | 40.8 | 33.5 | 21.2 | 43.7 | 29.2 | 14.2 | 76.6 | 73.7 | -154.5 | 74 | 78 | 77.1 | -165.3 | 77 | 65.9 | 72.4 | -155 | 83.2 | 74.1 | 68.2 | -133.5 | 67.6 |
EBITDA ratio
| 0.353 | 0.397 | 0.406 | 0.358 | 0.349 | 0.19 | 0.332 | 0.248 | 0.234 | -0.012 | 0.117 | -0.069 | 0.063 | 0.042 | 0.191 | 0.25 | 0.324 | 0.194 | 0.185 | 0.242 | 0.259 | 0.062 | 0.114 | 0.245 | 0.251 | 0.096 | 0.233 | 0.148 | 0.326 | 0.249 | 0.36 | 0.493 | 0.54 | 0.21 | 0.491 | 0.53 | 0.487 | 0.239 | 0.315 | 0.222 | 0.295 | 0.229 | 0.232 | 0.248 | 0.22 | 0.101 | 0.158 | 0.086 | 0.111 | 0.055 | -0.006 | 0.083 | 0.084 | 0.012 | 0.102 | 0.081 | 0.171 | 0.422 | 0.115 | 0.162 | 0.249 | 0.226 | 0.481 | 0.522 | 0.437 | 0.291 | 0.301 | 0.28 | 0.39 | 0.355 | 0.526 | 0.449 | 0.555 | 0.392 | 0.468 | 0.589 | 0.572 | 0.666 | 0.602 | 0.71 | 0.679 | 0.473 | 0.557 | 0.733 | 0.75 | 0.461 | 0.926 | 0.279 | 0.378 | 0.597 | 0.172 | 0.158 | 0.413 | 0.65 | -0.136 | -0.009 | 0.033 | -0.304 | 0.12 | 0.171 | 0.251 | 1.108 | 0.19 | 0.163 | -0.15 | 0.22 | 0.109 | 0.188 | 0.229 | 0.175 | 0.132 | 0.196 | 0.231 | 0.065 | 0.106 | 0.13 | 0.309 | 0.181 | 0.131 | 0.053 | 0.165 | -0.108 | 0.207 | 0.138 | 0.172 | 0.262 | 0.112 | 0.116 | 0.224 | 0.243 | 0.326 | 0.26 | 0.354 | 0.381 | 0.339 | 0.224 | 0.44 | 0.338 | 0.194 | 1 | 1 | -1.973 | 1 | 1 | 1 | -2.117 | 1 | 1 | 1 | -2.233 | 1 | 1 | 1 | -1.972 | 1 |