Semtech Corporation
NASDAQ:SMTC
43.92 (USD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2025 Q2 | 2025 Q1 | 2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 215.355 | 206.105 | 192.948 | 200.899 | 238.372 | 236.539 | 167.512 | 177.618 | 209.254 | 202.149 | 190.55 | 194.932 | 185.004 | 170.372 | 164.673 | 154.082 | 143.66 | 132.702 | 138.001 | 141.011 | 137.146 | 131.354 | 160.006 | 173.55 | 163.211 | 130.429 | 140.614 | 150.304 | 153.127 | 143.802 | 140.031 | 137.185 | 135.911 | 131.145 | 118.609 | 115.81 | 125.712 | 130.088 | 130.394 | 148.89 | 145.742 | 132.859 | 126.534 | 141.026 | 165.01 | 162.407 | 150.603 | 160.878 | 150.704 | 116.642 | 104.032 | 123.944 | 130.254 | 122.371 | 116.27 | 123.125 | 113.227 | 101.88 | 85.019 | 75.147 | 66.317 | 60.077 | 62.695 | 79.721 | 77.96 | 74.444 | 78.62 | 78.556 | 67.048 | 60.566 | 57.963 | 63.711 | 64.921 | 65.943 | 64.372 | 60.87 | 57.989 | 56.174 | 58.427 | 64.987 | 68.305 | 61.893 | 55.381 | 48.112 | 44.569 | 44.017 | 44.531 | 47.168 | 52.071 | 49.188 | 46.405 | 43.745 | 40.532 | 60.528 | 69.615 | 69.012 | 60.646 | 57.412 | 55.399 | 47.072 | 38.253 | 33.044 | 30.911 | 28.535 | 25.539 | 29.534 | 28.542 | 26.533 | 21.634 | 20.375 | 19.389 | 17.093 | 13.424 | 15.477 | 17.653 | 16.577 | 10.601 | 9.515 | 7.7 | 5.9 | 6.6 | 5.6 | 5.4 | 5.7 | 5.2 | 5.1 | 4.8 | 5.2 | 5.2 | 5 | 5.5 | 6.2 | 7.2 | 7.7 | 7.4 | 5.5 | 4.9 | 4.5 | 4.2 | 4.9 | 5.1 | 4.6 | 4.5 | 4.9 | 4.7 | 5 | 4.3 | 4 | 3.8 | 3.5 | 3.1 | 2.9 | 2.8 | 3.1 | 3.5 | 3.4 |
Kosten van de omzet
| 110.173 | 106.82 | 101.853 | 107.933 | 137.644 | 133.593 | 67.499 | 63.049 | 73.435 | 71.896 | 68.451 | 71.243 | 69.572 | 65.511 | 64.197 | 60.021 | 55.409 | 51.941 | 53.724 | 54.763 | 52.262 | 50.079 | 61.139 | 66.988 | 63.087 | 58.96 | 55.213 | 60.885 | 60.891 | 58.887 | 56.533 | 56.12 | 54.136 | 52.621 | 49.059 | 46.226 | 50.136 | 51.689 | 57.233 | 59.564 | 57.521 | 54.775 | 72.729 | 57.615 | 64.302 | 65.12 | 62.646 | 64.085 | 76.179 | 61.305 | 44.368 | 50.537 | 51.534 | 48.517 | 46.264 | 49.304 | 45.795 | 44.833 | 39.228 | 33.776 | 30.165 | 27.345 | 29.345 | 37.07 | 35.165 | 33.653 | 35.447 | 35.695 | 30.058 | 27.313 | 28.786 | 29.188 | 29.558 | 28.032 | 28.022 | 26.605 | 25.867 | 24.502 | 25.357 | 27.767 | 27.47 | 25.111 | 22.903 | 20.23 | 19.039 | 19.16 | 19.514 | 20.736 | 21.739 | 21.108 | 20.325 | 19.616 | 32.537 | 25.442 | 29.04 | 29.553 | 27.006 | 26.22 | 25.59 | 22.087 | 18.609 | 16.445 | 16.724 | 14.747 | 13.71 | 15.06 | 14.67 | 13.743 | 11.75 | 11.27 | 10.971 | 10.03 | 8.117 | 8.995 | 9.885 | 9.522 | 6.125 | 5.749 | 4.5 | 3.8 | 4.6 | 3.6 | 3.5 | 3.8 | 3.5 | 0 | 3.1 | 3.4 | 3.4 | 3.2 | 3.8 | 4.3 | 4.4 | 4.7 | 4.7 | 3.4 | 2.9 | 2.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 105.182 | 99.285 | 91.095 | 92.966 | 100.728 | 102.946 | 100.013 | 114.569 | 135.819 | 130.253 | 122.099 | 123.689 | 115.432 | 104.861 | 100.476 | 94.061 | 88.251 | 80.761 | 84.277 | 86.248 | 84.884 | 81.275 | 98.867 | 106.562 | 100.124 | 71.469 | 85.401 | 89.419 | 92.236 | 84.915 | 83.498 | 81.065 | 81.775 | 78.524 | 69.55 | 69.584 | 75.576 | 78.399 | 73.161 | 89.326 | 88.221 | 78.084 | 53.805 | 83.411 | 100.708 | 97.287 | 87.957 | 96.793 | 74.525 | 55.337 | 59.664 | 73.407 | 78.72 | 73.854 | 70.006 | 73.821 | 67.432 | 57.047 | 45.791 | 41.371 | 36.152 | 32.732 | 33.35 | 42.651 | 42.795 | 40.791 | 43.173 | 42.861 | 36.99 | 33.253 | 29.177 | 34.523 | 35.363 | 37.911 | 36.35 | 34.265 | 32.122 | 31.672 | 33.07 | 37.22 | 40.835 | 36.782 | 32.478 | 27.882 | 25.53 | 24.857 | 25.017 | 26.432 | 30.332 | 28.08 | 26.08 | 24.129 | 7.995 | 35.086 | 40.575 | 39.459 | 33.64 | 31.192 | 29.809 | 24.985 | 19.644 | 16.599 | 14.187 | 13.788 | 11.829 | 14.474 | 13.872 | 12.79 | 9.884 | 9.105 | 8.418 | 7.063 | 5.307 | 6.482 | 7.768 | 7.055 | 4.476 | 3.766 | 3.2 | 2.1 | 2 | 2 | 1.9 | 1.9 | 1.7 | 5.1 | 1.7 | 1.8 | 1.8 | 1.8 | 1.7 | 1.9 | 2.8 | 3 | 2.7 | 2.1 | 2 | 1.7 | 4.2 | 4.9 | 5.1 | 4.6 | 4.5 | 4.9 | 4.7 | 5 | 4.3 | 4 | 3.8 | 3.5 | 3.1 | 2.9 | 2.8 | 3.1 | 3.5 | 3.4 |
Brutowinstmarge
| 0.488 | 0.482 | 0.472 | 0.463 | 0.423 | 0.435 | 0.597 | 0.645 | 0.649 | 0.644 | 0.641 | 0.635 | 0.624 | 0.615 | 0.61 | 0.61 | 0.614 | 0.609 | 0.611 | 0.612 | 0.619 | 0.619 | 0.618 | 0.614 | 0.613 | 0.548 | 0.607 | 0.595 | 0.602 | 0.59 | 0.596 | 0.591 | 0.602 | 0.599 | 0.586 | 0.601 | 0.601 | 0.603 | 0.561 | 0.6 | 0.605 | 0.588 | 0.425 | 0.591 | 0.61 | 0.599 | 0.584 | 0.602 | 0.495 | 0.474 | 0.574 | 0.592 | 0.604 | 0.604 | 0.602 | 0.6 | 0.596 | 0.56 | 0.539 | 0.551 | 0.545 | 0.545 | 0.532 | 0.535 | 0.549 | 0.548 | 0.549 | 0.546 | 0.552 | 0.549 | 0.503 | 0.542 | 0.545 | 0.575 | 0.565 | 0.563 | 0.554 | 0.564 | 0.566 | 0.573 | 0.598 | 0.594 | 0.586 | 0.58 | 0.573 | 0.565 | 0.562 | 0.56 | 0.583 | 0.571 | 0.562 | 0.552 | 0.197 | 0.58 | 0.583 | 0.572 | 0.555 | 0.543 | 0.538 | 0.531 | 0.514 | 0.502 | 0.459 | 0.483 | 0.463 | 0.49 | 0.486 | 0.482 | 0.457 | 0.447 | 0.434 | 0.413 | 0.395 | 0.419 | 0.44 | 0.426 | 0.422 | 0.396 | 0.416 | 0.356 | 0.303 | 0.357 | 0.352 | 0.333 | 0.327 | 1 | 0.354 | 0.346 | 0.346 | 0.36 | 0.309 | 0.306 | 0.389 | 0.39 | 0.365 | 0.382 | 0.408 | 0.378 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 40.084 | 41.604 | 41.505 | 46.911 | 51.387 | 51.827 | 52.899 | 35.056 | 40.601 | 38.789 | 38.292 | 37.346 | 35.497 | 36.79 | 32.833 | 27.89 | 29.22 | 27.586 | 27.356 | 26.67 | 25.553 | 27.099 | 28.493 | 27.147 | 28.079 | 26.199 | 23.752 | 27.631 | 27.432 | 25.983 | 26.203 | 25.6 | 26.325 | 25.172 | 28.965 | 26.009 | 28.239 | 29.678 | 34.984 | 28.401 | 28.173 | 27.813 | 37.805 | 31.948 | 33.125 | 34.559 | 29.959 | 33.354 | 32.613 | 24.083 | 19.335 | 20.489 | 22.228 | 18.525 | 18.517 | 18.4 | 17.404 | 15.303 | 13.705 | 10.467 | 10.591 | 10.085 | 9.771 | 10.127 | 10.434 | 11.073 | 11.272 | 11.206 | 10.581 | 10.005 | 10.737 | 9.628 | 10.189 | 10.702 | 9.437 | 10.143 | 9.321 | 8.633 | 8.324 | 8.826 | 8.435 | 7.907 | 7.536 | 7.533 | 7.477 | 7.825 | 7.627 | 7.912 | 8.273 | 7.524 | 7.227 | 7.15 | 7.319 | 8.048 | 8.627 | 8.615 | 7.721 | 7.045 | 6.166 | 5.532 | 4.527 | 4.117 | 4.072 | 3.689 | 3.32 | 2.945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 45.484 | 0 | 65.024 | 0 | 100.452 | 0 | 0 | 0 | 38.008 | 0 | 0 | 0 | 46.086 | 0 | 0 | 0 | 42.132 | 0 | 0 | 0 | 36.275 | 0 | 0 | 0 | 35.883 | 0 | 0 | 0 | 34.605 | 0 | 0 | 0 | 33.569 | 0 | 0 | 0 | 33.49 | 0 | 0 | 0 | 26.303 | 0 | 0 | 0 | 37.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.5 | 0 | 0 | 0 | 1.5 | 0 | 0 | 0 | 1.8 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0.9 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.118 | 0 | 0 | 0 | 0.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 55.789 | 52.269 | 46.984 | 47.663 | 65.024 | 58.117 | 101.952 | 40.227 | 48.119 | 43.364 | 39.808 | 47.621 | 41.977 | 38.804 | 47.086 | 42.891 | 38.255 | 34.6 | 43.032 | 33.795 | 39.875 | 38.377 | 36.875 | 39.587 | 33.529 | 41.406 | 36.483 | 36.568 | 39.237 | 33.586 | 35.005 | 35.116 | 32.824 | 33.715 | 33.769 | 30.429 | 34.528 | 37.675 | 33.59 | 31.692 | 31.547 | 31.696 | 26.421 | 30.849 | 33.315 | 34.794 | 37.386 | 35.646 | 31.22 | 44.818 | 26.333 | 25.11 | 22.481 | 26.705 | 23.637 | 35.501 | 24.915 | 26.351 | 23.823 | 18.521 | 16.581 | 17.267 | 16.124 | 19.358 | 18.787 | 18.621 | 19.46 | 18.18 | 18.267 | 18.356 | 17.775 | 19.984 | 17.618 | 15.284 | 12.251 | 12.003 | 9.189 | 11.108 | 11.347 | 11.438 | 11.323 | 10.341 | 9.762 | 9.271 | 9.228 | 8.946 | 8.408 | 8.79 | 8.816 | 8.412 | 7.886 | 7.982 | 8.008 | 9.922 | 9.76 | 9.546 | 8.638 | 8.22 | 8.324 | 7.173 | 6.067 | 5.642 | 5.363 | 5.147 | 4.948 | 4.633 | -1.806 | 6.613 | 5.213 | 4.888 | 0.559 | 4.121 | 3.451 | 3.693 | 1.051 | 3.714 | 2.325 | 1.997 | 0.9 | 1.5 | 1.6 | 1.6 | 0.7 | 1.5 | 1.4 | 0 | 1.4 | 1.4 | 1.3 | 1.4 | 1.3 | 1.6 | 1.9 | 2.1 | 1.9 | 1.5 | 1.4 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| -1.015 | 0.4 | -2.045 | 3.542 | -1.566 | 4.882 | 0.821 | 0 | 0.125 | 1.048 | 0.068 | 0.105 | 0.213 | 0.094 | 0.113 | -0.236 | -0.176 | 0.423 | -0.007 | 0.644 | 1.213 | 1.043 | 1.909 | 1.182 | 0.542 | 0.19 | -1.333 | 1.267 | 0.733 | -0.108 | -0.85 | -0.69 | -0.136 | -0.045 | -0.648 | -0.777 | 0.117 | -0.492 | 0.15 | 0.216 | -0.345 | -0.278 | -0.126 | -0.259 | -0.198 | -0.807 | -0.282 | 8.212 | 7.977 | 5.578 | 2.075 | 4.573 | 2.103 | 2.102 | 2.304 | 2.406 | 2.405 | 2.405 | 2.348 | 0 | 0 | 0 | -0.273 | 0 | 0 | 0.273 | -5.064 | 0.276 | 0 | 0 | 0 | 0 | 0 | 0 | 7.81 | 0 | 0 | -7.81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 1.202 | 0 | 0 | -2.727 | 0 | 1.776 | 0.951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.405 | -1.2 | 0 | 0 | 4.017 | 0 | 0 | 0 | 2.329 | 0 | 0 | 0 | 1.1 | 0.3 | 0.2 | 0.3 | 1 | 0.2 | 0.2 | 0 | 0.3 | 0.2 | 0.2 | 0.2 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | -17.7 | 0 | 0 | 0 | -16.9 | 0 | 0 | 0 | -14.5 | 0 | 0 | 0 | -11.8 | 0 | 0 | 0 | -14 | 0 |
Bedrijfskosten
| 95.873 | 93.873 | 88.489 | 99.427 | 121.282 | 114.826 | 155.672 | 75.283 | 89.768 | 83.201 | 79.148 | 86.265 | 78.772 | 76.892 | 81.526 | 72.579 | 69.495 | 65.026 | 74.113 | 64.235 | 69.336 | 70.619 | 72.096 | 73.214 | 68.088 | 74.566 | 67.688 | 71.652 | 73.497 | 65.987 | 67.492 | 67.002 | 65.477 | 65.29 | 69.145 | 62.746 | 68.944 | 73.516 | 86.636 | 66.516 | 66.164 | 65.934 | 100.75 | 70.146 | 76.251 | 77.209 | 75.522 | 77.212 | 71.81 | 74.479 | 47.743 | 50.172 | 46.812 | 47.332 | 44.458 | 56.307 | 44.724 | 44.059 | 39.876 | 28.988 | 27.172 | 27.352 | 25.895 | 29.485 | 29.221 | 29.967 | 25.668 | 29.662 | 28.848 | 28.361 | 28.512 | 29.612 | 27.807 | 25.986 | 21.688 | 22.146 | 18.51 | 11.931 | 19.671 | 20.264 | 19.758 | 18.248 | 17.298 | 16.804 | 16.705 | 16.771 | 28.035 | 17.904 | 17.089 | 15.936 | 12.386 | 15.132 | 17.103 | 18.921 | 18.387 | 18.161 | 16.359 | 15.265 | 14.49 | 12.705 | 10.594 | 9.759 | 9.435 | 8.836 | 8.268 | 7.578 | 8.599 | 5.413 | 5.213 | 4.888 | 4.576 | 4.121 | 3.451 | 3.693 | 3.38 | 3.714 | 2.325 | 1.997 | 2 | 1.8 | 1.8 | 1.9 | 1.7 | 1.7 | 1.6 | 0 | 1.7 | 1.6 | 1.5 | 1.6 | 1.7 | 1.9 | 2.2 | 2.4 | 2.2 | 1.9 | 1.8 | 1.6 | -17.7 | 0 | 0 | 0 | -16.9 | 0 | 0 | 0 | -14.5 | 0 | 0 | 0 | -11.8 | 0 | 0 | 0 | -14 | 0 |
Bedrijfsresultaat
| 9.309 | 5.412 | 2.606 | -12.373 | -300.109 | -11.284 | -55.659 | 37.369 | 64.037 | 47.052 | 42.964 | 37.424 | 36.66 | 27.969 | 18.95 | 21.482 | 18.756 | 15.768 | 10.196 | 22.165 | 15.548 | 12.817 | 26.771 | 41.867 | 32.936 | -3.097 | 14.009 | 17.579 | 18.892 | 18.256 | 15.288 | 39.099 | 16.427 | 13.267 | 3.149 | 18.898 | 3.068 | 4.883 | -13.759 | 22.81 | 22.057 | 11.149 | -166.717 | 13.265 | 24.457 | 20.078 | 12.435 | 19.581 | 2.715 | -19.142 | 11.921 | 23.235 | 31.908 | 26.522 | 25.548 | 17.514 | 22.708 | 12.988 | 5.429 | 12.08 | 8.518 | 4.889 | 7.182 | 12.893 | 13.161 | 8.655 | 17.505 | 13.199 | 7.867 | 4.616 | 0.389 | 4.635 | 7.281 | 11.56 | 14.253 | 11.71 | 9.476 | 19.741 | 13.399 | 16.956 | 21.077 | 18.534 | 15.18 | 11.078 | 8.825 | 8.086 | -3.018 | 8.528 | 13.243 | 12.144 | 10.967 | 8.997 | -9.108 | 16.165 | 22.188 | 21.298 | 17.281 | 15.927 | 14.788 | 12.28 | 9.05 | 6.84 | 5.924 | 4.952 | 1.059 | 6.641 | 5.483 | 6.177 | 4.671 | 4.217 | 3.842 | 2.942 | 1.856 | 2.789 | 3.89 | 3.341 | 2.151 | 1.569 | 1.2 | 0.3 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 5.1 | 0 | 0.2 | 0.3 | 0.2 | 0 | -0.2 | 0.6 | 0.6 | 0.5 | 0.2 | 0.2 | 0.1 | -13.5 | 4.9 | 5.1 | 4.6 | -12.4 | 4.9 | 4.7 | 5 | -10.2 | 4 | 3.8 | 3.5 | -8.7 | 2.9 | 2.8 | 3.1 | -10.5 | 3.4 |
Bedrijfsresultaat ratio
| 0.043 | 0.026 | 0.014 | -0.062 | -1.259 | -0.048 | -0.332 | 0.21 | 0.306 | 0.233 | 0.225 | 0.192 | 0.198 | 0.164 | 0.115 | 0.139 | 0.131 | 0.119 | 0.074 | 0.157 | 0.113 | 0.098 | 0.167 | 0.241 | 0.202 | -0.024 | 0.1 | 0.117 | 0.123 | 0.127 | 0.109 | 0.285 | 0.121 | 0.101 | 0.027 | 0.163 | 0.024 | 0.038 | -0.106 | 0.153 | 0.151 | 0.084 | -1.318 | 0.094 | 0.148 | 0.124 | 0.083 | 0.122 | 0.018 | -0.164 | 0.115 | 0.187 | 0.245 | 0.217 | 0.22 | 0.142 | 0.201 | 0.127 | 0.064 | 0.161 | 0.128 | 0.081 | 0.115 | 0.162 | 0.169 | 0.116 | 0.223 | 0.168 | 0.117 | 0.076 | 0.007 | 0.073 | 0.112 | 0.175 | 0.221 | 0.192 | 0.163 | 0.351 | 0.229 | 0.261 | 0.309 | 0.299 | 0.274 | 0.23 | 0.198 | 0.184 | -0.068 | 0.181 | 0.254 | 0.247 | 0.236 | 0.206 | -0.225 | 0.267 | 0.319 | 0.309 | 0.285 | 0.277 | 0.267 | 0.261 | 0.237 | 0.207 | 0.192 | 0.174 | 0.041 | 0.225 | 0.192 | 0.233 | 0.216 | 0.207 | 0.198 | 0.172 | 0.138 | 0.18 | 0.22 | 0.202 | 0.203 | 0.165 | 0.156 | 0.051 | 0.03 | 0.018 | 0.037 | 0.035 | 0.019 | 1 | 0 | 0.038 | 0.058 | 0.04 | 0 | -0.032 | 0.083 | 0.078 | 0.068 | 0.036 | 0.041 | 0.022 | -3.214 | 1 | 1 | 1 | -2.756 | 1 | 1 | 1 | -2.372 | 1 | 1 | 1 | -2.806 | 1 | 1 | 1 | -3 | 1 |
Totaal overige inkomsten en kosten netto
| -175.389 | -25.665 | -648.383 | -5.262 | -278.903 | -20.543 | -4.405 | -8.263 | 18.54 | -0.959 | -0.326 | -0.111 | -0.255 | -0.152 | -1.206 | -0.571 | -1.661 | -3.174 | -1.186 | 0.796 | 1.213 | 3.204 | 1.909 | -20.299 | 1.442 | 0.19 | -5.037 | 1.079 | -0.183 | -1.398 | -1.568 | 24.346 | -0.007 | -0.012 | 2.096 | 11.283 | -3.564 | -0.492 | -0.284 | 0.216 | -0.345 | -1.279 | -119.898 | -0.259 | -0.198 | -0.807 | -0.282 | -1.071 | -0.628 | -1.629 | 0.421 | 0.729 | -0.117 | -0.44 | 0.066 | 0.003 | 0.308 | 0.197 | 0.346 | -0.303 | -0.462 | -0.491 | -1.66 | -0.273 | -0.413 | -2.169 | 2.808 | 3.055 | -0.275 | -0.276 | 0.222 | -0.276 | -0.275 | -0.365 | -0.409 | -0.409 | -4.136 | -5.875 | 1.98 | 2.142 | 1.288 | 0.894 | 1.305 | 1.103 | -5.651 | 2.792 | -12 | -1.202 | 1.54 | 1.179 | 1.175 | 1.718 | -1.776 | -0.951 | 2.936 | 2.758 | 2.311 | 1.329 | 0.417 | 0.244 | 0.231 | 0.254 | 1.98 | 0.182 | -2.502 | -0.255 | 0.355 | -1.087 | 0.076 | 0.034 | 0.133 | -0.041 | -0.001 | 0.015 | 0.018 | -0.451 | 0.02 | 0.008 | -0.2 | 0 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | -0.1 | -0.1 | 0.3 | -0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| -166.08 | -20.253 | -645.777 | -38.552 | -325.399 | -31.827 | -60.064 | 29.106 | 63.332 | 46.093 | 41.151 | 36.08 | 35.22 | 26.618 | 16.227 | 19.903 | 15.843 | 11.002 | 7.119 | 20.626 | 14.164 | 11.393 | 26.223 | 10.694 | 31.278 | -5.097 | 10.82 | 16.814 | 16.659 | 15.578 | 10.995 | 36.519 | 14.254 | 11.292 | 0.38 | 16.157 | 1.285 | 2.557 | -14.677 | 21.564 | 20.124 | 9.484 | -168.555 | 11.188 | 13.675 | 15.211 | 7.999 | 14.338 | -1.317 | -20.771 | 12.342 | 23.964 | 31.791 | 26.082 | 25.614 | 17.517 | 23.016 | 13.185 | 5.775 | 13.216 | 8.8 | 6.179 | 7.585 | 13.797 | 14.402 | 10.395 | 20.313 | 16.254 | 11.409 | 10.331 | 4.343 | 8.144 | 10.442 | 14.482 | 16.273 | 13.639 | 10.878 | 13.866 | 15.379 | 19.098 | 22.365 | 19.428 | 16.485 | 12.181 | 3.174 | 10.878 | -1.199 | 19.177 | 14.783 | 13.323 | 12.142 | 10.715 | -7.309 | 18.616 | 25.124 | 24.056 | 19.592 | 17.256 | 15.205 | 12.524 | 9.281 | 7.094 | 6.158 | 5.134 | 1.258 | 6.812 | 6.802 | 5.08 | 4.747 | 4.251 | 3.808 | 2.946 | 1.855 | 2.804 | 3.908 | 2.89 | 2.171 | 1.577 | 1 | 0.3 | 0.4 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | 0.2 | 0.5 | 0.5 | 0.8 | -0.1 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| -0.771 | -0.098 | -3.347 | -0.192 | -1.365 | -0.135 | -0.359 | 0.164 | 0.303 | 0.228 | 0.216 | 0.185 | 0.19 | 0.156 | 0.099 | 0.129 | 0.11 | 0.083 | 0.052 | 0.146 | 0.103 | 0.087 | 0.164 | 0.062 | 0.192 | -0.039 | 0.077 | 0.112 | 0.109 | 0.108 | 0.079 | 0.266 | 0.105 | 0.086 | 0.003 | 0.14 | 0.01 | 0.02 | -0.113 | 0.145 | 0.138 | 0.071 | -1.332 | 0.079 | 0.083 | 0.094 | 0.053 | 0.089 | -0.009 | -0.178 | 0.119 | 0.193 | 0.244 | 0.213 | 0.22 | 0.142 | 0.203 | 0.129 | 0.068 | 0.176 | 0.133 | 0.103 | 0.121 | 0.173 | 0.185 | 0.14 | 0.258 | 0.207 | 0.17 | 0.171 | 0.075 | 0.128 | 0.161 | 0.22 | 0.253 | 0.224 | 0.188 | 0.247 | 0.263 | 0.294 | 0.327 | 0.314 | 0.298 | 0.253 | 0.071 | 0.247 | -0.027 | 0.407 | 0.284 | 0.271 | 0.262 | 0.245 | -0.18 | 0.308 | 0.361 | 0.349 | 0.323 | 0.301 | 0.274 | 0.266 | 0.243 | 0.215 | 0.199 | 0.18 | 0.049 | 0.231 | 0.238 | 0.191 | 0.219 | 0.209 | 0.196 | 0.172 | 0.138 | 0.181 | 0.221 | 0.174 | 0.205 | 0.166 | 0.13 | 0.051 | 0.061 | 0.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.055 | 0.032 | 0.069 | 0.065 | 0.108 | -0.018 | 0.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 4.215 | 2.956 | -3.345 | -0.311 | 56.592 | -2.417 | -9.071 | 6.327 | 12.019 | 8.069 | 6.36 | 3.018 | 2.963 | 3.198 | 0.914 | 1.58 | -0.416 | 1.359 | 4.19 | 3.379 | 8.966 | -2.312 | 12.798 | -1.454 | 6.082 | -17.51 | 12.067 | 3.272 | 4.095 | 3.757 | 2.975 | 5.743 | 5.276 | 4.405 | -0.868 | 5.453 | 1.598 | 2.699 | 0.764 | 3.941 | 2.226 | 1.617 | 42.253 | -1.265 | -5.437 | 0.434 | -5.119 | -2.252 | -11.339 | -22.98 | -0.046 | -3.015 | 4.653 | 3.5 | -0.389 | 1.412 | 3.354 | 2.383 | -3.705 | 34.103 | 1.38 | 1.236 | 1.314 | 2.287 | 2.738 | 2.318 | 5.453 | 0.284 | 2.387 | 2.4 | -0.252 | 1.798 | 2.012 | 2.725 | 3.014 | 2.121 | 3.518 | 3.018 | 3.27 | 4.503 | 4.946 | 4.663 | 3.956 | 2.923 | 0.762 | 2.611 | -1.261 | 6.137 | 3.696 | 3.331 | 3.4 | 3 | -2.232 | 5.399 | 7.537 | 7.216 | 5.878 | 5.177 | 5.172 | 4.133 | 3.063 | 2.341 | 2.057 | 1.715 | 0.42 | 2.275 | 2.264 | 1.69 | 1.567 | 1.403 | 1.257 | 0.972 | 0.612 | 0.921 | 1.361 | 0.985 | 0.624 | 0.489 | 0.3 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0.2 | 0 | 0.1 | 0.1 | 0 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| -170.295 | -23.159 | -642.363 | -38.25 | -382.002 | -29.41 | -50.993 | 22.746 | 51.598 | 38.049 | 34.804 | 34.427 | 32.933 | 23.5 | 15.656 | 18.487 | 16.125 | 9.635 | 2.934 | 17.599 | 5.366 | 13.294 | 13.34 | 12.165 | 25.169 | 12.382 | -1.297 | 13.338 | 12.564 | 11.821 | 8.02 | 30.776 | 8.978 | 6.887 | 1.248 | 10.704 | -0.313 | -0.142 | -15.441 | 17.623 | 17.898 | 7.867 | -210.808 | 12.453 | 19.112 | 14.777 | 13.118 | 16.59 | 10.022 | 2.209 | 12.388 | 26.979 | 27.138 | 22.582 | 26.003 | 16.105 | 19.662 | 10.802 | 9.48 | -20.887 | 7.42 | 4.943 | 6.271 | 11.51 | 11.664 | 8.077 | 14.86 | 15.97 | 9.022 | 7.931 | 4.595 | 6.346 | 8.43 | 11.757 | 13.259 | 11.518 | 7.36 | 10.848 | 12.109 | 14.595 | 17.419 | 14.765 | 12.529 | 9.258 | 2.412 | 8.267 | 0.062 | 13.04 | 11.087 | 9.992 | 8.742 | 9.12 | -5.077 | 13.217 | 17.587 | 16.84 | 13.714 | 12.079 | 10.033 | 8.391 | 6.218 | 4.753 | 4.101 | 3.419 | 0.838 | 4.537 | 4.538 | 3.39 | 3.18 | 2.848 | 2.551 | 1.974 | 1.243 | 1.883 | 2.547 | 1.905 | 1.547 | 1.088 | 0.7 | 0.2 | 0.3 | 0.2 | 0 | 0.2 | 0.1 | -0.2 | 0 | 0.1 | 0.2 | 0.2 | -0.3 | 0.1 | 0.4 | 0.4 | 0.7 | -0.2 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| -0.791 | -0.112 | -3.329 | -0.19 | -1.603 | -0.124 | -0.304 | 0.128 | 0.247 | 0.188 | 0.183 | 0.177 | 0.178 | 0.138 | 0.095 | 0.12 | 0.112 | 0.073 | 0.021 | 0.125 | 0.039 | 0.101 | 0.083 | 0.07 | 0.154 | 0.095 | -0.009 | 0.089 | 0.082 | 0.082 | 0.057 | 0.224 | 0.066 | 0.053 | 0.011 | 0.092 | -0.002 | -0.001 | -0.118 | 0.118 | 0.123 | 0.059 | -1.666 | 0.088 | 0.116 | 0.091 | 0.087 | 0.103 | 0.067 | 0.019 | 0.119 | 0.218 | 0.208 | 0.185 | 0.224 | 0.131 | 0.174 | 0.106 | 0.112 | -0.278 | 0.112 | 0.082 | 0.1 | 0.144 | 0.15 | 0.108 | 0.189 | 0.203 | 0.135 | 0.131 | 0.079 | 0.1 | 0.13 | 0.178 | 0.206 | 0.189 | 0.127 | 0.193 | 0.207 | 0.225 | 0.255 | 0.239 | 0.226 | 0.192 | 0.054 | 0.188 | 0.001 | 0.276 | 0.213 | 0.203 | 0.188 | 0.208 | -0.125 | 0.218 | 0.253 | 0.244 | 0.226 | 0.21 | 0.181 | 0.178 | 0.163 | 0.144 | 0.133 | 0.12 | 0.033 | 0.154 | 0.159 | 0.128 | 0.147 | 0.14 | 0.132 | 0.115 | 0.093 | 0.122 | 0.144 | 0.115 | 0.146 | 0.114 | 0.091 | 0.034 | 0.045 | 0.036 | 0 | 0.035 | 0.019 | -0.039 | 0 | 0.019 | 0.038 | 0.04 | -0.055 | 0.016 | 0.056 | 0.052 | 0.095 | -0.036 | 0.02 | 0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| -2.61 | -0.36 | -9.98 | -0.6 | -5.97 | -0.46 | -0.8 | 0.36 | 0.81 | 0.59 | 0.54 | 0.53 | 0.51 | 0.36 | 0.24 | 0.28 | 0.25 | 0.15 | 0.04 | 0.21 | 0.03 | 0.19 | 0.2 | 0.18 | 0.38 | 0.19 | -0.02 | 0.2 | 0.19 | 0.18 | 0.12 | 0.47 | 0.14 | 0.11 | 0.02 | 0.16 | -0.005 | -0.002 | -0.23 | 0.26 | 0.27 | 0.12 | -3.12 | 0.18 | 0.28 | 0.22 | 0.2 | 0.25 | 0.15 | 0.03 | 0.19 | 0.41 | 0.41 | 0.35 | 0.42 | 0.26 | 0.32 | 0.18 | 0.16 | -0.34 | 0.12 | 0.08 | 0.1 | 0.19 | 0.19 | 0.13 | 0.23 | 0.25 | 0.13 | 0.11 | 0.062 | 0.09 | 0.12 | 0.16 | 0.18 | 0.15 | 0.09 | 0.14 | 0.1 | 0.2 | 0.23 | 0.2 | 0.16 | 0.13 | 0.03 | 0.11 | 0.001 | 0.18 | 0.15 | 0.14 | 0.11 | 0.15 | -0.073 | 0.19 | 0.23 | 0.25 | 0.21 | 0.19 | 0.13 | 0.14 | 0.1 | 0.08 | 0.065 | 0.06 | 0.03 | 0.08 | 0.074 | 0.05 | 0.06 | 0.06 | 0.048 | 0.04 | 0.03 | 0.04 | 0.047 | 0.04 | 0.04 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0 | 0.01 | 0.01 | -0.006 | 0 | 0.01 | 0.01 | 0.01 | -0.011 | 0.01 | 0.02 | 0.02 | 0.021 | -0.006 | 0.01 | 0.01 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.03 | 0.03 | -0.01 | 0.02 | 0.01 | 0.01 | 0 | 0.01 | -0.01 | 0 | 0 | -0.02 |
Verwaterde WPA
| -2.61 | -0.36 | -9.98 | -0.6 | -5.97 | -0.46 | -0.8 | 0.36 | 0.81 | 0.59 | 0.53 | 0.53 | 0.5 | 0.36 | 0.24 | 0.28 | 0.24 | 0.15 | 0.04 | 0.21 | 0.03 | 0.19 | 0.2 | 0.18 | 0.37 | 0.18 | -0.02 | 0.2 | 0.19 | 0.18 | 0.12 | 0.46 | 0.14 | 0.11 | 0.02 | 0.16 | -0.005 | -0.002 | -0.23 | 0.26 | 0.26 | 0.12 | -3.12 | 0.18 | 0.28 | 0.22 | 0.19 | 0.25 | 0.15 | 0.03 | 0.19 | 0.4 | 0.4 | 0.34 | 0.42 | 0.25 | 0.31 | 0.17 | 0.16 | -0.34 | 0.12 | 0.08 | 0.1 | 0.19 | 0.19 | 0.13 | 0.23 | 0.24 | 0.13 | 0.11 | 0.062 | 0.09 | 0.11 | 0.16 | 0.18 | 0.15 | 0.09 | 0.14 | 0.1 | 0.19 | 0.22 | 0.19 | 0.16 | 0.12 | 0.03 | 0.11 | 0.001 | 0.17 | 0.14 | 0.13 | 0.11 | 0.14 | -0.073 | 0.17 | 0.23 | 0.22 | 0.18 | 0.16 | 0.13 | 0.12 | 0.09 | 0.08 | 0.065 | 0.06 | 0.02 | 0.08 | 0.074 | 0.05 | 0.06 | 0.06 | 0.048 | 0.04 | 0.03 | 0.04 | 0.047 | 0.04 | 0.04 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0 | 0.01 | 0.01 | -0.006 | 0 | 0.01 | 0.01 | 0.01 | -0.011 | 0.01 | 0.01 | 0.02 | 0.021 | -0.006 | 0.01 | 0.01 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | -0.01 | 0.01 | 0.01 | 0.01 | 0 | 0.01 | -0.01 | 0 | 0 | -0.02 |
EBITDA
| 23.634 | 17.347 | 13 | 20.029 | 1.472 | 14.874 | -51.53 | 39.809 | 54.668 | 56.122 | 44.067 | 46.101 | 45.801 | 36.538 | 20.67 | 23.044 | 26.32 | 24.699 | 13.882 | 32.349 | 26.444 | 16.842 | 35.408 | 47.322 | 44.665 | 9.546 | 23.833 | 31.735 | 31.396 | 30.215 | 21.44 | 24.992 | 28.123 | 25.115 | 6.168 | 12.369 | 12.926 | 10.554 | 5.159 | 29.449 | 28.156 | 18.297 | -10.547 | 26.455 | 39.85 | 32.617 | 24.226 | 42.992 | 10.692 | -13.564 | 16.85 | 27.808 | 34.011 | 28.624 | 30.303 | 19.92 | 25.113 | 15.393 | 11.532 | 12.686 | 9.442 | 7.805 | 11.16 | 15.561 | 16.071 | 15.066 | 19.71 | 15.729 | 11.149 | 7.927 | 3.544 | 8.239 | 10.503 | 15.277 | 18.146 | 15.755 | 20.568 | 22.371 | 15.949 | 19.43 | 23.599 | 20.778 | 17.376 | 13.345 | 11.057 | 10.391 | 11.436 | 12.212 | 15.063 | 14.969 | 17.973 | 11.061 | -5.329 | 19.097 | 27.353 | 22.584 | 18.503 | 17.091 | 16.428 | 13.293 | 9.971 | 7.915 | 3.72 | 5.9 | 7.012 | 8.029 | 5.713 | 9.319 | 5.208 | 4.729 | 4.058 | 3.506 | 2.313 | 3.208 | 4.631 | 3.698 | 2.463 | 1.996 | 1.4 | 0.6 | 0.4 | 0.4 | 0.5 | 0.5 | 0.3 | 5.1 | 0.3 | 0.4 | 0.6 | 0.4 | 0.4 | 0.1 | 1 | 0.9 | 0.8 | 0.9 | 0.6 | 0.5 | -13.5 | 4.9 | 5.1 | 4.6 | -12.4 | 4.9 | 4.7 | 5 | -10.2 | 4 | 3.8 | 3.5 | -8.7 | 2.9 | 2.8 | 3.1 | -10.5 | 3.4 |
EBITDA ratio
| 0.11 | 0.084 | 0.067 | 0.1 | 0.006 | 0.063 | -0.308 | 0.224 | 0.261 | 0.278 | 0.231 | 0.236 | 0.248 | 0.214 | 0.126 | 0.15 | 0.183 | 0.186 | 0.101 | 0.229 | 0.193 | 0.128 | 0.221 | 0.273 | 0.274 | 0.073 | 0.169 | 0.211 | 0.205 | 0.21 | 0.153 | 0.182 | 0.207 | 0.192 | 0.052 | 0.107 | 0.103 | 0.081 | 0.04 | 0.198 | 0.193 | 0.138 | -0.083 | 0.188 | 0.242 | 0.201 | 0.161 | 0.267 | 0.071 | -0.116 | 0.162 | 0.224 | 0.261 | 0.234 | 0.261 | 0.162 | 0.222 | 0.151 | 0.136 | 0.169 | 0.142 | 0.13 | 0.178 | 0.195 | 0.206 | 0.202 | 0.251 | 0.2 | 0.166 | 0.131 | 0.061 | 0.129 | 0.162 | 0.232 | 0.282 | 0.259 | 0.355 | 0.398 | 0.273 | 0.299 | 0.345 | 0.336 | 0.314 | 0.277 | 0.248 | 0.236 | 0.257 | 0.259 | 0.289 | 0.304 | 0.387 | 0.253 | -0.131 | 0.316 | 0.393 | 0.327 | 0.305 | 0.298 | 0.297 | 0.282 | 0.261 | 0.24 | 0.12 | 0.207 | 0.275 | 0.272 | 0.2 | 0.351 | 0.241 | 0.232 | 0.209 | 0.205 | 0.172 | 0.207 | 0.262 | 0.223 | 0.232 | 0.21 | 0.182 | 0.102 | 0.061 | 0.071 | 0.093 | 0.088 | 0.058 | 1 | 0.063 | 0.077 | 0.115 | 0.08 | 0.073 | 0.016 | 0.139 | 0.117 | 0.108 | 0.164 | 0.122 | 0.111 | -3.214 | 1 | 1 | 1 | -2.756 | 1 | 1 | 1 | -2.372 | 1 | 1 | 1 | -2.806 | 1 | 1 | 1 | -3 | 1 |